(TSX: NFI, OTC: NFYEF, TSX: NFI.DB) NFI Group Inc.
("NFI" or the "Company"), a leader in zero-emission electric
mobility solutions, today announced its audited consolidated
financial results for Fiscal 2023.
Key financial metrics for 2023 Q4 and the Fiscal
2023 are highlighted below:
in millions except deliveries and per Share amounts |
|
2023 Q4 |
Change1 |
|
Fiscal 2023 |
Change1 |
|
|
|
|
|
|
|
Deliveries (EUs) |
|
1,227 |
|
19 |
% |
|
4,001 |
|
32 |
% |
|
|
|
|
|
|
|
IFRS Measures3 |
|
|
|
|
|
|
Revenue |
$ |
792 |
|
15 |
% |
$ |
2,685 |
|
30 |
% |
Net loss |
$ |
(2.3 |
) |
99 |
% |
$ |
(136.2 |
) |
51 |
% |
Net loss per Share |
$ |
(0.02 |
) |
99 |
% |
$ |
(1.48 |
) |
59 |
% |
|
|
|
|
|
|
|
Non-IFRS Measures2,3 |
|
|
|
|
|
|
Adjusted EBITDA2 |
$ |
39 |
|
642 |
% |
$ |
69 |
|
220 |
% |
Adjusted Net Loss2 |
$ |
(5.9 |
) |
77 |
% |
$ |
(116.8 |
) |
27 |
% |
Adjusted Net Loss per Share2 |
$ |
(0.05 |
) |
85 |
% |
$ |
(1.27 |
) |
39 |
% |
Free Cash Flow2 |
$ |
3 |
|
111 |
% |
$ |
(101.4 |
) |
40 |
% |
Total Liquidity2 (including minimum liquidity requirement of $50
million) |
$ |
188 |
|
31 |
% |
$ |
188 |
|
31 |
% |
Return on Invested Capital2 (ROIC) |
|
0.8 |
% |
5 |
% |
|
0.8 |
% |
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
Footnotes:
- Results noted herein are for the
13-week period ("2023 Q4”) and the 52-week period ("Fiscal 2023”)
ended December 31, 2023. The comparisons reported in this press
release compare 2023 Q4 to the 13-week period ("2022 Q4") and
Fiscal 2023 to the 53-week period ("Fiscal 2022") ended January 1,
2023. Comparisons and comments are also made to the 13-week period
(“2023 Q3”) ended October 1, 2023.
- Adjusted EBITDA, Adjusted Net Loss,
and Free Cash Flow represent non-IFRS measures, Adjusted Net Loss
per Share and Return on Invested Capital ("ROIC") are non-IFRS
ratios, and Total Liquidity and Backlog are supplementary financial
measures. Such measures and ratios are not defined terms under IFRS
and do not have standard meanings, so they may not be a reliable
way to compare NFI to other companies. Adjusted Net Loss per Share
is based on the non-IFRS measure Adjusted Net Loss. ROIC is based
on net operating profit after tax and average invested capital,
both of which are non-IFRS measures. See “Non-IFRS Measures” and
detailed reconciliations of IFRS Measures to non-IFRS Measures in
the Appendices of this press release. Readers are advised to review
the audited condensed consolidated financial statements (including
notes) (the “Financial Statements”) and the related Management's
Discussion and Analysis (the "MD&A").
- The Company retrospectively adopted
IFRS 17 - Insurance Contracts on January 2, 2023. Refer to the
section, "new standards adopted by the Company" in the Financial
Statements for details of the impact of the adoption. NFI's
Financial Statements were prepared on a going concern basis in
accordance with IFRS. Readers are recommended to read "Note 2.1
Basis of preparation" in the Financial Statements regarding the
basis of preparation.
"We saw a strong finish to 2023 resulting in
double-digit growth in vehicle deliveries and revenue and backlog,
significant improvement in margin performance, and increased
vehicle production rates across our business. We are extremely
proud of our team for their resilience, hard work and dedication as
we continued our operational and financial recovery," said Paul
Soubry, President and Chief Executive Officer, NFI.
“Customer demand remains very strong as our
total backlog2 of 10,586 EUs, split almost equally between firm and
option orders, neared $8 billion. We also had over 3,800 EUs of
pending awards at year end, many of which are expected to convert
to contracted orders in the first quarter of 2024, driving
additional backlog growth. The Aftermarket segment was another
positive in 2023, delivering its strongest financial performance
ever.
“Across NFI, our people remain focused on
ramping up production, managing liquidity, and achieving our 2024
and 2025 financial targets. Supply chain performance has continued
to improve, but remains a risk to continued production ramp up,
alongside labour availability and efficiency. We are also working
to finalize and deliver the remaining inflation-impacted legacy
contracts in the first half of 2024, which will have some drag on
margins in that period.
"Our teams also continue to advance discussions
with industry leaders and the government of the United States to
improve bus manufacturing contract structures. Major progress was
made on these initiatives in 2024 as NFI participated in a White
House Roundtable and the U.S. Federal Transit Administration (FTA)
issued a Dear Colleague letter to transit agencies that receive
federal funding for bus purchases. These changes can strengthen NFI
and the overall industry by lowering working capital investments,
through increased deposits and progress payments, provide
opportunities to adjust pricing to reflect inflationary pressures
and lower interest expenses by decreasing carrying balances on
revolving credit facilities. The progress made has been
encouraging, and we will provide further updates as these changes
advance.
"We took tremendous strides on our path to
operational and financial recovery in 2023, and, while some
operational headwinds remain, we expect a strong 2024, where
delivery growth, pricing improvements, sales mix, Aftermarket
contribution and enhanced operational performance drive our
expectations for triple-digit Adjusted EBITDA2 growth."
Liquidity2
The Company's Total Liquidity2 position, which
combines cash on-hand plus available capacity under its credit
facilities (without consideration given to the minimum liquidity
requirement of $50 million), was $188 million as at the end of 2023
Q4, up 22% from the end of 2023 Q3. The improvement in Total
Liquidity2 position was primarily driven by increases in cash
generated by operating activities which were used to pay down
revolving debt balances.
NFI generated $19 million in cash flows from
working capital in the fourth quarter as higher vehicle deliveries
lowered finished goods and work-in-progress inventory. These
reductions were offset by an increase in raw material balances,
which remain elevated, reflecting higher input costs for
zero-emission bus components and higher carrying balances to
support supply health. Working capital was also impacted by a
reduction in overall deferred revenue balances, from the
recognition of pre-payments on final deliveries and from a
reduction in provision balances to cover warranty campaign
activities.
Through at least the first half of 2024, NFI
expects that its Total Liquidity2 position will be lower than at
the end of 2023 Q4 as WIP and finished goods inventory balances
increase in line with increases in production rates. The Company
remains focused on cash and liquidity management, including efforts
to accelerate deliveries and customer acceptances, the acceleration
of customer payments, through the pursuit of advance payments and
deposits, and improvements to supplier payment terms where
possible.
Segment Results
Manufacturing segment revenue
for 2023 Q4 increased by $87 million, or 15%, compared to 2022 Q4,
driven by higher new vehicle deliveries across all NFI product
lines, while quarterly deliveries have seen improvement both
year-over-year and sequentially for the fourth consecutive quarter.
Manufacturing operations were still impacted by supply chain
challenges, labour availability and associated production
inefficiencies in Fiscal 2023; however, the Company continued to
see significant improvement in supplier performance in 2023 Q4.
Manufacturing Adjusted EBITDA2 increased by $42
million, or 136%, compared to 2022 Q4 delivering the first quarter
of positive Adjusted EBITDA2 since 2021. The increase was driven by
higher deliveries, favourable sales mix, and a lower number of
legacy inflation-impacted contracts. Manufacturing Adjusted EBITDA2
as a percentage of revenue showed continued improvement, increasing
from (5%) in 2022 Q4 to 2% in 2023 Q4.
At the end of 2023 Q4, the Company's total
backlog2 (firm and options) of 10,586 EUs (firm and options)
increased by 11% from the end of 2023 Q3, and increased by 15% from
the end of 2022 Q4. The increase was driven by higher awards in the
quarter, offset by higher deliveries and less
cancellations/expiries. NFI also had 3,832 EUs of new firm and
option orders in bid award pending (where NFI had received
notification of award from the customer, but formal purchase order
documentation had not yet been finalized) as at the end of 2023 Q4.
This positions NFI for another period of strong backlog2 growth in
2024.
Backlog2 for 2023 Q4 has a total dollar value of
$7.9 billion, and the average price of an EU in backlog2 is now
$0.75 million, a 22% increase from 2022 Q4.
Aftermarket segment revenue for
2023 Q4 of $136 million increased by $16 million, or 13%, compared
to 2022 Q4, driven by increased volume in North American public and
private markets, and the impacts of heightened inflation on parts
pricing. In 2023 Q4, Aftermarket Adjusted EBITDA2 was $30 million,
an increase of $7 million, or 29%, year-over-year, stemming from
improved sales volume and favourable product mix. Dynamic pricing,
reduced freight costs and improved overhead absorption also
contributed to the increase. Aftermarket Adjusted EBITDA2 as a
percentage of revenue was strong at 22%, compared to 19% for the
same period in 2022.
Net Loss, Adjusted Net
Loss2, and Return on Invested
Capital2
In 2023 Q4, the net loss of $2 million decreased
by $150 million from 2022 Q4, improving by 99%, with improvements
in vehicle deliveries, revenue, favourable sales mix, and Adjusted
EBITDA offset somewhat by higher interest and financing costs on
elevated debt levels and higher interest rates. In addition, the
Company reported a goodwill impairment related to its Alexander
Dennis and ARBOC business units of $104 million in 2022 Q4 that
contributed to the loss in that period.
Adjusted Net Loss2 for 2023 Q4 of $6 million
improved from 2022 Q4 Adjusted Net Loss2 of $26 million, driven by
the same items that impacted Adjusted EBITDA2 and net loss,
adjusted for fair market losses and gains related to debt
modification resulting from the Company's refinancing plan, which
was completed in August 2023, plus other normalization adjustments
including non-recurring restructuring and past service and pension
costs.
Fiscal 2023 ROIC2 increased by 5% from Fiscal
2022, primarily due to the increase in Adjusted EBITDA2 and a
slight decrease in the invested capital base. The decrease in
invested capital2 is primarily due to a decrease in long-term debt
and cash, as the Company made repayments on its credit facilities.
Also contributing is an elimination of the Company’s interest rate
swap and equity hedge, which were extinguished during the year.
Efforts to Strengthen Bus Manufacturing
in the U.S.
In October 2023, the American Public
Transportation Association (“APTA”) created a Bus Manufacturing
Task Force (“Task Force”) to recommend immediate actions that can
support a more competitive and stable bus manufacturing capacity in
the U.S. This Task Force was assembled in response to a reduction
in heavy-duty transit bus capacity in the U.S. following the exit
of two players and the bankruptcy of another. These changes have
led to a capacity decrease in the U.S. and improvements to NFI's
overall competitive position. NFI is a member of this Task Force
along with several other manufacturers, suppliers, and transit
agencies.
Subsequent to the quarter, on February 7, 2024,
the White House, in coordination with APTA and the Federal Transit
Administration (“FTA”) convened a Roundtable on Clean Bus
Manufacturing. APTA and other members of the Task Force, including
NFI, presented to the White House and provided recommendations on
how to improve the financial health of U.S. manufacturers. These
recommendations included the ability to complete pricing
adjustments to reflect inflationary pressure on contracts bid from
2020 to 2023, the incorporation of progress payments (deposits,
advances, and milestone payments), and pricing adjustments to
future contracts to reflect price inflation or deflation.
Following the Roundtable, the FTA released a
Dear Colleague letter, describing actions the FTA is taking to
strengthen the American bus manufacturing industry, reduce vehicle
contract costs, and shorten vehicle delivery times to public
transit agencies. The proposed changes included within the APTA
recommendations, and the FTA Dear Colleague letter may have a
positive impact on NFI’s financial performance in future periods,
especially as it relates to working capital investments, but it is
still early in the process and any financial impact will be
dependent upon adoption of the APTA Recommendations and FTA
proposals by U.S. transit agencies.
Outlook
NFI anticipates continued positive improvements
to revenue, gross profit, Adjusted EBITDA2 and Free Cash Flow2, a
shift to net earnings, and improvement in ROIC2 over the next 12 to
24 months, as it ramps-up production, delivers on its backlog2, and
growing demand for its buses, coaches, parts, and Infrastructure
Solutions™ services.
Market demand is evident through the high volume
of active bus and motor coach procurements in both North America
and international markets. As of 2023 Q4, the Company's North
American active bids remained high at 8,732 EUs. This bid activity
is expected to drive additional backlog2 growth throughout 2024,
and revenue growth in the medium- and longer-term. The current
five-year forecasted demand within the Company's North American bid
universe is also strong at 22,098 EUs, and, when combined with
active bids, provides a record Total Bid Universe1 of 30,830
EUs.
In addition to the increased numbers of bids for
ZEBs, the number of EUs per bid has increased, as transit agencies
are progressing from pilot or trials to more active deployment and
operation of ZEB fleets. NFI expects active ZEB bids to remain high
through the coming years based on government funding levels
supporting state, provincial and municipal ZEB adoption
targets.
NFI is working closely with its suppliers to
monitor performance, and, due to the Company's strong backlog2, has
been able to provide longer-term visibility to its supply base for
2024 production. As part of NFI’s supplier development program, the
Company provides a risk rating to all its key suppliers based upon
their on-time delivery performance and other factors. NFI completes
detailed monitoring of moderate and high-risk suppliers, who can
have severe impacts on production operations. NFI has seen the
number of these moderate and high-risk suppliers decrease from a
combination of overall improvements to supply chain health and from
actions taken by NFI's supply and sourcing teams, including keeping
higher material inventory on hand. The Company also appointed a
dedicated Vice President of Supplier Development, and, combined
with these improvements, support expected increases to 2024
production volumes.
In 2023 Q4, NFI continued increasing new vehicle
production rates and hiring new team members to support this
increase. While there has been positive improvement, the labour
market within the United States and the UK remains challenging. NFI
expects to continue to ramp-up production and add personnel on a
phased approach in 2024 with gradual headcount additions ensuring
that the ramp-up is matched to consistent supply and labour
availability.
Gross margins and other profitability metrics
are expected to improve in line with increases in production rates,
increases to bus and coach deliveries, the reduction of
work-in-progress vehicle inventory, and the completion of the
remaining inflation-impacted legacy contracts. NFI anticipates that
the remaining legacy inflation-impacted contracts will be delivered
during the first half of 2024 (“H1 2024”) and will represent
approximately 10% of first half deliveries. The Company has also
experienced signs of commodities and material costs easing and
anticipates that newer contracts in NFI's backlog2 now reflect
appropriate, inflation-adjusted costing and pricing.
____________________________1 The Company’s "Bid
Universe" metric tracks known active public competitions in Canada
and the United States and attempts to provide an overall indication
of anticipated heavy-duty transit bus and motor coach public sector
market demand. It is a point-in-time snapshot of: (i) EUs in active
competitions, defined as all requests for proposals received by the
Company and in process of review plus bids submitted by the Company
and awaiting customer action, and (ii) management’s forecast, based
on data provided by operators for their fleet replacement plans, of
expected EUs to be placed out for competition over the next five
years.
Financial Guidance and
Targets
NFI reiterates its previously provided financial
guidance for Fiscal 2024 and targets for Fiscal 2025. Full details
are provided in the table below.
|
2023 Results |
2024 Guidance |
2025 Targets |
Revenue |
$2.7 billion |
$3.2 to $3.6 billion |
~$4 billion |
ZEBs (electric) as a percentage of total deliveries |
22% |
30% to 35% |
~40% |
Adjusted EBITDA2 |
$69 million |
$240 to $280 million |
>$350 million (with a $400 million annualized run rate by the
fourth quarter) |
Cash Capital Expenditures (excluding lease payments) |
$35 million |
$50 to $60 million |
~$55 million |
ROIC2 - provided for 2025 targets |
0.8% |
|
>12% |
|
|
|
|
The 2024 guidance ranges and the 2025 targets
for selected financial metrics provided in the table above take
into consideration management’s current outlook combined with
Fiscal 2023 and 2024 year-to-date results and are based on the
assumptions set out below. The purpose of the financial guidance
and targets are to assist investors, shareholders, and others in
understanding management’s expectations for the Company's financial
performance going forward. The information may not be appropriate
for other purposes. Information about guidance and targets,
including the various assumptions underlying it, is forward-looking
and should be read in conjunction with the section “Forward-Looking
Statements” and the related disclosure and information about
various assumptions, factors, and risks that may cause actual
future financial and operating results to differ from management’s
current expectations.
The guidance and targets in the table above are
driven by numerous expectations and assumptions, including but not
limited to the following:
-
Revenue: Anticipated revenue growth in 2024 and
2025 is based on NFI's firm order backlog2, current 2024 and 2025
production schedules, expected backlog2 option order conversion,
and anticipated 2024 and 2025 new vehicle orders and Aftermarket
parts sales. Revenue guidance and targets reflect higher volume of
ZEB sales, higher average vehicle prices in NFI's backlog2 and
anticipated product mix benefits, plus expected international sales
expansion. The guidance ranges also reflect potential variances in
delivery volumes from supply disruption, product mix and expected
timing of production recovery. NFI expects to deliver approximately
5,000 EUs in Fiscal 2024.
-
ZEB deliveries as a percentage of total
deliveries: NFI has updated its ZEB targets to now be ZEB
deliveries as a percentage of total deliveries rather than as a
percentage of manufacturing sales dollars, to better match to
internal compensation targets and external reporting metrics. These
expectations are based on NFI’s firm and option backlog2,
anticipated option conversions from backlog2, active bids and
anticipated future orders in 2024 and 2025, and customers ZEB
transition plans.
-
Adjusted EBITDA2: Adjusted
EBITDA2 performance is driven by anticipated new vehicle deliveries
in 2024 and 2025, product mix, including a higher percentage of ZEB
deliveries, Aftermarket segment contributions and anticipated
improvements in operating margins due to recovery in supply chain
health, improved labour efficiency, higher average vehicle sales
prices (as currently reflected in NFI’s backlog2), expected
additions to backlog2, and impacts from the relaunch of double deck
production in North America. There will be some impact to margins
in the first half of 2024 from legacy inflation-impacted contracts
(expected to make up approximately 10% of first half deliveries),
contracts secured in the second half of 2022 and Fiscal 2023
reflect updated pricing and improved margins.
-
Cash Capital Expenditures: Cash capital
expenditures are based on investments made in 2023 and expected
future maintenance and growth projects planned for 2024 and 2025.
The numbers above include the expected acquisition and disposal of
property, plant and equipment and the acquisition of intangible
assets, but do not include expected lease payments.
-
ROIC: Targets provided for 2025 are driven by the
factors noted above combined with the expectation that there will
not be significant changes in tax rates from current levels.
In 2024, NFI anticipates seasonality based on
expected production ramp up, the timing of certain zero-emission
bus deliveries, impacts of legacy inflation-impacted contracts, and
sales mix. The Company expects to deliver approximately 35% of
annual Adjusted EBITDA in the first half of 2024, with
approximately 65% of annual Adjusted EBITDA expected to be
delivered in the second half of the year. Sequentially, the Company
anticipates a decrease in Adjusted EBITDA in the first quarter of
2024 as compared to the fourth quarter of 2023, as the first
quarter of the year is typically the slowest period in private
markets.
Based on expected revenue growth and associated
investments in working capital, Adjusted EBITDA2 guidance, cash
capital expenditures, lease payments and cash taxes, NFI
anticipates that its current and expected liquidity2 will be
sufficient to fund operations (including working capital), capital
investments, and bonding requirements in 2024 and the longer-term.
In 2024, NFI expects to lower its overall debt leverage ratios from
Adjusted EBITDA2 growth rather than significant debt repayments.
NFI’s guidance does not include the potential impacts of proposed
changes to payment structures on U.S. FTA-funded heavy-duty transit
contracts, as it is still early in the process and their financial
impact will be dependent on adoption of the American Public
Transportation Association recommendations and FTA proposals by
U.S. transit agencies.
Guidance and targets above are conditional on
several factors and expectations, including the supply chain
performance, consistent availability and training of labour, a
higher percentage of ZEB sales (which provide a higher revenue and
dollar margin benefit), the mitigation of inflationary pressures,
end markets recovering in-line with management expectations, growth
in international markets, aftermarket parts sales, and continuous
improvement initiatives.
NFI's guidance and targets are subject to the
risk of extended duration of the current supply disruptions and the
risk of additional supply disruptions affecting particular key
parts or components. In addition, the guidance and targets do not
reflect potential escalated impact on supply chains or other
factors arising directly or indirectly as a result of ongoing
conflicts in Ukraine, Russia, Israel and Palestine. Although NFI
does not have direct suppliers in these regions, additional supply
delays, possible shortages of critical components or increases in
raw material costs may arise as the conflicts progress and if
certain suppliers’ operations and/or subcomponent supply from
affected countries are disrupted further. In addition, there may
also be further general industry-wide price increases for
components and raw materials used in vehicle production as well as
further increases in the cost of labour and potential difficulties
in sourcing an increase in the supply of labour. See Appendix B
Forward Looking Statements for risks and other factors and the
Company's filings on SEDAR at www.sedarplus.ca.
Annual General Meeting of Shareholders,
and Board of Directors Update
NFI’s Annual General Meeting of Shareholders
(the “Shareholders’ Meeting”) will be held virtually on Friday, May
3, 2024, at 11:00 a.m. (EST).
After 9 years and upon the completion of the
Company’s Shareholders’ Meeting, Phyllis Cochran will retire as a
member of the Board of Directors and Chair of the Audit Committee
of NFI. The Board of Directors extends its sincere thank you to
Phyllis for her contributions, dedication, and leadership as a
Director, Audit Chair, and partner to NFI.
Ms. Anne Marie O’Donovan, FCPA, FCA, ICD, will
be nominated as a new independent Director on NFI’s Board. Ms.
O’Donovan served as the Executive Vice President and Chief
Administrative Officer, Global Banking and Markets at Scotiabank
from 2009 to 2014, and the Senior Vice President and Chief Auditor
of Scotiabank from 2005 to 2009. Ms. O’Donovan is also a former
partner at Ernst & Young LLP. She is the chair of the board of
Aviva Canada Inc., chair of the audit committee of Cadillac
Fairview Corp. and serves on the board and chairs the investment
committee of CMA Impact Inc., a subsidiary of the Canadian Medical
Association. She is a past director, chair of the audit committee
and chair of the compensation committee of Indigo Books &
Music, Inc. and director and chair of the audit committee of MDC
Partners Inc. If Ms. O’Donovan is elected to the Board, she will
also become the Chair of the Audit Committee of NFI.
The materials for the Shareholders’ Meeting and
voting instructions will be sent to shareholders in advance of the
meeting and will also be available on NFI's website at:
www.nfigroup.com. A listen-only webcast link will be also available
at www.nfigroup.com for interested parties.
Environmental, Social & Governance
Update
We remain committed to our goal of delivering a
better product, a better workplace, and a better world through our
environmental, social and governance (“ESG”) initiatives. This
included continuing to innovate and grow our broad portfolio of
comprehensive mobility solutions to support our customers at
various stages in their zero-emission journeys; maintaining our
focus on safety; completing our third submission to CDP and second
submission to the S&P Global Corporate Sustainability
Assessment; continued focus on talent acquisition, recruitment and
talent pipeline and workforce developments efforts to meet higher
production levels; a company-wide Employee Pulse Check survey;
successful negotiation of two new collective bargaining agreements;
an expanded supplier base and instating a Conflict and Critical
Minerals Policy; and establishing a Sustainability Council, to give
strategic leadership to NFI's ESG and sustainability programs. NFI
also modified its performance share unit ("PSU") performance metric
for the long-term incentive plan ("LTIP") in the Executive
Compensation Program from being based solely on a ROIC target to a
combination of performance against ROIC, an ESG target, and a
strategic target.
NFI was proud to have ranked among Corporate
Knights’ Best 50 Corporate Citizens in Canada for the second year
in a row in 2023 and we are focused on driving and delivering
long-term sustainable value for all our stakeholders.
As of the end of 2023 Q4, NFI had 8,566 team
members across all of its global locations.
Fourth Quarter 2023 Results Conference
Call and Filing
A conference call for analysts and interested
listeners will be held on February 29, 2024, at 8:30 a.m. Eastern
Time (ET). An accompanying results presentation will be available
prior to market open on February 29, 2024, at www.nfigroup.com.
For attendees who wish to join by webcast,
registration is not required; the event can be accessed at
https://edge.media-server.com/mmc/p/rkdhw7si. NFI encourages
attendees to join via webcast as the results presentation will be
presented and users can also submit questions to management through
the platform.
Attendees who wish to join by phone must visit
the following link and pre-register:
https://register.vevent.com/register/BIcd32517711db4b2abae4f8a9432c887b.
An email will be sent to the user’s registered email address, which
will provide the call-in details. Due to the possibility of emails
being held up in spam filters, we highly recommend that attendees
wishing to join via phone register ahead of time to ensure receipt
of their access details.
A replay of the call will be accessible from
about 12:00 p.m. ET on February 29, 2024, until 11:59 p.m. ET on
February 28, 2025, at https://edge.media-server.com/mmc/p/rkdhw7si.
The replay will also be available on NFI's website at:
www.nfigroup.com.
About NFI Group
Leveraging 450 years of combined experience, NFI
is leading the electrification of mass mobility around the world.
With zero-emission buses and coaches, infrastructure, and
technology, NFI meets today’s urban demands for scalable smart
mobility solutions. Together, NFI is enabling more livable cities
through connected, clean, and sustainable transportation.
With over 8,500 team members in ten countries,
NFI is a leading global bus manufacturer of mass mobility solutions
under the brands New Flyer® (heavy-duty transit
buses), MCI® (motor coaches), Alexander
Dennis Limited (single and double-deck buses),
Plaxton (motor coaches), ARBOC®
(low-floor cutaway and medium-duty buses), and NFI
Parts™. NFI currently offers the widest range of
sustainable drive systems available, including zero-emission
electric (trolley, battery, and fuel cell), natural gas, electric
hybrid, and clean diesel. In total, NFI supports its installed base
of over 100,000 buses and coaches around the world. NFI’s common
shares (“Shares”) trade on the Toronto Stock Exchange (“TSX”) under
the symbol NFI and its convertible unsecured debentures
(“Debentures”) trade on the TSX under the symbol NFI.DB. News and
information is available at www.nfigroup.com, www.newflyer.com,
www.mcicoach.com, nfi.parts, www.alexander-dennis.com, arbocsv.com,
and carfaircomposites.com.
For investor inquiries, please contact:Stephen KingP:
204.224.6382Stephen.King@nfigroup.com
Appendix A - Reconciliation Tables
Reconciliation of Net Loss to Adjusted EBITDA and
Net Operating Profit after Taxes
Management believes that Adjusted EBITDA2, and
net operating profit after taxes2 ("NOPAT") are important measures
in evaluating the historical operating performance of the Company.
However, Adjusted EBITDA2 and NOPAT2 are not recognized earnings
measures under International Financial Reporting Standards ("IFRS")
and do not have standardized meanings prescribed by IFRS.
Accordingly, Adjusted EBITDA2 and NOPAT2 may not be comparable to
similar measures presented by other issuers. Readers of this press
release are cautioned that Adjusted EBITDA2 should not be construed
as an alternative to net earnings or loss determined in accordance
with IFRS as an indicator of the Company's performance and NOPAT2
should not be construed as an alternative to earnings or loss from
operations determined in accordance with IFRS as an indicator of
the Company's performance. See "Non-IFRS Measures" for the
definition of Adjusted EBITDA2. The following table reconciles net
loss to Adjusted EBITDA2 based on the historical financial
statements of the Company for the periods indicated. The
Company defines NOPAT2 as Adjusted EBITDA2 less depreciation of
plant and equipment, depreciation of right-of-use assets and income
taxes at a rate of 31%.
($ thousands) |
|
|
|
|
|
|
|
|
|
2023 Q4 |
|
2022 Q4 |
|
Fiscal 2023 |
|
Fiscal 2022 |
|
Net loss |
(2,329 |
) |
(152,405 |
) |
(136,164 |
) |
(276,376 |
) |
Addback |
|
|
|
|
Income taxes |
(12,192 |
) |
(10,948 |
) |
(32,906 |
) |
(47,421 |
) |
Interest expense12 |
37,278 |
|
24,727 |
|
152,242 |
|
36,788 |
|
Amortization |
19,678 |
|
22,580 |
|
80,780 |
|
88,495 |
|
(Gain) loss on disposition of property, plant and equipment and
right of use assets |
(62 |
) |
410 |
|
789 |
|
(565 |
) |
Loss (Gain) on debt modification16 |
1,600 |
|
- |
|
(8,908 |
) |
- |
|
Fair value adjustment for total return swap7 |
- |
|
- |
|
- |
|
952 |
|
Unrealized foreign exchange loss (gain) on non-current monetary
items and forward foreign exchange contracts |
1,260 |
|
(3,929 |
) |
3,696 |
|
(598 |
) |
Past service costs and other pension costs9 |
(7,000 |
) |
- |
|
(2,236 |
) |
7,000 |
|
Proportion of the total return swap realized8 |
- |
|
- |
|
- |
|
(275 |
) |
Equity settled stock-based compensation |
700 |
|
397 |
|
2,618 |
|
1,346 |
|
Unrecoverable insurance costs and other10 |
893 |
|
164 |
|
893 |
|
8,489 |
|
Expenses incurred outside of normal operations14 |
132 |
|
1,708 |
|
2,166 |
|
3,761 |
|
Prior year sales tax provision 11 |
41 |
|
- |
|
101 |
|
- |
|
Out of period costs13 |
- |
|
(938 |
) |
- |
|
(1,597 |
) |
Impairment loss on goodwill15 |
- |
|
103,900 |
|
- |
|
103,900 |
|
Restructuring costs6 |
(1,544 |
) |
7,240 |
|
6,139 |
|
18,443 |
|
Adjusted EBITDA |
38,455 |
|
(7,094 |
) |
69,209 |
|
(57,659 |
) |
Depreciation of property, plant and equipment and right of use
assets |
(11,848 |
) |
(14,884 |
) |
(49,370 |
) |
(57,013 |
) |
Tax at 31% |
(8,248 |
) |
6,813 |
|
(6,150 |
) |
35,548 |
|
NOPAT |
18,359 |
|
(15,165 |
) |
13,689 |
|
(79,124 |
) |
|
|
|
|
|
Adjusted EBITDA is comprised of: |
|
|
|
|
Manufacturing |
11,094 |
|
(30,521 |
) |
(42,073 |
) |
(149,164 |
) |
Aftermarket |
29,480 |
|
22,882 |
|
120,187 |
|
86,154 |
|
Corporate |
(2,119 |
) |
545 |
|
(8,905 |
) |
5,351 |
|
|
|
|
|
|
|
|
|
|
Free Cash Flow and Free Cash Flow per Share
Management uses Free Cash Flow2 and Free Cash
Flow per Share2 as non-IFRS measures to evaluate the Company’s
operating performance and liquidity and to assess the Company’s
ability to pay dividends on its Shares, service debt, and meet
other payment obligations. However, Free Cash Flow2 and Free Cash
Flow per Share2 are not recognized earnings measures under IFRS and
do not have standardized meanings prescribed by IFRS. Accordingly,
Free Cash Flow2 and the associated per Share figure may not be
comparable to similar measures presented by other issuers. Readers
of this press release are cautioned that Free Cash Flow2 should not
be construed as an alternative to cash flows from operating
activities determined in accordance with IFRS as a measure of
liquidity and cash flow. See "Non-IFRS Measures" for the definition
of Free Cash Flow2. The following table reconciles net cash
generated by operating activities to Free Cash Flow2.
The Company defines Free Cash Flow per Share2 as
Free Cash Flow2 divided by the average number of Shares
outstanding.
($ thousands, except per Share figures) |
|
|
|
|
|
|
|
|
|
2023 Q4 |
|
2022 Q4 |
|
Fiscal 2023 |
|
Fiscal 2022 |
|
Net cash used in operating activities |
55,126 |
|
1,506 |
|
(63,813 |
) |
(241,850 |
) |
Changes in non-cash working capital items2 |
(19,171 |
) |
(33,785 |
) |
44,962 |
|
97,555 |
|
Interest paid2 |
19,110 |
|
15,465 |
|
109,389 |
|
58,348 |
|
Interest expense2 |
(31,906 |
) |
(24,187 |
) |
(125,642 |
) |
(77,850 |
) |
Income taxes (expense) recovered2 |
(8,407 |
) |
3,044 |
|
(29,304 |
) |
(1,422 |
) |
Current income tax recovery (expense)2 |
15,873 |
|
21,556 |
|
11,941 |
|
19,809 |
|
Repayment of obligations under lease |
(7,305 |
) |
(5,647 |
) |
(21,712 |
) |
(24,535 |
) |
Cash capital expenditures |
(10,122 |
) |
(4,732 |
) |
(26,714 |
) |
(21,371 |
) |
Acquisition of intangible assets |
(2,828 |
) |
(3,736 |
) |
(10,274 |
) |
(10,212 |
) |
Proceeds from disposition of property, plant and equipment |
519 |
|
14 |
|
1,769 |
|
1,687 |
|
Defined benefit funding3 |
918 |
|
(301 |
) |
3,185 |
|
4,265 |
|
Defined benefit expense3 |
(694 |
) |
917 |
|
(2,779 |
) |
(3,497 |
) |
Past service costs and other pension costs9 |
(7,000 |
) |
- |
|
(7,000 |
) |
7,000 |
|
Expenses incurred outside of normal operations14 |
132 |
|
1,708 |
|
2,166 |
|
3,761 |
|
Equity hedge |
- |
|
(582 |
) |
3,765 |
|
(1,003 |
) |
Proportion of the total return swap realized8 |
- |
|
- |
|
- |
|
(275 |
) |
Unrecoverable insurance costs and other10 |
893 |
|
164 |
|
893 |
|
8,488 |
|
Out of period costs13 |
- |
|
(938 |
) |
- |
|
(333 |
) |
Prior year sales tax provision12 |
41 |
|
- |
|
101 |
|
- |
|
Restructuring costs6 |
1,011 |
|
5,678 |
|
8,691 |
|
11,694 |
|
Foreign exchange (loss) gain on cash held in foreign currency4 |
(3,506 |
) |
(20 |
) |
(1,053 |
) |
771 |
|
Free Cash Flow |
2,684 |
|
(23,876 |
) |
(101,429 |
) |
(168,970 |
) |
U.S. exchange rate1 |
1.3246 |
|
1.3538 |
|
1.3293 |
|
1.3202 |
|
Free Cash Flow (C$) |
3,555 |
|
(32,323 |
) |
(134,827 |
) |
(223,066 |
) |
Free Cash Flow per Share (C$) |
0.0299 |
|
(0.4189 |
) |
(1.4676 |
) |
(2.8915 |
) |
Declared dividends on Shares (C$) |
- |
|
- |
|
- |
|
12,288 |
|
Declared dividends per Share (C$)5 |
- |
|
- |
|
- |
|
0.1599 |
|
|
|
|
|
|
|
|
|
|
- U.S. exchange rate (C$ per US$) is
the average exchange rate applicable to dividends declared for the
period.
- Changes in non-cash working capital
are excluded from the calculation of Free Cash Flow2 as these
temporary fluctuations are managed through the Secured Facilities
which are available to fund general corporate requirements,
including working capital requirements, subject to borrowing
capacity restrictions. Changes in non-cash working capital are
presented on the audited consolidated statements of cash flows net
of interest and income taxes paid.
- The cash effect of the difference
between the defined benefit expense and funding is included in the
determination of cash from operating activities. This cash effect
is excluded in the determination of Free Cash Flow2 as management
believes that the defined benefit expense amount provides a more
appropriate measure, as the defined benefit funding can be impacted
by special payments to reduce the unfunded pension liability.
- Foreign exchange gain (loss) on
cash held in foreign currency is excluded in the determination of
cash from operating activities under IFRS; however, because it is a
cash item, management believes it should be included in the
calculation of Free Cash Flow2.
- Per Share calculations for Free
Cash Flow2 (C$) are determined by dividing Free Cash Flow2 by the
total number of all issued and outstanding Shares using the
weighted average over the period. The weighted average number of
Shares outstanding for 2023 Q4 was 118,961,396 and 77,154,934 for
2022 Q4. The weighted average number of Shares outstanding for
Fiscal 2023 and Fiscal 2022 are 91,866,613 and 77,144,445,
respectively. Per Share calculations for declared dividends (C$)
are determined by dividing the amount of declared dividends by the
number of outstanding Shares at the respective period end
date.
- Normalized to exclude non-operating
restructuring costs. Costs primarily relate to severance costs,
inefficient labour costs, increased medical costs and right-of-use
asset impairments and inventory impairments associated with
restructuring initiatives. Free Cash Flow2 reconciling amounts are
net of right-of-use asset and property, plant and equipment
impairments.
- The fair value adjustment of the
total return swap is a non-cash loss that is excluded from the
definition of Adjusted EBITDA2. Beginning in 2022 Q2, hedge
accounting was applied to the total return swap derivative and
therefore, the portion of the loss on the fair value adjustment,
which does not apply to the current period is recognized in other
comprehensive income.
- A portion of the fair value
adjustment of the total return swap is added to Adjusted EBITDA2
and Free Cash Flow2 to match the equivalent portion of the related
deferred compensation expense recognized. Beginning in 2022 Q2,
hedge accounting was applied to the total return swap derivative
and therefore, the portion of the gain on the fair value
adjustment, which does not apply to the current period is
recognized in other comprehensive income.
- Costs and recoveries associated
with amendments to, and closures of, the Company's pension plans.
2022 Q2 includes $7.0 million for the liability related to the
closure of MCI’s Pembina facility and withdrawal from the
multi-employer pension plan. In 2023 Q4, the Company made the
decision to continue operations of the Pembina facility
indefinitely, thereby reversing the above adjustments made in 2022
Q2. Also included is $4.8 million of pension past service costs
incurred during 2023 Q1.
- Normalized to exclude non-operating
costs related to an insurance event that are not recoverable, or
are related to the deductible.
- Provision for sales taxes as a result of a previous state sales
tax review.
- Includes fair market value
adjustments to interest rate swaps and the cash conversion option
on the Debentures. 2023 Q4 includes a loss of $nil million and 2022
Q4 includes a loss of $1.2 million for the interest rate swaps.
2023 Q4 includes a loss of $0.5 million and 2022 Q4 includes a gain
of $5.6 million on the cash conversion option.
- Includes adjustments made related
to expenses that pertain to prior years. 2022 Q2 includes expenses
related to amounts that should have been capitalized from prior
years.
- Includes adjustments made related
to items that occurred outside of normal operations. This includes
specified items purchased in broker markets at a premium and
associated broker fees, which the Company provided to suppliers,
and does not normally directly purchase. Also included is the
additional labour costs associated with the shortage of the
specified item.
- Includes 2022 Q4 impairment charges
with respect to ARBOC's goodwill of $23.2 million and the Alexander
Dennis manufacturing cash generating unit ("CGU")'s goodwill of
$80.7 million.
- As a result of the Company's
comprehensive refinancing, the Company had recognized an accounting
gain in 2023 Q3 stemming from the modification made to its Secured
Facilities. In 2023 Q4, an accounting loss was recorded to adjust
the gain on debt modification to its actual.
Reconciliation of Net Loss to Adjusted Net
Loss
Adjusted Net Loss2 and Adjusted Net Loss per
Share2 are not recognized measures under IFRS and do not have a
standardized meaning prescribed by IFRS. Accordingly, Adjusted Net
Loss2 and Adjusted Net Loss per Share2 may not be comparable to
similar measures presented by other issuers. Readers of this press
release are cautioned that Adjusted Net Loss2 and Adjusted Net Loss
per Share2 should not be construed as an alternative to net loss,
or net loss per Share, determined in accordance with IFRS as
indicators of the Company's performance. See Non-IFRS Measures for
the definition of Adjusted Net Loss2 and Adjusted Net Loss per
Share2. The following table reconcile net loss to Adjusted Net
Loss2 based on the historical financial statements of the Company
for the periods indicated.
($ thousands, except per Share figures) |
|
|
|
|
|
2023 Q4 |
|
2022 Q4 |
|
Fiscal 2023 |
|
Fiscal 2022 |
|
Net loss |
(2,329 |
) |
(152,405 |
) |
(136,164 |
) |
(276,376 |
) |
|
|
|
|
|
Adjustments, net of tax1, 2 |
|
|
|
|
Fair value adjustments of total return swap3 |
- |
|
- |
|
- |
|
657 |
|
Unrealized foreign exchange (gain) loss |
869 |
|
(2,711 |
) |
2,550 |
|
(413 |
) |
Unrealized loss (gain) on interest rate swap |
- |
|
796 |
|
6,505 |
|
(26,019 |
) |
Unrealized loss (gain) on Cash Conversion Option |
355 |
|
(3,831 |
) |
2,730 |
|
(11,438 |
) |
Unrealized loss on prepayment option of second lien debt4 |
(769 |
) |
- |
|
(442 |
) |
- |
|
Accretion in carrying value of long-term debt associated with debt
modification5 |
- |
|
- |
|
1,014 |
|
- |
|
Loss (gain) on debt modification6 |
1,104 |
|
- |
|
(6,147 |
) |
- |
|
Accretion associated to gain on debt modification |
(451 |
) |
- |
|
(451 |
) |
- |
|
Portion of the total return swap realized7 |
- |
|
- |
|
- |
|
(190 |
) |
Equity swap settlement fee8 |
- |
|
- |
|
2,428 |
|
- |
|
Equity settled stock-based compensation |
483 |
|
274 |
|
1,806 |
|
929 |
|
(Gain) loss on disposition of property, plant and equipment |
(43 |
) |
283 |
|
545 |
|
(390 |
) |
Past service costs and other pension costs9 |
(4,830 |
) |
- |
|
(1,543 |
) |
4,830 |
|
Unrecoverable insurance costs and other10 |
616 |
|
113 |
|
616 |
|
5,857 |
|
Expenses incurred outside of normal operations11 |
(1,191 |
) |
1,179 |
|
213 |
|
2,595 |
|
Other tax adjustments12 |
- |
|
22,292 |
|
- |
|
18,984 |
|
Out of period costs13 |
- |
|
(1,911 |
) |
- |
|
(1,102 |
) |
Accretion in carrying value of convertible debt and cash conversion
option |
1,337 |
|
1,341 |
|
5,213 |
|
5,272 |
|
Prior year sales provision14 |
28 |
|
- |
|
71 |
|
- |
|
Impairment loss on goodwill15 |
- |
|
103,900 |
|
- |
|
103,900 |
|
Restructuring costs16 |
(1,065 |
) |
4,996 |
|
4,236 |
|
12,725 |
|
Adjusted Net Loss |
(5,886 |
) |
(25,684 |
) |
(116,820 |
) |
(160,179 |
) |
|
|
|
|
|
Loss per Share (basic) |
(0.02 |
) |
(1.98 |
) |
(1.48 |
) |
(3.58 |
) |
Loss per Share (fully diluted) |
(0.02 |
) |
(1.98 |
) |
(1.48 |
) |
(3.58 |
) |
|
|
|
|
|
Adjusted Net Loss per Share (basic) |
(0.05 |
) |
(0.33 |
) |
(1.27 |
) |
(2.08 |
) |
Adjusted Net Loss per Share (fully diluted) |
(0.05 |
) |
(0.33 |
) |
(1.27 |
) |
(2.08 |
) |
|
|
|
|
|
|
|
|
|
- Addback items are derived from the
historical financial statements of the Company.
- The Company has utilized a rate of
31.0% to tax effect the adjustments for the periods above.
- The fair value adjustment of the
total return swap is a non-cash loss that is excluded from the
definition of Adjusted EBITDA2. Beginning in 2022 Q2, hedge
accounting was applied to the total return swap derivative and
therefore, the portion of the loss on the fair value adjustment,
which does not apply to the current period is recognized in other
comprehensive income.
- The unrealized loss on the
prepayment option is related to the Company's second lien debt
instrument. The loss is the result of a decrease in the options
fair value between its inception date (August 25, 2023) and October
1, 2023.
- Normalized to exclude the over
accretion of transaction costs relating to the Company's secured
facilities.
- As a result of the Company's
comprehensive refinancing, the Company has recognized an accounting
gain stemming from the modification made to its secured
facilities.
- A portion of the fair value
adjustment of the total return swap is added to Adjusted EBITDA2
and Free Cash Flow2 to match the equivalent portion of the related
deferred compensation expense recognized. Beginning in 2022 Q2,
hedge accounting was applied to the total return swap derivative
and therefore, the portion of the loss on the fair value
adjustment, which does not apply to the current period is
recognized in other comprehensive income.
- During the year the Company settled
its equity swaps which were used to hedge the exposure associated
with changes in value of its Shares with respect to outstanding
management restricted units ("Management RSUs") and a portion of
the outstanding performance share units ("PSUs"), and deferred
share units ("DSUs").
- Costs and recoveries associated
with amendments to, and closures of, the Company's pension plans.
2022 Q2 includes $7.0 million for the liability related to the
anticipated closure of MCI’s Pembina facility and withdrawal from
the multi-employer pension plan. In 2023 Q4, the Company made the
decision to continue operations of the Pembina facility
indefinitely, thereby reversing the above adjustments made in 2022
Q2. Also included is $4.8 million of pension past service costs
incurred during 2023 Q1.
- Normalized to exclude non-operating
costs related to an insurance event that are not recoverable, or
are related to the deductible.
- Includes adjustments made related
to items that occurred outside of normal operations. This includes
specified items purchased in broker markets at a premium and
associated broker fees, which the Company provided to suppliers,
and does not normally directly purchase. Also included is the
additional labour costs associated with the shortage of the
specified item.
- Includes the impact of changes in
deferred tax balances as a result of substantively enacted tax rate
changes. The 2022 amounts include the impact of the revaluation of
deferred tax balances due to the enacted increase in the UK
corporate tax rate from 19% to 25% in 2021 Q3. Also included in
2022 Q4 is the impact of the reduction of deferred tax assets
related to the derecognition of loss carry forwards in Canada, and
restricted interest in the UK.
- Includes adjustments made related
to expenses that pertain to prior years. 2022 Q1 includes expenses
related to amounts that should have been capitalized from prior
years.
- Provision for sales taxes as a
result of a previous state sales tax review.
- Includes 2022 Q4 impairment charges
with respect to ARBOC's goodwill of $23.2 million and the Alexander
Dennis manufacturing CGU's goodwill of $80.7 million.
- Normalized to exclude non-operating
restructuring costs. Costs primarily relate to severance costs,
inefficient labour costs, increased medical costs and right-of-use
asset impairments and inventory impairments associated with other
restructuring initiatives. Free Cash Flow2 reconciling amounts are
net of right-of-use asset and property, plant and equipment
impairments.
Reconciliation of Shareholders' Equity to
Invested Capital
The following table reconciles Shareholders'
Equity to Invested Capital. The average invested capital for the
last twelve months is used in the calculation of ROIC. ROIC is not
a recognized measure under IFRS and does not have a standardized
meaning prescribed by IFRS. Accordingly, ROIC may not be comparable
to similar measures presented by other issuers. See Non-IFRS
Measures for the definition of ROIC.
($ thousands) |
2023 Q4 |
|
2023 Q3 |
|
2023 Q2 |
|
2023 Q1 |
|
Shareholders' Equity |
702,913 |
|
706,177 |
|
495,140 |
|
533,756 |
|
|
|
|
|
|
Addback |
|
|
|
|
Long term debt |
536,037 |
|
583,948 |
|
935,605 |
|
911,203 |
|
Second lien debt |
172,396 |
|
172,975 |
|
- |
|
- |
|
Obligation under lease |
138,003 |
|
130,102 |
|
124,405 |
|
127,247 |
|
Convertible Debentures |
228,985 |
|
221,427 |
|
225,081 |
|
218,719 |
|
Senior unsecured debt |
61,796 |
|
60,838 |
|
87,363 |
|
86,431 |
|
Derivatives |
8,010 |
|
6,814 |
|
(9,422 |
) |
(17,164 |
) |
Cash |
(49,615 |
) |
(75,498 |
) |
(57,488 |
) |
(59,375 |
) |
Bank indebtedness |
- |
|
- |
|
- |
|
- |
|
Invested Capital |
1,798,525 |
|
1,806,783 |
|
1,800,684 |
|
1,800,817 |
|
Average of invested capital over the quarter |
1,802,654 |
|
1,806,342 |
|
1,800,751 |
|
1,776,276 |
|
|
|
|
|
|
|
2022 Q4 |
|
2022 Q3 |
|
2022 Q2 |
|
2022 Q1 |
|
Shareholders' Equity |
577,575 |
|
710,984 |
|
783,905 |
|
850,323 |
|
|
|
|
|
|
Addback |
|
|
|
|
Long term debt |
896,626 |
|
859,297 |
|
718,139 |
|
677,996 |
|
Second lien debt |
- |
|
- |
|
- |
|
- |
|
Capital leases |
131,625 |
|
122,666 |
|
131,077 |
|
139,129 |
|
Convertible Debentures |
217,516 |
|
211,281 |
|
224,947 |
|
229,673 |
|
Senior unsecured debt |
- |
|
- |
|
- |
|
- |
|
Derivatives |
(21,620 |
) |
(18,904 |
) |
(8,179 |
) |
4,806 |
|
Cash |
(49,987 |
) |
(39,832 |
) |
(50,274 |
) |
(26,604 |
) |
Bank indebtedness |
- |
|
- |
|
- |
|
1,233 |
|
Invested Capital |
1,751,735 |
|
1,845,492 |
|
1,799,615 |
|
1,876,556 |
|
Average of invested capital over the quarter |
1,798,614 |
|
1,822,554 |
|
1,838,086 |
|
1,829,374 |
|
Appendix B - Non-IFRS Measures and
Forward-Looking Statements
Non-IFRS Measures
References to “Adjusted EBITDA” are to earnings
before interest, income taxes, depreciation and amortization after
adjusting for the effects of certain non-recurring and/or
non-operations related items and expenses incurred outside the
normal course of operations that do not reflect the current ongoing
cash operations of the Company. These adjustments include gains or
losses on disposal of property, plant and equipment, fair value
adjustment for total return swap, unrealized foreign exchange
losses or gains on non-current monetary items and forward foreign
exchange contracts, costs associated with assessing strategic and
corporate initiatives, past service costs and other pension costs
or recovery, non-operating costs or recoveries related to business
acquisition, fair value adjustment to acquired subsidiary company's
inventory and deferred revenue, proportion of the total return swap
realized, equity settled stock-based compensation, expenses
incurred outside the normal course of operations, recovery of
currency transactions, prior year sales tax provision, COVID-19
costs and impairment loss on goodwill and non-operating
restructuring costs.
References to "NOPAT" are to Adjusted EBITDA
less depreciation of plant and equipment, depreciation of
right-of-use assets and income taxes at a rate of 31%.
“Free Cash Flow” means net cash generated by or
used in operating activities adjusted for changes in non-cash
working capital items, interest paid, interest expense, income
taxes paid, current income tax expense, repayment of obligation
under lease, cash capital expenditures, acquisition of intangible
assets, proceeds from disposition of property, plant and equipment,
costs associated with assessing strategic and corporate
initiatives, fair value adjustment to acquired subsidiary company's
inventory and deferred revenue, defined benefit funding, defined
benefit expense, past service costs and other pension costs or
recovery, expenses incurred outside the normal course of
operations, proportion of total return swap, unrecoverable
insurance costs, prior year sales tax provision, non-operating
restructuring costs, extraordinary COVID-19 costs, foreign exchange
gain or loss on cash held in foreign currency.
References to "ROIC" are to NOPAT divided by
average invested capital for the last twelve month period
(calculated as to shareholders’ equity plus long-term debt,
obligations under leases, other long-term liabilities and
derivative financial instrument liabilities less cash).
References to "Adjusted Net Earnings (Loss)" are
to net earnings (loss) after adjusting for the after tax effects of
certain non-recurring and/or non-operational related items that do
not reflect the current ongoing cash operations of the Company
including: fair value adjustments of total return swap, unrealized
foreign exchange loss or gain, unrealized gain or loss on the
interest rate swap, impairment loss on goodwill, portion of the
total return swap realized, costs associated with assessing
strategic and corporate initiatives, fair value adjustment to
acquired subsidiary company's inventory and deferred revenue,
equity settled stock-based compensation, gain or loss on disposal
of property, plant and equipment, past service costs and other
pension costs or recovery, recovery on currency transactions,
expenses incurred outside the normal course of operations prior
year sales tax provision, COVID-19 costs and non-operating
restructuring costs .
References to "Adjusted Net Earnings (Loss) per
Share" are to Adjusted Net Earnings (Loss) divided by the average
number of Shares outstanding.
Management believes Adjusted EBITDA, ROIC, Free
Cash Flow, Adjusted Net Earnings (Loss) and Adjusted Net Earnings
(Loss) per Share are useful measures in evaluating the performance
of the Company. However, Adjusted EBITDA, ROIC, Free Cash Flow,
Adjusted Net Earnings (Loss) and Adjusted Earnings (Loss) per Share
are not recognized earnings or cash flow measures under IFRS and do
not have standardized meanings prescribed by IFRS. Readers of this
press release are cautioned that ROIC, Adjusted Net Earnings (Loss)
and Adjusted EBITDA should not be construed as an alternative to
net earnings or loss or cash flows from operating activities
determined in accordance with IFRS as an indicator of NFI’s
performance, and Free Cash Flow should not be construed as an
alternative to cash flows from operating, investing and financing
activities determined in accordance with IFRS as a measure of
liquidity and cash flows. A reconciliation of net earnings (loss)
to Adjusted EBITDA, based on the Financial Statements, has been
provided under the headings “Reconciliation of Net Loss to Adjusted
EBITDA and Net Operating Profit After Taxes”. A reconciliation of
net earnings (loss) to Adjusted Net Earnings (Loss) is provided
under the heading “Reconciliation of Net Loss to Adjusted Net
Loss”.
NFI's method of calculating Adjusted EBITDA,
ROIC, Free Cash Flow, Adjusted Net Earnings and Adjusted Net
Earnings per Share may differ materially from the methods used by
other issuers and, accordingly, may not be comparable to similarly
titled measures used by other issuers. Dividends paid from Free
Cash Flow are not assured, and the actual amount of dividends
received by holders of Shares will depend on, among other things,
the Company's financial performance, debt covenants and
obligations, working capital requirements and future capital
requirements, all of which are susceptible to a number of risks, as
described in NFI’s public filings available on SEDAR at
www.sedarplus.ca.
"Total Liquidity" is not a recognized measure
under IFRS and does not have a standardized meaning prescribed by
IFRS. The Company defines liquidity as cash on-hand plus available
capacity under its credit facilities without consideration given to
the $50 minimum liquidity requirement under the Company’s senior
credit facilities.
"Backlog" value is not a recognized measure
under IFRS and does not have a standardized meaning prescribed by
IFRS.
References to NFI's geographic regions for the
purpose of reporting global revenues are as follows: "North
America" refers to Canada, United States, and Mexico; United
Kingdom and Europe refer to the United Kingdom and Europe; "Asia
Pacific" or "APAC" refers to Hong Kong, Malaysia, Singapore,
Australia, and New Zealand; and the "Other" category includes any
sales that do not fall into the categories above.
Forward-Looking Statements
This press release contains “forward-looking
information” and “forward-looking statements” within the meaning of
applicable Canadian securities laws, which reflect the expectations
of management regarding the Company’s future growth, financial
performance, and liquidityNG and objectives and the Company’s
strategic initiatives, plans, business prospects and opportunities,
including the duration, impact of and recovery from the COVID-19
pandemic, supply chain disruptions and plans to address them. The
words “believes”, “views”, “anticipates”, “plans”, “expects”,
“intends”, “projects”, “forecasts”, “estimates”, “guidance”,
“goals”, “objectives” and “targets” and similar expressions of
future events or conditional verbs such as “may”, “will”, “should”,
“could”, “would” are intended to identify forward-looking
statements. These forward-looking statements reflect management’s
current expectations regarding future events (including the
temporary nature of the supply chain disruptions and operational
challenges, production improvement, labour supply shortages and
labour rates, the recovery of the Company’s markets and the
expected benefits to be obtained through its “NFI Forward”
initiatives) and the Company’s financial and operating performance
and speak only as of the date of this press release. By their very
nature, forward-looking statements require management to make
assumptions and involve significant risks and uncertainties, should
not be read as guarantees of future events, performance or results,
and give rise to the possibility that management’s predictions,
forecasts, projections, expectations or conclusions will not prove
to be accurate, that the assumptions may not be correct and that
the Company’s future growth, financial condition, ability to
generate sufficient cash flow and maintain adequate liquidityNG,
and the Company’s strategic initiatives, objectives, plans,
business prospects and opportunities, including the Company’s plans
and expectations relating to the duration, impact of and recovery
from the COVID-19 pandemic, supply chain disruptions, operational
challenges, labour supply shortages and inflationary and labour
rate pressures, will not occur or be achieved.
A number of factors that may cause actual
results to differ materially from the results discussed in the
forward-looking statements include: the Company’s business,
operating results, financial condition and liquidityNG may be
materially adversely impacted by the aftermath and ongoing effects
of COVID-19 pandemic and related supply chain and operational
challenges, inflationary effects and labour supply and labour rate
challenges; while the Company is closely managing its liquidityNG,
it is possible that various events (such as delayed deliveries and
customer acceptances, delayed customer payments, supply chain
issues, product recalls and warranty claims) could significantly
impair the Company’s liquidityNG and there can be no assurance that
the Company would be able to obtain additional liquidity when
required in such circumstances; the Company’s business, operating
results, financial condition and liquidityNG may be materially
adversely impacted by ongoing conflicts in Ukraine, Russia, Israel
and Palestine, due to factors including but not limited to further
supply chain disruptions, inflationary pressures and tariffs on
certain raw materials and components that may be necessary for the
Company’s operations; funding may not continue to be available to
the Company’s customers at current levels or at all; the Company’s
business is affected by economic factors and adverse developments
in economic conditions which could have an adverse effect on the
demand for the Company’s products and the results of its
operations; currency fluctuations could adversely affect the
Company’s financial results or competitive position; interest rates
could change substantially, materially impacting the Company’s
revenue and profitability; an active, liquid trading market for the
Shares and/or the Debentures may cease to exist, which may limit
the ability of security holders to trade Shares and/or Debentures;
the market price for the Shares and/or the Debentures may be
volatile; if securities or industry analysts do not publish
research or reports about the Company and its business, if they
adversely change their recommendations regarding the Shares or if
the Company’s results of operations do not meet their expectations,
the Share price and trading volume could decline, in addition, if
securities or industry analysts publish inaccurate or unfavorable
research about the Company or its business, the Share price and
trading volume of the Shares could decline; competition in the
industry and entrance of new competitors; current requirements
under U.S. “Buy America” regulations may change and/or become more
onerous or suppliers’ “Buy America” content may change; failure of
the Company to comply with the U.S. Disadvantaged Business
Enterprise (“DBE”) program requirements or the failure to have its
DBE goals approved by the U.S. FTA; absence of fixed term customer
contracts, exercise of options and customer suspension or
termination for convenience; local content bidding preferences in
the United States may create a competitive disadvantage;
requirements under Canadian content policies may change and/or
become more onerous; the Company’s business may be materially
impacted by climate change matters, including risks related to the
transition to a lower-carbon economy; operational risk resulting
from inadequate or failed internal processes, people and/or systems
or from external events, including fiduciary breaches, regulatory
compliance failures, legal disputes, business disruption,
pandemics, floods, technology failures, processing errors, business
integration, damage to physical assets, employee safety and
insurance coverage; international operations subject the Company to
additional risks and costs and may cause profitability to decline;
compliance with international trade regulations, tariffs and
duties; dependence on unique or limited sources of supply (such as
engines, components containing microprocessors or, in other cases,
for example, the supply of transmissions, batteries for
battery-electric buses, axles or structural steel tubing) resulting
in the Company’s raw materials and components not being readily
available from alternative sources of supply, being available only
in limited supply, a particular component may be specified by a
customer, the Company’s products have been engineered or designed
with a component unique to one supplier or a supplier may have
limited or no supply of such raw materials or components or sells
such raw materials or components to the Company on less than
favorable commercial terms; the Company’s vehicles and certain
other products contain electrical components, electronics,
microprocessors control modules, and other computer chips, for
which there has been a surge in demand, resulting in a worldwide
supply shortage of such chips in the transportation industry, and a
shortage or disruption of the supply of such microchips could
materially disrupt the Company’s operations and its ability to
deliver products to customers; dependence on supply of engines that
comply with emission regulations; a disruption, termination or
alteration of the supply of vehicle chassis or other critical
components from third-party suppliers could materially adversely
affect the sales of certain of the Company’s products; the
Company’s profitability can be adversely affected by increases in
raw material, component and labour costs; the Company may incur
material losses and costs as a result of product warranty costs,
recalls, failure to comply with motor vehicle manufacturing
regulations and standards and the remediation of transit buses and
motor coaches; production delays may result in liquidated damages
under the Company’s contracts with its customers; catastrophic
events, including those related to impacts of climate change, may
lead to production curtailments or shutdowns; the Company may not
be able to successfully renegotiate collective bargaining
agreements when they expire and may be adversely affected by labour
disruptions and shortages of labour; the Company’s operations are
subject to risks and hazards that may result in monetary losses and
liabilities not covered by insurance or which exceed its insurance
coverage; the Company may be adversely affected by rising insurance
costs; the Company may not be able to maintain performance bonds or
letters of credit required by its contracts or obtain performance
bonds and letters of credit required for new contracts; the Company
is subject to litigation in the ordinary course of business and may
incur material losses and costs as a result of product liability
and other claims; the Company may have difficulty selling pre-owned
coaches and realizing expected resale values; the Company may incur
costs in connection with regulations relating to axle weight
restrictions and vehicle lengths; the Company may be subject to
claims and liabilities under environmental, health and safety laws;
dependence on management information systems and cyber security
risks; the Company’s ability to execute its strategy and conduct
operations is dependent upon its ability to attract, train and
retain qualified personnel, including its ability to retain and
attract executives, senior management and key employees; the
Company may be exposed to liabilities under applicable
anti-corruption laws and any determination that it violated these
laws could have a material adverse effect on its business; the
Company’s risk management policies and procedures may not be fully
effective in achieving their intended purposes; internal controls
over financial reporting, no matter how well designed, have
inherent limitations; there are inherent limitations to the
effectiveness of any system of disclosure controls and procedures,
including the possibility of human error and the circumvention or
overriding of the controls and procedures; ability to successfully
execute strategic plans and maintain profitability; development of
competitive or disruptive products, services or technology;
development and testing of new products or model variants;
acquisition risk; reliance on third-party manufacturers;
third-party distribution/dealer agreements; availability to the
Company of future financing; the Company may not be able to
generate the necessary amount of cash to service its existing debt,
which may require the Company to refinance its debt; the Company’s
substantial consolidated indebtedness could negatively impact the
business; the restrictive covenants in the Company’s credit
facilities could impact the Company’s business and affect its
ability to pursue its business strategies; in December 2022, the
Board made the decision to suspend the payment of dividends given
credit agreement constraints and to support the Company’s focus on
improving its liquidityNG and financial position and the resumption
of dividend dividends is not assured or guaranteed; a significant
amount of the Company’s cash may be distributed, which may restrict
potential growth; the Company is dependent on its subsidiaries for
all cash available for distributions; the Company may not be able
to make principal payments on the Debentures; redemption by the
Company of the Debentures for Shares will result in dilution to
holders of Shares; Debentures may be redeemed by the Company prior
to maturity; the Company may not be able to repurchase the
Debentures upon a change of control as required by the trust
indenture under which the Debentures were issued (the “Indenture”);
conversion of the Debentures following certain transactions could
lessen or eliminate the value of the conversion privilege
associated with the Debentures; future sales or the possibility of
future sales of a substantial number of Shares or Debentures may
impact the price of the Shares and/or the Debentures and could
result in dilution; payments to holders of the Debentures are
subordinated in right of payment to existing and future Senior
Indebtedness (as described under the Indenture) and will depend on
the financial health of the Company and its creditworthiness; if
the Company is required to write down goodwill or other intangible
assets, its financial condition and operating results would be
negatively affected; and income and other tax risk resulting from
the complexity of the Company’s businesses and operations and the
income and other tax interpretations, legislation and regulations
pertaining to the Company’s activities being subject to continual
change.
Factors relating to the aftermath and ongoing
effects of the global COVID-19 pandemic include: ongoing economic
and social disruptions; production rates may not increase as
planned and may decrease; ongoing and future supply delays and
shortages of parts and components, and shipping and freight delays,
and disruption to or shortage of labour supply may continue or
worsen; the pandemic has adversely affected operations of suppliers
and customers and those effects may continue or worsen; the
increase in customers' purchase of Company's products may not
continue and may reverse; the supply of parts and components by
suppliers continues to be challenged and may deteriorate; the
recovery of the Company’s markets in the future may not continue
and demand may be lower than expected; the Company’s ability to
obtain access to additional capital if required may be impaired;
and the Company’s financial performance and condition, obligations,
cash flow and liquidityNG and its ability to maintain compliance
with the covenants under its credit facilities may be impaired.
There can be no assurance that the Company will be able to maintain
sufficient liquidityNG for an extended period or have access to
additional capital or government financial support; and there can
be no assurance as to if or when production operations will return
to pre-pandemic production rates. There is also no assurance that
governments will provide continued or adequate stimulus funding for
public transit agencies to purchase transit vehicles or that public
or private demand for the Company’s vehicles will return to
pre-pandemic levels on a sustained basis in the anticipated period
of time. The Company cautions that the COVID-19 pandemic may return
or worsen or other pandemics or similar events may arise. Such
events are inherently unpredictable and may have severe and
far-reaching impacts on the Company's operations, markets, and
prospects.
Factors relating to the Company's “NFI Forward”
initiatives include: the Company's ability to successfully execute
the initiative and to generate the planned savings in the expected
time frame or at all; management may have overestimated the amount
of savings and production efficiencies that can be generated or may
have underestimated the amount of costs to be expended; the
implementation of the initiative may take longer than planned to
achieve the expected savings; further restructuring and
cost-cutting may be required in order to achieve the objectives of
the initiative; the estimated amount of savings generated under the
initiative may not be sufficient to achieve the planned benefits;
combining business units and/or reducing the number of production
or parts facilities may not achieve the efficiencies anticipated;
and the impact of the continuing global COVID-19 pandemic, supply
chain challenges and inflationary pressures. There can be no
assurance that the Company will be able to achieve the anticipated
financial and operational benefits, cost savings or other benefits
of the initiative.
Factors relating to the Company’s financial
guidance and targets disclosed in this press release include, in
addition to the factors set out above, the degree to which actual
future events accord with, or vary from, the expectations of, and
assumptions used by, the Company’s management in preparing the
financial guidance and targets and the Company’s ability to
successfully execute the “NFI Forward” initiatives and to generate
the planned savings in the expected time frame or at all.
Although the Company has attempted to identify
important factors that could cause actual actions, events or
results to differ materially from those described in
forward-looking statements, there may be other factors that could
cause actions, events or results not to be as anticipated,
estimated or intended or to occur or be achieved at all. Specific
reference is made to “Risk Factors” in the Company’s Annual
Information Form for a discussion of the factors that may affect
forward-looking statements and information. Should one or more of
these risks or uncertainties materialize, or should underlying
assumptions prove incorrect, actual results may vary materially
from those described in forward-looking statements and information.
The forward-looking statements and information contained herein are
made as of the date of this press release (or as otherwise
indicated) and, except as required by law, the Company does not
undertake to update any forward-looking statement or information,
whether written or oral, that may be made from time to time by the
Company or on its behalf. The Company provides no assurance that
forward-looking statements and information will prove to be
accurate, as actual results and future events could differ
materially from those anticipated in such statements. Accordingly,
readers and investors should not place undue reliance on
forward-looking statements and information.
NFI (TSX:NFI.DB)
Historical Stock Chart
From Nov 2024 to Dec 2024
NFI (TSX:NFI.DB)
Historical Stock Chart
From Dec 2023 to Dec 2024