(TSX: SCL)
- First quarter revenue of $479.1
million increased by $24.4
million, or 5%, from $454.7
million reported in the first quarter a year ago. Revenue
also increased by 17% from the $409.8
million reported in the fourth quarter of 2013.
- EBITDA in the first quarter of 2014 was $106.1 million, increased by $2.0 million, or 1.9%, from the first quarter of
2013 and also increased by $49.0
million or 86% from the fourth quarter of 2013.
- Net income (attributable to shareholders of the Company) in the
first quarter was $61.9 million (or
$1.03 per share diluted) compared
with net income of $70.6 million (or
$1.01 per share diluted) in the first
quarter of the prior year.
TORONTO,
May 1, 2014 /PRNewswire/ - Mr.
Bill Buckley, Chief Executive
Officer of ShawCor Ltd. remarked "Our first quarter 2014 financial
results showed a significant increase over the level reported in
the fourth quarter and also exceeded the exceptional performance
reported in the first quarter a year ago. The improvement in
margins over the fourth quarter resulted from higher revenues in
all of our global regions combined with particularly strong gross
margins at our Asia Pacific region
where we benefitted from excellent execution performance on the
Inpex Ichthys Flowlines project.".
Mr. Buckley added "With the Inpex Ichthys
Flowlines project scheduled for completion in the second quarter,
we continue to expect that revenue and earnings in the second half
of this year will decline compared with the performance from the
first quarter. In order to achieve future revenue growth, the
Company is focused on securing a significant share of the
large projects that are currently in the outstanding bid stage, as
well as pursuing organic growth and acquisition initiatives in the
Company's pipeline services and composite pipe businesses. With the
current backlog of $642 million and
the value of outstanding bids exceeding $800
million, the Company has excellent prospects for revenue and
earnings growth in 2015 and beyond."
Selected Financial Highlights
|
|
|
|
|
|
(in thousands of
Canadian dollars, except per share
amounts and percentages) |
|
|
|
|
Three Months ended
March 31, |
|
|
|
|
|
|
|
2014 |
|
|
|
2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
$ |
|
479,081 |
|
$ |
|
454,681 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
|
|
|
|
198,268 |
|
|
|
201,242 |
|
Gross profit % |
|
|
|
|
|
|
41.4% |
|
|
|
44.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA(a) |
|
|
|
|
|
|
106,146 |
|
|
|
104,275 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
|
|
|
|
89,419 |
|
|
|
89,125 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the
period(b) |
|
|
|
|
$ |
|
61,947 |
|
$ |
|
70,595 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
$ |
|
1.03 |
|
$ |
|
1.02 |
|
|
Fully diluted |
|
|
|
|
$ |
|
1.03 |
|
$ |
|
1.01 |
(a) |
EBITDA is a non-GAAP measure calculated by adding back to net
income the sum of net finance costs, income taxes,
depreciation/amortization of property, plant, equipment and
intangible assets, gains/losses from assets sold or held for sale
and impairment of assets. EBITDA does not have a standardized
meaning prescribed by GAAP and is not necessarily comparable to
similar measures provided by other companies. EBITDA is used
by many analysts in the oil and gas industry as one of several
important analytical tools. |
(b) |
Attributable to shareholders of the Company. |
1.0 KEY
DEVELOPMENTS
Equity investment in ZEDI Inc.
On February 20,
2014, ShawCor completed an equity investment in Zedi Inc.
("Zedi"), a Calgary, Alberta based
company engaged in end-to-end solutions for production operations
management in the oil and gas industry. Zedi has successfully
developed and deployed remote field monitoring and related data
management solutions for the optimization of oil and gas well
production and has recently completed a management led buyout
through an Alberta court and
shareholder approved plan of arrangement. ShawCor's equity
investment in Zedi consists of a 25% common share interest plus
convertible preferred shares for a total investment of
approximately $24 million, which will
be accounted for using equity accounting. ShawCor and Zedi
have also entered into a joint development agreement to work
together to develop monitoring and connectivity solutions for
pipeline and OCTG applications.
Moho Nord Subsea Project in Congo
On February 25,
2014, ShawCor, through its Socotherm pipe coating division,
received a contract with a value in excess of US $40 million from Tenaris S.A. to provide pipeline
coatings for the Moho Nord Oil Pipeline project. The Moho Nord
project is located in water depths of 650 to 1,150 metres
approximately 75 kilometers off the Congo coast in West
Africa. The contract will be executed primarily at the
Socotherm pipe coating facility in Pozzallo, Italy with additional work to be completed at
Socotherm's facilities in Adria, Italy and Escobar, Argentina.
South Stream Offshore Pipeline
On February 26,
2014, ShawCor, through its Bredero Shaw pipe coating
division, received a contract with a value of approximately US
$50 million from EUROPIPE GmbH for
the concrete weight coating of Line 1 of the South Stream Offshore
Pipeline. The South Stream Offshore Pipeline system is comprised of
4 pipelines that will cross the Black Sea and transport gas from
Russia to Bulgaria and on to Central and Southern Europe. The contract will be executed
at the Bredero Shaw pipe coating facility in Leith, Scotland. This contract involves coating
approximately 148km of 32" pipe with concrete weight coating.
Coating is expected to commence during the second half of 2014 and
be completed in 2015.
Retirement of Bill Buckley and
Appointment of Steve Orr as
CEO
On February 27,
2014, ShawCor announced that Bill
Buckley will retire as Chief Executive Officer at the
Company's Annual Meeting on May 1,
2014, but will stand for re-election as a director of the
Company. Current President, Steve
Orr will succeed him as CEO on that date and will also stand
for election as a director at the meeting.
Steve Orr was
appointed President of ShawCor in September
2013 following a more than 20 year career with a leading
global energy services company where he served in senior executive
positions in many locations throughout North America, Russia, Europe and the Asia
Pacific region.
Acquisition of Scotia Automated Inspection Service
On April 23, 2014,
the Company acquired the assets and business of Scotia Automated
Inspection Service ("SAIS"), a provider of Non Destructive
Testing ("NDT") services based in the North of Scotland (Inverness). SAIS currently markets its
services into the North Sea region - UK, Norway and Netherlands.
SAIS' current offerings include traditional NDT
services such as film radiography, manual ultrasonic, magnetic
particle and liquid penetrate inspections. The acquisition of the
SAIS business will allow the Company's Shaw Pipeline Services
("SPS") division to expand its global offshore pipeline inspection
market position by providing SAIS with advanced NDT technologies
that further enhance SAIS' relationships with current and new
customers.
1.1 OUTLOOK
In the Company's 2013 year end Outlook, the
Company stated that it expected revenue and earnings to decrease in
2014 in comparison with the record results of 2013. This
expectation continues and is premised on the fact that in 2013,
revenue from the Company's Asia
Pacific region had been enhanced by the execution of the
$400 million Inpex Ichthys gas export
pipeline project, the largest single project in the Company's
history and a project size that will not be replicated in 2014.
Further detail on the outlook for the Pipeline and Pipe Services
segment by region and the Petrochemical and Industrial segment is
set out below:
Pipeline and Pipe Services Segment -
North America
In 2014, ShawCor's North American Pipeline
segment businesses are expected to generate solid revenue growth
over 2013 levels and this expectation for growth was clearly
evident in the first quarter. Revenue growth in 2014 will be led by
pipe coating volumes from a full year of production at the
Socotherm Gulf of Mexico plant, and by activity in several of the
Company's pipeline segment businesses that are benefitting from
continued shale oil and gas developments such as the Flexpipe
composite pipe and Guardian OCTG pipe inspection and refurbishment
businesses. Also, the Company's introduction of new real-time
radiography technology to the USA
land pipeline market is enabling market share gains in pipeline
girth weld inspection.
Pipeline and Pipe Services Segment -
Latin America
The Company is targeting modest growth in 2014
from Latin America pipe coating
operations as a result of increased offshore and large diameter gas
transmission pipeline opportunities in Mexico, the launch of insulation coating
production at the Socotherm Argentina operation, and an expected
increase in revenue in Brazil,
where production has commenced on the deepwater insulation coating
for flowlines and risers for Petrobras' Sapinhoa field in the
Santos basin. These sources of revenue growth will be partially
offset by the fact that 2013 Latin America revenue had included
approximately $55 million from the
Technip project that was executed through the deployment of two
portable concrete weight coating plants in Trinidad.
Pipeline and Pipe Services Segment -
EMAR
The Company's Europe, Middle
East, Africa, Russia ("EMAR") region expects to begin to
generate significant revenue growth in 2014. In addition to a
continuation of strong project revenues from the pipe coating
facilities in Orkanger, Norway and
Ras Al Khaimah, UAE, revenue gains
are expected in 2014 at the Leith,
Scotland facility where the
$30 million Edvard Grieg project was
executed in the first quarter and start of production on the South
Stream line 1 project is scheduled for the second half of this
year. Also contributing to revenue growth will be the ramp up of
production at Socotherm's Pozzallo, Sicily pipe coating facility to execute the
Moho Nord deepwater insulation project.
Pipeline and Pipe Services Segment -
Asia Pacific
In 2013, the Company generated record revenues
in the Asia Pacific region as a
result of the execution of the Inpex Ichthys gas export pipeline,
Chevron Wheatstone export pipeline and flowlines, and Apache
Julimar flowlines projects. These projects produced over
$510 million in revenue in 2013 and
contributed to a level of activity that will decline by at least
50% in 2014. In the first quarter, Asia
Pacific revenue benefitted from full production volumes on
the Inpex Ichthys Flowlines project, however with this project
scheduled for completion in the second quarter, we expect that
revenue and earnings in the second half of this year will decline
compared with the performance from the first quarter. Beyond 2014,
the Company remains confident that the Asia Pacific region will continue to provide
compelling opportunities, particularly with the emergence of
deepwater oil and gas developments that will require the Company's
operational capability and unique product technologies.
Petrochemical and Industrial
Segment
ShawCor's Petrochemical and Industrial segment
businesses are significantly exposed to demand in the North
American and European automotive, industrial and nuclear
refurbishment markets. The Company expects that demand in the
global industrial markets served by the Petrochemical and
Industrial segment businesses will enable the Company to achieve
modest growth in revenue in 2014. Operating income growth should
exceed revenue growth due to the one-time charges of $3.2 million incurred in 2013 and as a result of
improved operational efficiencies associated with the consolidation
of production activities at the new DSG-Canusa's EMAR facility in
Rheinbach, Germany.
Order Backlog
The Company's order backlog consists of firm
customer orders only and represents the revenue the Company expects
to realize on booked orders over the succeeding twelve months. The
Company reports the twelve month billable backlog because it
provides a leading indicator of significant changes in consolidated
revenue. The order backlog at March 31,
2014 increased to $642 million
from $617 million at December 31, 2013. The increase in backlog from
the start of the year reflects the award of the South Stream line 1
concrete coating contract, the first of several contract awards
that the Company is pursuing in the EMAR region. Although the order
backlog may fluctuate over the next few quarters, the Company's
bidding activity remains very high with outstanding bids currently
exceeding $800 million dollars. The
bidding activity coupled with the recently announced contract
awards in the EMAR region highlight the potential for backlog
growth during the second half of 2014.
2.0 CONSOLIDATED INFORMATION
AND RESULTS FROM OPERATIONS
2.1 Revenue
The following table sets forth revenue by
reportable operating segment for the following periods:
|
|
|
|
|
|
|
|
|
|
|
Three Months ended |
(in thousands of Canadian
dollars) |
|
|
|
|
March 31,
2014 |
|
December 31,
2013 |
|
|
March 31,
2013 |
|
|
|
|
|
|
|
|
|
|
|
|
Pipeline and Pipe Services |
|
|
|
$ |
436,799 |
|
$ |
370,477 |
|
$ |
416,674 |
Petrochemical and Industrial |
|
|
|
|
42,927 |
|
|
40,409 |
|
|
38,572 |
Elimination |
|
|
|
|
(645) |
|
|
(1,127) |
|
|
(565) |
Consolidated |
|
|
|
$ |
479,081 |
|
$ |
409,759 |
|
$ |
454,681 |
First Quarter 2014 versus Fourth Quarter
2013
Consolidated revenue increased 17%, or
$69.3 million, from $409.8 million during the fourth quarter of 2013
to $479.1 million during the first
quarter of 2014, due to increases of $66.3 million in the Pipeline and Pipe Services
segment and $2.5 million in the
Petrochemical and Industrial segment.
In the Pipeline and Pipe Services segment,
revenue increased 18%, or $66.3
million, from $370.5 million
in the fourth quarter of 2013 to $436.8 million in the first quarter of 2014 due
to higher activity levels in all four regions. See section 3.1 -
Pipeline and Pipe Services segment for additional disclosure
with respect to the change in revenue in the Pipeline and Pipe
Services segment.
In the Petrochemical and Industrial segment,
revenue was higher by $2.5 million,
or 6%, in the first quarter of 2014, compared to the fourth quarter
of 2013, mainly due to an increase in revenue of $3.7 million, or 27%, in the EMAR region. See
section 3.2 - Petrochemical and Industrial segment for
additional disclosure with respect to the change in revenue in the
Petrochemical and Industrial segment.
First Quarter 2014 versus First Quarter
2013
Consolidated revenue increased by $24.4 million, or 5%, from $454.7 million during the first quarter of 2013,
to $479.1 million during first
quarter of 2014, due to increases of $20.1
million in the Pipeline and Pipe Services segment and
$4.4 million in the Petrochemical and
Industrial segment.
In the Pipeline and Pipe Services segment,
revenue in the first quarter of 2014 was $436.8 million, or 5% higher than in the first
quarter of 2013, due to increased activity in North America and EMAR, partially offset by
lower revenue in Asia Pacific and
Latin America. See section 3.1 -
Pipeline and Pipe Services segment for additional disclosure
with respect to the change in revenue in the Pipeline and Pipe
Services segment.
In the Petrochemical and Industrial segment,
revenue increased by $4.4 million, or
11%, during the first quarter of 2014 compared to the first quarter
of 2013, due to higher activity levels in all three regions. See
section 3.2 - Petrochemical and Industrial segment for
additional disclosure with respect to the change in revenue in the
Petrochemical and Industrial segment.
2.2 Income from Operations
The following table sets forth income from
operations ("Operating Income") and operating margin for the
following periods:
|
|
|
|
|
|
|
|
|
|
|
Three Months ended |
(in thousands of Canadian
dollars) |
|
|
|
|
March 31,
2014 |
|
December 31,
2013 |
|
|
March 31,
2013 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
|
$ |
89,419 |
|
$ |
47,236 |
|
$ |
89,125 |
Operating
Margin(b) |
|
|
|
$ |
18.7% |
|
$ |
11.6% |
|
$ |
19.6% |
First Quarter 2014 versus Fourth Quarter
2013
Operating Income increased by $42.2 million, from $47.2 million during the fourth quarter of 2013
to $89.4 million in the first quarter
of 2014. Operating Income was impacted by an increase in gross
profit of $35.6 million, a decrease
in amortization of property, plant, equipment and intangible assets
of $1.1 million and a decrease in
SG&A expenses of $13.6 million.
This was partially offset by increases in research and development
expenses of $0.8 million, a decrease
in net foreign exchange gain of $3.3
million and a gain on sale of land of $5.2 million recorded in the fourth quarter of
2013.
The increase in gross profit resulted from a 1.7
percentage point increase in the gross margin from the fourth
quarter of 2013 and the higher revenue, as explained above. The
increase in the gross margin percentage was primarily due to
favourable product and project mix and higher facility utilization
and absorption of overheads, as a result of the increase in revenue
in the Pipeline and Pipe Services segment.
SG&A expenses decreased by $13.6 million, from $103.0
million in the fourth quarter of 2013 to $89.5 million in the first quarter of 2014,
primarily due to one-time restructuring costs and amended executive
retirement arrangements of $10.7
million recorded in the fourth quarter of 2013. In addition,
professional consulting, legal and other expenses were lower by
$2.9 million in the first quarter of
2014. The one-time restructuring costs and amended executive
retirement arrangements in the fourth quarter of 2013 were
primarily related to reorganizing the organizational structure to
more effectively manage the Company's business and were comprised
of charges of $2.0 million for the
Pipeline and Pipe Services segment, $3.2
million for the Petrochemical and Industrial segment and
$5.5 million for Finance and
Corporate.
First Quarter 2014 versus First Quarter
2013
Operating Income increased by $0.3 million, from $89.1
million in the first quarter of 2013 to $89.4 million during the first quarter of 2014.
Operating Income was impacted by decreases in SG&A expenses of
$2.1 million and a net increase in
foreign exchange gain of $3.9
million. This was partially offset by a decrease in gross
profit of $3.0 million, an increase
in amortization of property, plant, equipment and intangible assets
of $1.9 million and a lower gain on
assets held for sale of $0.5
million.
The decrease in gross profit resulted from a 2.9
percentage point decrease in gross margin, attributable to changes
in product and project mix compared to the first quarter of 2013,
particularly in the Pipeline and Pipe Services segment's
Asia Pacific and Latin America regions which had benefitted
from high gross margins on several large concrete weight coating
projects.
SG&A expenses decreased by $2.1 million, primarily as a result of one-time
costs of $7.6 million incurred to
complete the Company's Plan of Arrangement on March 20, 2013 and related expenses associated
with amended executive retirement arrangements of $5.0 million incurred in the first quarter of
2013. This was partially offset by increases over the prior year in
personnel related costs of $4.2
million, other SG&A expenses due to the acquisition of
Socotherm Gulf of Mexico of $2.4
million, legal and professional consulting fees of
$1.0 million and rental and building
costs primarily associated with pipe storage of $2.1 million.
2.3 Finance Costs, net
The following table sets forth the components of
finance costs, net for the following periods:
|
|
|
|
|
|
|
|
|
|
|
Three Months ended |
(in thousands of Canadian
dollars) |
|
|
|
|
March 31,
2014 |
|
December 31,
2013 |
|
|
March 31,
2013 |
|
|
|
|
|
|
|
|
|
|
|
|
Interest income on short-term deposits |
|
|
|
$ |
(338) |
|
$ |
(452) |
|
$ |
(470) |
Interest expense, other |
|
|
|
|
829 |
|
|
2,559 |
|
|
919 |
Interest expense on long term debt |
|
|
|
|
3,236 |
|
|
3,280 |
|
|
400 |
Finance costs - net |
|
|
|
$ |
3,727 |
|
$ |
5,387 |
|
$ |
849 |
First Quarter 2014 versus Fourth Quarter
2013
In the first quarter of 2014, net finance cost
was $3.7 million, compared to a net
finance cost of $5.4 million during
the fourth quarter of 2013 primarily as a result of lower interest
expenses on bank loans and overdrafts.
First Quarter 2014 versus First Quarter
2013
In the first quarter of 2014, net finance cost
was $3.7 million, compared to a net
finance cost of $0.8 million during
the first quarter of 2013. The increase in net finance costs was
primarily as a result of higher interest on long-term debt ("Senior
Notes") that were issued on March 20,
2013.
2.4 Income Taxes
The following table sets forth the income tax
expenses for the following periods:
|
|
|
|
|
|
|
|
|
|
|
Three
Months ended |
(in thousands of Canadian
dollars) |
|
|
|
|
March 31,
2014 |
|
December 31,
2013 |
|
|
March 31,
2013 |
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
|
$ |
22,571 |
|
$ |
10,278 |
|
$ |
17,079 |
First Quarter 2014 versus Fourth Quarter
2013
The Company recorded an income tax expense of
$22.6 million (27% of income before
income taxes) in the first quarter of 2014, compared to an income
tax expense of $10.3 million (28% of
income before income taxes) in the fourth quarter of 2013. The
effective tax rate in the first quarter of 2014 was at the
Company's expected effective income tax rate of 27%. The Company's
tax rate in the fourth quarter was slightly higher than the
expected rate of 27 % primarily due to the incurrence of tax losses
in jurisdictions where the Company was unable to record a tax
benefit in the quarter.
First Quarter 2014 versus First Quarter
2013
The Company recorded an income tax expense of
$22.6 million (27% of income before
income taxes) in the first quarter of 2014, compared to an income
tax expense of $17.1 million (19% of
income before income taxes) in the first quarter of 2013. The
effective tax rate in the first quarter of 2014 was at the
Company's expected effective income tax rate of 27%. The Company's
tax rate in the first quarter of 2013 was lower than the expected
rate of 27% primarily due to the fact that a significant portion of
the Company's income was earned in the Trinidad Free Zone,
Asia Pacific, the Middle East and other jurisdictions where the
expected tax rate is 25% or less.
2.5 Foreign Exchange Impact
The following table sets forth the significant
currencies in which the Company operates and the average foreign
exchange rates for these currencies versus Canadian dollars, for
the following periods:
|
|
|
|
|
|
|
|
|
|
|
Three
Months ended |
|
|
|
|
|
March 31,
2014 |
|
December 31,
2013 |
|
March 31,
2013 |
|
|
|
|
|
|
|
|
|
|
|
U.S. dollar |
|
|
|
|
1.1019 |
|
|
1.0515 |
|
1.010 |
Euro |
|
|
|
|
1.5050 |
|
|
1.4362 |
|
1.329 |
British Pounds |
|
|
|
|
1.8269 |
|
|
1.7090 |
|
1.571 |
The following table sets forth the impact on
revenue, income from operations and net income (attributable to
shareholders of the Company), compared with the prior quarter and
the prior year period, as a result of foreign exchange fluctuations
on the translation of foreign currency operations:
|
|
|
|
|
|
|
|
(in thousands of Canadian dollars) |
|
|
|
Q1-2014
versus
Q4-2013 |
|
|
Q1-2014
versus
Q1-2013 |
Revenue |
|
|
$ |
12,593 |
|
$ |
20,415 |
Income from operations |
|
|
|
3,520 |
|
|
5,810 |
Net income |
|
|
$ |
2,942 |
|
$ |
4,968 |
In addition to the translation impact noted
above, the Company recorded a foreign exchange gain of $3.0 million in the first quarter of 2014,
compared to a loss of $0.8 million
for the comparable period in the prior year, as a result of the
impact of changes in foreign exchange rates on monetary assets and
liabilities and short term foreign currency intercompany loans
within the group, net of hedging activities.
2.6 Net Income (attributable to
shareholders of the Company)
First Quarter 2014 versus Fourth Quarter
2013
Net income increased by $39.5 million, from $22.4
million during the fourth quarter of 2013 to $61.9 million during the first quarter of 2014,
mainly due to the higher Operating Income in the first quarter of
2014, as explained in section 2.2 above, a lower loss on investment
in joint ventures of $4.3 million and
lower net finance costs of $1.7
million . This was partially offset by higher income tax
expense of $12.3 million.
First Quarter 2014 versus First Quarter
2013
Net income decreased by $8.6 million, from $70.6
million during the first quarter of 2013 to $61.9 million during the first quarter of 2014,
mainly due to a higher loss from investment in joint ventures in
the first quarter of 2014 of $0.5
million, higher net finance costs of $2.9 million and an increase in income tax
expenses of $5.5 million.
3.0 SEGMENT
INFORMATION
3.1 Pipeline and Pipe Services segment
The following table sets forth, by geographic
location, the Revenue, Operating Income and operating margin for
the Pipeline and Pipe Services segment for the following
periods:
|
|
|
|
|
|
|
Three Months ended |
(in thousands of Canadian dollars,
except Operating Margin) |
|
|
March 31,
2014 |
|
December 31,
2013 |
|
March 31,
2013 |
|
|
|
|
|
|
|
|
|
North America |
|
$ |
189,373 |
|
$ |
175,442 |
$ |
157,355 |
Latin America |
|
|
43,068 |
|
|
29,478 |
|
60,319 |
EMAR |
|
|
68,748 |
|
|
51,179 |
|
34,039 |
Asia Pacific |
|
|
135,610 |
|
|
114,378 |
|
164,961 |
Total Revenue |
|
$ |
436,799 |
|
$ |
370,477 |
$ |
416,674 |
|
|
|
|
|
|
|
|
|
Operating Income |
|
$ |
92,184 |
|
$ |
58,151 |
$ |
109,226 |
Operating Margin |
|
|
21.1% |
|
|
15.7% |
|
26.2% |
First Quarter 2014 versus Fourth Quarter
2013
First quarter revenue increased by $66.3 million to $436.8
million, from $370.5 million
in the fourth quarter of 2013. Consolidated revenue benefitted from
the impact on translation of foreign operations from the weakening
Canadian dollar as noted in section 2.5 above, but more importantly
was driven by increased activity levels in all four regions:
- North America revenue
increased by $13.9 million, or 8%, as
a result of increased activity from Socotherm's Gulf of Mexico operation and higher activity
levels in small diameter pipe coating in both Canada and the USA, partially offset by lower pipe weld
inspection service revenue in the USA, decreased tubular management service
revenue in Canada and lower
flexible composite pipe volumes.
- In Latin America, revenue
increased by $13.6 million, or 46%,
primarily as a result of increased activity at the Coatzacoalcos, Mexico concrete weight coating
facility.
- In EMAR, revenue increased by $17.6
million, or 34%, primarily due to increased activity at
Leith, Scotland for the Edvard Grieg project,
partially offset by lower volumes at Orkanger, Norway.
- Asia Pacific revenue increased
by $21.2 million, or 19%, mainly due
to the launch of full production on the Inpex Ichthys flowlines
project in Kabil, Indonesia and in
Kuantan, Malaysia.
In the first quarter of 2014, Operating Income
was $92.2 million compared to
$58.2 million in the fourth quarter
of 2013, an increase of $34.0
million, or 59%. The increase in Operating Income was due to
an increase in gross profit of $34.7
million due to the increase in revenue of $66.3 million as explained above, and a 1.7
percentage point increase in the gross margin due to favourable
product and project mix and higher facilities' utilization and the
absorption of overheads. In addition to the increase in gross
profit, SG&A expenses were also lower as explained in section
2.2 above.
First Quarter 2014 versus First Quarter
2013
Revenue was $436.8
million in the first quarter of 2014, an increase of
$20.1 million, or 5%, from
$416.7 million in the comparable
period of 2013. Consolidated revenue benefitted from the impact on
translation of foreign operations from the weakening Canadian
dollar as noted in section 2.5 above, combined with higher revenue
in North America and EMAR,
partially offset by lower activity levels in Asia Pacific and Latin America:
- North America revenue
increased by $32.0 million, or 20%,
primarily due to the acquisition of Socotherm Gulf of Mexico,
increased pipe weld inspection service revenue in the USA and continued growth in flexible composite
pipe volumes in both Canada and
the USA.
- Latin America revenue
decreased by $17.3 million, or 29%,
due to lower activity levels on the Technip project in Trinidad, partially offset by increased
volumes at the Coatzacoalcos,
Mexico concrete weight coating facility.
- In EMAR, revenue increased by $34.7
million, or 102%, primarily due to higher activity levels at
the Company's pipe coating facilities in Leith, Scotland on the Edvard Grieg project and at
Socotherm Italy, partially offset by reduced volumes from Orkanger,
Norway and Ras Al Khaimah ("RAK"), UAE.
- Asia Pacific revenue decreased
by $29.4 million, or 18%, due to the
lower volumes associated with the Inpex Ichthys gas export pipeline
and Chevron Wheatstone projects in Kabil, Indonesia and Kuantan, Malaysia.
In the first quarter of 2014, Operating Income
was $92.2 million compared to
$109.2 million in the first quarter
of 2013, a decrease of $17.0 million,
or 16%, due to a reduction in gross profit of $4.4 million as a result of a 3.1 percentage
point decrease in gross margin due to unfavourable project mix
compared to the first quarter of 2013, partially offset by the
increase in revenue of $20.1 million,
as explained above. In addition to the decrease in gross profit,
SG&A expenses increased by $9.8
million, amortization of property, plant, equipment and
intangibles increased by $1.6 million
and first quarter 2013 results included a non-recurring gain on
assets held for sale of $0.5
million.
3.2 Petrochemical and Industrial segment
The following table sets forth, by geographic
location, the Revenue, Operating Income and Operating Margin for
the Petrochemical and Industrial segment for the following
periods:
|
|
|
|
|
|
|
|
|
Three Months ended |
(in thousands of Canadian dollars,
except Operating Margin) |
|
|
|
March 31,
2014 |
|
December 31,
2013 |
|
|
March 31,
2013 |
|
|
|
|
|
|
|
|
|
|
|
North America |
|
|
$ |
24,030 |
|
$ |
25,230 |
|
$ |
23,349 |
EMAR |
|
|
|
17,316 |
|
|
13,622 |
|
|
13,968 |
Asia Pacific |
|
|
|
1,581 |
|
|
1,557 |
|
|
1,255 |
Total Revenue |
|
|
$ |
42,927 |
|
$ |
40,409 |
|
$ |
38,572 |
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
$ |
6,063 |
|
$ |
2,613 |
|
$ |
5,017 |
Operating Margin |
|
|
|
14.1% |
|
|
6.5% |
|
|
13.0% |
First Quarter 2014 versus Fourth Quarter
2013
Revenue increased in the first quarter of 2014
by $2.5 million, or 6%, to
$42.9 million, compared to the fourth
quarter of 2013 due to strong growth in the heat shrink tubing
product volumes in EMAR combined with the impact of foreign
exchange on revenue, as noted in section 2.5 above.
Operating Income of $6.1
million in the first quarter of 2014 was $3.5 million, or 132%, higher than in the fourth
quarter of 2013. The increase in Operating Income was due to higher
gross profit of $0.8 million as a
result of the higher revenue of $2.5
million, as explained above. In addition, SG&A expenses
were lower primarily due to one-time restructuring costs of
$3.2 million at the DSG Canusa
facilities in Europe incurred in
the fourth quarter of 2013, as noted in section 2.2 above.
First Quarter 2014 versus First Quarter
2013
In the first quarter of 2014, revenue totaled
$42.9 million compared to
$38.6 million in the first quarter of
2013, an increase of $4.4 million, or
11%. The increase was driven by higher heat shrink tubing product
volumes, particularly in the EMAR market, combined with the impact
of foreign exchange on revenue, as noted in section 2.5 above.
Operating Income in the first quarter of 2014
was $6.1 million compared to
$5.0 million in the first quarter of
2013, an increase of $1.1 million, or
21%. The increase in Operating Income was due to higher gross
profit of $1.4 million as a result of
the increase in revenue of $4.4
million, as explained above, and a 0.2 percentage point
increase in gross margin, primarily due to product mix.
3.3 Financial and
Corporate
Financial and corporate costs include corporate
expenses not allocated to the operating segments and other
non-operating items, including foreign exchange gains and losses on
foreign currency denominated cash and working capital balances. The
corporate division of the Company only earns revenue that is
considered incidental to the activities of the Company. As a
result, it does not meet the definition of a reportable operating
segment as defined under IFRS.
The following table sets forth the Company's
unallocated financial and corporate expenses, before foreign
exchange gains and losses, for the following periods:
|
|
|
|
|
|
|
|
|
|
|
Three Months ended |
(in thousands of Canadian
dollars) |
|
|
|
|
March 31,
2014 |
|
December 31,
2013 |
|
March 31,
2013 |
|
|
|
|
|
|
|
|
|
|
|
Financial and Corporate
Expenses |
|
|
|
$ |
(11,859) |
|
$ |
(19,844) |
$ |
(24,280) |
First Quarter 2014 versus Fourth Quarter
2013
Financial and corporate costs decreased by
$8.1 million from $19.8 million during the fourth quarter of 2013
to $11.8 million in the first quarter
of 2014, primarily due to one-time restructuring costs and amended
executive retirement arrangements of $5.5
million recorded in the fourth quarter of 2013, as explained
in section 2.2 above, and lower professional consulting, insurance
and information technology expenses.
First Quarter 2014 versus First Quarter
2013
Financial and corporate costs decreased by
$12.4 million from the first quarter
of 2013 to $11.8 million in the first
quarter of 2014, primarily as a result of one-time costs of
$7.6 million incurred to complete the
Company's Plan of Arrangement on March 20,
2013 and related expenses associated with amended executive
retirement arrangements of $5.0
million incurred in the first quarter of 2013.
4.0 FORWARD-LOOKING
INFORMATION
This document includes certain statements that
reflect management's expectations and objectives for the Company's
future performance, opportunities and growth, which statements
constitute "forward-looking information" and "forward looking
statements" (collectively "forward looking information") under
applicable securities laws. Such statements, other than
statements of historical fact, are predictive in nature or depend
on future events or conditions. Forward looking information
involves estimates, assumptions, judgments and uncertainties.
These statements may be identified by the use of forward-looking
terminology such as "may", "will", "should", "anticipate",
"expect", "believe", "predict", "estimate", "continue", "intend",
"plan" and variations of these words or other similar
expressions. Specifically, this document includes forward
looking information in the Outlook section and elsewhere in respect
of, among other things, the completion of the sale of the Company's
joint venture interest in Socotherm Brasil and the proceeds
therefrom, the timing of major project activity, the sufficiency of
resources, capacity and capital to meet market demand, to meet
contractual obligations and to execute the Company's development
and growth strategy, the impact of the existing order backlog and
other factors on the Company's revenue and Operating Income in 2014
and in the longer term, the impact of global economic activity on
the demand for the Company's products, the impact of changing
energy demand, supply and prices, the impact and likelihood of
changes in competitive conditions in the markets in which the
Company participates, and the adequacy of the Company's existing
accruals in respect of environmental compliance and in respect of
litigation matters and other claims generally, the level of
payments under the Company's performance bonds, the outlook for
revenue and Operating Income and the expected development in the
Company's order backlog.
Forward looking information involves known and
unknown risks and uncertainties that could cause actual results to
differ materially from those predicted by the forward-looking
information. We caution readers not to place undue reliance
on forward looking information as a number of factors could cause
actual events, results and prospects to differ materially from
those expressed in or implied by the forward looking
information. Significant risks facing the Company include,
but are not limited to: changes in global or regional economic
activity and changes in energy supply and demand, which impact on
the level of drilling activity and pipeline construction; exposure
to product and other liability claims; shortages of or significant
increases in the prices of raw materials used by the Company;
compliance with environmental, trade and other laws; political,
economic and other risks arising from the Company's international
operations; fluctuations in foreign exchange rates, as well as
other risks and uncertainties, as more fully described under the
heading "Risks and Uncertainties" and included in the Company's
annual MD&A.
These statements of forward looking information
are based on assumptions, estimates and analysis made by management
in light of its experience and perception of trends, current
conditions and expected developments as well as other factors
believed to be reasonable and relevant in the circumstances.
These assumptions include those in respect of continued global
economic recovery, increased investment in global energy
infrastructure, the Company's ability to execute projects under
contract, the continued supply of and stable pricing for
commodities used by the Company, the availability of personnel
resources sufficient for the Company to operate its businesses, the
maintenance of operations in major oil and gas producing regions
and the ability of the Company to satisfy all covenants under its
credit facilities and the Senior Notes . The Company believes that
the expectations reflected in the forward looking information are
based on reasonable assumptions in light of currently available
information. However, should one or more risks materialize or
should any assumptions prove incorrect, then actual results could
vary materially from those expressed or implied in the forward
looking information included in this document and the Company can
give no assurance that such expectations will be achieved.
When considering the forward looking information
in making decisions with respect to the Company, readers should
carefully consider the foregoing factors and other uncertainties
and potential events. The Company does not assume the
obligation to revise or update forward looking information after
the date of this document or to revise it to reflect the occurrence
of future unanticipated events, except as may be required under
applicable securities laws.
To the extent any forward looking information in
this document constitutes future oriented financial information or
financial outlooks, within the meaning of securities laws, such
information is being provided to demonstrate the potential of the
Company and readers are cautioned that this information may not be
appropriate for any other purpose. Future oriented financial
information and financial outlooks, as with forward looking
information generally, are based on the assumptions and subject to
the risks noted above.
ShawCor will be hosting a Shareholder and
Analyst Conference Call and Webcast on Friday May 2nd, 2014 at 10:00AM EST, which will discuss the Company's
first quarter financial results. The Conference call participant
dial-in number(s) are: Operator assisted toll-free dial-in number:
(888) 231-8191; local dial-in number: (647) 427-7450.
5.0 Additional
Information
Additional information relating to the Company,
including its Annual Information Form, is available on SEDAR at
www.sedar.com.
Please visit our website at www.shawcor.com for
further details.
ShawCor Ltd.
Interim Consolidated Balance Sheets (Unaudited)
|
|
|
|
|
|
|
(in thousands of Canadian
dollars) |
|
|
March 31,
2014 |
|
|
December 31,
2013 |
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
58,545 |
|
$ |
79,395 |
Short-term investments |
|
|
5,671 |
|
|
6,618 |
Loan receivable |
|
|
1,919 |
|
|
1,780 |
Accounts receivable |
|
|
438,901 |
|
|
363,984 |
Income taxes receivable |
|
|
11,256 |
|
|
9,919 |
Inventories |
|
|
169,541 |
|
|
180,876 |
Prepaid expenses |
|
|
20,353 |
|
|
19,176 |
Derivative financial
instruments |
|
|
792 |
|
|
624 |
|
|
|
706,978 |
|
|
662,372 |
Assets held for sale |
|
|
58,362 |
|
|
56,186 |
|
|
|
765,340 |
|
|
718,558 |
|
|
|
|
|
|
|
Non-current Assets |
|
|
|
|
|
|
Loans receivable |
|
|
6,742 |
|
|
7,462 |
Property, plant and equipment |
|
|
420,949 |
|
|
413,287 |
Intangible assets |
|
|
131,016 |
|
|
130,216 |
Investments in joint ventures |
|
|
16,550 |
|
|
17,276 |
Investment in associate |
|
|
13,338 |
|
|
- |
Deferred income taxes |
|
|
35,638 |
|
|
48,480 |
Other assets |
|
|
28,419 |
|
|
17,830 |
Goodwill |
|
|
306,489 |
|
|
298,819 |
|
|
|
959,141 |
|
|
933,370 |
|
|
$ |
1,724,481 |
|
$ |
1,651,928 |
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
Bank indebtedness |
|
$ |
3,911 |
|
$ |
5,290 |
Accounts payable and accrued
liabilities |
|
|
240,701 |
|
|
230,974 |
Provisions |
|
|
14,351 |
|
|
15,971 |
Income taxes payable |
|
|
74,662 |
|
|
61,911 |
Derivative financial
instruments |
|
|
897 |
|
|
1,632 |
Deferred revenue |
|
|
67,056 |
|
|
84,396 |
Obligations under finance
lease |
|
|
500 |
|
|
487 |
Other current liabilities |
|
|
44,016 |
|
|
33,791 |
|
|
|
446,094 |
|
|
434,452 |
Liabilities directly associated
with the assets classified as held for sale |
|
|
17,284 |
|
|
16,617 |
|
|
|
463,378 |
|
|
451,069 |
|
|
|
|
|
|
|
Non-current
Liabilities |
|
|
|
|
|
|
Loans payable |
|
|
120 |
|
|
126 |
Long-term debt |
|
|
387,172 |
|
|
374,381 |
Obligations under finance
lease |
|
|
14,088 |
|
|
13,827 |
Provisions |
|
|
39,358 |
|
|
37,646 |
Employee future benefits |
|
|
28,036 |
|
|
25,678 |
Deferred income taxes |
|
|
54,768 |
|
|
68,857 |
Other non-current liabilities |
|
|
12,974 |
|
|
21,763 |
|
|
|
536,516 |
|
|
542,278 |
|
|
|
999,894 |
|
|
993,347 |
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
Share capital |
|
|
307,800 |
|
|
303,327 |
Contributed surplus |
|
|
12,985 |
|
|
13,093 |
Retained earnings |
|
|
428,009 |
|
|
373,574 |
Non-controlling interests |
|
|
2,673 |
|
|
2,419 |
Accumulated other comprehensive
loss |
|
|
(26,880) |
|
|
(33,832) |
|
|
|
724,587 |
|
|
658,581 |
|
|
$ |
1,724,481 |
|
$ |
1,651,928 |
ShawCor Ltd.
Interim Consolidated Statements of Income (Unaudited)
|
|
|
|
(in thousands of Canadian
dollars, except per share amounts) |
|
|
Three months Ended
March 31, |
|
|
|
2014 |
|
|
2013 |
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
Sale of products |
|
$ |
139,090 |
|
$ |
105,857 |
Rendering of
Services |
|
|
339,991 |
|
|
348,824 |
|
|
|
479,081 |
|
|
454,681 |
|
|
|
|
|
|
|
Cost of Goods Sold
and Services Rendered |
|
|
280,813 |
|
|
253,439 |
|
|
|
|
|
|
|
Gross
Profit |
|
|
198,268 |
|
|
201,242 |
|
|
|
|
|
|
|
Selling, general and
administrative expenses |
|
|
89,465 |
|
|
91,519 |
Research and
development expenses |
|
|
4,174 |
|
|
3,939 |
Foreign exchange
(gains) losses |
|
|
(3,031) |
|
|
838 |
Amortization of
property, plant and equipment |
|
|
15,459 |
|
|
14,215 |
Amortization of
intangible assets |
|
|
2,782 |
|
|
2,109 |
Gains on assets held
for sale |
|
|
- |
|
|
(503) |
Income from
Operations |
|
|
89,419 |
|
|
89,125 |
|
|
|
|
|
|
|
Losses on investments
in joint ventures |
|
|
(1,152) |
|
|
(671) |
Loss on investment in
associates |
|
|
(362) |
|
|
- |
Finance costs,
net |
|
|
(3,727) |
|
|
(849) |
Income Before
Income Taxes |
|
|
84,178 |
|
|
87,605 |
|
|
|
|
|
|
|
Income
taxes |
|
|
22,571 |
|
|
17,079 |
|
|
|
|
|
|
|
Net Income |
|
$ |
61,607 |
|
$ |
70,526 |
|
|
|
|
|
|
|
Net Income
Attributable to: |
|
|
|
|
|
|
|
Shareholders of the Company |
|
|
61,947 |
|
|
70,595 |
|
Non-controlling interests |
|
|
(340) |
|
|
(69) |
Net Income |
|
$ |
61,607 |
|
$ |
70,526 |
|
|
|
|
|
|
|
Earnings per
Share |
|
|
|
|
|
|
|
Basic |
|
$ |
1.03 |
|
$ |
1.02 |
|
Diluted |
|
$ |
1.03 |
|
$ |
1.01 |
|
|
|
|
|
|
|
Weighted Average Number of Shares Outstanding (000s) |
|
|
|
|
|
|
|
Basic |
|
|
60,041 |
|
|
68,903 |
|
Diluted |
|
|
60,426 |
|
|
69,849 |
|
|
|
|
|
|
|
|
ShawCor Ltd.
Interim Consolidated Statements of Comprehensive Income
(Unaudited)
|
|
|
|
(in thousands of
Canadian dollars) |
|
|
Three months Ended
March 31, |
|
|
|
2014 |
|
|
2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
61,607 |
|
$ |
70,526 |
|
|
|
|
|
|
|
Other Comprehensive
Income (Loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive
Income (Loss) to be Reclassified to Net Income in |
|
|
|
|
|
|
|
Subsequent Periods |
|
|
|
|
|
|
|
Exchange differences on
translation of foreign operations |
|
|
7,119 |
|
|
6,065 |
|
Loss on cash flow hedge |
|
|
- |
|
|
(6,880) |
|
Other comprehensive loss (income)
attributable to investments in joint ventures |
|
|
427 |
|
|
(449) |
Net
Other Comprehensive Income (Loss) to be Reclassified to Net
Income |
|
|
|
|
|
|
|
in Subsequent Periods |
|
|
7,546 |
|
|
(1,264) |
|
|
|
|
|
|
|
Other Comprehensive
Income (Loss), Net of Income Tax |
|
|
7,546 |
|
|
(1,264) |
|
|
|
|
|
|
|
Total Comprehensive
Income |
|
$ |
69,153 |
|
$ |
69,262 |
|
|
|
|
|
|
|
Comprehensive
Income Attributable to: |
|
|
|
|
|
|
|
Shareholders of the Company |
|
|
68,899 |
|
|
68,982 |
|
Non-controlling interests |
|
|
254 |
|
|
280 |
Total Comprehensive
Income |
|
$ |
69,153 |
|
$ |
69,262 |
|
|
|
|
|
|
|
ShawCor Ltd.
Interim Consolidated Statements of Changes in Equity
(Unaudited)
(in thousands of Canadian
dollars) |
|
Share
Capital |
|
Contributed
Surplus |
|
Retained
Earnings |
|
Non-
Controlling
Interests |
|
Accumulated
Other
Comprehensive
Loss |
|
Total
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - December 31,
2013 |
|
$ |
303,327 |
|
$ |
13,093 |
|
$ |
373,574 |
|
$ |
2,419 |
|
|
$ (33,832) |
|
$ |
658,581 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
- |
|
|
- |
|
|
61,947 |
|
|
(340) |
|
|
- |
|
|
61,607 |
Issued on exercise of stock
options |
|
|
3,306 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
3,306 |
Compensation cost on exercised
options |
|
|
1,165 |
|
|
(1,165) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
Compensation cost on exercised
RSUs |
|
|
2 |
|
|
(2) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
Stock-based compensation
expense |
|
|
- |
|
|
1,059 |
|
|
- |
|
|
- |
|
|
- |
|
|
1,059 |
Other comprehensive income
(loss) |
|
|
- |
|
|
- |
|
|
- |
|
|
594 |
|
|
6,952 |
|
|
7,546 |
Dividends declared and paid to
shareholders |
|
|
- |
|
|
- |
|
|
(7,512) |
|
|
- |
|
|
- |
|
|
(7,512) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - March 31,
2014 |
|
$ |
307,800 |
|
$ |
12,985 |
|
$ |
428,009 |
|
$ |
2,673 |
|
$ |
(26,880) |
|
$ |
724,587 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - December 31,
2012 |
|
$ |
221,687 |
|
$ |
17,525 |
|
$ |
799,741 |
|
$ |
(331) |
|
$ |
(49,955) |
|
$ |
988,667 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
- |
|
|
- |
|
|
70,595 |
|
|
(69) |
|
|
- |
|
|
70,526 |
Issued on exercise of stock
options |
|
|
6,715 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
6,715 |
Compensation cost on exercised
options |
|
|
2,629 |
|
|
(2,629) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
Compensation cost on exercised
RSUs |
|
|
24 |
|
|
(24) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
Stock-based compensation
expense |
|
|
- |
|
|
629 |
|
|
- |
|
|
- |
|
|
- |
|
|
629 |
Cancellation of Class B
shares |
|
|
54,438 |
|
|
- |
|
|
(553,215) |
|
|
- |
|
|
- |
|
|
(498,777) |
Shares cancellation costs (net of
income
tax benefit of $1.5 million) |
|
|
- |
|
|
- |
|
|
(4,312) |
|
|
- |
|
|
- |
|
|
(4,312) |
Other comprehensive income |
|
|
- |
|
|
- |
|
|
|
|
|
349 |
|
|
(1,613) |
|
|
(1,264) |
Dividends declared and paid to
shareholders |
|
|
- |
|
|
- |
|
|
(6,916) |
|
|
- |
|
|
- |
|
|
(6,916) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - March 31, 2013 |
|
$ |
285,493 |
|
$ |
15,501 |
|
$ |
305,893 |
|
$ |
(51) |
|
$ |
(51,568) |
|
$ |
555,268 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ShawCor Ltd.
Imterim Consolidated Statements of Cash Flows
(Unaudited)
|
|
|
|
(in thousands of Canadian
dollars) |
|
|
Three months Ended
March 31, |
|
|
|
2014 |
|
2013 |
|
|
|
|
|
|
Operating
activities |
|
|
|
|
|
Net income for the
year |
|
$ |
61,607 |
$ |
70,526 |
Add (deduct) items not
affecting cash |
|
|
|
|
|
|
Amortization of property, plant
and equipment |
|
|
15,459 |
|
14,215 |
|
Amortization of intangible
assets |
|
|
2,782 |
|
2,109 |
|
Amortization of long-term prepaid
expenses |
|
|
207 |
|
109 |
|
Decommissioning obligations
expense |
|
|
103 |
|
401 |
|
Other provision expenses
(recovery) |
|
|
1,175 |
|
(1,391) |
|
Stock-based compensation and
incentive-based compensation |
|
|
6,746 |
|
7,014 |
|
Deferred income taxes |
|
|
(1,569) |
|
(7,282) |
|
Loss on disposal of property,
plant and equipment |
|
|
19 |
|
42 |
|
Unrealized (gain) loss on
derivative financial instruments |
|
|
(903) |
|
441 |
|
Loss on investments in
associate |
|
|
362 |
|
- |
|
Loss on investments in joint
ventures |
|
|
1,152 |
|
671 |
|
Gain on assets held for sale |
|
|
- |
|
(503) |
|
Other |
|
|
456 |
|
(12) |
Settlement of
decommissioning liabilities |
|
|
(22) |
|
(551) |
Settlement of other
provisions |
|
|
(1,941) |
|
(3,995) |
Settlement of other
liabilities |
|
|
(6,281) |
|
- |
Decrease in deferred
revenue non-current |
|
|
- |
|
(62,609) |
Net change in employee
future benefits |
|
|
431 |
|
5,246 |
Change in non-cash
working capital and foreign exchange |
|
|
(63,260) |
|
5,110 |
Cash Provided by
Operating Activities |
|
$ |
16,523 |
$ |
29,541 |
|
|
|
|
|
|
Investing
Activities |
|
|
|
|
|
Decrease (increase) in
loan receivable |
|
|
1,075 |
|
(3,819) |
Decrease in short term
investments |
|
|
947 |
|
71,662 |
Purchases of property,
plant and equipment |
|
|
(12,651) |
|
(16,106) |
Proceeds on disposal
of property, plant and equipment |
|
|
726 |
|
- |
Purchases of
intangible assets |
|
|
- |
|
(59) |
Investments in
associate |
|
|
(13,700) |
|
- |
(Increase) decrease in
other assets |
|
|
(10,000) |
|
109 |
Cash (Used in)
Provided by Investing Activities |
|
$ |
(33,603) |
$ |
51,787 |
|
|
|
|
|
|
Financing
Activities |
|
|
|
|
|
Decrease in bank
indebtedness |
|
|
(1,379) |
|
(74) |
(Decrease) increase in
loans payable |
|
|
(16) |
|
2,342 |
Proceeds from
long-term debt |
|
|
- |
|
356,280 |
Proceeds from interest
rate swap |
|
|
- |
|
2,111 |
Issuance of
shares |
|
|
3,306 |
|
6,715 |
Repurchase of
shares |
|
|
- |
|
(503,089) |
Dividend paid to
shareholders |
|
|
(7,512) |
|
(6,916) |
Cash Used in
Financing Activities |
|
$ |
(5,601) |
$ |
(142,631) |
|
|
|
|
|
|
Effect of Foreign Exchange on Cash and Cash Equivalents |
|
|
1,831 |
|
1,770 |
|
|
|
|
|
|
Net Decrease in
Cash and Cash Equivalents for the Period |
|
|
(20,850) |
|
(59,533) |
|
|
|
|
|
|
Cash and Cash
Equivalents - Beginning of Period |
|
|
79,395 |
|
284,981 |
|
|
|
|
|
|
Cash and Cash
Equivalents - End of Period |
|
$ |
58,545 |
$ |
225,448 |
|
SOURCE ShawCor Ltd.