For the month of: November 2018 | Commission File Number: 1-14830 |
Form 20-F o | Form 40-F þ |
GILDAN ACTIVEWEAR INC. | |||
Date: November 1, 2018 | By: | /s/ Lindsay Matthews | |
Name: | Lindsay Matthews | ||
Title: | Vice-President, General Counsel and Corporate Secretary |
SEC 1815 (04-09) | Persons who are to respond to the collection of information contained in this form are not required to respond unless the form displays a currently valid OMB control number. |
Exhibit | Description of Exhibit | |
99.1 | Management's Discussion and Analysis | |
99.2 | Interim Financial Statements | |
99.3 | Certifications of Interim Filings - CEO | |
99.4 | Certifications of Interim Filings - CFO |
Contents | ||
MD&A | ||
Condensed interim consolidated financial statements | 28 | |
Notes to the condensed interim consolidated financial statements | 32 |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
• | our ability to implement our growth strategies and plans; |
• | our ability to successfully integrate acquisitions and realize expected benefits and synergies; |
• | the intensity of competitive activity and our ability to compete effectively; |
• | changes in general economic and financial conditions globally or in one or more of the markets we serve; |
• | our reliance on a small number of significant customers; |
• | the fact that our customers do not commit to minimum quantity purchases; |
• | our ability to anticipate, identify, or react to changes in consumer preferences and trends; |
• | our ability to manage production and inventory levels effectively in relation to changes in customer demand; |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
• | fluctuations and volatility in the price of raw materials used to manufacture our products, such as cotton, polyester fibres, dyes and other chemicals; |
• | our reliance on key suppliers and our ability to maintain an uninterrupted supply of raw materials and finished goods; |
• | the impact of climate, political, social, and economic risks in the countries in which we operate or from which we source production; |
• | disruption to manufacturing and distribution activities due to such factors as operational issues, disruptions in transportation logistic functions, labour disruptions, political or social instability, bad weather, natural disasters, pandemics, and other unforeseen adverse events; |
• | compliance with applicable trade, competition, taxation, environmental, health and safety, product liability, employment, patent and trademark, corporate and securities, licensing and permits, data privacy, bankruptcy, anti-corruption and other laws and regulations in the jurisdictions in which we operate; |
• | the imposition of trade remedies, or changes to duties and tariffs, international trade legislation, bilateral and multilateral trade agreements and trade preference programs that the Company is currently relying on in conducting its manufacturing operations or the application of safeguards thereunder; |
• | factors or circumstances that could increase our effective income tax rate, including the outcome of any tax audits or changes to applicable tax laws or treaties; |
• | changes to and failure to comply with consumer product safety laws and regulations; |
• | changes in our relationship with our employees or changes to domestic and foreign employment laws and regulations; |
• | negative publicity as a result of actual, alleged, or perceived violations of labour and environmental laws or international labour standards, or unethical labour or other business practices by the Company or one of its third-party contractors; |
• | changes in third-party licensing arrangements and licensed brands; |
• | our ability to protect our intellectual property rights; |
• | operational problems with our information systems as a result of system failures, viruses, security and cyber security breaches, disasters, and disruptions due to system upgrades or the integration of systems; |
• | an actual or perceived breach of data security; |
• | our reliance on key management and our ability to attract and/or retain key personnel; |
• | changes in accounting policies and estimates; and |
• | exposure to risks arising from financial instruments, including credit risk, liquidity risk, foreign currency risk, and interest rate risk, as well as risks arising from commodity prices. |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Primary product categories | Product-line details | Brands |
Activewear | T-shirts, fleece tops and bottoms, or sport shirts | Gildan®, Gildan Performance®, Gildan Platinum®(1), Gildan® Hammer™, Smart Basics®, Comfort Colors®(2), American Apparel®, Anvil®, Alstyle®(2), Gold Toe®, Mossy Oak®(3) |
Hosiery | athletic, dress, casual and workwear socks, liner socks, socks for therapeutic purposes(5), sheer panty hose(6), tights(6), or leggings(6) | Gildan®, Gildan Platinum®(1), Smart Basics®, Under Armour®(4), Gold Toe®, PowerSox®, GT a Gold Toe Brand®, Silver Toe®, Signature Gold by Goldtoe®, Peds®, MediPeds®, Kushyfoot®(1), Therapy Plus®(1), All Pro®, Mossy Oak®(3), Secret®(1), Silks®(1), Secret Silky®, Peds®, American Apparel® |
Underwear | men's and boys' underwear (tops and bottoms) or ladies panties | Gildan®, Gildan Platinum®(1),Smart Basics®, American Apparel® |
Intimates | ladies shapewear, intimates, or accessories | Secret®(1), American Apparel®, Secret Silky® |
Other | To round out our product offerings for certain brands, we also offer other products, including but not limited to denim, jackets, sweaters, bodysuits, skirts, dresses, accessories, which are mainly sourced through third-party suppliers |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Canada | United States | Central America | Caribbean Basin | Mexico | Asia | |
Yarn-spinning facilities(1) | • Clarkton, NC • Cedartown, GA • Columbus, GA (2 facilities) • Salisbury, NC (2 facilities) • Mocksville, NC | |||||
Textile facilities | • Honduras (5 facilities) | • Dominican Republic | • Agua Prieta | • Bangladesh | ||
Garment dyeing facilities | • Honduras | |||||
Sewing facilities(2) | • Honduras (4 facilities) • Nicaragua (3 facilities) | • Dominican Republic (2 facilities) | • Ensenada • Hermosillo • Agua Prieta | • Bangladesh | ||
Hosiery manufacturing facilities | • Montreal, QC | • Honduras (2 facilities) |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
For the three months ended (in $ millions, except share and per share amounts or otherwise indicated) | September 30, 2018 | July 1, 2018 | April 1, 2018 | December 31, 2017 | October 1, 2017 | July 2, 2017 | April 2, 2017 | (1) | January 1, 2017 | ||||||||||||||
Net sales | 754.4 | 764.2 | 647.3 | 653.7 | 716.4 | 715.4 | 665.4 | 587.9 | |||||||||||||||
Net earnings | 114.3 | 109.0 | 67.9 | 54.9 | 116.1 | 107.7 | 83.5 | 74.3 | |||||||||||||||
Net earnings per share: | |||||||||||||||||||||||
Basic(2) | 0.55 | 0.51 | 0.31 | 0.25 | 0.52 | 0.48 | 0.36 | 0.32 | |||||||||||||||
Diluted(2) | 0.55 | 0.51 | 0.31 | 0.25 | 0.52 | 0.48 | 0.36 | 0.32 | |||||||||||||||
Weighted average number of shares outstanding (in ‘000s): | |||||||||||||||||||||||
Basic | 207,926 | 212,477 | 218,541 | 219,387 | 223,017 | 224,859 | 229,474 | 231,364 | |||||||||||||||
Diluted | 208,161 | 212,722 | 218,850 | 219,758 | 223,481 | 225,389 | 229,943 | 231,855 |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
(in $ millions, except per share amounts or otherwise indicated) | Three months ended | Nine months ended | |||||||||||||||
Sep 30, 2018 | Oct 1, 2017 | Variation | Sep 30, 2018 | Oct 1, 2017 | Variation | ||||||||||||
$ | % | $ | % | ||||||||||||||
Net sales | 754.4 | 716.4 | 38.0 | 5.3 | % | 2,165.8 | 2,097.1 | 68.7 | 3.3 | % | |||||||
Gross profit | 218.8 | 222.2 | (3.4 | ) | (1.5 | )% | 610.6 | 624.2 | (13.6 | ) | (2.2 | )% | |||||
SG&A expenses | 88.1 | 94.8 | (6.7 | ) | (7.1 | )% | 273.1 | 273.4 | (0.3 | ) | (0.1 | )% | |||||
Restructuring and acquisition-related costs | 3.1 | 2.5 | 0.6 | 24.0 | % | 12.5 | 11.9 | 0.6 | 5.0 | % | |||||||
Operating income | 127.6 | 124.9 | 2.7 | 2.2 | % | 325.0 | 339.0 | (14.0 | ) | (4.1 | )% | ||||||
Adjusted operating income(1) | 130.7 | 127.4 | 3.3 | 2.6 | % | 337.5 | 350.9 | (13.4 | ) | (3.8 | )% | ||||||
Adjusted EBITDA(1) | 167.4 | 167.7 | (0.3 | ) | (0.2 | )% | 457.6 | 472.1 | (14.5 | ) | (3.1 | )% | |||||
Financial expenses | 9.1 | 6.0 | 3.1 | 51.7 | % | 22.4 | 18.3 | 4.1 | 22.4 | % | |||||||
Income tax expense | 4.2 | 2.7 | 1.5 | 55.6 | % | 11.4 | 13.3 | (1.9 | ) | (14.3 | )% | ||||||
Net earnings | 114.3 | 116.1 | (1.8 | ) | (1.6 | )% | 291.2 | 307.4 | (16.2 | ) | (5.3 | )% | |||||
Adjusted net earnings(1) | 118.1 | 118.6 | (0.5 | ) | (0.4 | )% | 304.2 | 319.3 | (15.1 | ) | (4.7 | )% | |||||
Basic EPS | 0.55 | 0.52 | 0.03 | 5.8 | % | 1.37 | 1.36 | 0.01 | 0.7 | % | |||||||
Diluted EPS | 0.55 | 0.52 | 0.03 | 5.8 | % | 1.37 | 1.36 | 0.01 | 0.7 | % | |||||||
Adjusted diluted EPS(1) | 0.57 | 0.53 | 0.04 | 7.5 | % | 1.43 | 1.41 | 0.02 | 1.4 | % | |||||||
Gross margin | 29.0 | % | 31.0 | % | n/a | (2.0) pp | 28.2 | % | 29.8 | % | n/a | (1.6) pp | |||||
SG&A expenses as a percentage of sales | 11.7 | % | 13.2 | % | n/a | (1.5) pp | 12.6 | % | 13.0 | % | n/a | (0.4) pp | |||||
Operating margin | 16.9 | % | 17.4 | % | n/a | (0.5) pp | 15.0 | % | 16.2 | % | n/a | (1.2) pp | |||||
Adjusted operating margin(1) | 17.3 | % | 17.8 | % | n/a | (0.5) pp | 15.6 | % | 16.7 | % | n/a | (1.1) pp |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Sep 30, 2018 | Dec 31, 2017 | Variation | ||||||
$ | % | |||||||
Total assets | 3,175.0 | 2,980.7 | 194.3 | 6.5 | % | |||
Total non-current financial liabilities | 871.0 | 630.0 | 241.0 | 38.3 | % | |||
Quarterly cash dividend declared per common share | 0.1120 | 0.0935 | 0.0185 | 19.8 | % | |||
Net debt leverage ratio(1) | 1.4 | 1.0 | n/a | n/a |
Three months ended | Nine months ended | ||||||||||||||||
(in $ millions, or otherwise indicated) | Sep 30, 2018 | Oct 1, 2017 | Variation | Sep 30, 2018 | Oct 1, 2017 | Variation | |||||||||||
$ | % | $ | % | ||||||||||||||
Activewear | 612.4 | 546.2 | 66.2 | 12.1 | % | 1,752.1 | 1,577.8 | 174.3 | 11.0 | % | |||||||
Hosiery and underwear (1) | 142.0 | 170.2 | (28.2 | ) | (16.6 | )% | 413.7 | 519.4 | (105.7 | ) | (20.4 | )% | |||||
Total net sales | 754.4 | 716.4 | 38.0 | 5.3 | % | 2,165.8 | 2,097.2 | 68.6 | 3.3 | % |
Three months ended | Nine months ended | ||||||||||||
(in $ millions, or otherwise indicated) | Sep 30, 2018 | Oct 1, 2017 | Variation | Sep 30, 2018 | Oct 1, 2017 | Variation | |||||||
Gross profit | 218.8 | 222.2 | (3.4 | ) | 610.6 | 624.2 | (13.6 | ) | |||||
Gross margin | 29.0 | % | 31.0 | % | (2.0) pp | 28.2 | % | 29.8 | % | (1.6) pp |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Three months ended | Nine months ended | ||||||||||||
(in $ millions, or otherwise indicated) | Sep 30, 2018 | Oct 1, 2017 | Variation | Sep 30, 2018 | Oct 1, 2017 | Variation | |||||||
SG&A expenses | 88.1 | 94.8 | (6.7 | ) | 273.1 | 273.4 | (0.3 | ) | |||||
SG&A expenses as a percentage of sales | 11.7 | % | 13.2 | % | (1.5) pp | 12.6 | % | 13.0 | % | (0.4) pp |
Three months ended | Nine months ended | ||||||||||||
(in $ millions, or otherwise indicated) | Sep 30, 2018 | Oct 1, 2017 | Variation | Sep 30, 2018 | Oct 1, 2017 | Variation | |||||||
Operating income | 127.6 | 124.9 | 2.7 | 325.0 | 339.0 | (14.0 | ) | ||||||
Adjustment for: | |||||||||||||
Restructuring and acquisition-related costs | 3.1 | 2.5 | 0.6 | 12.5 | 11.9 | 0.6 | |||||||
Adjusted operating income(1) | 130.7 | 127.4 | 3.3 | 337.5 | 350.9 | (13.4 | ) | ||||||
Operating margin | 16.9 | % | 17.4 | % | (0.5) pp | 15.0 | % | 16.2 | % | (1.2) pp | |||
Adjusted operating margin(1) | 17.3 | % | 17.8 | % | (0.5) pp | 15.6 | % | 16.7 | % | (1.1) pp |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Three months ended | Nine months ended | ||||||||||||
(in $ millions) | Sep 30, 2018 | Oct 1, 2017 | Variation | Sep 30, 2018 | Oct 1, 2017 | Variation | |||||||
Interest expense on financial liabilities recorded at amortized cost | 7.2 | 4.3 | 2.9 | 17.7 | 12.6 | 5.1 | |||||||
Bank and other financial charges | 1.8 | 2.0 | (0.2 | ) | 5.4 | 5.9 | (0.5 | ) | |||||
Interest accretion on discounted provisions | 0.1 | 0.1 | — | 0.2 | 0.2 | — | |||||||
Foreign exchange gain | — | (0.3 | ) | 0.3 | (1.0 | ) | (0.4 | ) | (0.6 | ) | |||
Financial expenses, net | 9.1 | 6.1 | 3.0 | 22.3 | 18.3 | 4.0 |
Three months ended | Nine months ended | ||||||||||||
(in $ millions, or otherwise indicated) | Sep 30, 2018 | Oct 1, 2017 | Variation | Sep 30, 2018 | Oct 1, 2017 | Variation | |||||||
Earnings before income taxes | 118.5 | 118.9 | (0.4 | ) | 302.6 | 320.7 | (18.1 | ) | |||||
Income tax expense | 4.2 | 2.7 | 1.5 | 11.4 | 13.3 | (1.9 | ) | ||||||
Average effective income tax rate | 3.5 | % | 2.3 | % | 1.2 pp | 3.8 | % | 4.1 | % | (0.3) pp |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Three months ended | Nine months ended | ||||||||||||
(in $ millions, except per share amounts) | Sep 30, 2018 | Oct 1, 2017 | Variation | Sep 30, 2018 | Oct 1, 2017 | Variation | |||||||
Net earnings | 114.3 | 116.1 | (1.8 | ) | 291.2 | 307.4 | (16.2 | ) | |||||
Adjustments for: | |||||||||||||
Restructuring and acquisition-related costs | 3.1 | 2.5 | 0.6 | 12.5 | 11.9 | 0.6 | |||||||
Income tax expense relating to restructuring and acquisition-related costs and U.S. Tax Reform (1) | 0.7 | — | 0.7 | 0.5 | — | 0.5 | |||||||
Adjusted net earnings(2) | 118.1 | 118.6 | (0.5 | ) | 304.2 | 319.3 | (15.1 | ) | |||||
Basic EPS | 0.55 | 0.52 | 0.03 | 1.37 | 1.36 | 0.01 | |||||||
Diluted EPS | 0.55 | 0.52 | 0.03 | 1.37 | 1.36 | 0.01 | |||||||
Adjusted diluted EPS(2) | 0.57 | 0.53 | 0.04 | 1.43 | 1.41 | 0.02 |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
(in $ millions) | Sep 30, 2018 | Dec 31, 2017 | Variation | |||
Cash and cash equivalents | 52.0 | 52.8 | (0.8 | ) | ||
Trade accounts receivable | 401.6 | 243.4 | 158.2 | |||
Income taxes receivable | 2.4 | 3.9 | (1.5 | ) | ||
Inventories | 973.9 | 945.7 | 28.2 | |||
Prepaid expenses, deposits and other current assets | 96.5 | 62.1 | 34.4 | |||
Accounts payable and accrued liabilities | (309.1 | ) | (258.5 | ) | (50.6 | ) |
Total working capital | 1,217.3 | 1,049.4 | 167.9 |
• | The increase in trade accounts receivable (which are net of accrued sales discounts) was mainly due to the impact of seasonally higher sales in the third quarter of fiscal 2018 compared to the fourth quarter of fiscal 2017, the impact of seasonally higher days sales outstanding (DSO), and a seasonally lower offset for accruals for sales discounts in trade accounts receivable compared to the end of fiscal 2017 (due to the payout of annual rebate programs for distributors subsequent to the end of fiscal 2017). The seasonal increase in the DSO was mainly due to the impact of fleece sales, which carry extended payment terms in accordance with industry practice. |
• | The increase in inventories was mainly due to higher average unit costs resulting from a combination of higher raw material costs and other input costs, as well as higher raw materials and work in progress inventories, partially offset by lower activewear and sock units in inventories. |
• | The increase in prepaid expenses, deposits and other current assets was mainly due to the higher fair value of derivative financial instruments outstanding. |
• | The increase in accounts payable and accrued liabilities is mainly the result of a seasonal increase due to the impact of the holiday period manufacturing downtime at the end of the fourth quarter of fiscal 2017, higher raw material costs, and a higher derivative financial instrument liability. |
• | Working capital was $1,217.3 million as at September 30, 2018, compared to $1,049.4 million as at December 31, 2017. The current ratio at the end of the third quarter of fiscal 2018 was 4.9, compared to 5.1 at the end of fiscal 2017. |
(in $ millions) | Property, plant and equipment | Intangible assets | Goodwill | |||
Balance, December 31, 2017 | 1,035.8 | 401.6 | 226.6 | |||
Net capital additions | 75.3 | 16.0 | — | |||
Additions through business acquisitions | — | — | 0.1 | |||
Depreciation and amortization | (94.7 | ) | (20.4 | ) | — | |
Balance, September 30, 2018 | 1,016.4 | 397.2 | 226.7 |
• | Additions to property, plant and equipment were primarily for investments in textile and sewing capacity expansion, distribution, partially offset by the sale of the Company's corporate aircraft. |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
• | Intangible assets are comprised of customer contracts and relationships, trademarks, license agreements, non-compete agreements, and computer software. The slight decrease in intangible assets reflects amortization of $20.4 million, offset by additions of $16.0 million including the renewal of a brand license agreement. |
(in $ millions) | Sep 30, 2018 | Dec 31, 2017 | Variation | |||
Other non-current assets | 8.3 | 8.8 | (0.5 | ) | ||
Long-term debt | (871.0 | ) | (630.0 | ) | (241.0 | ) |
Deferred income tax liabilities | (6.7 | ) | (3.7 | ) | (3.0 | ) |
Other non-current liabilities | (41.1 | ) | (37.1 | ) | (4.0 | ) |
• | See section 8.0 of this MD&A entitled “Liquidity and capital resources” for the discussion on long-term debt. |
• | Other non-current liabilities include provisions and employee benefit obligations. |
Three months ended | Nine months ended | ||||||||||||
(in $ millions) | Sep 30, 2018 | Oct 1, 2017 | Variation | Sep 30, 2018 | Oct 1, 2017 | Variation | |||||||
Net earnings | 114.3 | 116.1 | (1.8 | ) | 291.2 | 307.4 | (16.2 | ) | |||||
Adjustments to reconcile net earnings to cash flows from operating activities(1) | 39.1 | 40.1 | (1.0 | ) | 140.2 | 131.4 | 8.8 | ||||||
Changes in non-cash working capital balances | (1.7 | ) | 12.3 | (14.0 | ) | (167.0 | ) | (24.6 | ) | (142.4 | ) | ||
Cash flows from operating activities | 151.7 | 168.5 | (16.8 | ) | 264.4 | 414.2 | (149.8 | ) |
• | Cash flows from operating activities were $264.4 million for the nine months ended September 30, 2018, compared to $414.2 million in the corresponding period last year. The decrease was mainly due to the impact of a higher increase in non-cash working capital, as explained below. |
• | The net increase in non-cash working capital was $167.0 million during the nine months ended September 30, 2018, compared to a net increase of $24.6 million during the nine months ended October 1, 2017. The higher increase in non-cash working capital compared to the same period last year was mainly due to a higher increase in accounts receivable and an increase in inventories this year compared to a decrease last year. |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Three months ended | Nine months ended | ||||||||||||
(in $ millions) | Sep 30, 2018 | Oct 1, 2017 | Variation | Sep 30, 2018 | Oct 1, 2017 | Variation | |||||||
Purchase of property, plant and equipment | (31.4 | ) | (17.9 | ) | (13.5 | ) | (83.8 | ) | (59.1 | ) | (24.7 | ) | |
Purchase of intangible assets | (2.2 | ) | (0.8 | ) | (1.4 | ) | (15.1 | ) | (2.1 | ) | (13.0 | ) | |
Business acquisitions | — | (13.4 | ) | 13.4 | (0.1 | ) | (115.6 | ) | 115.5 | ||||
Proceeds on disposal of property, plant and equipment | 0.3 | 0.1 | 0.2 | 11.1 | 0.3 | 10.8 | |||||||
Cash flows used in investing activities | (33.3 | ) | (32.0 | ) | (1.3 | ) | (87.9 | ) | (176.5 | ) | 88.6 |
• | Cash used in investing activities during the nine months ended September 30, 2018 was lower than the same period last year primarily due to cash used in fiscal 2017 for business acquisitions including American Apparel, partially offset by higher capital spending in fiscal 2018. |
• | Capital expenditures for the nine months ended September 30, 2018 are described in section 6.2 of this MD&A, and our projected capital expenditures for the twelve months ending December 30, 2018 are discussed under “Liquidity and capital resources” in section 8.0 of this MD&A. |
Three months ended | Nine months ended | ||||||||||||
(in $ millions) | Sep 30, 2018 | Oct 1, 2017 | Variation | Sep 30, 2018 | Oct 1, 2017 | Variation | |||||||
Cash flows from operating activities | 151.7 | 168.5 | (16.8 | ) | 264.4 | 414.2 | (149.8 | ) | |||||
Cash flows used in investing activities | (33.3 | ) | (32.0 | ) | (1.3 | ) | (88.0 | ) | (176.5 | ) | 88.5 | ||
Adjustment for: | |||||||||||||
Business acquisitions | — | 13.4 | (13.4 | ) | 0.1 | 115.6 | (115.5 | ) | |||||
Free cash flow(1) | 118.4 | 149.9 | (31.5 | ) | 176.5 | 353.3 | (176.8 | ) |
• | The year-over-year decrease in free cash flow of $176.8 million for the nine months ended September 30, 2018 was mainly due to the decrease in operating cash flows and increased capital spending, as noted above. |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Three months ended | Nine months ended | ||||||||||||
(in $ millions) | Sep 30, 2018 | Oct 1, 2017 | Variation | Sep 30, 2018 | Oct 1, 2017 | Variation | |||||||
Increase (decrease) in amounts drawn under long-term bank credit facilities | (29.0 | ) | — | (29.0 | ) | 241.0 | 105.0 | 136.0 | |||||
Dividends paid | (23.4 | ) | (21.5 | ) | (1.9 | ) | (71.4 | ) | (64.4 | ) | (7.0 | ) | |
Proceeds from the issuance of shares | 0.9 | 0.4 | 0.5 | 2.2 | 2.0 | 0.2 | |||||||
Repurchase and cancellation of shares | (56.2 | ) | (115.2 | ) | 59.0 | (347.9 | ) | (272.4 | ) | (75.5 | ) | ||
Share repurchases for settlement of non-Treasury RSUs | (0.2 | ) | — | (0.2 | ) | (0.8 | ) | — | (0.8 | ) | |||
Cash flows used in financing activities | (107.9 | ) | (136.3 | ) | 28.4 | (176.9 | ) | (229.8 | ) | 52.9 |
• | Cash flows used in financing activities for the nine months ended September 30, 2018 reflect the repurchase and cancellation of common shares under NCIB programs as discussed in section 8.6 of this MD&A and the payments of dividends, partially offset by cash inflows of $241.0 million reflecting funds drawn on our long-term bank credit facilities. For the nine months ended October 1, 2017, cash flows used in financing activities reflected the repurchase and cancellation of common shares under a previous NCIB and the payment of dividends, partially offset by a $105.0 million increase in funds drawn on our long-term bank credit facilities. See section 8.0 of this MD&A entitled “Liquidity and capital resources” for the discussion on long-term debt. |
• | The Company paid $71.4 million of dividends during the nine months ended September 30, 2018 compared to $64.4 million of dividends during the nine months ended October 1, 2017. The year-over-year increase is due to the 20% increase in the amount of the quarterly dividend approved by the Board of Directors on February 21, 2018, partially offset by the impact of lower common shares outstanding as a result of the repurchase and cancellation of common shares executed since last year under NCIB programs. |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Effective interest rate (1) | Principal amount | Maturity date | ||||
(in $ millions, or otherwise indicated) | Sep 30, 2018 | Dec 31, 2017 | ||||
Revolving long-term bank credit facility, interest at variable U.S. LIBOR-based interest rate plus a spread ranging from 1% to 2%(2) | 3.2% | 271.0 | 30.0 | April 2023 | ||
Term loan, interest at variable U.S. LIBOR-based interest rate plus a spread ranging from 1% to 2%, payable monthly(3) | 2.7% | 300.0 | 300.0 | April 2023 | ||
Notes payable, interest at fixed rate of 2.70%, payable semi-annually(4) | 2.7% | 100.0 | 100.0 | August 2023 | ||
Notes payable, interest at variable U.S. LIBOR-based interest rate plus a spread of 1.53%, payable quarterly(4) | 2.7% | 50.0 | 50.0 | August 2023 | ||
Notes payable, interest at fixed rate of 2.91%, payable semi-annually(4) | 2.9% | 100.0 | 100.0 | August 2026 | ||
Notes payable, interest at variable U.S. LIBOR-based interest rate plus a spread of 1.57%, payable quarterly(4) | 2.9% | 50.0 | 50.0 | August 2026 | ||
871.0 | 630.0 |
(1) | Represents the annualized effective interest rate for the nine months ended September 30, 2018, including the cash impact of interest rate swaps, where applicable. |
(2) | The Company’s unsecured revolving long-term bank credit facility of $1 billion provides for an annual extension which is subject to the approval of the lenders. The spread added to the U.S. LIBOR-based variable interest rate is a function of the total net debt to EBITDA ratio (as defined in the credit facility agreement). In addition, an amount of $13.3 million (December 31, 2017 - $14.6 million) has been committed against this facility to cover various letters of credit. |
(3) | The unsecured term loan is non-revolving and can be prepaid in whole or in part at any time with no penalties. The spread added to the U.S. LIBOR-based variable interest rate is a function of the total net debt to EBITDA ratio (as defined in the term loan agreement). |
(4) | The unsecured notes issued for a total aggregate principal amount of $300 million to accredited investors in the U.S. private placement market can be prepaid in whole or in part at any time, subject to the payment of a prepayment penalty as provided for in the Note Purchase Agreement. |
(in $ millions) | Sep 30, 2018 | Dec 31, 2017 | ||
Long-term debt and total indebtedness(1) | 871.0 | 630.0 | ||
Cash and cash equivalents | (52.0 | ) | (52.8 | ) |
Net indebtedness(1) | 819.0 | 577.2 |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
(in $ millions, or otherwise indicated) | Sep 30, 2018 | Dec 31, 2017 | ||
Adjusted EBITDA for the trailing twelve months | 571.5 | 586.1 | ||
Adjustment for: | ||||
Business acquisitions | — | 0.3 | ||
Pro-forma adjusted EBITDA for the trailing twelve months | 571.5 | 586.4 | ||
Net indebtedness(1) | 819.0 | 577.2 | ||
Net debt leverage ratio(1) | 1.4 | 1.0 |
(in $ millions) | Carrying amount | Contractual cash flows | Less than 1 year | 1 to 3 years | 4 to 5 years | More than 5 years | ||||||
Accounts payable and accrued liabilities | 309.1 | 309.1 | 309.1 | — | — | — | ||||||
Long-term debt(1) | 871.0 | 871.0 | — | — | 721.0 | 150.0 | ||||||
Purchase obligations | — | 126.9 | 126.5 | 0.4 | — | — | ||||||
Operating leases and other obligations | — | 343.0 | 62.0 | 116.9 | 106.0 | 58.1 | ||||||
Total contractual obligations | 1,180.1 | 1,650.0 | 497.6 | 117.3 | 827.0 | 208.1 |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
• | Determination of cash-generating units (CGUs) |
• | Income taxes |
• | Allowance for doubtful accounts |
• | Sales promotional programs |
• | Inventory valuation |
• | Business combinations |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
• | Recoverability and impairment of non-financial assets |
• | Valuation of statutory severance obligations and the related costs |
• | Measurement of the estimate of expected costs for decommissioning and site restoration costs |
• | Income taxes |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
• | Our ability to implement our growth strategies and plans |
• | Our ability to compete effectively |
• | Our ability to integrate acquisitions |
• | We may be negatively impacted by changes in general economic and financial conditions |
• | We rely on a small number of significant customers |
• | Our customers do not commit to purchase minimum quantities |
• | Our ability to anticipate, identify, or react to changes in consumer preferences and trends |
• | Our ability to manage production and inventory levels effectively in relation to changes in customer demand |
• | We may be negatively impacted by fluctuations and volatility in the price of raw materials used to manufacture our products |
• | We rely on key suppliers |
• | We may be negatively impacted by climate, political, social, and economic risks in the countries in which we operate or from which we source production |
• | Compliance with laws and regulations in the various countries in which we operate and the potential negative effects of litigation and/or regulatory actions |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
• | We rely on certain international trade (including multilateral and bilateral) agreements and preference programs and are subject to evolving international trade regulations |
• | Factors or circumstances that could increase our effective income tax rate |
• | Compliance with environmental, health, and safety regulations |
• | Compliance with product safety regulation |
• | We may be negatively impacted by changes in our relationship with our employees or changes to domestic and foreign employment regulations |
• | We may experience negative publicity as a result of actual, alleged, or perceived violations of labour laws or international labour standards, unethical labour, and other business practices |
• | We may be negatively impacted by changes in third-party licensing arrangements and licensed brands |
• | Our ability to protect our intellectual property rights |
• | We rely significantly on our information systems for our business operations |
• | We may be negatively impacted by data security and privacy breaches |
• | We depend on key management and our ability to attract and/or retain key personnel |
Three months ended | Nine months ended | ||||||||
(in $ millions, except per share amounts) | Sep 30, 2018 | Oct 1, 2017 | Sep 30, 2018 | Oct 1, 2017 | |||||
Net earnings | 114.3 | 116.1 | 291.2 | 307.4 | |||||
Adjustments for: | |||||||||
Restructuring and acquisition-related costs | 3.1 | 2.5 | 12.5 | 11.9 | |||||
Income tax expense relating to restructuring and acquisition-related costs and U.S. Tax Reform (1) | 0.7 | — | 0.5 | — | |||||
Adjusted net earnings | 118.1 | 118.6 | 304.2 | 319.3 | |||||
Basic EPS | 0.55 | 0.52 | 1.37 | 1.36 | |||||
Diluted EPS | 0.55 | 0.52 | 1.37 | 1.36 | |||||
Adjusted diluted EPS | 0.57 | 0.53 | 1.43 | 1.41 |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Three months ended | Nine months ended | ||||||||
(in $ millions, or otherwise indicated) | Sep 30, 2018 | Oct 1, 2017 | Sep 30, 2018 | Oct 1, 2017 | |||||
Operating income | 127.6 | 124.9 | 325.0 | 339.0 | |||||
Adjustment for: | |||||||||
Restructuring and acquisition-related costs | 3.1 | 2.5 | 12.5 | 11.9 | |||||
Adjusted operating income | 130.7 | 127.4 | 337.5 | 350.9 | |||||
Operating margin | 16.9 | % | 17.4 | % | 15.0 | % | 16.2 | % | |
Adjusted operating margin | 17.3 | % | 17.8 | % | 15.6 | % | 16.7 | % |
Three months ended | Nine months ended | ||||||||
(in $ millions) | Sep 30, 2018 | Oct 1, 2017 | Sep 30, 2018 | Oct 1, 2017 | |||||
Net earnings | 114.3 | 116.1 | 291.2 | 307.4 | |||||
Restructuring and acquisition-related costs | 3.1 | 2.5 | 12.5 | 11.9 | |||||
Depreciation and amortization | 36.7 | 40.4 | 120.1 | 121.2 | |||||
Financial expenses, net | 9.1 | 6.0 | 22.4 | 18.3 | |||||
Income tax expense | 4.2 | 2.7 | 11.4 | 13.3 | |||||
Adjusted EBITDA | 167.4 | 167.7 | 457.6 | 472.1 |
Three months ended | Nine months ended | ||||||||
(in $ millions) | Sep 30, 2018 | Oct 1, 2017 | Sep 30, 2018 | Oct 1, 2017 | |||||
Cash flows from operating activities | 151.7 | 168.5 | 264.4 | 414.2 | |||||
Cash flows used in investing activities | (33.3 | ) | (32.0 | ) | (88.0 | ) | (176.5 | ) | |
Adjustment for: | |||||||||
Business acquisitions | — | 13.4 | 0.1 | 115.6 | |||||
Free cash flow | 118.4 | 149.9 | 176.5 | 353.3 |
MANAGEMENT'S DISCUSSION AND ANALYSIS |
(in $ millions) | Sep 30, 2018 | Dec 31, 2017 | ||
Long-term debt and total indebtedness | 871.0 | 630.0 | ||
Cash and cash equivalents | (52.0 | ) | (52.8 | ) |
Net indebtedness | 819.0 | 577.2 |
(in $ millions, or otherwise indicated) | Sep 30, 2018 | Dec 31, 2017 | ||
Adjusted EBITDA for the trailing twelve months | 571.5 | 586.1 | ||
Adjustment for: | ||||
Business acquisitions | — | 0.3 | ||
Pro-forma adjusted EBITDA for the trailing twelve months | 571.5 | 586.4 | ||
Net indebtedness | 819.0 | 577.2 | ||
Net debt leverage ratio | 1.4 | 1.0 | ||
Certain minor rounding variances exist between the unaudited condensed interim consolidated financial statements and this summary. |
CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
September 30, 2018 | December 31, 2017 | ||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 51,978 | $ | 52,795 | |||
Trade accounts receivable | 401,575 | 243,365 | |||||
Income taxes receivable | 2,421 | 3,891 | |||||
Inventories (note 4) | 973,906 | 945,738 | |||||
Prepaid expenses, deposits and other current assets | 96,541 | 62,092 | |||||
Total current assets | 1,526,421 | 1,307,881 | |||||
Non-current assets: | |||||||
Property, plant and equipment | 1,016,437 | 1,035,818 | |||||
Intangible assets | 397,160 | 401,605 | |||||
Goodwill | 226,670 | 226,571 | |||||
Other non-current assets | 8,320 | 8,830 | |||||
Total non-current assets | 1,648,587 | 1,672,824 | |||||
Total assets | $ | 3,175,008 | $ | 2,980,705 | |||
Current liabilities: | |||||||
Accounts payable and accrued liabilities | $ | 309,086 | $ | 258,476 | |||
Total current liabilities | 309,086 | 258,476 | |||||
Non-current liabilities: | |||||||
Long-term debt (note 5) | 871,000 | 630,000 | |||||
Deferred income taxes | 6,743 | 3,713 | |||||
Other non-current liabilities | 41,082 | 37,141 | |||||
Total non-current liabilities | 918,825 | 670,854 | |||||
Total liabilities | 1,227,911 | 929,330 | |||||
Equity: | |||||||
Share capital | 153,107 | 159,170 | |||||
Contributed surplus | 38,555 | 25,208 | |||||
Retained earnings | 1,731,907 | 1,853,457 | |||||
Accumulated other comprehensive income | 23,528 | 13,540 | |||||
Total equity attributable to shareholders of the Company | 1,947,097 | 2,051,375 | |||||
Total liabilities and equity | $ | 3,175,008 | $ | 2,980,705 |
QUARTERLY REPORT - Q3 2018 28 |
CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Three months ended | Nine months ended | ||||||||||||||
September 30, 2018 | October 1, 2017 | September 30, 2018 | October 1, 2017 | ||||||||||||
Net sales (note 13) | $ | 754,356 | $ | 716,395 | $ | 2,165,817 | $ | 2,097,121 | |||||||
Cost of sales | 535,514 | 494,159 | 1,555,252 | 1,472,873 | |||||||||||
Gross profit | 218,842 | 222,236 | 610,565 | 624,248 | |||||||||||
Selling, general and administrative expenses | 88,063 | 94,842 | 273,072 | 273,393 | |||||||||||
Restructuring and acquisition-related costs (note 6) | 3,141 | 2,491 | 12,515 | 11,871 | |||||||||||
Operating income | 127,638 | 124,903 | 324,978 | 338,984 | |||||||||||
Financial expenses, net (note 7(b)) | 9,111 | 6,015 | 22,352 | 18,298 | |||||||||||
Earnings before income taxes | 118,527 | 118,888 | 302,626 | 320,686 | |||||||||||
Income tax expense | 4,212 | 2,741 | 11,404 | 13,301 | |||||||||||
Net earnings | 114,315 | 116,147 | 291,222 | 307,385 | |||||||||||
Other comprehensive income (loss), net of related income taxes (note 9): | |||||||||||||||
Cash flow hedges | (4,323 | ) | (5,528 | ) | 9,988 | (30,818 | ) | ||||||||
Comprehensive income | $ | 109,992 | $ | 110,619 | $ | 301,210 | $ | 276,567 | |||||||
Earnings per share (note 10): | |||||||||||||||
Basic | $ | 0.55 | $ | 0.52 | $ | 1.37 | $ | 1.36 | |||||||
Diluted | $ | 0.55 | $ | 0.52 | $ | 1.37 | $ | 1.36 |
QUARTERLY REPORT - Q3 2018 29 |
CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Share capital | Contributed surplus | Accumulated other comprehensive income (loss) | Retained earnings | Total equity | |||||||||||||||||
Number | Amount | ||||||||||||||||||||
Balance, December 31, 2017 | 219,199 | $ | 159,170 | $ | 25,208 | $ | 13,540 | $ | 1,853,457 | $ | 2,051,375 | ||||||||||
Adjustments relating to adoption of new accounting standards (note 2(d)) | — | — | — | — | (1,515 | ) | (1,515 | ) | |||||||||||||
Adjusted balance, January 1, 2018 | 219,199 | 159,170 | 25,208 | 13,540 | 1,851,942 | 2,049,860 | |||||||||||||||
Share-based compensation | — | — | 13,122 | — | — | 13,122 | |||||||||||||||
Shares issued under employee share purchase plan | 44 | 1,285 | — | — | — | 1,285 | |||||||||||||||
Shares issued pursuant to exercise of stock options | 46 | 1,389 | (367 | ) | — | — | 1,022 | ||||||||||||||
Shares repurchased for cancellation | (11,970 | ) | (8,737 | ) | — | — | (339,217 | ) | (347,954 | ) | |||||||||||
Dividends declared | — | — | 592 | — | (72,040 | ) | (71,448 | ) | |||||||||||||
Transactions with shareholders of the Company recognized directly in equity | (11,880 | ) | (6,063 | ) | 13,347 | — | (411,257 | ) | (403,973 | ) | |||||||||||
Cash flow hedges (note 9) | — | — | — | 9,988 | — | 9,988 | |||||||||||||||
Net earnings | — | — | — | — | 291,222 | 291,222 | |||||||||||||||
Comprehensive income | — | — | — | 9,988 | 291,222 | 301,210 | |||||||||||||||
Balance, September 30, 2018 | 207,319 | $ | 153,107 | $ | 38,555 | $ | 23,528 | $ | 1,731,907 | $ | 1,947,097 | ||||||||||
Balance, January 1, 2017 | 230,218 | $ | 152,313 | $ | 23,198 | $ | 40,611 | $ | 1,903,525 | $ | 2,119,647 | ||||||||||
Share-based compensation | — | — | 11,806 | — | — | 11,806 | |||||||||||||||
Shares issued under employee share purchase plan | 45 | 1,234 | — | — | — | 1,234 | |||||||||||||||
Shares issued pursuant to exercise of stock options | 63 | 1,336 | (467 | ) | — | — | 869 | ||||||||||||||
Shares issued or distributed pursuant to vesting of restricted share units | 136 | 1,887 | (1,887 | ) | — | — | — | ||||||||||||||
Shares repurchased for cancellation | (9,830 | ) | (6,544 | ) | — | — | (270,012 | ) | (276,556 | ) | |||||||||||
Dividends declared | — | — | 332 | — | (64,697 | ) | (64,365 | ) | |||||||||||||
Transactions with shareholders of the Company recognized directly in equity | (9,586 | ) | (2,087 | ) | 9,784 | — | (334,709 | ) | (327,012 | ) | |||||||||||
Cash flow hedges (note 9) | — | — | — | (30,818 | ) | — | (30,818 | ) | |||||||||||||
Net earnings | — | — | — | — | 307,385 | 307,385 | |||||||||||||||
Comprehensive income (loss) | — | — | — | (30,818 | ) | 307,385 | 276,567 | ||||||||||||||
Balance, October 1, 2017 | 220,632 | $ | 150,226 | $ | 32,982 | $ | 9,793 | $ | 1,876,201 | $ | 2,069,202 |
QUARTERLY REPORT - Q3 2018 30 |
CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Three months ended | Nine months ended | ||||||||||||||
September 30, 2018 | October 1, 2017 | September 30, 2018 | October 1, 2017 | ||||||||||||
Cash flows from (used in) operating activities: | |||||||||||||||
Net earnings | $ | 114,315 | $ | 116,147 | $ | 291,222 | $ | 307,385 | |||||||
Adjustments to reconcile net earnings to cash flows from (used in) operating activities (note 11(a)) | 39,123 | 40,081 | 140,181 | 131,405 | |||||||||||
153,438 | 156,228 | 431,403 | 438,790 | ||||||||||||
Changes in non-cash working capital balances: | |||||||||||||||
Trade accounts receivable | (17,809 | ) | 5,053 | (162,604 | ) | (76,734 | ) | ||||||||
Income taxes | 1,861 | 1,743 | 1,383 | (1,025 | ) | ||||||||||
Inventories | (2,663 | ) | (12,354 | ) | (31,789 | ) | 33,352 | ||||||||
Prepaid expenses, deposits and other current assets | (2,517 | ) | 559 | (14,890 | ) | (10,326 | ) | ||||||||
Accounts payable and accrued liabilities | 19,423 | 17,258 | 40,939 | 30,169 | |||||||||||
Cash flows from operating activities | 151,733 | 168,487 | 264,442 | 414,226 | |||||||||||
Cash flows from (used in) investing activities: | |||||||||||||||
Purchase of property, plant and equipment | (31,352 | ) | (17,885 | ) | (83,836 | ) | (59,072 | ) | |||||||
Purchase of intangible assets | (2,236 | ) | (770 | ) | (15,144 | ) | (2,114 | ) | |||||||
Business acquisitions | — | (13,441 | ) | (99 | ) | (115,560 | ) | ||||||||
Proceeds on disposal of property, plant and equipment | 303 | 111 | 11,072 | 275 | |||||||||||
Cash flows used in investing activities | (33,285 | ) | (31,985 | ) | (88,007 | ) | (176,471 | ) | |||||||
Cash flows from (used in) financing activities: | |||||||||||||||
Increase (decrease) in amounts drawn under long-term bank credit facilities | (29,000 | ) | — | 241,000 | 105,000 | ||||||||||
Dividends paid | (23,359 | ) | (21,538 | ) | (71,448 | ) | (64,365 | ) | |||||||
Proceeds from the issuance of shares | 850 | 405 | 2,186 | 1,984 | |||||||||||
Repurchase and cancellation of shares | (56,237 | ) | (115,214 | ) | (347,939 | ) | (272,443 | ) | |||||||
Share repurchases for settlement of non-Treasury RSUs | (177 | ) | — | (771 | ) | — | |||||||||
Cash flows used in financing activities | (107,923 | ) | (136,347 | ) | (176,972 | ) | (229,824 | ) | |||||||
Effect of exchange rate changes on cash and cash equivalents denominated in foreign currencies | 28 | 198 | (280 | ) | 1,044 | ||||||||||
Increase (decrease) in cash and cash equivalents during the period | 10,553 | 353 | (817 | ) | 8,975 | ||||||||||
Cash and cash equivalents, beginning of period | 41,425 | 46,819 | 52,795 | 38,197 | |||||||||||
Cash and cash equivalents, end of period | $ | 51,978 | $ | 47,172 | $ | 51,978 | $ | 47,172 | |||||||
Cash paid during the period (included in cash flows from (used in) operating activities): | |||||||||||||||
Interest | $ | 8,813 | $ | 5,502 | $ | 19,639 | $ | 13,781 | |||||||
Income taxes, net of refunds | 1,622 | 1,291 | 6,809 | 9,961 |
QUARTERLY REPORT - Q3 2018 31 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) |
QUARTERLY REPORT - Q3 2018 32 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) |
QUARTERLY REPORT - Q3 2018 33 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) |
QUARTERLY REPORT - Q3 2018 34 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) |
September 30, 2018 | December 31, 2017 | ||||||
Raw materials and spare parts inventories | $ | 149,960 | $ | 128,414 | |||
Work in progress | 67,180 | 60,743 | |||||
Finished goods | 756,766 | 756,581 | |||||
$ | 973,906 | $ | 945,738 |
Effective interest rate(1) | Principal amount | Maturity date | ||||||
September 30, 2018 | December 31, 2017 | |||||||
Revolving long-term bank credit facility, interest at variable U.S. LIBOR-based interest rate plus a spread ranging from 1% to 2%(2) | 3.2% | $ | 271,000 | $ | 30,000 | April 2023 | ||
Term loan, interest at variable U.S. LIBOR-based interest rate plus a spread ranging from 1% to 2%, payable monthly(3) | 2.7% | 300,000 | 300,000 | April 2023 | ||||
Notes payable, interest at fixed rate of 2.70%, payable semi-annually(4) | 2.7% | 100,000 | 100,000 | August 2023 | ||||
Notes payable, interest at variable U.S. LIBOR-based interest rate plus a spread of 1.53%, payable quarterly(4) | 2.7% | 50,000 | 50,000 | August 2023 | ||||
Notes payable, interest at fixed rate of 2.91%, payable semi-annually(4) | 2.9% | 100,000 | 100,000 | August 2026 | ||||
Notes payable, interest at variable U.S. LIBOR-based interest rate plus a spread of 1.57%, payable quarterly(4) | 2.9% | 50,000 | 50,000 | August 2026 | ||||
$ | 871,000 | $ | 630,000 |
(1) | Represents the annualized effective interest rate for the nine months ended September 30, 2018, including the cash impact of interest rate swaps, where applicable. |
(2) | The Company’s unsecured revolving long-term bank credit facility of $1 billion provides for an annual extension which is subject to the approval of the lenders. The spread added to the U.S. LIBOR-based variable interest rate is a function of the total net debt to EBITDA ratio (as defined in the credit facility agreement). In addition, an amount of $13.3 million (December 31, 2017 - $14.6 million) has been committed against this facility to cover various letters of credit. |
(3) | The unsecured term loan is non-revolving and can be prepaid in whole or in part at any time with no penalties. The spread added to the U.S. LIBOR-based variable interest rate is a function of the total net debt to EBITDA ratio (as defined in the term loan agreement). |
(4) | The unsecured notes issued for a total aggregate principal amount of $300 million to accredited investors in the U.S. private placement market can be prepaid in whole or in part at any time, subject to the payment of a prepayment penalty as provided for in the Note Purchase Agreement. |
QUARTERLY REPORT - Q3 2018 35 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) |
Three months ended | Nine months ended | ||||||||||||||
September 30, 2018 | October 1, 2017 | September 30, 2018 | October 1, 2017 | ||||||||||||
Employee termination and benefit costs | $ | 966 | $ | 64 | $ | 6,233 | $ | 688 | |||||||
Exit, relocation and other costs | 2,048 | 2,230 | 5,954 | 7,360 | |||||||||||
Loss on disposal of property, plant and equipment | — | — | 87 | — | |||||||||||
Acquisition-related transaction costs | 127 | 197 | 241 | 3,823 | |||||||||||
$ | 3,141 | $ | 2,491 | $ | 12,515 | $ | 11,871 |
Three months ended | Nine months ended | ||||||||||||||
September 30, 2018 | October 1, 2017 | September 30, 2018 | October 1, 2017 | ||||||||||||
Depreciation of property, plant and equipment | $ | 31,256 | $ | 33,404 | $ | 94,672 | $ | 101,079 | |||||||
Adjustment for the variation of depreciation of property, plant and equipment included in inventories at the beginning and end of the period | (1,533 | ) | 281 | 5,034 | 776 | ||||||||||
Depreciation of property, plant and equipment included in net earnings | 29,723 | 33,685 | 99,706 | 101,855 | |||||||||||
Amortization of intangible assets, excluding software | 5,685 | 5,421 | 16,554 | 15,750 | |||||||||||
Amortization of software | 1,289 | 1,300 | 3,831 | 3,569 | |||||||||||
Depreciation and amortization included in net earnings | $ | 36,697 | $ | 40,406 | $ | 120,091 | $ | 121,174 |
QUARTERLY REPORT - Q3 2018 36 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) |
Three months ended | Nine months ended | ||||||||||||||
September 30, 2018 | October 1, 2017 | September 30, 2018 | October 1, 2017 | ||||||||||||
Interest expense on financial liabilities recorded at amortized cost(1) | $ | 7,239 | $ | 4,256 | $ | 17,735 | $ | 12,636 | |||||||
Bank and other financial charges | 1,841 | 2,011 | 5,372 | 5,856 | |||||||||||
Interest accretion on discounted provisions | 75 | 78 | 224 | 232 | |||||||||||
Foreign exchange gain | (44 | ) | (330 | ) | (979 | ) | (426 | ) | |||||||
$ | 9,111 | $ | 6,015 | $ | 22,352 | $ | 18,298 |
QUARTERLY REPORT - Q3 2018 37 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) |
September 30, 2018 | December 31, 2017 | ||||||
Financial assets | |||||||
Amortized cost: | |||||||
Cash and cash equivalents | $ | 51,978 | $ | 52,795 | |||
Trade accounts receivable | 401,575 | 243,365 | |||||
Financial assets included in prepaid expenses, deposits and other current assets | 38,815 | 28,711 | |||||
Long-term non-trade receivables included in other non-current assets | 2,931 | 2,781 | |||||
Derivative financial assets included in prepaid expenses, deposits and other current assets | 35,794 | 16,920 | |||||
Financial liabilities | |||||||
Amortized cost: | |||||||
Accounts payable and accrued liabilities | 300,927 | 255,832 | |||||
Long-term debt - bearing interest at variable rates | 671,000 | 430,000 | |||||
Long-term debt - bearing interest at fixed rates(1) | 200,000 | 200,000 | |||||
Derivative financial liabilities included in accounts payable and accrued liabilities | 8,159 | 2,644 |
(1) | The fair value of the long-term debt bearing interest at fixed rates was $187.9 million as at September 30, 2018 (December 31, 2017 - $197.6 million). |
QUARTERLY REPORT - Q3 2018 38 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) |
QUARTERLY REPORT - Q3 2018 39 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) |
Three months ended | Nine months ended | ||||||||||||||
September 30, 2018 | October 1, 2017 | September 30, 2018 | October 1, 2017 | ||||||||||||
Net gain (loss) on derivatives designated as cash flow hedges: | |||||||||||||||
Foreign currency risk | $ | 362 | $ | (3,014 | ) | $ | 4,004 | $ | (5,379 | ) | |||||
Commodity price risk | 3,482 | 2,028 | 14,656 | 9,511 | |||||||||||
Interest rate risk | 840 | (119 | ) | 5,452 | (1,355 | ) | |||||||||
Income taxes | (4 | ) | 30 | (41 | ) | 53 | |||||||||
Amounts reclassified from OCI to inventory, related to commodity price risk | (7,797 | ) | (5,105 | ) | (12,900 | ) | (33,516 | ) | |||||||
Amounts reclassified from OCI to net earnings, related to foreign currency risk, and included in: | |||||||||||||||
Net sales | (1,517 | ) | 2,034 | 271 | 341 | ||||||||||
Cost of sales | (92 | ) | (684 | ) | (245 | ) | (759 | ) | |||||||
Selling, general and administrative expenses | 314 | (842 | ) | (185 | ) | (1,449 | ) | ||||||||
Financial expenses, net(1) | 85 | 158 | (1,016 | ) | 1,740 | ||||||||||
Income taxes | 4 | (14 | ) | (8 | ) | (5 | ) | ||||||||
Other comprehensive income (loss) | $ | (4,323 | ) | $ | (5,528 | ) | $ | 9,988 | $ | (30,818 | ) |
QUARTERLY REPORT - Q3 2018 40 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) |
Three months ended | Nine months ended | ||||||||||||||
September 30, 2018 | October 1, 2017 | September 30, 2018 | October 1, 2017 | ||||||||||||
Net earnings - basic and diluted | $ | 114,315 | $ | 116,147 | $ | 291,222 | $ | 307,385 | |||||||
Basic earnings per share: | |||||||||||||||
Basic weighted average number of common shares outstanding | 207,926 | 223,017 | 212,981 | 225,783 | |||||||||||
Basic earnings per share | $ | 0.55 | $ | 0.52 | $ | 1.37 | $ | 1.36 | |||||||
Diluted earnings per share: | |||||||||||||||
Basic weighted average number of common shares outstanding | 207,926 | 223,017 | 212,981 | 225,783 | |||||||||||
Plus dilutive impact of stock options, Treasury RSUs and common shares held in trust | 235 | 464 | 261 | 476 | |||||||||||
Diluted weighted average number of common shares outstanding | 208,161 | 223,481 | 213,242 | 226,259 | |||||||||||
Diluted earnings per share | $ | 0.55 | $ | 0.52 | $ | 1.37 | $ | 1.36 |
Three months ended | Nine months ended | ||||||||||||||
September 30, 2018 | October 1, 2017 | September 30, 2018 | October 1, 2017 | ||||||||||||
Depreciation and amortization (note 7(a)) | $ | 36,697 | $ | 40,406 | $ | 120,091 | $ | 121,174 | |||||||
Restructuring charges related to property, plant and equipment (note 6) | — | — | 87 | — | |||||||||||
Loss on disposal of property, plant and equipment and intangible assets | 90 | 320 | 582 | 551 | |||||||||||
Share-based compensation | 6,033 | 3,877 | 14,602 | 11,925 | |||||||||||
Deferred income taxes | 821 | (720 | ) | 3,008 | 3,631 | ||||||||||
Unrealized net gain on foreign exchange and financial derivatives | (1,663 | ) | (335 | ) | (2,513 | ) | (295 | ) | |||||||
Timing differences between settlement of financial derivatives and transfer of deferred gains and losses in accumulated OCI to inventory and net earnings | (6,696 | ) | (6,489 | ) | (455 | ) | (10,157 | ) | |||||||
Other non-current assets | 1,196 | 344 | 510 | 452 | |||||||||||
Other non-current liabilities | 2,645 | 2,678 | 4,269 | 4,124 | |||||||||||
$ | 39,123 | $ | 40,081 | $ | 140,181 | $ | 131,405 |
QUARTERLY REPORT - Q3 2018 41 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) |
Three months ended | Nine months ended | ||||||||||||||
September 30, 2018 | October 1, 2017 | September 30, 2018 | October 1, 2017 | ||||||||||||
Shares repurchased for cancellation included in accounts payable and accrued liabilities | $ | 6,422 | $ | (4,113 | ) | $ | (15 | ) | $ | (4,113 | ) | ||||
Additions to property, plant and equipment and intangible assets included in accounts payable and accrued liabilities | (367 | ) | (1,080 | ) | 4,647 | (805 | ) | ||||||||
Proceeds on disposal of property, plant and equipment included in other current assets | 117 | 36 | (655 | ) | 36 | ||||||||||
Impact of adoption of new accounting standards (note 2(d)) | — | — | (1,515 | ) | — | ||||||||||
Balance due on business acquisitions | — | 1,312 | — | 2,700 | |||||||||||
Non-cash ascribed value credited to share capital from shares issued or distributed pursuant to vesting of restricted share units and exercise of stock options | 112 | 751 | 367 | 2,354 | |||||||||||
Non-cash ascribed value credited to contributed surplus for dividends attributed to restricted share units | 198 | 105 | 592 | 332 |
Three months ended | Nine months ended | ||||||||||||||
September 30, 2018 | October 1, 2017 | September 30, 2018 | October 1, 2017 | ||||||||||||
Activewear | $ | 612,384 | $ | 546,241 | $ | 1,752,088 | $ | 1,577,753 | |||||||
Hosiery and underwear | 141,972 | 170,154 | 413,729 | 519,368 | |||||||||||
$ | 754,356 | $ | 716,395 | $ | 2,165,817 | $ | 2,097,121 | ||||||||
Three months ended | Nine months ended | ||||||||||||||
September 30, 2018 | October 1, 2017 | September 30, 2018 | October 1, 2017 | ||||||||||||
United States | $ | 642,620 | $ | 619,954 | $ | 1,843,065 | $ | 1,815,883 | |||||||
Canada | 30,414 | 32,731 | 85,943 | 98,085 | |||||||||||
International | 81,322 | 63,710 | 236,809 | 183,153 | |||||||||||
$ | 754,356 | $ | 716,395 | $ | 2,165,817 | $ | 2,097,121 |
QUARTERLY REPORT - Q3 2018 42 |
A. | designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that: |
I. | material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and |
II. | information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and |
B. | designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP. |
A. | designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that: |
I. | material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and |
II. | information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and |
B. | designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP. |
#1)8E-%1$%I439L;VYK;'9(
M:C1H=VYU4E U5F59=$8P1'IQ -_P7YC8D%__GZ21&& ?W\%
M'V2!_H <_+A^=(MYY ]^5XFRRMM^3X@4L3Y^7(:TER]^@H6;?)-^OH2Z8.E_
M#X/T0P!_EH-X':* Y(/?^J-])9<(XDA]')0QR5A])9%ZK\Y]2X\>E=9]AHT-
M>TY]UXL\7[1^-XF)0 O=9Y9+XVK5IS3''BHX)- !H>EZX1J
M "#'( >MS$G:\^;3Z^X:N37PFY.*A;4"JSS*8S0(6NUZ3.+[FJL*!%'+.H
M,9-G!LBE1H26 "#'( YA]V<',8T!MW2W/QN8!X'W3,HBIXZG6OBB1YLG:A
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M&\[&Q41O*5_$'+*K/1_'7//EQ]_-731@'5_5G7=:.Y_B';V4#%_
MSW@(-)J 67D'#UB!\GD\U(Q]47Q_P+)] !8-^)H.ZMUR15V^QIC6/GG#M
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M =6#)X$]L)**!S/X_.#65SXXD.T!5HN:_4N]UJ9ZN*
MINMK^:
#J9-&46V"\I&*/U6"99!"*V^!
M^Y =$>6"'HP9 " ( CR"%O*&^@0F$V9^6<>F#X9T;8
DVI?]9JZ@#%B<)?>;#UDWI4Q5VIG&I+ 07%H
MNY"O*&!H%X_*!WQS6840MHY9?ZL.I05<8J=\DIQ>_J.^?U]A=J (:VYCYYR9
M5JUF+)F/0-9GR9
(8G*%?^>$8DV!4V9JX.6 ""%H " ( 5F*G
M-))^3 RD>I(B0*>ANI%5-"Z?(Y"D)F>=+Y"9%B:<]HWD!6J8<(.I "!@(
M " ( M29A4UFRH_YCT5T#DC9F+V W?X9H<6-,:]YJGV9&5RALKFDE02IN
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M!9UV@X!MK%)3=HYFF_=6Z8T8BLQ:%(O >+A=#8IJ9IH7
M0<%HV9A3+B)I&)=@%>5I3([. " ( CGQXYUBQ@2=Y4EP)
H.0%A?'AX(0I@!'CY Y5Y\GKUHC),0'T=DN!02'U$@KY3_'UH<:]7
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MMUZ(7&%JQ6'F25%LJ647-+-N!F?M&]=M@FF; " &WPF\1>$%UTC5Y@L6!D
M?=IC)V,U;4)E?F7F6X1GMVAW2))IMFKD-!=K VT!&V=J36X@ " '+3F@M:
M6F=9BYY=0VEF?$]?]6M<:\QB?FT\6CQDXF\)1W=F^W"\,RMH+7(N&KIGD7+/
M " '>#F%)6_7$FB>Y:(G)?>JY= W.':GA?MG2=60AB176G1G5D<7:D,F%E
MA7=V&BME.W>V " 'N6EKA4!7KLB'5777M?>4E::GN]:1Y=/GP*6 )?ZGQ6
M18YB*'RD,:UC&WSE&;!C1'SN " '\2E611@H2UASQ5 81D>"M8,8/Z:!5;
M)8."5PQ=XX,21-5@)(*Y,1I@](*!&4AAI8*A " ( E%%/:(YSAC]3!HU?
M=T-63XPK9S]96HKR5D)<*XG41"M>;HCF,*E?%(A2&/Q@38A) " ( DX%-
MN)@:A7M1;99$=HA4Q91)9I%7VY)259U:MY"30XQ<^H\M,"Q=>(Y\&+E?.8SM
M " ( DO1,=Z&7A.U0-Y\$=?=3DYQ$9@=6JYF95259B)=)0RQ;QI6-+\E<
M$Y3[&%E>9I!V " ( D5AIK%-B@YYK3%
QYZQC#5J7)JCBG!95):2B,%(L))@AQ(XKXW^A6XI^HE'@\FL[:K]
MFO6<:J:6E]2+JJ))E.=ZM)X9DBQIL)GYCX-8S97RC/A(5)'%BE8X@HUQAZ4J
M!(C1A."L1*IBHS>;R:7]GU*+"Z&PFYEZ&IV$F AI(YEFE(585I51D05( I$P
MC6LX6HSPB:\J#8ANA=2KGJGOJUZ;1*6 IJB*CJ$MHAAYG9T G:]HLYCOF517
M_93FE.5'Q9"[D$TX/HR(BX