Dorel Reports Improved First Quarter 2016 Results
- Home Furnishings operating profit reaches 9.3% of segment's revenue
- Juvenile segment adjusted operating profit increases 80.6%
- Pacific Cycle posts strong quarter due to early Spring and Easter holiday
/EINPresswire.com/ -- MONTREAL, QUEBEC -- (Marketwired) -- 05/06/16 -- Dorel Industries Inc. (TSX: DII.B)(TSX: DII.A) today released results for the first quarter ended March 31, 2016. Total revenue was US$645.9 million, down 2.9% from US$665.5 million a year ago. Adjusted net income for the quarter was up 66.7% to US$19.7 million or US$0.60 per diluted share from US$11.8 million, or US$0.36 per diluted share in 2015. Reported net income increased 43.9% to US$16.7 million, or US$0.51 per diluted share, compared to US$11.6 million or US$0.36 per diluted share in the first quarter of 2015.
"We are pleased with the positive start to the year. Dorel Home Furnishings delivered another record quarter and has evolved into a growth company with opportunity for further expansion with its on-line customers. Newly introduced Dorel Juvenile products are resonating well with consumers and improved pricing has resulted in better gross margins in the majority of our markets," commented Martin Schwartz, Dorel President & CEO.
As detailed below, the reported net income includes restructuring and other costs and remeasurement of forward purchase agreement liabilities. As such, the Company is presenting adjusted financial information as it believes that excluding these items is a more meaningful comparison of its core business performance between the periods presented. Contained within this press release are reconciliations of non-GAAP financial measures to the most directly comparable financial measures calculated in accordance with GAAP.
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Summary of Financial Information (unaudited)
----------------------------------------------------------------------------
First Quarters Ended March 31
----------------------------------------------------------------------------
All figures in thousands of US $, except per share amounts
----------------------------------------------------------------------------
2016 2015
----------------------------------------------------------------------------
$ $ Change %
Total revenue 645,867 665,489 (2.9%)
Net income 16,734 11,632 43.9%
Per share - Basic 0.52 0.36 44.4%
Per share - Diluted 0.51 0.36 41.7%
Adjusted net income 19,671 11,799 66.7%
Per share - Basic 0.61 0.37 64.9%
Per share - Diluted 0.60 0.36 66.7%
----------------------------------------------------------------------------
Number of shares outstanding -
Basic weighted average 32,333,261 32,321,639
Diluted weighted average 32,545,454 32,513,889
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Dorel Juvenile
All figures in thousands of US $
----------------------------------------------------------------------------
----------------------------------------------------------------------------
First Quarters Ended March 31 (unaudited)
----------------------------------------------------------------------------
2016 2015
----------------------------------------------------------------------------
$ % of rev. $ % of rev. Change %
Total revenue 253,228 274,695 (7.8%)
Gross profit 73,033 28.8% 71,441 26.0% 2.2%
Operating profit 15,620 6.2% 9,175 3.3% 70.2%
Adjusted gross
profit 73,033 28.8% 71,441 26.0% 2.2%
Adjusted operating
profit 18,585 7.3% 10,292 3.7% 80.6%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Dorel Juvenile's first quarter revenue decreased by US$21.5 million or 7.8% to US$253.2 million compared with US$274.7 million in 2015. Organic revenue declined by approximately 4% after removing the impact of varying exchange rates year-over-year, mainly attributable to lower sales in the U.S. and planned reduced third party sales at Dorel Juvenile China. Adjusted operating profit, excluding restructuring and other costs, rose by US$8.3 million or 80.6% to US$18.6 million. This was due to both improved margins and lower operating expenses, driven by cost savings from the segment's restructuring activities in China, Europe and North America. Foreign exchange rates were weaker against the US dollar compared to last year's first quarter, with the exception of the Chinese Yuan. However, price increases and production efficiencies more than offset the foreign exchange impact, and contributed to an increase in gross margin from 26.0% to 28.8%.
The production transfer of certain products continues from third party suppliers to Dorel Juvenile China's manufacturing facilities, in line with the Company's change in sourcing strategy and the transformation of the segment into a more fully integrated operation. Despite the reduced third party sales, the Dorel Juvenile China operation was a contributor to the segment's increased operating profit.
The segment recorded restructuring expenses of US$2.2 million, primarily for employee severance and termination benefits.
Dorel Sports
All figures in thousands of US $
----------------------------------------------------------------------------
----------------------------------------------------------------------------
First Quarters Ended March 31 (unaudited)
----------------------------------------------------------------------------
2016 2015
----------------------------------------------------------------------------
$ % of rev. $ % of rev. Change %
Total revenue 216,497 228,929 (5.4%)
Gross profit 47,498 21.9% 53,460 23.4% (11.2%)
Operating profit 5,254 2.4% 11,562 5.1% (54.6%)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Dorel Sports revenue decreased by US$12.4 million or 5.4% to US$216.5 million compared to US$228.9 million last year. After removing the impact of varying year-over-year foreign exchange rates, organic revenue declined by approximately 3%. Part of the shortfall was due to shipments of 2016 model year bicycles in the Cycling Sports Group (CSG) occurring in December 2015 as opposed to in the first quarter of 2016. This was made possible by improvements in on-time delivery. The lower revenue was also due to the non-recurrence of higher sales to European dealers who stocked up in March 2015 in advance of an expected April 2015 price increase triggered by currency pressures. Partly offsetting this were strong bicycle sales by Pacific Cycle to U.S. mass market customers, mostly for the Schwinn and Mongoose brands, as the favourable weather and earlier Easter holiday benefitted March sales.
Operating profit decreased to US$5.3 million from US$11.6 million due to the decreased sales as explained above and lower margins from discounting on the independent bike dealers (IBD) sales in the U.S. in order to maintain market share as key competition executed price decreases to reduce their excess inventory.
Dorel Home Furnishings
All figures in thousands of US $
----------------------------------------------------------------------------
----------------------------------------------------------------------------
First Quarters Ended March 31 (unaudited)
----------------------------------------------------------------------------
2016 2015
----------------------------------------------------------------------------
$ % of rev. $ % of rev. Change %
Total revenue 176,142 161,865 8.8%
Gross profit 29,522 16.8% 20,674 12.8% 42.8%
Operating profit 16,468 9.3% 9,550 5.9% 72.4%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Dorel Home Furnishings revenue increased by US$14.3 million, or 8.8% to a record US$176.1 million compared with US$161.8 million a year ago. The segment recorded another superior quarter of sales to on-line retailers which continue to drive revenue growth. The e-commerce distribution channel represented 42% of total segment sales, compared to 30% last year. This growth far exceeded reductions in sales through the brick and mortar channel.
Operating profit increased to US$16.5 million from US$9.6 million, reaching 9.3% as a percentage of revenue. This was due to the continuing sales growth as well as higher margins attained through the e-commerce distribution channel. Partly offsetting the improved gross margin dollars were higher selling and general and administrative expenses to support the significant sales growth in the quarter.
Other
The Company's effective first quarter tax rate was 17.2% versus 24.3% the prior year. The Company has stated that for the full year it expects its annual tax rate to be between 15% and 20%.
During the first three months of 2016, the Company's focus on generating increased cash flow provided the desired results. Cash flow used by operating activities was US$5.9 million, significantly less than US$86.5 million used in 2015. The main reasons for the improvement were higher net income and decreased inventory levels compared with an increase during the first quarter of 2015.
Quarterly dividend
Dorel's Board of Directors declared its regular quarterly dividend of US$0.30 per share on the outstanding number of the Company's Class A Multiple Voting Shares, Class B Subordinate Voting Shares, Deferred Share Units and cash-settled Performance Share Units. The dividend is payable on June 3, 2016 to shareholders of record as at the close of business on May 20, 2016.
Outlook
"2016 has begun, as expected, with a significant increase in earnings over last year's first quarter. In our Juvenile segment, improved margins and cost containment resulted in significant progress in the first quarter. We are confident of a much better 2016 with organic sales growth in all markets except China where we are managing the planned exit of third party competitor sales from our China factories, offsetting the lost sales with our own insourced product and significant improvements in operations. The second quarter will not exceed prior year, but this is only a function of timing. The second half will continue the positive trend of the first quarter," stated Martin Schwartz, Dorel President & CEO.
"In Home Furnishings, we have started the year with our best quarter in many years as our line of furniture is extremely well-suited to the e-commerce sales channel. We identified several years ago that this channel was going to be the future of our industry and we are now capitalizing on our operational investments to increasingly capture this business. We have placed more products at more customers each year, and the results are evident. While the pace of earnings improvement will slow, we expect to continue to deliver strong results compared to prior years."
"The Pacific Cycle division will continue to grow modestly through the year and will surpass 2015 in both sales and earnings. The Schwinn brand has strong traction with consumers and this has been translated into a solid first quarter in the mass channel. Despite the situation in Brazil, Caloi is on target to meet its earnings objectives, although sales will be down year-over-year. Price competition in the IBD sector is making for a challenging first half and demand for premium bicycles is uncertain. We foresee improvement during the second half as Dorel's line of model year 2017 bikes is compelling and there has been good reaction to the recently introduced Quick and Scalpel models. Additional models will be introduced later this year. We will continue to be proactive in CSG and we will closely monitor the situation throughout the year. However, despite the slow start, Dorel Sports is expected to exceed 2015's performance."
"Overall our strength in the Juvenile and Home Furnishing segments should lead Dorel to an improved 2016 performance," concluded Mr. Schwartz.
Conference Call
Dorel Industries Inc. will hold a conference call to discuss these results today, May 6, 2016 at 1:00 P.M. Eastern Time. Interested parties can join the call by dialing 1-877-223-4471. The conference call can also be accessed via live webcast at http://www.dorel.com/eng/events. If you are unable to call in at this time, you may access a recording of the meeting by calling 1-800-585-8367 and entering the passcode 95988582 on your phone. This recording will be available on Friday, May 6, 2016 as of 4:00 P.M. until 11:59 P.M. on Friday, May 13, 2016.
Complete condensed consolidated interim financial statements as at March 31, 2016 will be available on the Company's website, www.dorel.com, and will be available through the SEDAR website.
Profile
Dorel Industries Inc. (TSX: DII.B)(TSX: DII.A) is a world class juvenile products and bicycle company. The Company's safety and lifestyle leadership is pronounced in both its Juvenile and Bicycle categories with an array of trend-setting, innovative products. Dorel Juvenile's powerfully branded products include global juvenile brands Safety 1st, Quinny, Maxi-Cosi and Tiny Love, complemented by regional brands such as Cosco, Bebe Confort and Infanti. In Dorel Sports, brands include Cannondale, Schwinn, GT, Mongoose, Caloi, IronHorse and SUGOI. Dorel Home Furnishings markets a wide assortment of both domestically produced and imported furniture products, principally within North America. Dorel Industries Inc. has annual sales of US$2.7 billion and employs approximately 10,450 people in facilities located in twenty-five countries worldwide.
Caution Regarding Forward Looking Statements
Certain statements included in this press release may constitute "forward-looking statements" within the meaning of applicable Canadian securities legislation. Except as may be required by Canadian securities laws, Dorel does not undertake any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Forward-looking statements, by their very nature, are subject to numerous risks and uncertainties and are based on several assumptions which give rise to the possibility that actual results could differ materially from Dorel's expectations expressed in or implied by such forward-looking statements and that the objectives, plans, strategic priorities and business outlook may not be achieved. As a result, Dorel cannot guarantee that any forward-looking statement will materialize, or if any of them do, what benefits Dorel will derive from them. Forward-looking statements are provided in this press release for the purpose of giving information about Management's current expectations and plans and allowing investors and others to get a better understanding of Dorel's operating environment. However, readers are cautioned that it may not be appropriate to use such forward-looking statements for any other purpose.
Forward-looking statements made in this press release are based on a number of assumptions that Dorel believed were reasonable on the day it made the forward-looking statements. Factors that could cause actual results to differ materially from Dorel's expectations expressed in or implied by the forward-looking statements include: general economic conditions; changes in product costs and supply channels; foreign currency fluctuations; customer and credit risk, including the concentration of revenues with a small number of customers; costs associated with product liability; changes in income tax legislation or the interpretation or application of those rules; the continued ability to develop products and support brand names; changes in the regulatory environment; continued access to capital resources and the related costs of borrowing; changes in assumptions in the valuation of goodwill and other intangible assets; and there being no certainty that Dorel's current dividend policy will be maintained. These and other risk factors that could cause actual results to differ materially from expectations expressed in or implied by the forward-looking statements are discussed in Dorel's annual Management Discussion and Analysis and Annual Information Form filed with the applicable Canadian securities regulatory authorities. The risk factors outlined in the previously-mentioned documents are specifically incorporated herein by reference.
Dorel cautions readers that the risks described above are not the only ones that could impact it. Additional risks and uncertainties not currently known to Dorel or that Dorel currently deems to be immaterial may also have a material adverse effect on Dorel's business, financial condition or results of operations. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results.
Non-GAAP financial measures
As a result of restructuring and other costs and remeasurement of forward purchase agreement liabilities incurred in both 2016 and 2015, the Company is including in this press release the following non-GAAP financial measures: "adjusted operating profit", "adjusted finance expenses", "adjusted income before income taxes", "adjusted income taxes expense", "adjusted net income", and "adjusted earnings per basic and diluted share". The Company believes that this results in a more meaningful comparison of its core business performance between the periods presented. These non-GAAP financial measures do not have a standardized meaning prescribed by GAAP and therefore are unlikely to be comparable to similar measures presented by other issuers. Contained within this press release are reconciliations of these non-GAAP financial measures to the most directly comparable financial measures calculated in accordance with GAAP.
(All figures are in thousands of US$, except per share amounts)
Reconciliation of non-GAAP financial measures:
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended March 31
----------------------------------------------------------------------------
2016
---------------------------------------------------------
Restruc-
turing
and
% of other % of
Reported revenue costs Adjusted revenue
----------------------------------------------------------------------------
$ % $ $ %
TOTAL REVENUE 645,867 100.0 - 645,867 100.0
Cost of sales 495,814 76.8 - 495,814 76.8
----------------------------------------------------------------------------
GROSS PROFIT 150,053 23.2 - 150,053 23.2
Selling expenses 56,341 8.7 - 56,341 8.7
General and
administrative
expenses 51,620 8.0 - 51,620 8.0
Research and
development
expenses 8,269 1.3 - 8,269 1.3
Restructuring and
other costs 2,937 0.4 (2,937) - -
----------------------------------------------------------------------------
OPERATING PROFIT 30,886 4.8 2,937 33,823 5.2
Finance expenses 10,678 1.7 (561) 10,117 1.5
----------------------------------------------------------------------------
INCOME BEFORE
INCOME TAXES 20,208 3.1 3,498 23,706 3.7
----------------------------------------------------------------------------
Income taxes
expense 3,474 0.5 561 4,035 0.7
Tax rate 17.2% - - 17.0% -
----------------------------------------------------------------------------
NET INCOME 16,734 2.6 2,937 19,671 3.0
----------------------------------------------------------------------------
EARNINGS PER SHARE
Basic 0.52 0.09 0.61
----------------------------------------------------------------------------
Diluted 0.51 0.09 0.60
----------------------------------------------------------------------------
SHARES OUTSTANDING
Basic - weighted
average 32,333,261 32,333,261
Diluted - weighted
average 32,545,454 32,545,454
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Reconciliation of non-GAAP financial measures:
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended March 31
----------------------------------------------------------------------------
2015
---------------------------------------------------------
Restruc-
turing
and
% of other % of
Reported revenue costs Adjusted revenue
----------------------------------------------------------------------------
$ % $ $ %
TOTAL REVENUE 665,489 100.0 - 665,489 100.0
Cost of sales 519,914 78.1 - 519,914 78.1
----------------------------------------------------------------------------
GROSS PROFIT 145,575 21.9 - 145,575 21.9
Selling expenses 56,257 8.5 - 56,257 8.5
General and
administrative
expenses 56,156 8.4 - 56,156 8.4
Research and
development
expenses 8,512 1.3 - 8,512 1.3
Restructuring and
other costs 917 0.1 (917) - -
----------------------------------------------------------------------------
OPERATING PROFIT 23,733 3.6 917 24,650 3.7
Finance expenses 8,375 1.3 401 8,776 1.3
----------------------------------------------------------------------------
INCOME BEFORE
INCOME TAXES 15,358 2.3 516 15,874 2.4
----------------------------------------------------------------------------
Income taxes
expense 3,726 0.6 349 4,075 0.6
Tax rate 24.3% - - 25.7% -
----------------------------------------------------------------------------
NET INCOME 11,632 1.7 167 11,799 1.8
----------------------------------------------------------------------------
EARNINGS PER SHARE
Basic 0.36 0.01 0.37
----------------------------------------------------------------------------
Diluted 0.36 - 0.36
----------------------------------------------------------------------------
SHARES OUTSTANDING
Basic - weighted
average 32,321,639 32,321,639
Diluted - weighted
average 32,513,889 32,513,889
----------------------------------------------------------------------------
----------------------------------------------------------------------------
The results for the quarter include restructuring costs of US$2.2 million and acquisition costs of US$0.7 million for a total of US$2.9 million of restructuring and other costs all related to Dorel Juvenile compared to US$0.9 million for the first quarter last year which was mainly acquisition-related costs for Dorel Juvenile China.
Dorel Juvenile
Reconciliation of non-GAAP financial measures:
---------------------------------------------------------------------------
---------------------------------------------------------------------------
Three months ended March 31
---------------------------------------------------------------------------
2016
------------------------------------------------------------
Restruc-
turing
and
% of other % of
Reported revenue costs Adjusted revenue
---------------------------------------------------------------------------
$ % $ $ %
TOTAL REVENUE 253,228 100.0 - 253,228 100.0
Cost of sales 180,195 71.2 - 180,195 71.2
---------------------------------------------------------------------------
GROSS PROFIT 73,033 28.8 - 73,033 28.8
Selling
expenses 28,494 11.3 - 28,494 11.3
General and
administrative
expenses 20,283 8.0 - 20,283 8.0
Research and
development
expenses 5,671 2.2 - 5,671 2.2
Restructuring
and other
costs 2,965 1.1 (2,965) - -
---------------------------------------------------------------------------
OPERATING
PROFIT 15,620 6.2 2,965 18,585 7.3
---------------------------------------------------------------------------
---------------------------------------------------------------------------
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended March 31
----------------------------------------------------------------------------
2015
-------------------------------------------------------------
% of % of
Reported revenue Other costs Adjusted revenue
----------------------------------------------------------------------------
$ % $ $ %
TOTAL REVENUE 274,695 100.0 - 274,695 100.0
Cost of sales 203,254 74.0 - 203,254 74.0
----------------------------------------------------------------------------
GROSS PROFIT 71,441 26.0 - 71,441 26.0
Selling
expenses 28,818 10.5 - 28,818 10.5
General and
administrative
expenses 26,161 9.6 - 26,161 9.6
Research and
development
expenses 6,170 2.2 - 6,170 2.2
Restructuring
and other
costs 1,117 0.4 (1,117) - -
----------------------------------------------------------------------------
OPERATING
PROFIT 9,175 3.3 1,117 10,292 3.7
----------------------------------------------------------------------------
----------------------------------------------------------------------------
DOREL INDUSTRIES INC.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION
ALL FIGURES IN THOUSANDS OF US $
(unaudited)
as at as at
March 31, December 30,
2016 2015
----------------------------------------
ASSETS
CURRENT ASSETS
Cash and cash equivalents $ 38,540 $ 33,182
Trade and other receivables 479,873 447,345
Inventories 562,241 584,986
Other financial assets 2,670 4,467
Income taxes receivable 8,956 12,985
Prepaid expenses 32,798 20,234
----------------------------------------
1,125,078 1,103,199
Assets held for sale 11,309 11,265
----------------------------------------
1,136,387 1,114,464
----------------------------------------
NON-CURRENT ASSETS
Property, plant and equipment 207,133 206,542
Intangible assets 474,089 465,447
Goodwill 485,307 476,330
Deferred tax assets 39,569 37,258
Other assets 6,451 4,904
----------------------------------------
1,212,549 1,190,481
----------------------------------------
$ 2,348,936 $ 2,304,945
----------------------------------------
----------------------------------------
LIABILITIES
CURRENT LIABILITIES
Bank indebtedness $ 45,804 $ 54,471
Trade and other payables 408,193 434,178
Written put option and forward
purchase agreement liabilities - 4,104
Other financial liabilities 2,922 895
Income taxes payable 18,029 15,590
Long-term debt 33,861 32,857
Provisions 34,809 34,267
----------------------------------------
543,618 576,362
----------------------------------------
NON-CURRENT LIABILITIES
Long-term debt 510,349 465,732
Net pension and post-retirement
defined benefit liabilities 43,006 43,058
Deferred tax liabilities 70,792 72,447
Provisions 1,833 1,702
Written put option and forward
purchase agreement liabilities 33,201 30,788
Other financial liabilities 2,483 1,890
Other long-term liabilities 9,795 10,569
----------------------------------------
671,459 626,186
----------------------------------------
EQUITY
Share capital 200,338 200,277
Contributed surplus 26,552 26,480
Accumulated other comprehensive loss (87,707) (113,956)
Other equity (363) 1,527
Retained earnings 995,039 988,069
----------------------------------------
1,133,859 1,102,397
----------------------------------------
$ 2,348,936 $ 2,304,945
----------------------------------------
----------------------------------------
DOREL INDUSTRIES INC.
CONDENSED CONSOLIDATED INTERIM INCOME STATEMENTS
ALL FIGURES IN THOUSANDS OF US $, EXCEPT PER SHARE AMOUNTS
(unaudited)
Three Months Ended
--------------------------------------
March 31, 2016 March 31, 2015
--------------------------------------
Sales $ 642,572 $ 661,394
Licensing and commission income 3,295 4,095
--------------------------------------
TOTAL REVENUE 645,867 665,489
Cost of sales 495,814 519,914
--------------------------------------
GROSS PROFIT 150,053 145,575
Selling expenses 56,341 56,257
General and administrative expenses 51,620 56,156
Research and development expenses 8,269 8,512
Restructuring and other costs 2,937 917
--------------------------------------
OPERATING PROFIT 30,886 23,733
Finance expenses 10,678 8,375
--------------------------------------
INCOME BEFORE INCOME TAXES 20,208 15,358
Income taxes expense 3,474 3,726
--------------------------------------
NET INCOME $ 16,734 $ 11,632
--------------------------------------
--------------------------------------
EARNINGS PER SHARE
Basic $ 0.52 $ 0.36
--------------------------------------
Diluted $ 0.51 $ 0.36
--------------------------------------
--------------------------------------
SHARES OUTSTANDING
Basic - weighted average 32,333,261 32,321,639
Diluted - weighted average 32,545,454 32,513,889
DOREL INDUSTRIES INC.
CONDENSED CONSOLIDATED
INTERIM STATEMENTS OF
COMPREHENSIVE INCOME
(LOSS)
ALL FIGURES IN THOUSANDS
OF US $
(unaudited)
Three Months Ended
----------------------------------------
March 31, 2016 March 31, 2015
----------------------------------------
NET INCOME $ 16,734 $ 11,632
----------------------------------------
OTHER COMPREHENSIVE INCOME (LOSS):
Items that are or may be
reclassified subsequently to net
income:
Cumulative translation account:
Net change in unrealized foreign
currency gains (losses) on
translation of net investments in
foreign operations, net of tax of
nil 21,996 (44,459)
Net gains (losses) on hedge of net
investments in foreign operations,
net of tax of nil 6,576 (16,951)
----------------------------------------
28,572 (61,410)
----------------------------------------
Net changes in cash flow hedges:
Net change in unrealized gains
(losses) on derivatives designated
as cash flow hedges (3,614) 3,884
Reclassification to income 183 311
Reclassification to the related non-
financial asset (238) (3,596)
Deferred income taxes 1,352 (98)
----------------------------------------
(2,317) 501
----------------------------------------
Items that will not be reclassified
to net income:
Defined benefit plans:
Remeasurements of the net pension
and post-retirement defined benefit
liabilities (13) 133
Deferred income taxes 7 (44)
----------------------------------------
(6) 89
----------------------------------------
TOTAL OTHER COMPREHENSIVE INCOME
(LOSS) 26,249 (60,820)
----------------------------------------
TOTAL COMPREHENSIVE INCOME (LOSS) $ 42,983 $ (49,188)
----------------------------------------
----------------------------------------
DOREL INDUSTRIES INC.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CHANGES IN EQUITY
ALL FIGURES IN THOUSANDS OF US $
(unaudited)
Attributable to equity holders of the Company
------------------------------------------------------------
Accumulated other
comprehensive income (loss)
----------------------------------
Cumulative Cash Defined
Share Contributed Translation Flow Benefit
Capital Surplus Account Hedges Plans
------------------------------------------------------------
----------------------------------------------------------------------------
Balance as at
December 30,
2014 $ 199,927 $ 25,691 $ (8,842) $ 2,180 $ (13,917)
------------------------------------------------------------
Total
comprehensive
loss:
Net income - - - - -
Other
comprehensive
income (loss) - - (61,410) 501 89
----------------------------------------------------------------------------
$ - $ - $ (61,410) $ 501 $ 89
----------------------------------------------------------------------------
Reclassification
from
contributed
surplus due to
settlement of
deferred share
units 61 (101) - - -
Share-based
payments - 71 - - -
Remeasurement of
written put
option
liabilities - - - - -
Dividends on
common shares - - - - -
Dividends on
deferred share
units - 54 - - -
----------------------------------------------------------------------------
Balance as at
March 31, 2015 $ 199,988 $ 25,715 $ (70,252) $ 2,681 $ (13,828)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Balance as at
December 30,
2015 $ 200,277 $ 26,480 $ (104,521) $ 2,680 $ (12,115)
----------------------------------------------------------------------------
Total
comprehensive
income:
Net income - - - - -
Other
comprehensive
income (loss) - - 28,572 (2,317) (6)
----------------------------------------------------------------------------
$ - $ - $ 28,572 $ (2,317)$ (6)
----------------------------------------------------------------------------
Reclassification
from
contributed
surplus due to
settlement of
deferred share
units 61 (103) - - -
Share-based
payments - 113 - - -
Remeasurement of
written put
option
liabilities - - - - -
Dividends on
common shares - - - - -
Dividends on
deferred share
units - 62 - - -
----------------------------------------------------------------------------
Balance as at
March 31, 2016 $ 200,338 $ 26,552 $ (75,949) $ 363 $ (12,121)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Attributable to equity holders of the Company
-----------------------------------------------------------
Retained
Other Equity Earnings Total Equity
-----------------------------------------------------------
---------------------------------------------------------------------------
Balance as at
December 30,
2014 $ 579 $ 1,001,366 $ 1,206,984
-----------------------------------------------------------
Total
comprehensive
loss:
Net income - 11,632 11,632
Other
comprehensive
income (loss) - - (60,820)
---------------------------------------------------------------------------
$ - $ 11,632 $ (49,188)
---------------------------------------------------------------------------
Reclassification
from
contributed
surplus due to
settlement of
deferred share
units - - (40)
Share-based
payments - - 71
Remeasurement of
written put
option
liabilities (402) - (402)
Dividends on
common shares - (9,697) (9,697)
Dividends on
deferred share
units - (54) -
---------------------------------------------------------------------------
Balance as at
March 31, 2015 $ 177 $ 1,003,247 $ 1,147,728
---------------------------------------------------------------------------
---------------------------------------------------------------------------
Balance as at
December 30,
2015 $ 1,527 $ 988,069 $ 1,102,397
---------------------------------------------------------------------------
Total
comprehensive
income:
Net income - 16,734 16,734
Other
comprehensive
income (loss) - - 26,249
---------------------------------------------------------------------------
$ - $ 16,734 $ 42,983
---------------------------------------------------------------------------
Reclassification
from
contributed
surplus due to
settlement of
deferred share
units - - (42)
Share-based
payments - - 113
Remeasurement of
written put
option
liabilities (1,890) - (1,890)
Dividends on
common shares - (9,702) (9,702)
Dividends on
deferred share
units - (62) -
---------------------------------------------------------------------------
Balance as at
March 31, 2016 $ (363) $ 995,039 $ 1,133,859
---------------------------------------------------------------------------
---------------------------------------------------------------------------
DOREL INDUSTRIES INC.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS
ALL FIGURES IN THOUSANDS OF US $
(unaudited)
Three Months Ended
------------------------------
March 31, March 31,
2016 2015
------------------------------
CASH PROVIDED BY (USED IN):
OPERATING ACTIVITIES
Net income $ 16,734 $ 11,632
Items not involving cash:
Depreciation and amortization 13,045 14,290
Unrealized losses (gains) arising on
financial assets and financial liabilities
classified as held for trading 746 (353)
Share-based payments 113 71
Defined benefit pension and post-retirement
costs 961 825
Loss (gain) on disposal of property, plant
and equipment 16 (86)
Restructuring and other costs 424 -
Finance expenses 10,678 8,375
Income taxes expense 3,474 3,726
Net change in balances related to operations (48,864) (117,406)
Income taxes paid (3,440) (6,593)
Income taxes received 4,790 2,725
Interest paid (4,679) (3,842)
Interest received 86 140
------------------------------
CASH USED IN OPERATING ACTIVITIES (5,916) (86,496)
------------------------------
FINANCING ACTIVITIES
Bank indebtedness (11,632) 49,631
Increase of long-term debt 43,412 67,059
Repayments of long-term debt (4,309) (3,806)
Repayments of written put option and forward
purchase agreement liabilities (4,414) -
Increase of written put option and forward
purchase agreement liabilities - 525
Financing costs (1,740) (34)
Dividends on common shares (9,702) (9,697)
------------------------------
CASH PROVIDED BY FINANCING ACTIVITIES 11,615 103,678
------------------------------
INVESTING ACTIVITIES
Acquisition of businesses 5,475 (1,736)
Additions to property, plant and equipment (5,242) (7,079)
Disposals of property, plant and equipment 113 456
Additions to intangible assets (4,482) (4,489)
------------------------------
CASH USED IN INVESTING ACTIVITIES (4,136) (12,848)
------------------------------
Effect of foreign currency exchange rate
changes on cash and cash equivalents 3,795 (4,124)
------------------------------
NET INCREASE IN CASH AND CASH EQUIVALENTS 5,358 210
Cash and cash equivalents, beginning of period 33,182 47,101
------------------------------
CASH AND CASH EQUIVALENTS, END OF PERIOD $ 38,540 $ 47,311
------------------------------
------------------------------
Supplemental information on net changes in
balances related to operations:
Trade and other receivables $ (29,981) $ (48,461)
Inventories 33,018 (34,122)
Other financial assets (1,128) 183
Prepaid expenses (11,967) (9,027)
Other assets (317) (31)
Trade and other payables (37,202) (20,758)
Net pension and post-retirement defined
benefit liabilities (1,411) (1,401)
Provisions, other financial liabilities and
other long-term liabilities 124 (3,789)
------------------------------
$ (48,864) $ (117,406)
------------------------------
------------------------------
DOREL INDUSTRIES INC.
SEGMENTED INFORMATION
FIRST QUARTERS ENDED MARCH 31
ALL FIGURES IN THOUSANDS OF US $, EXCEPT PER SHARE AMOUNTS
(unaudited)
----------------------------------------------
Total Dorel Juvenile
----------------------------------------------
2016 2015 2016 2015
Total revenue $ 645,867 $ 665,489 $ 253,228 $ 274,695
Cost of sales 495,814 519,914 180,195 203,254
----------------------------------------------
Gross profit 150,053 145,575 73,033 71,441
Selling expenses 55,878 55,547 28,494 28,818
General and administrative
expenses 45,627 50,312 20,283 26,161
Research and development
expenses 8,269 8,512 5,671 6,170
Restructuring and other
costs 2,937 917 2,965 1,117
----------------------------------------------
Operating profit 37,342 30,287 $ 15,620 $ 9,175
------------------------
------------------------
Finance expenses 10,678 8,375
Corporate expenses 6,456 6,554
Income taxes expense 3,474 3,726
----------------------
Net income $ 16,734 $ 11,632
----------------------
----------------------
Earnings per share
Basic $ 0.52 $ 0.36
----------------------
----------------------
Diluted $ 0.51 $ 0.36
----------------------
----------------------
----------------------------------------------
Depreciation and
amortization included in
operating profit $ 12,844 $ 14,246 $ 8,890 $ 9,686
----------------------------------------------
--------------------------------------------------
Dorel Sports Dorel Home Furnishings
--------------------------------------------------
2016 2015 2016 2015
Total revenue $ 216,497 $ 228,929 $ 176,142 $ 161,865
Cost of sales 168,999 175,469 146,620 141,191
--------------------------------------------------
Gross profit 47,498 53,460 29,522 20,674
Selling expenses 22,401 22,587 4,983 4,142
General and administrative
expenses 18,299 18,048 7,045 6,103
Research and development
expenses 1,572 1,463 1,026 879
Restructuring and other
costs (28) (200) - -
--------------------------------------------------
Operating profit $ 5,254 $ 11,562 $ 16,468 $ 9,550
--------------------------------------------------
--------------------------------------------------
Finance expenses
Corporate expenses
Income taxes expense
Net income
Earnings per share
Basic
Diluted
--------------------------------------------------
Depreciation and
amortization included in
operating profit $ 2,838 $ 3,381 $ 1,116 $ 1,179
--------------------------------------------------
Contacts:
MaisonBrison Communications
Rick Leckner
(514) 731-0000
Dorel Industries Inc.
Jeffrey Schwartz
(514) 934-3034
Legal Disclaimer:
EIN Presswire provides this news content "as is" without warranty of any kind. We do not accept any responsibility or liability for the accuracy, content, images, videos, licenses, completeness, legality, or reliability of the information contained in this article. If you have any complaints or copyright issues related to this article, kindly contact the author above.
