TSX Symbol: WJX
TORONTO, March 7, 2022 /CNW/ - Wajax Corporation
("Wajax" or the "Corporation") today announced its
2021 fourth quarter and annual results.
(Dollars in
millions, except per share data)
|
Three Months
Ended
December 31
|
Year Ended
December 31
|
|
2021
|
2020
|
2021
|
2020
|
CONSOLIDATED
RESULTS
|
|
|
|
|
Revenue
|
$402.8
|
$381.0
|
$1,637.3
|
$1,422.6
|
Equipment
sales
|
$119.8
|
$145.0
|
$484.2
|
$471.4
|
Product
support
|
$102.8
|
$101.9
|
$437.6
|
$411.8
|
Industrial
parts
|
$108.7
|
$85.5
|
$438.1
|
$342.6
|
Engineered repair
services
|
$61.9
|
$40.5
|
$241.7
|
$164.2
|
Equipment
rental
|
$9.6
|
$8.1
|
$35.5
|
$32.6
|
|
|
|
|
|
Net
earnings
|
$8.0
|
$10.7
|
$53.2
|
$31.7
|
Basic earnings per
share(1)
|
$0.37
|
$0.53
|
$2.50
|
$1.58
|
|
|
|
|
|
Adjusted net
earnings(2)(3)
|
$7.0
|
$9.6
|
$51.5
|
$35.1
|
Adjusted basic
earnings per share(1)(2)(3)
|
$0.33
|
$0.48
|
$2.41
|
$1.75
|
In commenting on the Corporation's results, Iggy Domagalski, President and Chief Executive
Officer, stated "In 2021, Wajax delivered record revenue of
$1.6 billion, representing a 15%
increase over the prior year." He continued, "Despite the
unpredictable COVID-19 pandemic and related supply chain issues, we
generated cash flows from operating activities of $190 million during the year, and we saw our
leverage ratio drop to 1.29 times at December 31, 2021, its lowest level in a decade.
Wajax enters 2022 with a record start-of-year backlog of
$419 million."(2)
Fourth Quarter Highlights
- Revenue in the fourth quarter of 2021 increased $21.8 million, or 5.7%, to $402.8 million, from $381.0 million in the fourth quarter of 2020.
Regionally:
-
- Revenue in western Canada of
$169.7 million increased 11.9% from
the prior year due primarily to engineered repair services
("ERS") and industrial parts strength related to the
acquisition of Calgary,
Alberta-based Tundra Process Solutions Ltd.
("Tundra") earlier in the year, offset partially by lower
mining equipment sales.
- Revenue in central Canada of
$75.9 million decreased 6.7% from the
prior year mainly due to lower construction and forestry equipment
revenue.
- Revenue in eastern Canada of
$157.2 million increased 6.2% from
the prior year due to moderately higher revenue in most categories,
offset partially by lower construction and forestry equipment
revenue.
- During the fourth quarter, the Corporation did not recognize
any reimbursement of compensation expense from the Canada Emergency Wage Subsidy ("CEWS")
program. During the same quarter last year, the Corporation
qualified for the CEWS and recognized $5.7
million as a reimbursement of compensation expense with
$4.4 million and $1.3 million, respectively, allocated to cost of
sales and selling and administrative expenses in proportion to
personnel costs recorded in those areas.
- Gross profit margin of 20.3% in the fourth quarter of 2021
increased 2.2% compared to gross profit margin of 18.1% in 2020.
Excluding the CEWS recoveries in the fourth quarter of last year of
$4.4 million, gross profit margin in
the fourth quarter of 2021 increased 3.3% compared to the gross
profit margin of 17.0% in 2020. The increase in margin was driven
primarily by higher equipment and parts margins, and a higher
proportion of industrial parts and ERS sales compared to equipment
sales.
- Selling and administrative expenses as a percentage of revenue
increased to 16.5% in the fourth quarter of 2021 from 13.2% in the
fourth quarter of 2020. Excluding the CEWS recoveries in the fourth
quarter of last year of $1.3 million,
selling and administrative expenses as a percentage of revenue
increased from 13.5% in the fourth quarter last year to 16.5% in
the fourth quarter of 2021. Selling and administrative expenses in
the fourth quarter of 2021 increased $16.2
million compared to the fourth quarter of 2020 due mainly to
additional selling and administrative expenses related to Tundra of
$5.9 million, higher incentive
compensation of $4.0 million due
primarily to improved financial results in 2021, a prior year
$1.3 million recovery of personnel
expenses from the CEWS program without a similar recovery in the
current year, professional fees related to environmental
remediation of $1.0 million in the
quarter, and amortization expense of $0.7
million in the quarter relating to intangible assets
recognized for the Tundra acquisition.
- EBIT decreased $3.5 million, or
18.5%, to $15.3 million in the fourth
quarter of 2021 versus $18.8 million
in 2020.(2) The year-over-year decrease in EBIT is
primarily attributable to higher selling and administrative
expenses, partially offset by higher volumes and margins, and a
higher proportion of industrial parts and ERS sales compared to
equipment sales.(2)
- The Corporation generated net earnings of $8.0 million, or $0.37 per share, in the fourth quarter of 2021
versus $10.7 million, or $0.53 per share, in 2020. The Corporation
generated adjusted net earnings of $7.0
million, or $0.33 per share,
in the fourth quarter of 2021 versus $9.6
million, or $0.48 per share,
in 2020.(2)
- Adjusted EBITDA margin decreased to 7.1% in the fourth quarter
of 2021 from 8.1% in 2020.(2) Excluding the CEWS
recoveries in the fourth quarter of last year of $5.7 million, adjusted EBITDA margin increased to
7.1% in the fourth quarter of 2021 from 6.6% in
2020.(2)
- The Corporation's backlog at December
31, 2021 of $419.1 million
increased $47.5 million, or 12.8%,
compared to September 30, 2021 due
primarily to higher construction and forestry orders and higher
industrial parts orders.(2)
- Inventory of $388.7 million at
December 31, 2021 increased
$17.4 million from September 30, 2021 due largely to the previously
announced purchase by the Corporation of all construction-class
excavator consignment inventory on hand. Additional details are
provided below, and in the Corporation's press release dated
November 1, 2021. Consignment
inventory, comprised primarily of construction excavators, declined
by $27.0 million in the fourth
quarter of 2021 to nil as at December 31,
2021.
- Working capital of $313.5 million
at December 31, 2021 decreased
$16.9 million from September 30, 2021, due primarily to higher
accounts payable and accrued liabilities, lower contract assets,
and higher contract liabilities, offset partially by higher
inventory.(2) Trailing four-quarter average working
capital as a percentage of the trailing 12-month sales was 20.5%, a
decrease of 1.2% from September 30,
2021, due to the combination of the lower four-quarter
average working capital and the higher trailing 12-month
sales.(2)
- Cash flows generated from operating activities amounted to
$36.0 million in the fourth quarter
of 2021, compared to cash flows generated from operating activities
of $48.1 million in the same quarter
of the previous year. The decrease in cash generated of
$12.0 million was mainly attributable
to a decrease in cash generated from changes in non-cash operating
working capital of $11.1 million. The
decrease in cash generated from changes in non-cash operating
working capital of $11.1 million was
driven primarily by a decrease in cash generated from changes in
inventory of $52.3 million, offset
partially by a decrease in cash used in changes in accounts payable
and accrued liabilities of $18.0
million, an increase in cash generated from changes in
contract liabilities of $5.3 million,
a decrease in cash used in changes in provisions of $4.7 million, and an increase in cash generated
from changes in contract assets of $8.9
million.
- The Corporation's leverage ratio decreased to 1.29 times at
December 31, 2021, compared to 1.39
times at September 30,
2021.(2) The decrease in the leverage ratio was
due to the lower debt level in the current period, offset partially
by a lower trailing 12-month pro-forma adjusted
EBITDA.(2) The Corporation's senior secured leverage
ratio was 0.82 times at December 31,
2021, compared to 0.95 times at September 30, 2021.(2)
- On October 1, 2021, the
Corporation amended its bank credit facility to extend the maturity
date for the combined $400.0 million
non-revolving and revolving term facilities from October 1, 2024 to October
1, 2026, and to reduce the pricing of the $50.0 million non-revolving acquisition term
facility to match the pricing on the main credit facility.
- The consignment program of Hitachi Construction Machinery's
joint venture partner, relating to construction-class excavators,
ended October 31, 2021. Effective
November 1, 2021, the Corporation
began assuming ownership of new stock received. Inventory on hand
as at October 31, 2021 remained
subject to the prior consignment terms, which included the
opportunity for the Corporation to purchase the inventory prior to
sale to a customer. Due to certain preferential terms offered by
the supplier, and as previously announced, the Corporation
purchased all consignment inventory on hand during the fourth
quarter of 2021. The Corporation also purchased all inventory
received from the supplier during the period from January 1, 2022 to February 28, 2022. On March 1, 2022, new payment terms from the
manufacturer took effect. The Corporation's existing credit
facilities are expected to continue to be sufficient to support
total normal course working capital requirements, including the
effect of this change.
- As previously announced, President and Chief Executive Officer
Mark Foote retired on December 31, 2021. Ignacy
(Iggy) Domagalski, formerly the Chief Executive Officer of
Tundra, which was acquired by Wajax effective January 22, 2021, succeeded Mr. Foote as
President and Chief Executive Officer of Wajax on January 1, 2022. For more information, please see
the Corporation's press release dated October 5, 2021.
- Subsequent to year-end, on January 31,
2022, the Corporation announced the acquisition of the net
operating assets of Thunder Bay,
Ontario-based Process Flow Systems Ltd. ("Process
Flow"). The assets of Process Flow were acquired in exchange
for cash consideration of approximately $4.0
million, plus a three-year performance-based earnout of up
to $0.7 million in the aggregate,
payable in cash. Process Flow's trailing twelve-month revenue from
time of acquisition was $6.5
million.
On March 7, 2022, the Corporation declared a dividend of
$0.25 per share for the first quarter
of 2022 payable on April 5, 2022 to shareholders of record on
March 15, 2022.
Commenting further on the Corporation's results, President and
Chief Executive Officer Iggy
Domagalski stated, "During our 164th year in
business, Wajax delivered record revenue and strong earnings,
rebounding from the challenges we faced in 2020 and exceeding our
pre-COVID performance in 2019. Combine that with our strengthened
balance sheet and expanded product and service offerings, and Wajax
is ideally positioned to continue to grow in 2022 and beyond."
Regarding Wajax's outlook for 2022, Mr. Domagalski stated, "As
we move further into 2022, we are seeing sound fundamentals in many
of our key markets, bolstered by improving commodity prices and
increased capital spending. This positive view of the market is
counterbalanced by the unpredictable COVID-19 pandemic and related
supply chain issues, which we expect will be a factor throughout
the year ahead, particularly in our heavy equipment business. We
continue to manage these challenges through frequent dialogue with
key suppliers and customers, pre-ordering new equipment, and
utilizing repairs and rebuilds to extend the service life of
equipment."
Mr. Domagalski continued, "Despite these ongoing challenges, our
improved balance sheet and record start-of-year backlog of
$419 million shows momentum in the
business.(2) To maintain this momentum and increase
shareholder value, we plan to continue our focus on the following
priorities: investing in our people and their safety, delivering
exceptional customer experiences, organically growing our business,
building our acquisition pipeline, supporting our closer
relationship with Hitachi, prudently managing our balance sheet,
deploying our ERP and remote diagnostic systems, and building
sustainability into our business."
Mr. Domagalski stated, "In closing, I want to thank our retiring
CEO Mark Foote for a decade of
incredible leadership at Wajax, and for his mentorship following
Wajax's acquisition of Tundra. Looking ahead, we believe our strong
balance sheet, ability to generate cash flow, and abundant growth
opportunities will allow the business to grow meaningfully over the
long term. I look forward to working with our entire board and
management team as we work to grow Wajax together. I am proud to be
leading such a strong and dedicated team and am truly excited by
what the future holds for our organization."
Wajax Corporation
Founded in 1858, Wajax (TSX: WJX) is one of Canada's longest-standing and most diversified
industrial products and services providers. The Corporation
operates an integrated distribution system providing sales, parts
and services to a broad range of customers in diverse sectors of
the Canadian economy, including: construction, forestry, mining,
industrial and commercial, oil sands, transportation, metal
processing, government and utilities, and oil and gas.
The Corporation's goal is to be Canada's leading industrial products and
services provider, distinguished through its three core
capabilities: sales force excellence, the breadth and efficiency of
repair and maintenance operations, and the ability to work closely
with existing and new vendor partners to constantly expand its
product offering to customers. The Corporation believes that
achieving excellence in these three areas will position it to
create value for its customers, employees, vendors and
shareholders.
Wajax will webcast its Fourth Quarter Financial Results
Conference Call. You are invited to listen to the live webcast on
Tuesday, March 8, 2022 at
2:00 p.m. ET. To access the webcast,
please visit our website wajax.com, under "Investor
Relations", "Events and Presentations", "Q4 and
Full Year 2021 Financial Results" and click on the "Webcast"
link.
Notes:
(1)
|
Weighted average
shares, net of shares held in trust, outstanding for calculation of
basic and diluted earnings per share for the three months ended
December 31, 2021 was 21,409,323 (2020 – 20,033,619) and 22,145,597
(2020 – 20,574,840), respectively.
Weighted average shares, net of shares held in trust, outstanding
for calculation of basic and diluted earnings per share for the
year ended December 31, 2021 was 21,328,093 (2020 – 20,029,345) and
22,026,875 (2020 – 20,486,768), respectively.
|
(2)
|
"Adjusted net
earnings", "Adjusted basic earnings per share", "Adjusted EBITDA",
"Adjusted EBITDA margin", "pro-forma adjusted EBITDA", "backlog",
"leverage ratio" and "senior secured leverage ratio" do not have
standardized meanings prescribed by generally accepted accounting
principles ("GAAP"). "EBIT" and "Working capital" are
additional GAAP measures. See the Non-GAAP and Additional GAAP
Measures section later in this press release and in the FY 2021
Management's Discussion and Analysis.
|
(3)
|
Net earnings
excluding the following:
|
|
a.
|
after-tax gain
recorded on the sale of properties of $1.2 million (2020
– $1.0 million), or basic and diluted earnings per share of
$0.06 and $0.05, respectively (2020 – $0.05 earnings per
share) for the three months ended December 31, 2021.
|
|
b.
|
after-tax gain
recorded on the sale of properties of $2.1 million (2020
– gain of $2.1 million), or basic and diluted earnings per
share of $0.10 (2020 – basic and diluted earnings per share of
$0.11 and $0.10 respectively) for the year ended December 31,
2021.
|
|
c.
|
after-tax non-cash
losses on mark to market of derivative instruments of $0.2 million
(2020 – gains of $0.9 million), or basic and diluted loss per share
of $0.01 (2020 – $0.04 earnings per share) for the three months
ended December 31, 2021.
|
|
d.
|
after-tax non-cash
losses on mark to market of derivative instruments of less than
$0.1 million (2020 – gains of $1.0 million), or basic and diluted
loss per share of less than $0.01 (2020 – $0.05 earnings per share)
for the year ended December 31, 2021.
|
|
e.
|
after-tax Tundra
transaction costs of nil (2020 – $0.8 million), or basic and
diluted earnings per share of nil (2020 – $0.04) for the three
months ended December 31, 2021.
|
|
f.
|
after-tax Tundra
transaction costs of $0.3 million (2020 – $0.8 million), or
basic and diluted earnings per share of $0.01 (2020 – $0.04)
for the year ended December 31, 2021.
|
|
g.
|
after-tax
restructuring and other related costs of nil (2020 – $5.7 million),
or basic and diluted earnings per share of nil (2020 – $0.28) for
the year ended December 31, 2021.
|
|
h.
|
after-tax NorthPoint
Technical Services ULC ("NorthPoint") transaction costs of
nil (2020 – $0.2 million), or basic and diluted earnings per
share of nil (2020 – $0.01) for the year ended December 31,
2021.
|
Non-GAAP and Additional GAAP Measures
The press release contains certain non-GAAP and additional GAAP
measures that do not have a standardized meaning prescribed by
GAAP. Therefore, these financial measures may not be comparable to
similar measures presented by other issuers. Investors are
cautioned that these measures should not be construed as an
alternative to net earnings or to cash flow from operating,
investing, and financing activities determined in accordance with
GAAP as indicators of the Corporation's performance.
Non-GAAP financial measures are identified and defined
below:
|
|
EBITDA
|
Net earnings (loss)
before finance costs, income tax expense, depreciation and
amortization.
|
EBITDA
margin
|
Defined as EBITDA
divided by revenue, as presented in the consolidated statements of
earnings.
|
Adjusted net
earnings (loss)
|
Net earnings (loss)
before after-tax restructuring and other related costs
(recoveries), (gain) loss recorded on the sale of properties,
non-cash losses (gains) on mark to market of derivative
instruments, Tundra transaction costs and NorthPoint transaction
costs.
|
Adjusted basic and
diluted earnings (loss) per share
|
Basic and diluted
earnings (loss) per share before after-tax restructuring and other
related costs (recoveries), (gain) loss recorded on the sale of
properties, non-cash losses (gains) on mark to market of derivative
instruments, Tundra transaction costs and NorthPoint transaction
costs.
|
Adjusted
EBITDA
|
EBITDA before
restructuring and other related costs (recoveries), (gain) loss
recorded on the sale of properties, non-cash losses (gains) on mark
to market of derivative instruments, Tundra transaction costs and
NorthPoint transaction costs.
|
Adjusted EBITDA
margin
|
Defined as adjusted
EBITDA divided by revenue, as presented in the consolidated
statements of earnings.
|
Pro-forma adjusted
EBITDA
|
Defined as adjusted
EBITDA adjusted for the EBITDA of business acquisitions made during
the period as if they were made at the beginning of the trailing
12-month period pursuant to the terms of the bank credit facility
and the deduction of payments of lease liabilities.
|
Leverage
ratio
|
The leverage ratio is
defined as debt at the end of a particular quarter divided by
trailing 12-month pro-forma adjusted EBITDA. The Corporation's
objective is to maintain this ratio between 1.5 times and 2.0
times.
|
Senior secured
leverage ratio
|
The senior secured
leverage ratio is defined as debt excluding debentures at the end
of a particular quarter divided by trailing 12-month pro-forma
adjusted EBITDA.
|
Backlog
|
Backlog is a
management measure which includes the total sales value of customer
purchase commitments for future delivery or commissioning of
equipment, parts and related services, including ERS projects. This
differs from the remaining performance obligations as defined by
IFRS 15 Revenue from Contracts with Customers.
|
|
|
Additional GAAP
measures are identified and defined below:
|
|
Earnings
(loss) before finance costs and income taxes
(EBIT)
|
Earnings (loss)
before finance costs and income taxes, as presented in the
consolidated statements of earnings.
|
|
|
Earnings (loss)
before income taxes (EBT)
|
Earnings (loss)
before income taxes, as presented in the consolidated statements of
earnings.
|
|
|
Working
capital
|
Defined as current
assets less current liabilities, as presented in the consolidated
statements of financial position.
|
Reconciliation of the Corporation's net earnings to adjusted net
earnings and adjusted basic and diluted earnings per share is as
follows:
|
Three months
ended
|
Year
ended
|
|
December
31
|
December
31
|
|
2021
|
2020
|
2021
|
2020
|
Net
earnings
|
$
|
8.0
|
$
|
10.7
|
$
|
53.2
|
$
|
31.7
|
Restructuring and
other related costs, after-tax
|
—
|
—
|
—
|
5.7
|
Gain recorded on the
sale of properties, after-tax
|
(1.2)
|
(1.0)
|
(2.1)
|
(2.1)
|
Non-cash losses
(gains) on mark to market of derivative instruments,
after-tax
|
0.2
|
(0.9)
|
—
|
(1.0)
|
NorthPoint
transaction costs, after-tax
|
—
|
—
|
—
|
0.2
|
Tundra transaction
costs, after-tax
|
—
|
0.8
|
0.3
|
0.8
|
Adjusted net
earnings
|
$
|
7.0
|
$
|
9.6
|
$
|
51.5
|
$
|
35.1
|
Adjusted basic
earnings per share(1)(2)
|
$
|
0.33
|
$
|
0.48
|
$
|
2.41
|
$
|
1.75
|
Adjusted diluted
earnings per share(1)(2)
|
$
|
0.32
|
$
|
0.47
|
$
|
2.34
|
$
|
1.71
|
(1)
|
At December 31, 2021,
the numbers of basic and diluted shares outstanding were 21,409,323
and 22,145,597, respectively for the three months ended, and
21,328,093 and 22,026,875, respectively for the year
ended.
|
(2)
|
At December 31, 2020,
the numbers of basic and diluted shares outstanding were 20,033,619
and 20,574,840, respectively for the three months ended and
20,029,345 and 20,486,768, respectively for the year
ended.
|
Reconciliation of the Corporation's net earnings to EBT, EBIT,
EBITDA, Adjusted EBITDA and Pro-forma adjusted EBITDA is as
follows:
|
Three months
ended
|
Year
ended
|
|
December
31
2021
|
December 31
2020
|
December
31
2021
|
December 31
2020
|
Net
earnings
|
$
|
8.0
|
$
|
10.7
|
$
|
53.2
|
$
|
31.7
|
Income tax
expense
|
2.9
|
4.0
|
19.9
|
11.9
|
EBT
|
$
|
10.8
|
$
|
14.8
|
$
|
73.2
|
$
|
43.6
|
Finance
costs
|
4.5
|
4.1
|
19.1
|
21.0
|
EBIT
|
$
|
15.3
|
$
|
18.8
|
$
|
92.3
|
$
|
64.6
|
Depreciation and
amortization
|
14.3
|
13.5
|
55.4
|
52.4
|
EBITDA
|
$
|
29.7
|
$
|
32.3
|
$
|
147.7
|
$
|
117.0
|
Restructuring and
other related costs(1)
|
—
|
—
|
—
|
7.8
|
Gain recorded on the
sale of properties
|
(1.5)
|
(1.2)
|
(2.5)
|
(2.7)
|
Non-cash losses
(gains) on mark to market of derivative
instruments(2)
|
0.3
|
(1.2)
|
—
|
(1.4)
|
NorthPoint
transaction costs(3)
|
—
|
—
|
—
|
0.2
|
Tundra transaction
costs(4)
|
—
|
1.0
|
0.4
|
1.0
|
Adjusted
EBITDA
|
$
|
28.5
|
$
|
30.9
|
$
|
145.6
|
$
|
122.0
|
Payment of lease
liabilities(5)
|
(7.8)
|
(6.2)
|
(28.9)
|
(22.9)
|
Pro-forma adjusted
EBITDA
|
$
|
20.6
|
$
|
24.7
|
$
|
116.7
|
$
|
99.0
|
(1)
|
For 2020,
restructuring and other related costs consists primarily of costs
relating to workforce reductions in response to the economic
conditions created by COVID-19 and related sales volume
impacts.
|
(2)
|
Non-cash (gains)
losses on mark to market of non-hedged derivative
instruments.
|
(3)
|
In 2020, the
Corporation incurred transaction costs in order to acquire
NorthPoint. These costs were primarily for advisory
services.
|
(4)
|
In both 2021 and
2020, the Corporation incurred transaction costs relating to the
Tundra acquisition. These costs were primarily for advisory
services.
|
(5)
|
Effective with the
reporting period beginning on January 1, 2019 and the adoption of
IFRS 16, the Corporation amended the definition of Funded net debt
to exclude lease liabilities not considered part of debt. As a
result, the corresponding lease costs must also be deducted from
EBITDA for the purpose of calculating the leverage
ratio.
|
Calculation of the Corporation's funded net debt, debt, leverage
ratio and senior secured leverage ratio is as follows:
|
December
31
2021
|
December 31
2020
|
Cash
|
$
|
(10.0)
|
$
|
(6.6)
|
Debentures
|
55.2
|
54.6
|
Long-term
debt
|
98.2
|
171.6
|
Funded net
debt
|
$
|
143.5
|
$
|
219.6
|
Letters of
credit
|
7.3
|
6.4
|
Debt
|
$
|
150.7
|
$
|
226.0
|
Pro-forma adjusted
EBITDA(1)
|
$
|
116.7
|
$
|
99.0
|
Leverage
ratio(2)
|
1.29
|
2.28
|
Senior secured
leverage ratio(3)
|
0.82
|
1.73
|
(1)
|
For the year ended
December 31, 2021 and December 31, 2020.
|
(2)
|
Calculation uses debt
divided by the trailing four-quarter Pro-forma adjusted EBITDA.
This leverage ratio is calculated for purposes of monitoring the
Corporation's objective target leverage ratio of between 1.5 times
and 2.0 times, and is different from the leverage ratio calculated
under the Corporation's bank credit facility agreement.
|
(3)
|
Calculation uses debt
excluding debentures divided by the trailing four-quarter Pro-forma
adjusted EBITDA. While the calculation contains some differences
from the leverage ratio calculated under the Corporation's bank
credit facility agreement, the resulting leverage ratio under the
bank credit facility agreement is not significantly
different.
|
Cautionary Statement Regarding Forward-Looking
Information
This news release contains certain forward-looking statements
and forward-looking information, as defined in applicable
securities laws (collectively, "forward-looking
statements"). These forward-looking statements relate to future
events or the Corporation's future performance. All statements
other than statements of historical fact are forward-looking
statements. Often, but not always, forward looking statements can
be identified by the use of words such as "plans", "anticipates",
"intends", "predicts", "expects", "is expected", "scheduled",
"believes", "estimates", "projects" or "forecasts", or variations
of, or the negatives of, such words and phrases or state that
certain actions, events or results "may", "could", "would",
"should", "might" or "will" be taken, occur or be achieved.
Forward-looking statements involve known and unknown risks,
uncertainties and other factors beyond the Corporation's ability to
predict or control which may cause actual results, performance and
achievements to differ materially from those anticipated or implied
in such forward-looking statements. To the extent any
forward-looking information in this news release constitutes
future-oriented financial information or financial outlook within
the meaning of applicable securities law, such information is being
provided to demonstrate the potential of the Corporation and
readers are cautioned that this information may not be appropriate
for any other purpose. There can be no assurance that any
forward-looking statement will materialize. Accordingly, readers
should not place undue reliance on forward-looking statements. The
forward-looking statements in this news release are made as of the
date of this news release, reflect management's current beliefs and
are based on information currently available to management.
Although management believes that the expectations represented in
such forward-looking statements are reasonable, there is no
assurance that such expectations will prove to be correct.
Specifically, this news release includes forward looking statements
regarding, among other things, our continued expectation that our
existing credit facilities will be sufficient to support total
normal course working capital requirements, including new payment
terms for construction-class excavators which took effect
March 1, 2022; our belief that our
rebound from the challenges we faced in 2020, combined with our
strengthened balance sheet and expanded product and service
offerings, positions us ideally to grow in 2022 and beyond; our
belief that, as we move further into 2022, we are seeing sound
fundamentals in many of our key markets, bolstered by improving
commodity prices and increased capital spending, and that this
positive view of the market will be counterbalanced by the
unpredictable COVID-19 pandemic and related supply chain issues;
our expectation that supply chain issues will be a factor
throughout 2022, particularly in our heavy equipment business, and
our plans to manage these challenges through frequent dialogue with
key suppliers and customers, pre-ordering new equipment, and
utilizing repairs and rebuilds to extend the service life of
equipment; our belief that our improved balance sheet and record
start-of-year backlog shows momentum in our business; our plans to
maintain such momentum and increase shareholder value by focusing
on the following priorities: investing in our people and their
safety, delivering exceptional customer experiences, organically
growing our business, building our acquisition pipeline, supporting
our closer relationship with Hitachi, prudently managing our
balance sheet, deploying our ERP and remote diagnostic systems, and
building sustainability into our business; our belief that our
strong balance sheet, ability to generate cash flow and abundant
growth opportunities will allow our business to grow meaningfully
over the long-term; our goal of becoming Canada's leading industrial products and
services provider, distinguished through our core capabilities; our
belief that achieving excellence in our areas of core capability
will position Wajax to create value for its customers, employees,
vendors and shareholders; and our target leverage ratio range of
1.5 – 2.0 times. These statements are based on a number of
assumptions which may prove to be incorrect, including, but not
limited to, our ability to successfully manage our business through
the COVID-19 pandemic and actions taken by governments, public
authorities, suppliers and customers in response to the novel
coronavirus and its variants; the ability of Hitachi and Wajax to
develop and execute successful sales, marketing and other plans
related to the expanded direct distribution relationship announced
on August 19, 2021; general business
and economic conditions; the supply and demand for, and the level
and volatility of prices for, oil, natural gas and other
commodities; financial market conditions, including interest rates;
our ability to execute our updated Strategic Plan, including our
ability to develop our core capabilities, execute on our organic
growth priorities, complete and effectively integrate acquisitions,
such as Tundra, and to successfully implement new information
technology platforms, systems and software, such as our new ERP
system; the future financial performance of the Corporation; our
costs; market competition; our ability to attract and retain
skilled staff; our ability to procure quality products and
inventory; and our ongoing relations with suppliers, employees and
customers. The foregoing list of assumptions is not exhaustive.
Factors that may cause actual results to vary materially include,
but are not limited to, the geographic spread and ultimate impact
of the COVID-19 virus and its variants, and the duration of the
coronavirus pandemic; the duration and severity of travel, business
and other restrictions imposed by governments and public
authorities in response to COVID-19, as well as other measures that
may be taken by such authorities; actions taken by our suppliers
and customers in relation to the COVID-19 pandemic, including
slowing, reducing or halting operations; the inability of Hitachi
and Wajax to develop and execute successful sales, marketing and
other plans related to their expanded direct distribution
relationship; a continued or prolonged deterioration in general
business and economic conditions (including as a result of the
COVID-19 pandemic); volatility in the supply and demand for, and
the level of prices for, oil, natural gas and other commodities; a
continued or prolonged decrease in the price of oil or natural gas;
fluctuations in financial market conditions, including interest
rates; the level of demand for, and prices of, the products and
services we offer; levels of customer confidence and spending;
market acceptance of the products we offer; termination of
distribution or original equipment manufacturer agreements;
unanticipated operational difficulties (including failure of plant,
equipment or processes to operate in accordance with specifications
or expectations, cost escalation, our inability to reduce costs in
response to slow-downs in market activity, unavailability of
quality products or inventory, supply disruptions (including
disruptions caused by the COVID-19 pandemic), job action and
unanticipated events related to health, safety and environmental
matters); our ability to attract and retain skilled staff and our
ability to maintain our relationships with suppliers, employees and
customers. The foregoing list of factors is not exhaustive. Further
information concerning the risks and uncertainties associated with
these forward-looking statements and the Corporation's business may
be found in our Annual Information Form for the year ended
December 31, 2021 (the "AIF"),
in our annual MD&A for financial risks, and in our most recent
quarterly MD&A, all of which have been filed on SEDAR. The
forward-looking statements contained in this news release are
expressly qualified in their entirety by this cautionary statement.
The Corporation does not undertake any obligation to publicly
update such forward-looking statements to reflect new information,
subsequent events or otherwise unless so required by applicable
securities laws.
Readers are cautioned that the risks described in the AIF, and
in our annual and quarterly MD&A, are not the only risks that
could impact the Corporation. We cannot accurately predict the full
impact that COVID-19 will have on our business, results of
operations, financial condition or the demand for our products and
services due to the uncertainties related to the spread of the
virus and its variants. Risks and uncertainties not currently known
to the Corporation, or currently deemed to be immaterial, may have
a material effect on the Corporation's business, financial
condition or results of operations.
Additional information, including Wajax's Annual Report, is
available on SEDAR at www.sedar.com.
Wajax Corporation
Management's Discussion and
Analysis – FY 2021
The following management's discussion and analysis
("MD&A") discusses the consolidated financial condition
and results of operations of Wajax Corporation ("Wajax" or
the "Corporation") for the year ended December 31, 2021. This MD&A should be read
in conjunction with the information contained in the consolidated
financial statements and accompanying notes for the year ended
December 31, 2021. Information
contained in this MD&A is based on information available to
management as of March 7, 2022.
Management is responsible for the information disclosed in this
MD&A and the consolidated financial statements and accompanying
notes, and has in place appropriate information systems, procedures
and controls to ensure that information used internally by
management and disclosed externally is materially complete and
reliable. Wajax's Board of Directors has approved this MD&A and
the consolidated financial statements and accompanying notes. In
addition, Wajax's Audit Committee, on behalf of the Board of
Directors, provides an oversight role with respect to all public
financial disclosures made by Wajax and has reviewed this MD&A
and the consolidated financial statements and accompanying
notes.
Unless otherwise indicated, all financial information within
this MD&A is in millions of Canadian dollars, except ratio
calculations, share, share rights and per share data. Additional
information, including Wajax's Annual Report and Annual Information
Form, are available on SEDAR at www.sedar.com.
Wajax Corporation Overview
Founded in 1858, Wajax (TSX: WJX) is one of Canada's longest-standing and most diversified
industrial products and services providers. The Corporation
operates an integrated distribution system, providing sales, parts
and services to a broad range of customers in diverse sectors of
the Canadian economy, including: construction, forestry, mining,
industrial and commercial, oil sands, transportation, metal
processing, government and utilities, and oil and gas.
Strategic Direction and Outlook
The goal of the One Wajax strategy is to provide customers with
access to the Corporation's full range of products and services
while delivering a consistently excellent level of customer
service. Wajax is focused on delivering a strong experience for its
customers and employees through the execution of clear plans in
five key areas:
- Investing in the Wajax team and putting people first -
The safety, well-being and engagement of approximately 2,800
employees is the foundation of the Corporation. To help its team
members thrive, Wajax is taking a holistic approach to health and
wellness, spanning physical, mental, and financial well-being, in
addition to providing extensive learning and development
opportunities.
- Investing in Wajax customers and creating a differentiated
customer experience - The Corporation has the privilege of
supporting approximately 32,000 individual customers across
Canada ranging from small local
contractors to the country's largest industrial and resource
organizations. People are the cornerstone of Wajax's brand and
value proposition and the Corporation will continue to invest in
the best tools, training and support to deliver the technical
expertise and experience that is highly valued by its
customers.
- Executing a clear organic growth strategy - The
Corporation has organic growth opportunities in each of its heavy
equipment and industrial parts and services categories. Heavy
equipment categories include construction and forestry, mining,
material handling and power systems, which collectively serve a
broad range of customer capital equipment and related product
support needs. Industrial parts and services categories include
industrial parts and engineered repair services ("ERS"),
which collectively serve a broad range of customer fixed plant
maintenance, repair and reliability needs.
- Accretive acquisitions strategy - Acquisitions are an
important aspect of the Corporation's growth strategy. The
Corporation focuses primarily on acquisitions that add to the
breadth and scale of its industrial parts and services categories.
Wajax's national infrastructure and extensive customer
relationships position it as an aggregator in the highly fragmented
ERS and related industrial parts market. Secondarily, the
Corporation considers acquisitions in heavy equipment categories
where extensions to existing major distribution relationships are
enhanced.
- Investing in the Wajax infrastructure - The Corporation
invests in its infrastructure to improve the consistency of
customer service and lower costs. The Corporation's current
programs include the ongoing consolidation of its branch network,
investing in new information systems and implementing Customer
Support Centres that provide 24/7 customer support in all product
and service categories.
In addition to the above and to meet the Corporation's long-term
sustainability goals, the Corporation continues to focus and
develop its environmental, social and governance programs as
outlined below and further discussed in the Corporation's 2021
Annual Report:
Sustainability Roadmap
Areas
|
Goals
|
Products and
Services
|
Wajax is committed to
a continuous process of understanding customer needs and leveraging
technology, its broad in-house expertise and vendor partnerships to
deliver sustainable solutions that reduce energy consumption,
improve safety and reduce waste.
|
Environment
|
Wajax is committed to
being a good steward of the environment. The Corporation wants to
ensure that its operations are managed with a clear focus on
minimizing its environmental impact and will increasingly target
initiatives that lower energy intensity and reduce
waste.
|
People
|
Wajax believes its
most important resource is its people.
Wajax wants to ensure
employees are safe on the job and physically, mentally and
financially healthy.
Wajax offers
employees the ability to learn continuously across a broad range of
topics.
Wajax wants a diverse
workforce that broadly represents Canadian society.
Each of these
elements is critical to providing world-class service and solutions
and the Corporation's overall, long-term success as an
organization.
|
Governance
|
Wajax values its
reputation for fair dealing and integrity and is committed to
upholding high ethical standards in the conduct of its business.
Wajax wants its customers to trust the Corporation to help them
find solutions across their business and having high ethical
standards and strong governance practices in place are key to
maintaining their confidence.
|
Community
|
Wajax believes that
being a good corporate citizen goes well beyond just providing
employment. Wajax wants to invest in and contribute to the
communities that it operates in across the country. The Corporation
does this through a combination of volunteer hours, fundraising and
in–kind donations.
|
Outlook
In 2021, Wajax delivered record revenue and
strong earnings, rebounding from the challenges it faced in 2020
and exceeding its pre-COVID performance in 2019. Combine that with
the Corporation's strengthened balance sheet and expanded product
and service offerings, and Wajax is ideally positioned to continue
to grow in 2022 and beyond.
As it moves further into 2022, Wajax is seeing sound
fundamentals in many of its key markets, bolstered by improving
commodity prices and increased capital spending. This positive view
of the market is counterbalanced by the unpredictable COVID-19
pandemic and related supply chain issues, which Wajax expects will
be a factor throughout the year ahead, particularly in its heavy
equipment business. Wajax continues to manage these challenges
through frequent dialogue with key suppliers and customers,
pre-ordering new equipment, and utilizing repairs and rebuilds to
extend the service life of equipment.
Despite these ongoing challenges, the Corporation's improved
balance sheet and record start-of-year backlog of $419 million shows momentum in the
business.(1) To maintain this momentum and increase
shareholder value, Wajax plans to continue its focus on the
following priorities: investing in its people and their safety,
delivering exceptional customer experiences, organically growing
its business, building its acquisition pipeline, supporting its
closer relationship with Hitachi, prudently managing its balance
sheet, deploying its ERP and remote diagnostic systems, and
building sustainability into the business. Looking ahead, Wajax
believes its strong balance sheet, ability to generate cash flow,
and abundant growth opportunities will allow its business to grow
meaningfully over the long term.
See the Cautionary Statement Regarding Forward-Looking
Information section.
Annual and Fourth Quarter Highlights
2021 Full Year Highlights
- Revenue increased $214.6 million
or 15.1%, to $1,637.3 million in 2021
from $1,422.6 million in 2020.
Regionally:
-
- Revenue in western Canada of
$698.4 million increased 27.1% from
the prior year due primarily to ERS and industrial parts strength
related to the acquisition of Tundra Process Solutions Ltd.
("Tundra") earlier in the year, coupled with higher
construction and forestry equipment revenue.
- Revenue in central Canada of
$311.7 million increased 3.1% from
the prior year due primarily to strong ERS sales and higher power
systems product support revenue, offset partially by lower material
handling equipment sales.
- Revenue in eastern Canada of
$627.2 million increased 9.9% from
the prior year due primarily to strength in bearings sales driving
higher industrial parts revenue, and higher equipment and product
support revenue in the construction and forestry and power systems
categories, offset partially by lower mining equipment revenue.
- During the year, the Corporation qualified for the Canada Emergency Wage Subsidy ("CEWS")
program and recognized $8.4 million
as a reimbursement of compensation expense with $3.7 million and $4.7
million, respectively, allocated to cost of sales and
selling and administrative expenses in proportion to personnel
costs recorded in those areas. Approximately $4.0 million of the subsidy was allocated to
employee compensation programs which included special bonuses for
frontline employees. The resultant net pre-tax contribution to
earnings of the CEWS recovery for the year ended December 31, 2021 was approximately $4.4 million. During the same period last year,
the Corporation recognized $26.6
million as a reimbursement of compensation expense from the
CEWS program with $14.1 million and
$12.5 million, respectively,
allocated to cost of sales and selling and administrative expenses
in proportion to personnel costs recorded in those areas.
- Gross profit margin of 20.3% in 2021 increased 1.9% compared to
2020. Excluding the CEWS recoveries for the year ended December 31, 2021 and for the same period of 2020
of $3.7 million and $14.1 million respectively, gross profit margin
was 20.0%, representing an increase of 2.6% compared to the gross
profit margin of 17.4% in 2020. The increase in margin was driven
primarily by higher equipment and parts margins, and a higher
proportion of industrial parts and ERS sales compared to equipment
sales. The higher equipment margins were partially driven by the
accelerated disposal of aged and used equipment in the prior
year.
- Selling and administrative expenses as a percentage of revenue
increased to 14.6% in 2021 from 13.3% in 2020. Excluding the CEWS
recoveries for the year ended December 31,
2021 and for the same period of 2020, of $4.7 million and $12.5
million respectively, selling and administrative expenses as
a percentage of revenue increased to 14.9% in 2021 from 14.2% in
2020. For the year ended December 31,
2021, selling and administrative expenses increased
$50.0 million compared to the same
period last year. This increase was due mainly to additional
selling and administrative expenses related to Tundra of
$20.5 million, higher incentive
compensation of $12.2 million due
primarily to improved financial results in 2021, a lower recovery
of personnel expenses from the CEWS program of $7.7 million, and amortization expense of
$2.5 million in the year relating to
intangible assets recognized for the Tundra acquisition. The
remaining increase to selling and administrative expenses was
largely driven by higher salary costs as the volume of business
increased over the prior year.
- EBIT increased $27.7 million, or
43.0%, to $92.3 million in 2021
versus $64.6 million in
2020.(1) The year-over-year increase is primarily
attributable to increased volumes and margins, a higher proportion
of industrial parts and ERS sales compared to equipment sales, and
prior year restructuring and other related costs of $7.8 million without a similar cost in the
current year. These increases were offset partially by higher
selling and administrative expenses and a lower recovery of
personnel expenses from the CEWS program.
- The Corporation generated net earnings of $53.2 million, or $2.50 per share in 2021, versus $31.7 million, or $1.58 per share in 2020. The Corporation
generated adjusted net earnings of $51.5
million, or $2.41 per share in
2021, versus $35.1 million, or
$1.75 per share in
2020.(1)
- Adjusted EBITDA margin increased to 8.9% in 2021 from 8.6% in
2020.(1) Excluding the CEWS recoveries in 2021 and 2020
of $8.4 million and $26.6 million respectively, adjusted EBITDA
margin increased to 8.4% in 2021 from 6.7% in
2020.(1)
- Cash flows generated from operating activities amounted to
$190.1 million in 2021, compared to
cash flows generated from operating activities of $118.8 million in 2020. The increase in cash
generated of $71.3 million was mainly
attributable to an increase in cash generated from changes in
non-cash operating working capital of $52.7
million, and an increase in net earnings excluding items not
affecting cash flow of $31.1 million,
offset partially by an increase in income taxes paid of
$8.4 million.
- The Corporation's backlog at December
31, 2021 of $419.1 million
increased $237.4 million, or 130.7%,
compared to December 31, 2020 due to
higher orders in all categories, including higher industrial parts
and ERS orders with the addition of Tundra's
backlog.(1)
- Inventory increased $31.3 million
from December 31, 2020 due primarily
to the addition of Tundra's inventory and higher work-in-process
and parts inventory driven by increased sales volumes, offset
partially by lower equipment inventory.
- Working capital at December 31,
2021 decreased $62.7 million
from December 31, 2020 due primarily
to higher accounts payable and accrued liabilities, higher contract
liabilities, and lower deposits on inventory. These working capital
decreases were offset partially by higher inventory levels, higher
contract assets, and higher trade and other
receivables.(1) Trailing four-quarter average working
capital as a percentage of the trailing 12-month sales was 20.5%, a
decrease of 7.4% from 2020, due to the combination of the lower
four-quarter average working capital and the higher trailing
12-month average sales.(1)
- The Corporation's leverage ratio decreased to 1.29 times at
December 31, 2021 compared to 2.28
times at December 31, 2020 due to the
lower debt level on account of significant cash generated from
operating activities, and a higher trailing 12-month pro-forma
adjusted EBITDA.(1) The Corporation's senior secured
leverage ratio was 0.82 times at December
31, 2021, compared to 1.73 times at December 31, 2020.(1)
- On January 22, 2021, the
Corporation acquired all of the issued and outstanding shares of
Tundra for total consideration of $99.4
million, consisting of $74.1
million in cash and the issuance of 1,357,142 common shares
of Wajax with a fair value of $25.3
million.
- During the year ended December 31,
2021, the Corporation entered into sale and leaseback
transactions for three of its owned properties. The proceeds net of
transaction costs on the sale of the properties were $13.8 million and the carrying amount was
$3.6 million, resulting in a total
gain on the sale of the properties of $10.2
million, of which $0.9 million
was recognized in earnings at the time of transaction and the
remaining $9.3 million was deferred
as a reduction of the right-of-use assets.
- On August 19, 2021, Wajax and
Hitachi Construction Machinery Loaders America Inc.
("Hitachi") announced that, effective March 1, 2022, the companies plan to expand their
current Canadian direct distribution relationship to include
construction excavators, mining equipment and related aftermarket
parts. Since 2001, these products have been supplied to Wajax via a
third-party joint venture partner to Hitachi Construction Machinery
("HCM"). HCM and its joint venture partner dissolved their
partnership effective February 28,
2022.
This change is expected to provide Wajax with enhanced access to
product development, increased market responsiveness and improved
reliability of equipment supply. It is also expected to increase
Wajax and Hitachi market share by providing customers with better
access to products which lead the market in terms of value,
performance and reliability.
Wajax and Hitachi have continued to work closely on transition
planning leading up to March 1, 2022,
and continue to expect significant long-term benefits from the
expanded relationship. For more information, please see the
Corporation's press release dated August 19,
2021.
- On September 1, 2021, the
Corporation acquired all of the issued and outstanding shares of
Fort St. John, British
Columbia-based QT Valve & Supply Limited ("QT
Valve"), a supplier of valves and valve services to the western
oil and gas market. QT Valve was acquired for total consideration
of approximately $2.0 million,
subject to post-closing adjustments. QT Valve's trailing
twelve-month revenue from the time of acquisition was $4.6 million.
- On October 1, 2021, the
Corporation amended its bank credit facility to extend the maturity
date for the combined $400.0 million
non-revolving and revolving term facilities from October 1, 2024 to October
1, 2026, and to reduce the pricing of the $50.0 million non-revolving acquisition term
facility to match the pricing on the main credit facility.
- The consignment program of HCM's joint venture partner,
relating to construction-class excavators, ended October 31, 2021. Effective November 1, 2021, the Corporation began assuming
ownership of new stock received. Inventory on hand as at
October 31, 2021 remained subject to
the prior consignment terms, which included the opportunity for the
Corporation to purchase the inventory prior to sale to a customer.
Due to certain preferential terms offered by the supplier, and as
previously announced, the Corporation purchased all consignment
inventory on hand during the fourth quarter of 2021. The
Corporation also purchased all inventory received from the supplier
during the period from January 1,
2022 to February 28, 2022. On
March 1, 2022, new payment terms from
the manufacturer took effect. The Corporation's existing credit
facilities are expected to continue to be sufficient to support
total normal course working capital requirements, including the
effect of this change.
- Jane Craighead was appointed to
the Corporation's Board of Directors, effective November 1, 2021.
- As previously announced, President and Chief Executive Officer
Mark Foote retired on December 31, 2021. Ignacy
(Iggy) Domagalski, formerly the Chief Executive Officer of
Tundra, which was acquired by Wajax effective January 22, 2021, succeeded Mr. Foote as
President and Chief Executive Officer of Wajax on January 1, 2022. For more information, please see
the Corporation's press release dated October 5, 2021.
- Subsequent to year-end, on January 31,
2022, the Corporation announced the acquisition of the net
operating assets of Thunder Bay,
Ontario-based Process Flow Systems Ltd. ("Process
Flow"). The assets of Process Flow were acquired in exchange
for cash consideration of approximately $4.0
million, plus a three-year performance-based earnout of up
to $0.7 million in the aggregate,
payable in cash. Process Flow's trailing twelve-month revenue from
the time of acquisition was $6.5
million.
Fourth Quarter Highlights
- Revenue in the fourth quarter of 2021 increased $21.8 million, or 5.7%, to $402.8 million, from $381.0 million in the fourth quarter of 2020.
Regionally:
-
- Revenue in western Canada of
$169.7 million increased 11.9% from
the prior year due primarily to ERS and industrial parts strength
related to the acquisition of Tundra earlier in the year, offset
partially by lower mining equipment sales.
- Revenue in central Canada of
$75.9 million decreased 6.7% from the
prior year mainly due to lower construction and forestry equipment
revenue.
- Revenue in eastern Canada of
$157.2 million increased 6.2% from
the prior year due to moderately higher revenue in most categories,
offset partially by lower construction and forestry equipment
revenue.
- During the fourth quarter, the Corporation did not recognize
any reimbursement of compensation expense from the CEWS program.
During the same quarter last year, the Corporation qualified for
the CEWS and recognized $5.7 million
as a reimbursement of compensation expense with $4.4 million and $1.3
million, respectively, allocated to cost of sales and
selling and administrative expenses in proportion to personnel
costs recorded in those areas.
- Gross profit margin of 20.3% in the fourth quarter of 2021
increased 2.2% compared to gross profit margin of 18.1% in 2020.
Excluding the CEWS recoveries in the fourth quarter of last year of
$4.4 million, gross profit margin in
the fourth quarter of 2021 increased 3.3% compared to the gross
profit margin of 17.0% in 2020. The increase in margin was driven
primarily by higher equipment and parts margins, and a higher
proportion of industrial parts and ERS sales compared to equipment
sales.
- Selling and administrative expenses as a percentage of revenue
increased to 16.5% in the fourth quarter of 2021 from 13.2% in the
fourth quarter of 2020. Excluding the CEWS recoveries in the fourth
quarter of last year of $1.3 million,
selling and administrative expenses as a percentage of revenue
increased from 13.5% in the fourth quarter last year to 16.5% in
the fourth quarter of 2021. Selling and administrative expenses in
the fourth quarter of 2021 increased $16.2
million compared to the fourth quarter of 2020 due mainly to
additional selling and administrative expenses related to Tundra of
$5.9 million, higher incentive
compensation of $4.0 million due
primarily to improved financial results in 2021, a prior year
$1.3 million recovery of personnel
expenses from the CEWS program without a similar recovery in the
current year, professional fees related to environmental
remediation of $1.0 million in the
quarter, and amortization expense of $0.7
million in the quarter relating to intangible assets
recognized for the Tundra acquisition.
- EBIT decreased $3.5 million, or
18.5%, to $15.3 million in the fourth
quarter of 2021 versus $18.8 million
in 2020.(1) The year-over-year decrease in EBIT is
primarily attributable to higher selling and administrative
expenses, partially offset by higher volumes and margins, and a
higher proportion of industrial parts and ERS sales compared to
equipment sales.
- The Corporation generated net earnings of $8.0 million, or $0.37 per share, in the fourth quarter of 2021
versus $10.7 million, or $0.53 per share, in 2020. The Corporation
generated adjusted net earnings of $7.0
million, or $0.33 per share,
in the fourth quarter of 2021 versus $9.6
million, or $0.48 per share,
in 2020.(1)
- Adjusted EBITDA margin decreased to 7.1% in the fourth quarter
of 2021 from 8.1% in 2020.(1) Excluding the CEWS
recoveries in the fourth quarter of last year of $5.7 million, adjusted EBITDA margin increased to
7.1% in the fourth quarter of 2021 from 6.6% in
2020.(1)
- The Corporation's backlog at December
31, 2021 of $419.1 million
increased $47.5 million, or 12.8%,
compared to September 30, 2021 due
primarily to higher construction and forestry orders and higher
industrial parts orders.(1)
- Inventory of $388.7 million at
December 31, 2021 increased
$17.4 million from September 30, 2021 due largely to the previously
announced purchase by the Corporation of all construction-class
excavator consignment inventory on hand. Additional details are
provided above, and in the Corporation's press release dated
November 1, 2021. Consignment
inventory, comprised primarily of construction excavators, declined
by $27.0 million in the fourth
quarter of 2021 to nil as at December 31,
2021.
- Working capital of $313.5 million
at December 31, 2021 decreased
$16.9 million from September 30, 2021, due primarily to higher
accounts payable and accrued liabilities, lower contract assets,
and higher contract liabilities, offset partially by higher
inventory.(1) Trailing four-quarter average working
capital as a percentage of the trailing 12-month sales was 20.5%, a
decrease of 1.2% from September 30,
2021, due to the combination of the lower four-quarter
average working capital and the higher trailing 12-month
sales.(1)
- Cash flows generated from operating activities amounted to
$36.0 million in the fourth quarter
of 2021, compared to cash flows generated from operating activities
of $48.1 million in the same quarter
of the previous year. The decrease in cash generated of
$12.0 million was mainly attributable
to a decrease in cash generated from changes in non-cash operating
working capital of $11.1 million. The
decrease in cash generated from changes in non-cash operating
working capital of $11.1 million was
driven primarily by a decrease in cash generated from changes in
inventory of $52.3 million, offset
partially by a decrease in cash used in changes in accounts payable
and accrued liabilities of $18.0
million, an increase in cash generated from changes in
contract liabilities of $5.3 million,
a decrease in cash used in changes in provisions of $4.7 million, and an increase in cash generated
from changes in contract assets of $8.9
million.
- The Corporation's leverage ratio decreased to 1.29 times at
December 31, 2021, compared to 1.39
times at September 30,
2021.(1) The decrease in the leverage ratio was
due to the lower debt level in the current period, offset partially
by a lower trailing 12-month pro-forma adjusted
EBITDA.(1) The Corporation's senior secured leverage
ratio was 0.82 times at December 31,
2021, compared to 0.95 times at September 30, 2021.(1)
Notes:
|
(1)
|
"Backlog", "Leverage
ratio", "Senior secured leverage ratio", "Adjusted net earnings",
"Adjusted EBITDA", "Adjusted EBITDA margin" and "Pro-forma adjusted
EBITDA" do not have standardized meanings prescribed by generally
accepted accounting principles ("GAAP"). "EBIT" and "Working
capital" are additional GAAP measures. See the Non-GAAP and
Additional GAAP Measures section.
|
Summary of Annual Operating Results
Statement of
earnings highlights
|
2021
|
2020
|
% change
|
Revenue
|
$
|
1,637.3
|
$
|
1,422.6
|
15.1 %
|
Gross
profit
|
331.9
|
262.0
|
26.7 %
|
Selling and
administrative expenses
|
239.6
|
189.6
|
26.4 %
|
Restructuring and
other related costs
|
—
|
7.8
|
(100.0) %
|
Earnings before
finance costs and income taxes(1)
|
$
|
92.3
|
$
|
64.6
|
42.9 %
|
Finance
costs
|
19.1
|
21.0
|
(9.0) %
|
Earnings before
income taxes(1)
|
$
|
73.2
|
$
|
43.6
|
67.9 %
|
Income tax
expense
|
19.9
|
11.9
|
67.2 %
|
Net
earnings
|
$
|
53.2
|
$
|
31.7
|
67.8 %
|
– Basic
earnings per share(2)
|
$
|
2.50
|
$
|
1.58
|
58.2 %
|
– Diluted
earnings per share(2)
|
$
|
2.42
|
$
|
1.55
|
56.1 %
|
Adjusted net
earnings(1)(3)
|
$
|
51.5
|
$
|
35.1
|
46.7 %
|
– Adjusted
basic earnings per share(1)(2)(3)
|
$
|
2.41
|
$
|
1.75
|
37.7 %
|
– Adjusted
diluted earnings per share(1)(2)(3)
|
$
|
2.34
|
$
|
1.71
|
36.8 %
|
Adjusted
EBITDA(1)
|
$
|
145.6
|
$
|
122.0
|
19.3 %
|
Key
ratios:
|
|
|
|
Gross profit
margin
|
20.3%
|
18.4%
|
|
Selling and
administrative expenses as a percentage of revenue
|
14.6%
|
13.3%
|
|
EBIT
margin(1)
|
5.6%
|
4.5%
|
|
Adjusted EBITDA
margin(1)
|
8.9%
|
8.6%
|
|
Effective income tax
rate
|
27.2%
|
27.4%
|
|
Statement of
financial position highlights
As at
|
December
31
2021
|
December 31
2020
|
Trade and other
receivables
|
$
|
223.5
|
$
|
214.5
|
Inventory
|
388.7
|
357.4
|
Accounts payable and
accrued liabilities
|
(305.8)
|
(231.7)
|
Other working capital
amounts(1)
|
7.1
|
36.0
|
Working
capital(1)
|
$
|
313.5
|
$
|
376.2
|
Rental
equipment
|
$
|
45.8
|
$
|
56.9
|
Property, plant and
equipment
|
$
|
39.6
|
$
|
41.4
|
Funded net
debt(1)
|
$
|
143.5
|
$
|
219.6
|
Key
ratios:
|
|
|
Leverage
ratio(1)
|
1.29
|
2.28
|
Senior secured
leverage ratio(1)
|
0.82
|
1.73
|
(1)
|
These measures do not
have a standardized meaning prescribed by GAAP. See the Non-GAAP
and Additional GAAP Measures section.
|
(2)
|
Weighted average
shares, net of shares held in trust, outstanding for calculation of
basic and diluted earnings per share for the year ended December
31, 2021 was 21,328,093 (2020 – 20,029,345) and 22,026,875 (2020 –
20,486,768), respectively.
|
(3)
|
Net earnings
excluding the following:
|
|
a.
|
after-tax gain
recorded on the sale of properties of $2.1 million (2020 – gain of
$2.1 million), or basic and diluted earnings per share of $0.10
(2020 – basic and diluted earnings per share of $0.11 and $0.10
respectively) for the year ended December 31, 2021.
|
|
b.
|
after-tax non-cash
losses on mark to market of derivative instruments of less than
$0.1 million (2020 – gains of $1.0 million), or basic and diluted
loss per share of less than $0.01 (2020 – $0.05 earnings per share)
for the year ended December 31, 2021.
|
|
c.
|
after-tax Tundra
transaction costs of $0.3 million (2020 – $0.8 million), or basic
and diluted earnings per share of $0.01 (2020 – $0.04) for the year
ended December 31, 2021.
|
|
d.
|
after-tax
restructuring and other related costs of nil (2020 – $5.7 million),
or basic and diluted earnings per share of nil (2020 –$0.28) for
the year ended December 31, 2021.
|
|
e.
|
after-tax NorthPoint
Technical Services ULC ("NorthPoint") transaction costs of
nil (2020 – $0.2 million), or basic and diluted earnings per share
of nil (2020 – $0.01) for the year ended December 31,
2021.
|
Annual Results of Operations
Revenue by Geographic Region
|
2021
|
2020
|
$ change
|
Western
Canada(1)
|
$
|
698.4
|
$
|
549.6
|
$
|
148.8
|
Central
Canada
|
311.7
|
302.3
|
9.4
|
Eastern
Canada(2)
|
627.2
|
570.7
|
56.5
|
Total
revenue
|
$
|
1,637.3
|
$
|
1,422.6
|
$
|
214.7
|
(1) Includes Tundra
in 2021.
|
(2) Includes Quebec
and the Atlantic provinces.
|
Revenue by Market
|
2021
|
2020
|
Mining
|
16
%
|
15 %
|
Construction
|
15
%
|
14 %
|
Forestry
|
14
%
|
14 %
|
Industrial/Commercial
|
12
%
|
12 %
|
Oil Sands
|
9 %
|
13 %
|
Oil and
Gas
|
8 %
|
3 %
|
Transportation
|
8 %
|
8 %
|
Government &
Utilities
|
6 %
|
8 %
|
Metal
Processing
|
6 %
|
6 %
|
Other
|
6 %
|
7 %
|
Revenue Sources
|
2021
|
2020
|
$ change
|
Equipment
sales
|
$
|
484.2
|
$
|
471.4
|
$
|
12.8
|
Product
support
|
437.6
|
411.8
|
25.8
|
Industrial
parts
|
438.1
|
342.6
|
95.5
|
ERS
|
241.7
|
164.2
|
77.5
|
Equipment
rental
|
35.5
|
32.6
|
2.9
|
Total
revenue
|
$
|
1,637.3
|
$
|
1,422.6
|
$
|
214.6
|
For the year ended December 31,
2021, revenue increased 15.1%, or $214.6 million, to $1,637.3 million, from $1,422.6 million in 2020. The following factors
contributed to the increase in revenue:
- Industrial parts sales have increased due mainly to the
acquisition of Tundra effective January 22,
2021 and organic strength in bearings and hydraulics sales
in all regions, but primarily in western and eastern Canada.
- ERS sales have increased due to strength in all regions, but
primarily in western Canada. The
higher ERS revenue in western Canada was driven primarily by the acquisition
of Tundra.
- Product support sales have increased primarily on higher
construction and forestry revenue in western and eastern
Canada and higher power systems
revenue in central and eastern Canada.
- Equipment sales have increased due mainly to strength in
construction and forestry sales in eastern and western Canada and higher power systems revenue in
eastern Canada. These increases
were offset partially by lower mining sales in eastern and western
Canada and lower material handling
sales in central Canada.
Backlog
The Corporation's backlog at December 31, 2021 of $419.1 million increased $237.4 million, or 130.7%, compared to
December 31, 2020 due to higher
orders in all categories, including higher industrial parts and ERS
orders with the addition of Tundra's backlog. "Backlog" does not
have a standardized meaning prescribed by GAAP. See the Non-GAAP
and Additional GAAP Measures section.
Canada Emergency Wage
Subsidy (CEWS)
For the year ended December 31, 2021, the Corporation recognized
$8.4 million as a reimbursement of
compensation expense from the CEWS program with $3.7 million and $4.7
million, respectively, allocated to cost of sales and
selling and administrative expenses in proportion to personnel
costs recorded in those areas. Approximately $4.0 million of the subsidy was allocated to
employee compensation programs which included special bonuses for
frontline employees. The resultant net pre-tax contribution to
earnings of the CEWS recovery for the year ended December 31, 2021 was approximately $4.4 million. During the same period last year,
the Corporation recognized $26.6
million as a reimbursement of compensation expense from the
CEWS program with $14.1 million and
$12.5 million, respectively,
allocated to cost of sales and selling and administrative expenses
in proportion to personnel costs recorded in those areas.
Gross profit
For the year ended December 31, 2021, gross profit increased
$69.9 million, or 26.7%, compared to
the same period last year due to increased volumes and margins, and
a higher proportion of industrial parts and ERS sales compared to
equipment sales. These increases were offset partially by a lower
recovery of personnel expenses from the CEWS program.
For the year ended December 31,
2021, gross profit margin of 20.3% increased 1.9% compared
to gross profit margin of 18.4% in the same period last year.
Excluding the CEWS recoveries for the year ended December 31, 2021 and for the same period of 2020
of $3.7 million and $14.1 million respectively, gross profit margin
was 20.0%, representing an increase of 2.6% compared to the gross
profit margin of 17.4% in 2020. The increase in margin was driven
primarily by higher equipment and parts margins, and a higher
proportion of industrial parts and ERS sales compared to equipment
sales. The higher equipment margins were partially driven by the
accelerated disposal of aged and used equipment in the prior
year.
Selling and administrative expenses
For the year ended
December 31, 2021, selling and
administrative expenses increased $50.0
million compared to the same period last year. This increase
was due mainly to additional selling and administrative expenses
related to Tundra of $20.5 million,
higher incentive compensation of $12.2
million due primarily to improved financial results in 2021,
a lower recovery of personnel expenses from the CEWS program of
$7.7 million, and amortization
expense of $2.5 million in the year
relating to intangible assets recognized for the Tundra
acquisition. The remaining increase to selling and administrative
expenses was largely driven by higher salary costs as the volume of
business increased over the prior year. Selling and administrative
expenses as a percentage of revenue increased to 14.6% in 2021 from
13.3% in 2020. Excluding the CEWS recoveries for the year ended
December 31, 2021 and for the same
period of 2020, of $4.7 million and
$12.5 million respectively, selling
and administrative expenses as a percentage of revenue increased to
14.9% in 2021 from 14.2% in 2020.
Finance costs
For the year ended December 31, 2021, finance costs of $19.1 million decreased $1.8 million compared to the same period in 2020
due primarily to lower average borrowings under the bank credit
facility. See the Liquidity and Capital Resources section.
Income tax expense
The Corporation's effective income
tax rate of 27.2% for the year ended December 31, 2021 was higher compared to the
statutory rate of 26.2% due mainly to the impact of expenses not
deductible for tax purposes. The Corporation's effective income tax
rate of 27.4% for the same period in 2020 was higher compared to
the statutory rate of 26.5% due mainly to the impact of expenses
not deductible for tax purposes.
Net earnings
For the year ended December 31, 2021, the Corporation generated net
earnings of $53.2 million, or
$2.50 per share, compared to
$31.7 million, or $1.58 per share, in 2020. The $21.6 million increase in net earnings resulted
primarily from increased volumes and margins, a higher proportion
of industrial parts and ERS sales compared to equipment sales, and
prior year restructuring and other related costs of $7.8 million without a similar cost in the
current year. These increases were offset partially by higher
selling and administrative expenses and a lower recovery of
personnel expenses from the CEWS program.
Adjusted net earnings (See the Non-GAAP and Additional GAAP
Measures section)
Adjusted net earnings for the year ended
December 31, 2021 excludes a gain
recorded on the sale of properties of $2.1
million after-tax, or $0.10
per share (2020 – gain of $2.1
million after-tax, or $0.11
per share), non-cash losses on mark to market of derivative
instruments of less than $0.1 million
after-tax, or less than $0.01 per
share (2020 – gains of $1.0 million
after-tax, or $0.05 per share), and
Tundra transaction costs of $0.3
million after-tax, or $0.01
per share (2020 – cost of $0.8
million after-tax, or $0.04
per share). Adjusted net earnings in 2020 also excludes
restructuring and other related costs of $5.7 million after-tax, or $0.28 per share, and NorthPoint transaction costs
of $0.2 million after-tax, or
$0.01 per share.
As such, adjusted net earnings increased $16.4 million to $51.5
million, or $2.41 per share,
for the year ended December 31, 2021
from $35.1 million, or $1.75 per share, in 2020.
Comprehensive income
For the year ended December 31, 2021, the total comprehensive income
of $58.9 million included net
earnings of $53.2 million and an
other comprehensive gain of $5.7
million. The other comprehensive gain of $5.7 million in the current year resulted
primarily from $3.3 million of gains
on derivative instruments outstanding at the end of the period
designated as cash flow hedges.
Acquisition of Tundra
On January 22, 2021, the Corporation acquired all of
the issued and outstanding shares of Calgary, Alberta-based Tundra for an aggregate
purchase price of $99.4 million,
composed of cash consideration of $74.1
million and the issuance of 1,357,142 Wajax common shares
with a fair value of $25.3 million.
Founded in 1999, Tundra provides maintenance and technical services
to customers in the western Canadian midstream oil and gas, oil
sands, petrochemical, mining, forestry and municipal sectors.
Tundra also distributes a diverse range of industrial process
equipment, representing industry-leading manufacturers of valves
and actuators, instrumentation and controls, motors and drives,
control buildings, boilers and water treatment solutions. Employing
approximately 150 people at the time of acquisition, Tundra
operates four facilities in Alberta and maintains a sales presence in
western Canada. Tundra added
revenues of $125.4 million and net
earnings of $5.2 million during the
year ended December 31, 2021,
excluding $1.8 million of after-tax
amortization expense relating to intangible assets recognized for
the Tundra acquisition. Consistent with Wajax's strategy, the
acquisition of Tundra is expected to continue to provide meaningful
growth in the Corporation's ERS and industrial parts categories.
Tundra's operations are complementary to Wajax's existing ERS and
industrial parts businesses, adding extensively to its service
offering and product portfolio, and further enhancing the "One
Wajax" value proposition. The acquisition contributed $0.12 (net of acquisition-related interest costs
and amortization on intangible assets) for the 2021 financial year,
on an earnings per share basis.
Selected Annual Information
The following selected annual information is audited and has
been prepared on the same basis as the 2021 annual audited
consolidated financial statements.
For the year ended
December 31
|
2021
|
2020
|
2019
|
Revenue
|
$
|
1,637.3
|
$
|
1,422.6
|
$
|
1,553.0
|
Net
earnings
|
$
|
53.2
|
$
|
31.7
|
$
|
39.5
|
Basic earnings per
share
|
$
|
2.50
|
$
|
1.58
|
$
|
1.98
|
Diluted earnings per
share
|
$
|
2.42
|
$
|
1.55
|
$
|
1.93
|
Total
assets
|
$
|
1,080.8
|
$
|
981.4
|
$
|
1,045.1
|
Non-current
liabilities
|
$
|
323.0
|
$
|
376.9
|
$
|
404.8
|
Dividends declared
per share
|
$
|
1.00
|
$
|
1.00
|
$
|
1.00
|
Since 2020, the COVID-19 pandemic has resulted in governments
and public health authorities worldwide enacting emergency measures
to combat the spread of the novel coronavirus and its variants,
including the implementation of travel bans, physical distancing,
self-isolation and quarantine periods. These measures have impacted
economies and financial markets worldwide, resulting in an economic
slowdown that has negatively affected the Corporation's end
markets, supply chains, and financial results, most notably in
2020.
Revenue in 2021 of $1,637.3
million increased $214.6
million compared to 2020. While Wajax saw revenue increases
across all categories, the favourable variance was driven largely
by ERS and industrial parts strength in western Canada. This was due to the acquisition of
Tundra during the year as the Corporation continues to grow its
industrial parts and ERS business. Revenue in 2020 of $1,422.6 million decreased $130.4 million compared to 2019. The decrease in
2020 was due primarily to lower construction and forestry,
industrial parts, and power systems revenue in all regions, and
lower material handling sales in eastern Canada. These declines were offset partially
by ERS strength in western and central Canada due to the acquisition of NorthPoint as
the Corporation continued to focus on expanding its ERS
business.
Net earnings in 2021 of $53.2
million increased $21.6
million, or 68.2%, from 2020. The increase in net earnings
resulted primarily from increased volumes and margins, a higher
proportion of industrial parts and ERS sales compared to equipment
sales, and prior year restructuring and other related costs of
$7.8 million without a similar cost
in the current year. These increases were offset partially by
higher selling and administrative expenses and a lower recovery of
personnel expenses from the CEWS program. The Corporation generated
adjusted net earnings of $51.5
million, or $2.41 per share in
2021, versus $35.1 million, or
$1.75 per share in 2020. Net earnings
in 2020 of $31.7 million decreased
$7.9 million, or 19.9%, from 2019.
The decrease in net earnings resulted primarily from lower revenue
and decreased equipment and parts margins, partially offset by
higher ERS sales and margins, lower selling and administrative
expenses and the $26.6 million CEWS
recovery. The Corporation generated adjusted net earnings of
$35.1 million, or $1.75 per share in 2020, versus $41.9 million, or $2.10 per share in 2019.
The $35.8 million increase in
total assets from December 31, 2019 to December 31, 2021 was mainly attributable to
higher goodwill and intangible assets of $91.8 million, and the higher right-of-use assets
of $17.4 million. These increases
were partially offset by lower rental equipment of $31.3 million, lower deposits on inventory of
$30.4 million, and lower inventories
of $26.2 million.
Non-current liabilities at December 31,
2021 of $323.0 million
decreased $81.8 million from
December 31, 2019 primarily attributable to a decrease in
long-term debt of $127.4 million,
offset partially by an increase in lease liabilities of
$31.2 million and an increase in
deferred tax liabilities of $12.9
million.
Selected Quarterly Information
The following table summarizes unaudited quarterly consolidated
financial data for the eight most recently completed quarters.
|
2021
|
2020
|
|
Q4
|
Q3
|
Q2
|
Q1
|
Q4
|
Q3
|
Q2
|
Q1
|
Revenue
|
$
|
402.8
|
$
|
401.3
|
$
|
446.1
|
$
|
387.1
|
$
|
381.0
|
$
|
340.6
|
$
|
356.9
|
$
|
344.1
|
Net
earnings
|
$
|
8.0
|
$
|
14.7
|
$
|
18.1
|
$
|
12.5
|
$
|
10.7
|
$
|
6.7
|
$
|
10.2
|
$
|
4.1
|
Earnings per
share
|
|
|
|
|
|
|
|
|
- Basic
|
$
|
0.37
|
$
|
0.68
|
$
|
0.85
|
$
|
0.59
|
$
|
0.53
|
$
|
0.33
|
$
|
0.51
|
$
|
0.20
|
- Diluted
|
$
|
0.36
|
$
|
0.66
|
$
|
0.82
|
$
|
0.58
|
$
|
0.52
|
$
|
0.33
|
$
|
0.50
|
$
|
0.20
|
Adjusted net
earnings(1)
|
$
|
7.0
|
$
|
15.5
|
$
|
16.6
|
$
|
12.4
|
$
|
9.6
|
$
|
10.1
|
$
|
9.6
|
$
|
5.8
|
Adjusted earnings per
share(1)
|
|
|
|
|
|
|
|
|
- Basic
|
$
|
0.33
|
$
|
0.72
|
$
|
0.77
|
$
|
0.59
|
$
|
0.48
|
$
|
0.50
|
$
|
0.48
|
$
|
0.29
|
- Diluted
|
$
|
0.32
|
$
|
0.70
|
$
|
0.75
|
$
|
0.57
|
$
|
0.47
|
$
|
0.49
|
$
|
0.47
|
$
|
0.28
|
Dividends declared
per share
|
$
|
0.25
|
$
|
0.25
|
$
|
0.25
|
$
|
0.25
|
$
|
0.25
|
$
|
0.25
|
$
|
0.25
|
$
|
0.25
|
Weighted average
common shares outstanding - basic (in thousands)
|
21,409
|
21,409
|
21,409
|
21,080
|
20,034
|
20,034
|
20,034
|
20,016
|
(1)
|
These measures do not
have a standardized meaning prescribed by GAAP. See the Non-GAAP
and Additional GAAP Measures section.
|
Although quarterly fluctuations in revenue and net earnings are
difficult to predict, during times of weak resource sector
activity, the first quarter will tend to have seasonally lower
revenues. However, the project timing of large mining trucks and
shovels and power generation packages can shift the revenue and net
earnings throughout the year. In addition, the sale of large
construction units can also impact revenue due to the seasonality
in that industry. Starting in 2020, revenues and net earnings have
also been impacted by COVID-19, with the impact being felt more
significantly in 2020 as compared to 2021.
Effective January 13, 2020, the
Corporation acquired NorthPoint, and effective January 22, 2021, the Corporation acquired
Tundra. The results of operations and financial position of these
acquired businesses have been included in the above figures since
their respective dates of acquisition. The acquisition of
NorthPoint facilitated year-over-year growth in the Corporation's
ERS revenue when comparing 2020 to 2019, which contributed to
Wajax's ability to weather the conditions of the COVID-19 pandemic,
adding $36.9 million in incremental
revenue and $2.1 million in
incremental net earnings in 2020. The acquisition of Tundra
facilitated year-over-year growth in the Corporation's ERS and
industrial parts revenue when comparing 2021 to 2020, adding
$125.4 million in incremental revenue
and $5.2 million in incremental net
earnings in 2021, excluding $1.8
million of after-tax amortization expense relating to
intangible assets recognized for the Tundra acquisition.
A discussion of Wajax's previous quarterly results can be found
in Wajax's quarterly MD&A available on SEDAR at
www.sedar.com.
Consolidated Financial Condition
Capital Structure and Key Financial Condition
Measures
|
December
31
2021
|
December 31
2020
|
Shareholders'
equity
|
$
|
389.9
|
$
|
325.6
|
Funded net
debt(1)
|
143.5
|
219.6
|
Total
capital
|
$
|
533.4
|
$
|
545.2
|
Funded net debt to
total capital(1)
|
26.9
%
|
40.3 %
|
Leverage
ratio(1)
|
1.29
|
2.28
|
Senior secured
leverage ratio(1)
|
0.82
|
1.73
|
(1) See the
Non-GAAP and Additional GAAP Measures section.
|
The Corporation's objective is to manage its working capital and
normal-course capital investment programs within a leverage range
of 1.5 to 2.0 times and to fund those programs through operating
cash flow and its bank credit facilities as required. There may be
instances whereby the Corporation is willing to maintain a leverage
ratio outside of this range during changes in economic cycles. The
Corporation may also maintain a leverage ratio above the stated
range as a result of investments in acquisitions and may fund those
acquisitions using its bank credit facilities and other debt
instruments in accordance with the Corporation's expectations of
total future cash flows, financing costs and other factors. The
Corporation's leverage ratio is currently below the target range,
due to strength in the trailing 12-month pro-forma adjusted EBITDA,
combined with a reduction in debt levels on account of significant
cash generated from operating activities. See the Funded Net Debt
section.
Shareholders' Equity
The Corporation's shareholders' equity at December 31, 2021 of $389.9 million increased $64.3 million from December 31, 2020, due primarily to total
comprehensive income of $58.9 million
and shares issued to acquire Tundra of $25.3
million, offset partially by dividends declared of
$21.4 million.
The Corporation's share capital included in shareholders' equity
on the consolidated statements of financial position, consists
of:
|
Number of Common
Shares
|
Amount
|
Issued and
outstanding, December 31, 2020
|
20,167,703
|
$
|
182.5
|
Common shares issued
for acquisition of business
|
1,357,142
|
25.3
|
Common shares issued
to settle share-based compensation plans
|
6,583
|
0.1
|
Issued and
outstanding, December 31, 2021
|
21,531,428
|
$
|
207.8
|
Shares held in trust,
December 31, 2020
|
(134,084)
|
(1.2)
|
Released for
settlement of certain share-based compensation plans
|
11,979
|
0.1
|
Shares held in trust,
December 31, 2021
|
(122,105)
|
$
|
(1.1)
|
Issued and
outstanding, net of shares held in trust, December 31,
2021
|
21,409,323
|
$
|
206.7
|
At the date of this MD&A, the Corporation had 21,409,323
common shares issued and outstanding, net of shares held in
trust.
At December 31, 2021, Wajax had
four share-based compensation plans; the Wajax Share Ownership Plan
(the "SOP"), the Directors' Deferred Share Unit Plan (the
"DDSUP"), the Mid-Term Incentive Plan for Senior Executives
(the "MTIP") (with MTIP awards being composed of performance
share units ("PSUs") and restricted share units
("RSUs")) and the Deferred Share Unit Plan (the
"DSUP").
As of December 31, 2021, there
were 530,598 SOP and DDSUP (treasury share rights plans) rights
outstanding of which 500,405 rights were vested, 300,982 MTIP PSUs
and equity-settled DSUP (market-purchased share rights plans)
rights outstanding of which 26,092 rights were vested, and 525,210
MTIP RSUs and cash-settled DSUP (cash-settled rights plans) rights
outstanding of which 10,689 rights were vested. Depending on the
actual level of achievement of the performance targets associated
with the outstanding MTIP PSUs, the number of market-purchased
shares required to satisfy the Corporation's obligations could be
higher or lower.
Wajax recorded compensation expense of $6.9 million for the year ended December 31, 2021 (2020 – expense of $4.5 million) in respect of these plans.
Funded Net Debt (See the Non-GAAP and Additional GAAP
Measures section)
|
December
31
2021
|
December 31
2020
|
Cash
|
$
|
(10.0)
|
$
|
(6.6)
|
Debentures
|
55.2
|
54.6
|
Long-term
debt
|
98.2
|
171.6
|
Funded net
debt
|
$
|
143.5
|
$
|
219.6
|
Funded net debt of $143.5 million
at December 31, 2021 decreased
$76.1 million compared to
$219.6 million at December 31, 2020. The decrease during the year
was due primarily to cash generated from operating activities of
$190.1 million and proceeds on
disposal of property, plant and equipment of $17.6 million, offset partially by the
$75.4 million in cash paid as
consideration for business acquisitions, the payment of lease
liabilities of $28.9 million and
dividends paid of $21.1 million.
The Corporation's ratio of funded net debt to total capital
decreased to 26.9% at December 31,
2021 from 40.3% at December 31,
2020 due to both the lower funded net debt level in the
current year and the higher shareholders' equity level in the
current year.
The Corporation's leverage ratio of 1.29 times at December 31, 2021 decreased from the December 31, 2020 ratio of 2.28 times due
primarily to the lower debt level in the current year and a higher
trailing 12-month pro-forma adjusted EBITDA. See the Non-GAAP and
Additional GAAP Measures section.
See the Liquidity and Capital Resources section.
Financial Instruments
Wajax uses derivative financial instruments in the management of
its foreign currency, interest rate and share-based compensation
exposures. Wajax policy restricts the use of derivative financial
instruments for trading or speculative purposes.
Wajax monitors the proportion of variable rate debt to its total
debt portfolio and may enter into interest rate hedge contracts to
mitigate a portion of the interest rate risk on its variable rate
debt. A change in interest rates, in particular related to the
Corporation's unhedged variable rate debt, is not expected to have
a material impact on the Corporation's results of operations or
financial condition over the long term.
Wajax has entered into interest rate swap contracts to minimize
exposure to interest rate fluctuations on its variable rate debt.
All interest rate swap contracts are recorded in the consolidated
financial statements at fair value. As at December 31, 2021, Wajax had the following
interest rate swap contracts outstanding:
- $150.0 million, expiring in
October 2026, with a weighted average
interest rate of 2.21% (December 31,
2020 – $150.0 million,
expiring in November 2024, with a
weighted average interest rate of 2.12%)
Wajax enters into foreign exchange forward contracts to hedge
the exchange risk associated with the cost of certain inbound
inventory and foreign currency-denominated sales to customers along
with the associated receivables as part of its normal course of
business. As at December 31, 2021,
Wajax had the following contracts outstanding:
- to buy U.S. $96.5 million
(December 31, 2020 – to buy U.S.
$45.9 million),
- to buy Euro €0.5 million (December 31,
2020 – to buy Euro €0.1 million),
- to sell U.S. $37.0 million
(December 31, 2020 – to sell U.S.
$32.2 million), and
- to sell Euro €0.9 million (December 31,
2020 – to sell Euro €0.9 million).
The U.S. dollar contracts expire between January 2022 and January
2024, with an average U.S./Canadian dollar rate of
1.2546.
The Euro contracts expire between January
2022 and December 2022, with
an average Euro/Canadian dollar rate of 1.4940.
Wajax has entered into total return swap contracts to hedge the
exposure to share price market risk on a class of MTIP rights that
are cash-settled. All total return swap contracts are recorded in
the consolidated financial statements at fair value. As at
December 31, 2021, Wajax had the
following total return swap contracts outstanding:
- contracts totaling 390,000 shares at an initial share value of
$6.6 million (December 31, 2020 – contracts totaling 387,000
shares at an initial share value of $7.2
million)
The total return swap contracts expire between March 2022 and March
2024.
Wajax measures derivatives not designated as hedging instruments
at fair value with subsequent changes in fair value being recorded
in earnings. Derivatives designated as effective hedges are
measured at fair value with subsequent changes in fair value being
recorded in other comprehensive income until the related hedged
item is recorded and affects income or inventory. The fair value of
derivative instruments is estimated based upon market conditions
using appropriate valuation models. The carrying values reported in
the statement of financial position for financial instruments are
not significantly different from their fair values.
A change in foreign currency value, relative to the Canadian
dollar, on transactions with customers that include unhedged
foreign currency exposures is not expected to have a material
impact on the Corporation's results of operations or financial
condition over the longer term.
Wajax will periodically institute price increases to offset the
negative impact of foreign exchange rate increases and volatility
on imported goods to ensure margins are not eroded. However, a
sudden strengthening of the U.S. dollar relative to the Canadian
dollar can have a negative impact mainly on parts margins in the
short term prior to price increases taking effect.
The impact of a change in the Corporation's share price on
cash-settled MTIP rights is not expected to have a material impact
on the Corporation's results of operations or financial condition
over the longer term.
Wajax is exposed to the risk of non-performance by
counterparties to foreign exchange forward contracts, long-term
interest rate swap contracts and total return swap contracts. These
counterparties are large financial institutions that maintain high
short-term and long-term credit ratings. To date, no such
counterparty has failed to meet its financial obligations to Wajax.
Management does not believe there is a significant risk of
non-performance by these counterparties and will continue to
monitor the credit risk of these counterparties.
Contractual Obligations
Contractual
Obligations
|
Total
|
< 1
year
|
1 - 3
years
|
3 - 5
years
|
After 5
years
|
Accounts payable and
accrued liabilities
|
$
|
305.8
|
$
|
305.8
|
$
|
—
|
$
|
—
|
$
|
—
|
Undiscounted lease
obligations
|
251.0
|
48.8
|
74.0
|
47.5
|
80.7
|
Bank debt
|
100.0
|
50.0
|
—
|
50.0
|
—
|
Debentures
|
57.0
|
—
|
—
|
57.0
|
—
|
Total
|
$
|
713.8
|
$
|
404.6
|
$
|
74.0
|
$
|
154.5
|
$
|
80.7
|
The lease obligations relate to contracts to lease properties
for the Corporation's branch network, certain vehicles, computer
hardware, and equipment. The bank debt obligation relates to the
bank credit facility, and the debentures obligation relates to the
senior unsecured debentures. See the Liquidity and Capital
Resources section.
Employee Pension Plan Wind-Up Settlement
Prior to
December 31, 2019, the Corporation
sponsored three pension plans: the Wajax Limited Pension Plan (the
"Employees' Plan") which, except for a small group of
employees in a defined benefit plan, was a defined contribution
plan, and two defined benefit plans: the Pension Plan for Executive
Employees of Wajax Limited (the "Executive Plan") and the
Wajax Limited Supplemental Executive Retirement Plan (the
"SERP"). Effective December 31,
2019, the Employees' Plan was wound up. Benefit accruals
under the plan were frozen effective as of such date and all active
members joined a new defined contribution plan sponsored by the
Corporation, the Wajax Limited Defined Contribution Pension Plan.
During the year, the Corporation established and sponsored a
Simplified Pension Plan, designed as a defined contribution plan
for employees in the province of Quebec.
During the year, the Corporation settled benefit obligations and
plan assets as part of the wind-up of the Employees' Plan. The
settlement was completed by entering into an agreement with a
third-party insurance company to purchase an annuity for
participants who selected that an annuity be purchased on their
behalf, and by paying commuted values to participants who selected
a lump sum payout. The cost of the annuity purchase totaled
$4.4 million and was funded with
existing plan assets. For those participants who selected a lump
sum settlement, the total lump sum paid was $2.6 million, which was also paid from existing
plan assets. As a result of the settlement, the Employees' Plan
assets and benefit obligations declined by $7.0 million and $7.1
million, respectively, resulting in a gain on settlement of
$0.1 million that the Corporation
recorded in the consolidated statements of earnings during the
year.
Related Party Transactions
The Corporation's related party transactions, consisting of the
compensation of the Board of Directors and key management
personnel, totaled $7.6 million in
2021 (2020 - $5.9 million).
Off Balance Sheet Financing
It is likely but not reasonably certain that existing leases
will be renewed or replaced, resulting in lease commitments being
sustained at similar levels. In the alternative, Wajax may incur
capital expenditures to acquire equivalent capacity.
As of December 31, 2021, the
Corporation no longer had consignment inventory on hand from a
major supplier (December 31, 2020 –
$54.6 million, net of deposits of
$42.3 million). The consignment
program of the supplier, HCM's joint venture partner, relating to
construction-class excavators, ended October
31, 2021. Effective November 1,
2021, the Corporation began assuming ownership of new stock
received. Inventory on hand as at October
31, 2021 remained subject to the prior consignment terms,
which included the opportunity for the Corporation to purchase the
inventory prior to sale to a customer. Due to certain preferential
terms offered by the supplier, and as previously announced, the
Corporation purchased all consignment inventory on hand during the
fourth quarter of 2021. The Corporation also purchased all
inventory received from the supplier during the period from
January 1, 2022 to February 28, 2022. On March 1, 2022, new payment terms from the
manufacturer took effect.
Although management currently believes the Corporation has
adequate debt capacity, Wajax would have to access the equity or
debt capital markets, or reduce dividends to accommodate any
shortfalls in Wajax's credit facility. See the Liquidity and
Capital Resources section.
Liquidity and Capital Resources
The Corporation's liquidity is maintained through various
sources, including bank and non-bank credit facilities, debentures
and cash generated from operations.
Bank and Non-bank Credit Facilities and Debentures
Wajax has a $450.0 million bank
credit facility, of which $400.0
million matures October 1,
2026 and is composed of a non-revolving term facility and a
revolving term facility; the remaining $50.0
million matures December 30,
2022 and represents a non-revolving acquisition term
facility. On October 1, 2021, the
Corporation amended its bank credit facility to extend the maturity
date for the combined $400.0 million
non-revolving and revolving term facilities from October 1, 2024 to October
1, 2026, and to reduce the pricing of the $50.0 million non-revolving acquisition term
facility to match the pricing on the main credit facility. The
$0.6 million cost of amending the
facility has been capitalized and will be amortized over the
remaining term of the facility. Previously, on January 22, 2021, the Corporation had utilized
the $50.0 million non-revolving
acquisition term facility to finance the acquisition of Tundra. The
remaining cash portion of the purchase price was financed with the
revolving term facility.
At December 31, 2021, Wajax had
borrowed $100.0 million and issued
$7.3 million of letters of credit for
a total utilization of $107.3 million
of its $450.0 million bank credit
facility. Borrowing capacity under the bank credit facility is
dependent on the level of inventories on-hand and outstanding trade
accounts receivables. At December 31,
2021, borrowing capacity under the bank credit facility was
equal to $450.0 million, of which
$342.7 million was accessible to the
Corporation.
The bank credit facility contains customary restrictive
covenants, including limitations on the payment of cash dividends
and an interest coverage maintenance ratio, all of which were met
as at December 31, 2021. In
particular, the Corporation is restricted from declaring dividends
in the event the Corporation's senior secured leverage ratio, as
defined in the bank credit facility agreement, exceeds 4.0 times.
At December 31, 2021, the
Corporation's senior secured leverage ratio was 0.82 times.
Borrowings under the bank credit facility bear floating rates of
interest at margins over Canadian dollar bankers' acceptance
yields, U.S. dollar LIBOR rates or prime. Margins on the facility
depend on the Corporation's leverage ratio at the time of borrowing
and range between 1.5% and 3.0% for Canadian dollar bankers'
acceptances and U.S. dollar LIBOR borrowings, and 0.5% and 2.0% for
prime rate borrowings.
In addition, Wajax had $57.0
million of senior unsecured debentures outstanding at
December 31, 2021, bearing interest
at a rate of 6.00% per annum, payable semi-annually and maturing on
January 15, 2025. The debentures will
not be redeemable before January 15,
2023 (the "First Call Date"), except upon the
occurrence of a change of control of the Corporation in accordance
with the terms of the indenture governing the debentures (the
"Indenture"). On and after the First Call Date and prior to
January 15, 2024, the debentures will
be redeemable in whole or in part from time to time at the
Corporation's option at a redemption price equal to 103.0% of the
principal amount of the debentures redeemed plus accrued and unpaid
interest, if any, up to but excluding the date set for redemption.
On and after January 15, 2024 and
prior to the maturity date, the debentures will be redeemable, in
whole or in part, from time to time at the Corporation's option at
par plus accrued and unpaid interest, if any, up to but excluding
the date set for redemption. The Corporation shall provide not more
than 60 nor less than 30 days' prior notice of redemption of the
debentures.
The Corporation will have the option to satisfy its obligation
to repay the principal amount of the debentures due at redemption
or maturity in either cash or freely tradable common shares
determined in accordance with the terms of the Indenture. The
debentures will not be convertible into common shares at the option
of the holders at any time.
Under the terms of the bank credit facility, Wajax is permitted
to have additional interest bearing debt of $25.0 million. As such, Wajax has up to
$25.0 million of demand inventory
equipment financing capacity with two non-bank lenders. At
December 31, 2021, Wajax had no
utilization of the interest bearing equipment financing
facilities.
In addition, the Corporation has an agreement with a financial
institution to sell 100% of selected trade accounts receivable on a
recurring, non-recourse basis. Under this facility, up to
$20.0 million of accounts receivable
is permitted to be sold to the financial institution and can remain
outstanding at any point in time. After the sale, Wajax does not
retain any interests in the accounts receivable, but continues to
service and collect the outstanding accounts receivable on behalf
of the financial institution. As at December
31, 2021, the Corporation continues to service and collect
$10.2 million in accounts receivable
on behalf of the financial institution.
As at December 31, 2021,
$342.7 million was accessible under
the bank facility and $25.0 million
was unutilized under the non-bank facilities. As of March 7,
2022, Wajax continues to maintain its $450.0
million bank credit facility and an additional $25.0 million in credit facilities with non-bank
lenders. Wajax maintains sufficient liquidity to meet short-term
normal course working capital and maintenance capital requirements
and certain strategic investments. However, Wajax may be required
to access the equity or debt capital markets to fund significant
acquisitions.
The Corporation's tolerance to interest rate risk
decreases/increases as the Corporation's leverage ratio
increases/decreases. At December 31,
2021, 100.0% of the Corporation's funded net debt was at a
fixed interest rate which is within the Corporation's interest rate
risk policy.
Cash Flow
The following table highlights the major components of cash flow
as reflected in the Consolidated Statements of Cash Flows for the
years ended December 31, 2021 and
December 31, 2020:
|
2021
|
2020
|
$ Change
|
Net
earnings
|
$
|
53.2
|
$
|
31.7
|
$
|
21.6
|
Items not affecting
cash flow
|
94.9
|
85.4
|
9.5
|
Changes in non-cash
operating working capital
|
83.4
|
30.8
|
52.7
|
Finance costs paid on
debts
|
(10.6)
|
(11.2)
|
0.6
|
Finance costs paid on
lease liabilities
|
(7.9)
|
(8.2)
|
0.3
|
Interest collected on
lease receivables
|
0.2
|
0.1
|
0.1
|
Income taxes
paid
|
(18.2)
|
(9.8)
|
(8.4)
|
Rental equipment
additions
|
(10.1)
|
(16.5)
|
6.4
|
Rental equipment
disposals
|
5.9
|
18.1
|
(12.2)
|
Other non-current
liabilities
|
(0.1)
|
(0.2)
|
0.1
|
Cash paid on
settlement of total return swaps
|
(0.6)
|
(1.4)
|
0.8
|
Cash generated from
operating activities
|
$
|
190.1
|
$
|
118.8
|
$
|
71.3
|
Cash used in
investing activities
|
$
|
(62.6)
|
$
|
(17.6)
|
$
|
(44.9)
|
Cash used in
financing activities
|
$
|
(124.2)
|
$
|
(97.7)
|
$
|
(26.5)
|
Operating Activities
For the year ended December 31, 2021, cash flows generated from
operating activities amounted to $190.1
million, compared to cash flows generated from operating
activities of $118.8 million for the
previous year. The increase in cash generated of $71.3 million was mainly attributable to an
increase in cash generated from changes in non-cash operating
working capital of $52.7 million, and
an increase in net earnings excluding items not affecting cash flow
of $31.1 million, offset partially by
an increase in income taxes paid of $8.4
million. The increase in cash generated from changes in
non-cash operating working capital of $52.7
million was driven primarily by a decrease in cash used from
changes in accounts payable and accrued liabilities of $108.5 million, and a decrease in cash used from
changes in deposits on inventory of $43.8
million, offset partially by a decrease in cash generated
from changes in inventory of $74.3
million, and a decrease in cash generated from changes in
trade and other receivables of $23.4
million.
For the year ended December 31,
2021, rental equipment additions of $10.1 million (2020 – $16.5 million) related to material handling lift
trucks.
Changes in significant components of non-cash operating working
capital for the years ended December 31,
2021 and December 31, 2020
include the following:
Changes in
Non-cash Operating Working
Capital(1)
|
2021
|
2020
|
Trade and other
receivables
|
$
|
8.5
|
$
|
31.9
|
Contract
assets
|
(6.0)
|
2.8
|
Inventory
|
(15.6)
|
58.6
|
Deposits on
inventory
|
37.1
|
(6.7)
|
Prepaid
expenses
|
(2.0)
|
0.8
|
Accounts payable and
accrued liabilities
|
50.3
|
(58.1)
|
Provisions
|
(1.2)
|
1.7
|
Contract
liabilities
|
12.3
|
(0.3)
|
Total Changes in
Non-cash Operating Working Capital
|
$
|
83.4
|
$
|
30.8
|
(1) Increase
(decrease) in cash flow
|
Significant components of the changes in non-cash operating
working capital for the year ended December
31, 2021 compared to the year ended December 31, 2020 are as follows:
- Trade and other receivables decreased $8.5 million in 2021 when excluding the trade and
other receivables acquired through business acquisitions of
$17.5 million, compared to a decrease
of $31.9 million in 2020. The
decrease in 2021 resulted primarily from strong overall
collections, including the collection of a prior year receivable
balance for a large mining shovel. The decrease in 2020 resulted
primarily from lower sales activity and a large material handling
equipment delivery made to a customer at the end of 2019.
- Inventory increased $15.6 million
in 2021 when excluding the inventory acquired through business
acquisitions of $15.7 million
compared to a decrease of $58.6
million in 2020. The increase in 2021 was due to higher
work-in-process and parts inventory due to increased sales volumes,
offset partially by lower equipment inventory. The decrease in 2020
was due to lower equipment, parts and work-in-process inventory as
the Corporation managed its inventory levels in response to the
impacts of the COVID-19 pandemic on customer demand and supply
chains.
- Deposits on inventory decreased $37.1
million in 2021 compared to an increase of $6.7 million in 2020. The decrease in 2021 was
due to the previously announced purchase by the Corporation of all
construction-class excavator consignment inventory on hand. See the
Annual and Fourth Quarter Highlights section, as well as the
Corporation's press release dated November
1, 2021. The increase in 2020 was due primarily to increased
deposits related to consignment inventory being held in excess of
nine months.
- Accounts payable and accrued liabilities increased $50.3 million when excluding the accounts payable
and accrued liabilities acquired through business acquisitions of
$20.5 million in 2021 compared to a
decrease of $58.1 million in 2020.
The increase in 2021 resulted primarily from increased inventory
purchasing activity and higher incentive accruals. The decrease in
2020 resulted primarily from reduced inventory purchasing activity
as the Corporation managed the impacts of the COVID-19 pandemic on
customer demand and supply chains.
Investing Activities
For the year ended December 31, 2021, the Corporation used
$62.6 million of cash in investing
activities compared to using $17.6
million in 2020. Wajax invested $5.9
million in property, plant and equipment additions, compared
to $6.5 million in 2020. Proceeds on
disposal of property, plant and equipment, consisting primarily of
proceeds on disposal of properties, amounted to $17.6 million for the year ended December 31, 2021, compared to $9.9 million for the year ended December 31, 2020. For the year ended
December 31, 2021, Wajax invested
$75.4 million towards business
acquisitions, compared to $17.9
million towards business acquisitions, in the same period of
2020.
Financing Activities
For the year ended December 31, 2021, the Corporation used
$124.2 million of cash in financing
activities compared to using $97.7
million in 2020. Financing activities for the year ended
December 31, 2021 included a net bank
credit facility repayment of $73.0
million (2020 – net repayment of $54.4 million), the payment of lease liabilities
of $28.9 million (2020 – $22.9 million) and dividends paid to shareholders
of $21.1 million (2020 – $20.0 million).
Dividends
Dividends to shareholders for the 2021 and 2020 years were
declared and payable to shareholders of record as follows:
Record
Date
|
Payment
Date
|
Per
Share
|
Amount
|
March 15,
2021
|
April 6,
2021
|
$
|
0.25
|
$
|
5.4
|
June 15,
2021
|
July 6,
2021
|
0.25
|
5.4
|
September 15,
2021
|
October 5,
2021
|
0.25
|
5.4
|
December 15,
2021
|
January 5,
2022
|
0.25
|
5.4
|
Year Ended
December 31, 2021
|
|
$
|
1.00
|
$
|
21.4
|
|
|
|
|
Record
Date
|
Payment
Date
|
Per
Share
|
Amount
|
March 16,
2020
|
April 2,
2020
|
$
|
0.25
|
$
|
5.0
|
June 15,
2020
|
July 3,
2020
|
0.25
|
5.0
|
September 15,
2020
|
October 2,
2020
|
0.25
|
5.0
|
December 15,
2020
|
January 5,
2021
|
0.25
|
5.0
|
Year Ended
December 31, 2020
|
|
$
|
1.00
|
$
|
20.0
|
On March 7, 2022, the Corporation declared a dividend of
$0.25 per share for the first quarter
of 2022 payable on April 5, 2022 to shareholders of record on
March 15, 2022.
Fourth Quarter Consolidated Results
For the three months
ended December 31
|
2021
|
2020
|
% change
|
Revenue
|
$
|
402.8
|
$
|
381.0
|
5.7 %
|
Gross
profit
|
81.8
|
69.1
|
18.4 %
|
Selling and
administrative expenses
|
66.5
|
50.3
|
32.2 %
|
Earnings before
finance costs and income taxes(1)
|
15.3
|
18.8
|
(18.5) %
|
Finance
costs
|
4.5
|
4.1
|
10.8 %
|
Earnings before
income taxes(1)
|
$
|
10.8
|
$
|
14.8
|
(26.6) %
|
Income tax
expense
|
2.9
|
4.0
|
(29.3) %
|
Net
earnings
|
$
|
8.0
|
$
|
10.7
|
(25.6) %
|
Basic earnings per
share(2)
|
$
|
0.37
|
$
|
0.53
|
(30.4) %
|
Diluted earnings per
share(2)
|
$
|
0.36
|
$
|
0.52
|
(30.9) %
|
Adjusted net
earnings(1)(3)
|
$
|
7.0
|
$
|
9.6
|
(27.2) %
|
Adjusted basic
earnings per share(1)(2)(3)
|
$
|
0.33
|
$
|
0.48
|
(31.9) %
|
Adjusted diluted
earnings per share(1)(2)(3)
|
$
|
0.32
|
$
|
0.47
|
(32.4) %
|
Adjusted
EBITDA(1)
|
$
|
28.5
|
$
|
30.9
|
(8.0) %
|
Key
ratios:
|
|
|
|
Gross profit
margin
|
20.3
%
|
18.1 %
|
|
Selling and
administrative expenses as a percentage of revenue
|
16.5
%
|
13.2 %
|
|
EBIT
margin(1)
|
3.8
%
|
4.9 %
|
|
Adjusted EBITDA
margin(1)
|
7.1
%
|
8.1 %
|
|
Effective income tax
rate
|
26.4
%
|
27.4 %
|
|
(1)
|
These measures do not
have a standardized meaning prescribed by GAAP. See the Non-GAAP
and Additional GAAP Measures section.
|
(2)
|
Weighted average
shares, net of shares held in trust outstanding for calculation of
basic and diluted earnings per share for the three months ended
December 31, 2021 was 21,409,323 (2020 – 20,033,619) and 22,145,597
(2020 – 20,574,840), respectively.
|
(3)
|
Net earnings
excluding the following:
|
|
a.
|
after-tax gain
recorded on the sale of properties of $1.2 million (2020 – $1.0
million), or basic and diluted earnings per share of $0.06 and
$0.05, respectively (2020 – $0.05 earnings per share) for the three
months ended December 31, 2021.
|
|
b.
|
after-tax non-cash
losses on mark to market of derivative instruments of $0.2 million
(2020 – $0.9 million gain), or basic and diluted loss per share of
$0.01 (2020 – $0.04 earnings per share) for the three months ended
December 31, 2021.
|
|
c.
|
after-tax Tundra
transaction costs of nil (2020 – $0.8 million), or basic and
diluted earnings per share of nil (2020 – $0.04) for the three
months ended December 31, 2021.
|
Revenue
For the three months
ended December 31
|
2021
|
2020
|
$ change
|
Equipment
sales
|
$
|
119.8
|
$
|
145.0
|
$
|
(25.2)
|
Product
support
|
102.8
|
101.9
|
0.9
|
Industrial
parts
|
108.7
|
85.5
|
23.2
|
ERS
|
61.9
|
40.5
|
21.4
|
Equipment
rental
|
9.6
|
8.1
|
1.5
|
Total
revenue
|
$
|
402.8
|
$
|
381.0
|
$
|
21.8
|
Revenue in the fourth quarter of 2021 increased 5.7%, or
$21.8 million, to $402.8 million from $381.0
million in the fourth quarter of 2020. In addition to
regional revenue commentary provided previously herein, the
following factors contributed to the increase in revenue:
- Industrial parts revenue has increased due primarily to the
acquisition of Tundra in western Canada effective January 22, 2021, and organic strength in
bearings sales in eastern Canada.
- ERS revenue has increased due primarily to the acquisition of
Tundra in western Canada.
- Equipment sales have decreased due primarily to lower mining
sales in western Canada and lower
construction & forestry sales in all regions. These decreases
were offset partially by higher power systems sales in eastern
Canada.
Backlog
The Corporation's backlog at December 31, 2021 of $419.1 million increased $47.5 million, or 12.8%, compared to September 30, 2021 due primarily to higher
construction and forestry orders and higher industrial parts
orders. "Backlog" does not have a standardized meaning prescribed
by GAAP. See the Non-GAAP and Additional GAAP Measures section.
Canada Emergency Wage
Subsidy (CEWS)
During the fourth quarter, the Corporation
did not recognize any reimbursement of compensation expense from
the CEWS program. During the same quarter last year, the
Corporation qualified for the CEWS and recognized $5.7 million as a reimbursement of compensation
expense with $4.4 million and
$1.3 million, respectively, allocated
to cost of sales and selling and administrative expenses in
proportion to personnel costs recorded in those areas.
Gross profit
Gross profit increased $12.7 million, or 18.4%, in the fourth quarter of
2021 compared to the same quarter last year due to higher volumes
and margins, and a higher proportion of industrial parts and ERS
sales compared to equipment sales. These increases were offset
partially by the prior year recovery of personnel expenses from the
CEWS program without a similar recovery in the current year.
Gross profit margin of 20.3% in the fourth quarter of 2021
increased 2.2% compared to gross profit margin of 18.1% in 2020.
Excluding the CEWS recoveries in the fourth quarter of last year of
$4.4 million, gross profit margin in
the fourth quarter of 2021 increased 3.3% compared to the gross
profit margin of 17.0% in 2020. The increase in margin was driven
primarily by higher equipment and parts margins, and a higher
proportion of industrial parts and ERS sales compared to equipment
sales.
Selling and administrative expenses
Selling and
administrative expenses in the fourth quarter of 2021 increased
$16.2 million compared to the fourth
quarter of 2020 due mainly to additional selling and administrative
expenses related to Tundra of $5.9
million, higher incentive compensation of $4.0 million due primarily to improved financial
results in 2021, a prior year $1.3
million recovery of personnel expenses from the CEWS program
without a similar recovery in the current year, professional fees
related to environmental remediation of $1.0
million in the quarter, and amortization expense of
$0.7 million in the quarter relating
to intangible assets recognized for the Tundra acquisition. Selling
and administrative expenses as a percentage of revenue increased to
16.5% in the fourth quarter of 2021 from 13.2% in the fourth
quarter of 2020. Excluding the CEWS recoveries in the fourth
quarter of last year of $1.3 million,
selling and administrative expenses as a percentage of revenue
increased from 13.5% in the fourth quarter last year to 16.5% in
the fourth quarter of 2021.
Finance costs
Finance costs of $4.5 million in the fourth quarter of 2021
increased $0.4 million compared
to the same quarter last year due primarily to the capitalization
of $0.9 million of borrowing costs in
the fourth quarter of last year without a similar capitalization in
the fourth quarter of 2021, offset partially by lower average
borrowings under the bank credit facility. See the Liquidity and
Capital Resources section.
Income tax expense
The Corporation's effective income
tax rate of 26.4% for the fourth quarter of 2021 was higher
compared to the statutory rate of 26.2% due mainly to the impact of
expenses not deductible for tax purposes. The Corporation's
effective income tax rate of 27.4% for the fourth quarter of 2020
was higher compared to the statutory rate of 26.5% due mainly to
the impact of expenses not deductible for tax purposes.
Net earnings
In the fourth quarter of 2021, the
Corporation had net earnings of $8.0
million, or $0.37 per share,
compared to $10.7 million, or
$0.53 per share, in the fourth
quarter of 2020. The $2.7 million
decrease in net earnings resulted primarily from higher selling and
administrative expenses, partially offset by higher volumes and
margins, and a higher proportion of industrial parts and ERS sales
compared to equipment sales.
Adjusted net earnings (See the Non-GAAP and Additional GAAP
Measures section)
Adjusted net earnings for the three months
ended December 31, 2021 excludes a
gain recorded on the sale of properties of $1.2 million after-tax, or $0.06 per share (2020 – gain of $1.0 million after-tax, or $0.05 per share), and non-cash losses on mark to
market of derivative instruments of $0.2
million after-tax, or $0.01
per share (2020 – gains of $0.9
million after-tax, or $0.04
per share). Adjusted net earnings in 2020 also excludes Tundra
transaction costs of $0.8 million
after-tax, or $0.04 per share.
As such, adjusted net earnings decreased $2.6 million to $7.0
million, or $0.33 per share,
in the fourth quarter of 2021 from $9.6
million, or $0.48 per share,
in 2020.
Comprehensive income
Total comprehensive income of
$9.1 million in the fourth quarter of
2021 included net earnings of $8.0
million and an other comprehensive gain of $1.1 million. The other comprehensive gain of
$1.1 million in the current period
resulted primarily from $0.8 million
of gains on derivative instruments outstanding at the end of the
period designated as cash flow hedges.
Fourth Quarter Cash Flows
Cash Flow
The following table highlights the major components of cash flow
for the quarters ended December 31,
2021 and December 31,
2020:
For the quarter ended
December 31
|
2021
|
2020
|
$ Change
|
Net
earnings
|
$
|
8.0
|
$
|
10.7
|
$
|
(2.7)
|
Items not affecting
cash flow
|
21.3
|
20.2
|
1.1
|
Net change in
non-cash operating working capital
|
14.0
|
25.1
|
(11.1)
|
Finance costs paid on
debts
|
(1.4)
|
(1.8)
|
0.4
|
Finance costs paid on
lease liabilities
|
(2.0)
|
(1.9)
|
(0.1)
|
Interest collected on
lease receivables
|
0.1
|
—
|
—
|
Income taxes
paid
|
(4.5)
|
(5.2)
|
0.7
|
Rental equipment
additions
|
(2.3)
|
(1.6)
|
(0.6)
|
Rental equipment
disposals
|
1.2
|
2.6
|
(1.4)
|
Other non-current
liabilities
|
1.7
|
—
|
1.7
|
Cash generated from
operating activities
|
$
|
36.0
|
$
|
48.1
|
$
|
(12.0)
|
Cash generated from
(used in) investing activities
|
$
|
0.9
|
$
|
(1.4)
|
$
|
2.3
|
Cash used in
financing activities
|
$
|
(33.8)
|
$
|
(38.4)
|
$
|
4.5
|
Operating Activities
Cash flows generated from
operating activities amounted to $36.0
million in the fourth quarter of 2021, compared to
$48.1 million in the same quarter of
the previous year. The decrease of $12.0
million was mainly attributable to a decrease in cash
generated from changes in non-cash operating working capital of
$11.1 million. The decrease in
cash generated from changes in non-cash operating working capital
of $11.1 million was driven primarily
by a decrease in cash generated from changes in inventory of
$52.3 million, offset partially by a
decrease in cash used in changes in accounts payable and accrued
liabilities of $18.0 million, an
increase in cash generated from changes in contract liabilities of
$5.3 million, and a decrease in cash
used in changes in provisions of $4.7
million, and an increase in cash generated from changes in
contract assets of $8.9 million.
Rental equipment additions in the fourth quarter of 2021 of
$2.3 million (2020 – $1.6 million) related to material handling lift
trucks.
Changes in significant components of non-cash operating working
capital for the quarters ended December 31,
2021 and December 31, 2020
include the following:
Changes in
Non-cash Operating Working Capital(1)
|
2021
|
2020
|
Trade and other
receivables
|
$
|
(1.9)
|
$
|
(4.3)
|
Contract
assets
|
9.2
|
0.3
|
Inventory
|
(19.9)
|
32.5
|
Deposits on
inventory
|
4.4
|
1.8
|
Prepaid
expenses
|
0.7
|
1.5
|
Accounts payable and
accrued liabilities
|
13.7
|
(4.3)
|
Provisions
|
0.8
|
(4.0)
|
Contract
liabilities
|
7.0
|
1.7
|
Total Changes in
Non-cash Operating Working Capital
|
$
|
14.0
|
$
|
25.1
|
(1)
Increase (decrease) in cash flow
|
Significant components of the changes in non-cash operating
working capital for the quarter ended December 31, 2021 compared to the quarter ended
December 31, 2020 are as follows:
- Contract assets decreased $9.2
million in the fourth quarter of 2021 compared to a decrease
of $0.3 million in the same period of
2020. The decrease in the fourth quarter of 2021 resulted primarily
from lower work-in-progress that had not yet been billed as
compared to the previous quarter.
- Inventory increased $19.9 million
in the fourth quarter of 2021 compared to a decrease of
$32.5 million in 2020. The increase
in the fourth quarter of 2021 was largely due to the previously
announced purchase by the Corporation of all construction-class
excavator consignment inventory on hand. See the Annual and Fourth
Quarter Highlights section, as well as the Corporation's press
release dated November 1, 2021. The
decrease in the fourth quarter of 2020 was due to lower equipment,
parts and work-in-process inventory in most categories as the
Corporation managed its inventory levels in response to the impacts
of the pandemic on customer demand and supply chains. These
decreases were partially offset by higher mining equipment
inventory.
- Accounts payable and accrued liabilities increased $13.7 million in the fourth quarter of 2021
compared to a decrease of $4.3
million in 2020. The increase in the fourth quarter of 2021
resulted primarily from higher supplier payables with extended
terms due to larger forestry equipment purchases from a major
supplier in the fourth quarter as compared to the previous quarter,
and higher incentive accruals. The decrease in 2020 resulted
primarily from lower trade payables.
Investing Activities
The Corporation generated
$0.9 million of cash in investing
activities in the fourth quarter of 2021 compared to cash used in
investing activities of $1.4 million
in the same quarter of 2020. Wajax invested $1.6 million in property, plant and equipment
additions, compared to $2.4 million
in the fourth quarter of 2020. Proceeds on disposal of property,
plant and equipment, consisting primarily of proceeds on disposal
of properties, amounted to $2.1
million in the fourth quarter of 2021, compared to
$3.2 million in the same quarter of
the previous year.
Financing Activities
The Corporation used $33.8 million of cash in financing activities in
the fourth quarter of 2021 compared to cash used in financing
activities of $38.4 million in the
same quarter of 2020. Financing activities in the quarter included
a net bank credit facility repayment of $20.1 million (2020 – net repayment of
$27.1 million), the payment of lease
liabilities of $7.8 million (2020 –
$6.2 million), and dividends paid to
shareholders of $5.4 million (2020 –
$5.0 million).
Critical Accounting Estimates
The preparation of the consolidated financial statements in
conformity with IFRS requires management to make judgements,
estimates and assumptions that affect the application of accounting
policies and the reported amounts of assets, liabilities, revenue
and expenses. Critical accounting estimates are those that require
management to make assumptions about matters that are highly
uncertain at the time the estimate or assumption is made. Critical
accounting estimates are also those that could potentially have a
material impact on the Corporation's financial results were a
different estimate or assumption used.
Estimates and underlying assumptions are reviewed on an ongoing
basis. These estimates and assumptions are subject to change at any
time based on experience and new information. Revisions to
accounting estimates are recognized in the period in which the
estimates are revised and in any future periods affected.
On March 11, 2020, the World
Health Organization declared the novel coronavirus a global
pandemic. With the majority of governments and public health
authorities worldwide enacting emergency measures to combat the
spread of the novel coronavirus and its variants, any estimate of
the length and severity of these developments is therefore subject
to significant uncertainty, and accordingly estimates of the extent
to which the COVID-19 pandemic may materially and adversely affect
the Corporation's operations, financial results and condition in
future periods are also subject to significant uncertainty.
Therefore, uncertainty about judgements, estimates and assumptions
made by management during the preparation of the Corporation's
consolidated financial statements related to the potential impacts
of the COVID-19 outbreak on revenue, expenses, assets, liabilities,
and note disclosures could result in a material adjustment to the
carrying value of the asset or liability affected.
The key assumptions concerning the future and other key
sources of estimation uncertainty that have a significant risk of
resulting in a material adjustment to the carrying amount of assets
and liabilities within the next fiscal year are as follows:
Allowance for credit losses
The Corporation is exposed
to credit risk with respect to its trade and other receivables, and
COVID-19 has increased the measurement uncertainty with respect to
the determination of the allowance for expected credit losses.
However, this is partially mitigated by the Corporation's
diversified customer base of over 32,000 customers, with no one
customer accounting for more than 10% of the Corporation's annual
consolidated sales, which covers many business sectors across
Canada. In addition, the
Corporation's customer base spans large public companies, small
independent contractors, original equipment manufacturers and
various levels of government. The Corporation follows a program of
credit evaluations of customers and limits the amount of credit
extended when deemed necessary. The Corporation maintains an
allowance for possible credit losses, and any such losses to date
have been within management's expectations. The allowance for
credit losses is determined by estimating the lifetime expected
credit losses, taking into account the Corporation's past
experience of collecting payments as well as observable changes in
and forecasts of future economic conditions that correlate with
default on receivables. At the point when the Corporation is
satisfied that no recovery of the amount owing is possible, the
amount is considered not recoverable and the financial asset is
written off. The $1.1 million
allowance for credit losses at December 31,
2021 decreased $2.5 million
from $3.6 million at December 31, 2020. As economic conditions change,
there is risk that the Corporation could experience a greater
number of defaults compared to prior periods which would result in
an increased charge to earnings.
Inventory obsolescence
The value of the Corporation's
new and used equipment and high value parts are evaluated by
management throughout the year, on a unit-by-unit basis considering
projected customer demand, future market conditions, and other
considerations evaluated by management. When required, provisions
are recorded to ensure that the book value of equipment and parts
are valued at the lower of cost or estimated net realizable value.
The Corporation performs an aging analysis to identify slow moving
or obsolete lower value parts inventory and estimates appropriate
obsolescence provisions related thereto. The Corporation takes
advantage of supplier programs that allow for the return of
eligible parts for credit within specified time periods. The
inventory obsolescence impact on earnings for the three months
ended December 31, 2021 was a charge
of $2.9 million (2020 – charge of
$1.7 million) and for the year ended
December 31, 2021 was a charge of
$3.2 million (2020 – charge of
$7.1 million). As economic conditions
change, there is risk that the Corporation could have an increase
in inventory obsolescence compared to prior periods which would
result in an increased charge to earnings.
Acquisition accounting, goodwill and intangible
assets
For acquisition accounting purposes, all identifiable
assets and liabilities acquired in a business acquisition are
recognized at fair value at the date of acquisition. Estimates and
assumptions are used to calculate the fair value of these assets
and liabilities. Changes to assumptions could significantly impact
the fair values of certain assets, such as intangible assets like
customer relationships and brands. The Corporation's significant
assumptions used in determining the acquisition date fair value of
intangible assets include projected revenues and cash flows
attributable to acquired intangible assets, customer attrition
rates, discount rates, royalty rates, and estimations of useful
life.
The value in use of goodwill and intangible assets has been
estimated using the forecasts prepared by management for the next
five years. The key assumptions for the estimate are those
regarding revenue growth, EBITDA margin, tax rates, discount rates
and the level of working capital required to support the business.
These estimates are based on past experience and management's
expectations of future changes in the market and forecasted growth
initiatives.
Unanticipated changes in management's assumptions or estimates
could materially affect the determination of the fair value of the
Corporation and therefore, could reduce or eliminate the excess of
fair value over the carrying value of the Corporation and could
potentially result in an impairment charge in the future.
During the year, the Corporation performed an annual impairment
test, based on value in use, of its goodwill and intangible assets
with an indefinite life based on its single cash generating unit
group and concluded that no impairment existed.
Lease term of contracts with renewal options
The
lease term is defined as the non-cancellable term of the lease,
including any periods covered by a renewal option to extend the
lease if it is reasonably certain that the renewal option will be
exercised, or any periods covered by an option to terminate the
lease, if it is reasonably certain that the termination option will
not be exercised.
Judgement is used when evaluating whether the Corporation is
reasonably certain that the lease renewal option will be exercised,
including examining any factors that may provide an economic
incentive for renewal. In the event of a significant event within
the Corporation's control that could affect its ability to exercise
the renewal option, the lease term will be reassessed.
Changes in Accounting Policies
During the year, the Corporation did not adopt any new
accounting standards or amendments that had an impact on the
Corporation's consolidated financial statements.
Accounting standards and amendments issued but not yet
adopted
- Amendments to IAS 1, Presentation of Financial
Statements (effective January 1,
2023) clarify the classification of liabilities as current
or non-current. For the purposes of non-current classification, the
amendments remove the requirement for a right to defer settlement
of a liability for at least twelve months to be unconditional.
Instead, such a right must have substance and exist at the end of
the reporting period in order to qualify for non-current
classification. Management is currently assessing the impact of
adopting these amendments on its financial statements.
Risk Management and Uncertainties
As with most businesses, the Corporation is subject to a number
of marketplace and industry related risks and uncertainties which
could have a material impact on operating results and the
Corporation's ability to pay cash dividends to shareholders. The
Corporation attempts to minimize many of these risks through
diversification of core businesses and through the geographic
diversity of its operations. In addition, the Corporation has
adopted an annual enterprise risk management assessment which is
prepared by senior management and overseen by the Board of
Directors and committees of the Board of Directors. The enterprise
risk management framework sets out principles and tools for
identifying, evaluating, prioritizing and managing risk effectively
and consistently across the Corporation.
The following are a number of risks that deserve particular
comment:
COVID-19
On March 11,
2020, the World Health Organization declared COVID-19 a
pandemic. COVID-19's impact on global markets has been significant
and as the situation continues to evolve, the full magnitude of its
effects on the economy and on the Corporation's financial and
operational performance is uncertain.
The coronavirus pandemic and the measures implemented to stop
the spread of COVID-19 have had an effect on the Corporation, most
significantly in 2020. The Corporation will continue to closely
monitor the COVID-19 situation. Should the duration, spread or
intensity of the pandemic further develop, the Corporation's supply
chain, market pricing and customer demand could be affected. These
factors may further impact the Corporation's operating plan, its
liquidity and cash flows, and the valuation of its long-lived
assets.
Manufacturer relationships and product access
Wajax
seeks to distribute leading product lines in each of its regional
markets and its success is dependent upon continuing relations with
the manufacturers it represents. Wajax endeavours to align itself
in long-term relationships with manufacturers that are committed to
achieving a competitive advantage and long-term market leadership
in their targeted market segments. In equipment and certain
industrial categories, manufacturer relationships are governed
through effectively exclusive distribution agreements. Distribution
agreements are typically multi-year terms and are cancellable by
Wajax or the manufacturer based on a notification period specified
in the agreement. Although Wajax enjoys good relationships with its
major manufacturers and seeks to develop additional strong
long-term partnerships, a loss of a major product line without a
comparable replacement would have a significant adverse effect on
Wajax's results of operations or cash flow.
There is a continuing consolidation trend among industrial
equipment and component manufacturers. Consolidation may impact the
products distributed by Wajax, in either a favourable or
unfavourable manner. Consolidation of manufacturers may have a
negative impact on the results of operations or cash flow if
product lines Wajax distributes become unavailable as a result of
the consolidation.
Suppliers generally have the ability to unilaterally change
distribution terms and conditions, product lines or limit supply of
product in times of intense market demand. Supplier changes in the
area of product pricing and availability can have a negative or
positive effect on Wajax's revenue and margins. A change in one of
a supplier's product lines can result in conflicts with another
supplier's product lines that may have a negative impact on the
results of operations or cash flow if one of the suppliers cancels
its distribution with Wajax due to the conflict. As well, from time
to time suppliers make changes to payment terms for distributors.
This may affect Wajax's interest-free payment period which may have
a materially negative or positive impact on working capital
balances such as cash, inventory, deposits on inventory, trade and
other payables and bank debt.
Economic conditions/Business cyclicality
Wajax's
customer base consists of businesses operating in the natural
resources, construction, transportation, manufacturing, industrial
processing and utilities industries. These industries can be
capital intensive and cyclical in nature, and as a result, customer
demand for Wajax's products and services may be affected by
economic conditions at both a global or local level. Changes in
interest rates, consumer and business confidence, corporate
profits, credit conditions, foreign exchange, commodity prices and
the level of government infrastructure spending may influence
Wajax's customers' operating, maintenance and capital spending, and
therefore Wajax's sales and results of operations. Although Wajax
has attempted to address its exposure to business and industry
cyclicality by diversifying its operations by geography, product
offerings and customer base, there can be no assurance that Wajax's
results of operations or cash flows will not be adversely affected
by changes in economic conditions.
Commodity prices
Many of Wajax's customers are
directly and indirectly affected by fluctuations in commodity
prices in the forestry, metals and minerals and petroleum and
natural gas industries, and as a result Wajax is also indirectly
affected by fluctuations in these prices. In particular, each of
Wajax's products and services categories are exposed to
fluctuations in the price of oil and natural gas. A downward change
in commodity prices, and particularly in the price of oil and
natural gas, could therefore adversely affect Wajax's results of
operations or cash flows.
Growth initiatives, integration of acquisitions and project
execution
The Corporation's Strategic Plan establishes
priorities for organic growth, acquisitions and operating
infrastructure, including maintaining a target leverage ratio range
of 1.5 - 2.0 times unless a leverage ratio outside this range is
required either to support key growth initiatives or fluctuations
in working capital levels during changes in economic cycles. The
Corporation may also maintain a leverage ratio above the stated
range as a result of investment in significant acquisitions and may
fund those acquisitions using its bank credit facilities and other
debt instruments in accordance with the Corporation's expectations
of total future cash flows, financing costs and other factors. See
the Strategic Direction and Outlook section and the Non-GAAP and
Additional GAAP Measures sections. While end market conditions
remain challenging, the Corporation believes it has a robust
strategy and is confident in its growth prospects. The
Corporation's confidence is strengthened by the enhanced earnings
potential of the One Wajax model and by relationships with its
customers and vendors. Wajax's ability to develop its core
capabilities and successfully grow its business through organic
growth will be dependent on achieving the individual growth
initiatives. Wajax's ability to successfully grow its business
through acquisitions will be dependent on a number of factors
including: identification of accretive new business or acquisition
opportunities; negotiation of purchase agreements on satisfactory
terms and prices; prior approval of acquisitions by third parties,
including any necessary regulatory approvals; securing attractive
financing arrangements; and integration of newly acquired
operations into the existing business. All of these activities
associated with growing the business, realizing enhanced earnings
potential from the One Wajax structure and investments made in
systems may be more difficult to implement or may take longer to
execute than management anticipates. Further, any significant
expansion of the business may increase the operating complexity of
Wajax, and divert management away from regular business activities.
Any failure of Wajax to successfully manage its growth strategy,
including acquisitions, could have a material adverse impact on
Wajax's business, results of operations or financial condition.
Key personnel
The success of Wajax is largely
dependent on the abilities and experience of its senior management
team and other key personnel. Its future performance will also
depend on its ability to attract, develop and retain highly
qualified employees in all areas of its business. Competition for
skilled management, sales and technical personnel is intense,
particularly in certain markets where Wajax competes. Wajax
continuously reviews and makes adjustments to its hiring, training
and compensation practices in an effort to attract and retain a
highly competent workforce. There can be no assurance, however,
that Wajax will be successful in its efforts and a loss of key
employees, or failure to attract and retain new talent as needed,
may have an adverse impact on Wajax's current operations or future
prospects.
Leverage, credit availability and restrictive
covenants
Wajax has a $450.0
million bank credit facility, of which $400.0 million matures October 1, 2026 and $50.0
million matures December 30,
2022. The bank credit facility contains restrictive
covenants which place restrictions on, among other things, the
ability of Wajax to encumber or dispose of its assets, the amount
of finance costs incurred and dividends declared relative to
earnings and certain reporting obligations. A failure to comply
with the obligations of the facility could result in an event of
default which, if not cured or waived, could require an accelerated
repayment of the facility. There can be no assurance that Wajax's
assets would be sufficient to repay the facility in full.
Wajax's short-term normal course working capital requirements
can swing widely quarter-to-quarter due to timing of large
inventory purchases and/or sales and changes in market activity. In
general, as Wajax experiences growth, there is a need for
additional working capital. Conversely, as Wajax experiences
economic slowdowns, working capital reduces reflecting the lower
activity levels. While management believes the bank credit facility
will be adequate to meet the Corporation's normal course working
capital requirements, maintenance capital requirements and certain
strategic investments, there can be no assurance that additional
credit will become available if required, or that an appropriate
amount of credit with comparable terms and conditions will be
available when the bank credit facility matures.
Wajax may be required to access the equity or debt markets or
reduce dividends in order to fund significant acquisitions and
growth related working capital and capital expenditures. The amount
of debt service obligations under the bank credit facility will be
dependent on the level of borrowings and fluctuations in interest
rates to the extent the rate is unhedged. As a result, fluctuations
in debt servicing costs may have a detrimental effect on future
earnings or cash flow.
Wajax also has credit lines available with other financial
institutions for purposes of financing inventory. These facilities
are not committed lines and their future availability cannot be
assured, which may have a negative impact on cash available for
dividends and future growth opportunities.
Quality of products distributed
The ability of Wajax
to maintain and expand its customer base is dependent upon the
ability of the manufacturers represented by Wajax to sustain or
improve the quality of their products. The quality and reputation
of such products are not within Wajax's control, and there can be
no assurance that manufacturers will be successful in meeting these
goals. The failure of these manufacturers to maintain a market
presence could adversely affect Wajax's results of operations or
cash flow.
Inventory obsolescence
Wajax maintains substantial
amounts of inventory in its business operations. While Wajax
believes it has appropriate inventory management systems in place,
variations in market demand for the products it sells can result in
certain items of inventory becoming obsolete. This could result in
a requirement for Wajax to take a material write down of its
inventory balance resulting in Wajax not being able to realize
expected revenue and cash flows from its inventory, which would
negatively affect results from operations or cash flow.
Government regulation
Wajax's business is subject to
evolving laws and government regulations, particularly in the areas
of taxation, the environment, and health and safety. Changes to
such laws and regulations may impose additional costs on Wajax and
may adversely affect its business in other ways, including
requiring additional compliance measures by Wajax.
Insurance
Wajax maintains a program of insurance
coverage that is comparable to those maintained by similar
businesses, including property, general liability, directors and
officers liability, and cyber security insurance. Although the
limits and self-insured retentions of such insurance policies have
been established through risk analysis and the recommendations of
professional advisors, there can be no assurance that such
insurance will remain available to Wajax at commercially reasonable
rates or that the amount of such coverage will be adequate to cover
all liability incurred by Wajax. If Wajax is held liable for
amounts exceeding the limits of its insurance coverage or for
claims outside the scope of that coverage, its business, results of
operations or financial condition could be adversely affected.
Information systems and technology
Information
systems are an integral part of Wajax's business processes,
including marketing of equipment and support services, inventory
and logistics, and finance. Some of these systems are integrated
with certain suppliers' core processes and systems. Any disruptions
to these systems or new systems due to, for example, the upgrade or
conversion thereof, or the failure of these systems or new systems
to operate as expected could, depending on the magnitude of the
problem, adversely affect Wajax's operating results by limiting the
ability to effectively monitor and control Wajax's operations.
Credit risk
Wajax extends credit to its customers,
generally on an unsecured basis. Although Wajax is not
substantially dependent on any one customer and it has a system of
credit management in place, the loss of a large receivable would
have an adverse effect on Wajax's profitability.
Labour relations
Wajax had approximately 2,800
employees as at December 31, 2021. At
the outset of 2021, Wajax was party to thirteen collective
agreements covering approximately 273 employees. During 2021, five
collective agreements covering 145 employees were ratified and one
collective agreement covering 25 employees with an expiration date
in 2021 was extended upon mutual agreement between the Corporation
and union for a one-year term to 2022. Four agreements covering 65
employees expire in 2022. Five agreements covering 122 employees
expire in 2023. Three agreements covering 102 employees expire in
2024. One agreement covering 8 employees expires in 2025. As at
December 31, 2021, Wajax was party to
13 collective agreements covering a total of 297 employees. Wajax
believes its labour relations to be satisfactory and does not
anticipate it will be unable to renew the collective agreements. If
Wajax is unable to renew or negotiate collective agreements from
time to time, it could result in work stoppages and other labour
disturbances. The failure to renew collective agreements upon
satisfactory terms could have a material adverse impact on Wajax's
business, results of operations or financial condition.
Foreign exchange exposure
Wajax's operating results
are reported in Canadian dollars. While the majority of Wajax's
sales are in Canadian dollars, significant portions of its
purchases are in U.S. dollars. Changes in the U.S. dollar exchange
rate can have a negative or positive impact on Wajax's revenue,
margins and working capital balances. Wajax mitigates certain
exchange rate risks by entering into foreign exchange forward
contracts to fix the cost of certain inbound inventory and to hedge
certain foreign-currency denominated sales to customers. In
addition, Wajax will periodically institute price increases to
offset the negative impact of foreign exchange rate increases on
imported goods. The inability of Wajax to mitigate exchange rate
risks or increase prices to offset foreign exchange rate increases,
including sudden and volatile changes in the U.S. dollar exchange
rate, may have a material adverse effect on the results of
operations or financial condition of Wajax.
A declining U.S. dollar relative to the Canadian dollar can have
a negative effect on Wajax's revenue and cash flows as a result of
certain products being imported from the U.S. In some cases market
conditions require Wajax to lower its selling prices as the U.S.
dollar declines. As well, many of Wajax's customers export products
to the U.S., and a strengthening Canadian dollar can negatively
impact their overall competitiveness and demand for their products,
which in turn may reduce product purchases from Wajax.
A strengthening U.S. dollar relative to the Canadian dollar can
have a positive effect on Wajax's revenue, as Wajax will
periodically institute price increases on inventory imported from
the U.S. to offset the negative impact of foreign exchange rate
increases to ensure margins are not eroded. However, a sudden
strengthening U.S. dollar relative to the Canadian dollar can have
a negative impact mainly on parts margins in the short-term prior
to price increases taking effect.
Wajax maintains a hedging policy whereby significant
transactional currency risks are identified and hedged.
Interest rate risk
Wajax has exposure to interest
rate fluctuations on its interest-bearing financial liabilities, in
particular from its long-term debt. Changes in interest rates can
have a negative or positive impact on Wajax's finance costs and
cash flows. Wajax monitors the proportion of variable rate debt to
its total debt portfolio and may enter into interest rate swap
contracts to mitigate all or a portion of the interest rate risk on
its variable rate debt. The inability of Wajax to mitigate interest
rate risks to offset interest rate increases may have a material
adverse effect on the results of operations or financial condition
of Wajax.
Equity price risk
Certain share-based compensation
plans of the Corporation, and the resulting liabilities, are
exposed to fluctuations in the Corporation's share price. Changes
in the Corporation's share price can have a positive or negative
impact on Wajax's net earnings and cash flows. Wajax monitors the
proportion of MTIP rights that are cash-settled and may enter into
total return swap contracts to mitigate a portion of the equity
price risk on these MTIP rights. The inability of Wajax to mitigate
equity price risks to offset fluctuations in its share price may
have a material adverse effect on the results of operations or
financial condition of Wajax.
Competition
The categories in which Wajax
participates are highly competitive and include competitors who are
national, regional and local. Competitors can be grouped into three
classifications:
Capital Equipment Dealers and Distributors - these competitors
typically represent a major alternative manufacturer and provide
sales, product support, rental, financing and other services in
categories such as construction, forestry, mining and power
generation. Examples include the regional dealer and distributor
networks of Caterpillar, Komatsu, John Deere and Cummins.
Competition is based on product range and quality, aftermarket
support and price.
Industrial Parts Distributors - these competitors typically
represent a broad range of industrial parts manufacturers and offer
sales and, in many cases, product support services including
design, assembly and repair. Competitive product range varies from
focused on specific applications (e.g., hydraulics) to very broad
(similar to Wajax). Competitors can be local, regional and
national. Competition is based on brand access, product quality,
customer service levels, price and ancillary services.
Aftermarket Service Providers - these competitors provide
aftermarket services in areas such as on-highway transportation.
Competitors vary from the dealer and distributor networks of
manufacturers such as Freightliner and Western Star to local
service providers. Competition is based on customer service levels
and price.
There can be no assurance that Wajax will be able to continue to
effectively compete. Increased competitive pressures, the growing
influence of online distribution or the inability of Wajax to
maintain the factors which have enhanced its competitive position
could adversely affect its results of operations or cash flow.
Litigation and product liability claims
In the
ordinary course of its business, Wajax may be made a party to
various legal actions, the outcome of which cannot be predicted
with certainty. One category of potential legal actions is product
liability claims. Wajax carries product liability insurance, and
management believes that this insurance is adequate to protect
against potential product liability claims. Not all risks, however,
are covered by insurance, and no assurance can be given that
insurance will be consistently available, or will be consistently
available on an economically feasible basis, or that the amounts of
insurance will at all times be sufficient to cover each and every
loss or claim that may occur involving Wajax's assets or
operations.
Guaranteed residual value, recourse and buy-back
contracts
In some circumstances Wajax makes certain
guarantees to finance providers on behalf of its customers. These
guarantees can take the form of assuring the resale value of
equipment, guaranteeing a portion of customer lease payments, or
agreeing to buy back the equipment at a specified price. These
contracts are subject to certain conditions being met by the
customer, such as maintaining the equipment in good working
condition. Historically, Wajax has not incurred substantial losses
on these types of contracts, however, there can be no assurance
that losses will not be incurred in the future.
Future warranty claims
Wajax provides manufacturers'
and/or dealer warranties for most of the product it sells. In some
cases, the product warranty claim risk is shared jointly with the
manufacturer. In addition, Wajax provides limited warranties for
workmanship on services provided. Accordingly, Wajax has some
liability for warranty claims. There is a risk that a possible
product quality erosion or a lack of a skilled workforce could
increase warranty claims in the future, or may be greater than
management anticipates. If Wajax's liability in respect of such
claims is greater than anticipated, it may have a material adverse
impact on Wajax's business, results of operations or financial
condition.
Maintenance and repair contracts
Wajax frequently
enters into long-term maintenance and repair contracts with its
customers, whereby Wajax is obligated to maintain certain fleets of
equipment at various negotiated performance levels. The length of
these contracts varies significantly, often ranging up to five or
more years. The contracts are generally fixed price, although many
contracts have additional provisions for inflationary adjustments.
Due to the long-term nature of these contracts, there is a risk
that significant cost overruns may be incurred. If Wajax has
miscalculated the extent of maintenance work required, or if actual
parts and service costs increase beyond the contracted inflationary
adjustments, the contract profitability will be adversely affected.
In order to mitigate this risk, Wajax closely monitors the
contracts for early warning signs of cost overruns. In addition,
the manufacturer may, in certain circumstances, share in the cost
overruns if profitability falls below a certain threshold. Any
failure by Wajax to effectively price and manage these contracts
could have a material adverse impact on Wajax's business, results
of operations or financial condition.
Environmental factors
From time to time, Wajax
experiences environmental incidents, emissions or spills in the
course of its normal business activities. Wajax has established
environmental compliance and monitoring programs, including an
internal compliance audit function, which management believes are
appropriate for its operations. In addition, Wajax retains
environmental engineering consultants to conduct the following
activities: environmental site assessments prior to the acquisition
or occupation by Wajax; ongoing monitoring of soil and groundwater
contamination; and remediation of contaminated sites. There can be
no assurance that any future incidents, emissions or spills will
not result in a material adverse effect on Wajax's results of
operations or cash flows. Management is not aware of any material
environmental concerns for which a provision has not been
recorded.
Cyber security
Wajax's business relies on information
technology including third party service providers, to process,
transmit and store electronic information including that related to
customers, vendors and employees. A breach in the security of the
Corporation's information technology, or that of its third party
service providers, could expose the business to a risk of loss,
misuse of confidential information and/or business
interruption.
The Corporation has general security controls in place,
including security tools, and reviews security internally and with
the assistance of a third party. In addition, the Corporation has
policies in place regarding security over confidential customer,
vendor and employee information, performs employee security
training, and has recovery plans in place in the event of a
cyber-attack.
Despite such security controls, there is no assurance that cyber
security threats can be fully detected, prevented or mitigated.
Should such threats materialize and depending on the magnitude of
the problem, they could have a material impact on Wajax's business,
results of operations or financial condition.
Disclosure Controls and Procedures and Internal Control over
Financial Reporting
Wajax's management, under the supervision of its Chief Executive
Officer ("CEO") and Chief Financial Officer ("CFO"),
is responsible for establishing and maintaining disclosure controls
and procedures ("DC&P") and internal control over
financial reporting ("ICFR").
As at December 31, 2021, Wajax's
management, under the supervision of its CEO and CFO, had designed
DC&P to provide reasonable assurance that information required
to be disclosed by Wajax in annual filings, interim filings or
other reports filed or submitted under applicable securities
legislation is recorded, processed, summarized and reported within
the time periods specified in such securities legislation. DC&P
are designed to ensure that information required to be disclosed by
Wajax in annual filings, interim filings or other reports filed or
submitted under applicable securities legislation is accumulated
and communicated to Wajax's management, including its CEO and CFO,
as appropriate, to allow timely decisions regarding required
disclosure.
As at December 31, 2021, Wajax's
management, under the supervision of its CEO and CFO, had designed
ICFR to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of financial statements for
external purposes in accordance with IFRS. In completing the
design, management used the criteria set forth by the Committee of
Sponsoring Organizations of the Treadway Commission in its 2013
version of Internal Control – Integrated Framework. With regard to
general controls over information technology, management also used
the set of practices of Control Objectives for Information and
related Technology created by the IT Governance Institute.
During the year, Wajax's management, under the supervision of
its CEO and CFO, evaluated the effectiveness and operation of its
DC&P and ICFR. This evaluation included a risk evaluation,
documentation of key processes and tests of effectiveness conducted
on a sample basis throughout the year. Due to the inherent
limitations in all control systems, an evaluation of the DC&P
and ICFR can only provide reasonable assurance over the
effectiveness of the controls. As a result, DC&P and ICFR are
not expected to prevent and detect all misstatements due to error
or fraud. The CEO and CFO have concluded that Wajax's DC&P and
ICFR were effective as at December 31,
2021.
The Corporation has excluded from its evaluation the ICFR of
Tundra, which was acquired effective January
22, 2021, as discussed in Note 5 of the consolidated
financial statements and accompanying notes for the period ended
December 31, 2021. The total revenue
subject to Tundra's ICFR represented 7.7% of the Corporation's
consolidated total revenue for the year ended December 31, 2021. The total assets subject to
Tundra's ICFR represented 6.0% of the Corporation's consolidated
total assets as at December 31,
2021.
Non-GAAP and Additional GAAP Measures
The MD&A contains certain non-GAAP and additional GAAP
measures that do not have a standardized meaning prescribed by
GAAP. Therefore, these financial measures may not be comparable to
similar measures presented by other issuers. Investors are
cautioned that these measures should not be construed as an
alternative to net earnings or to cash flow from operating,
investing, and financing activities determined in accordance with
GAAP as indicators of the Corporation's performance. The
Corporation's management believes that:
(i)
|
these measures are
commonly reported and widely used by investors and
management;
|
(ii)
|
the non-GAAP measures
are commonly used as an indicator of a company's cash operating
performance, profitability and ability to raise and service
debt;
|
(iii)
|
the additional GAAP
measures are commonly used to assess a company's earnings
performance excluding its capital and tax structures;
|
(iv)
|
"Adjusted net
earnings" and "Adjusted basic and diluted earnings per
share" provide indications of the results by the Corporation's
principal business activities prior to recognizing non-recurring
costs (recoveries) and non-cash losses (gains) on mark to market of
derivative instruments. These adjustments to net earnings and basic
and diluted earnings per share allow the Corporation's management
to consistently compare periods by removing infrequent charges
incurred outside of the Corporation's principal business activities
and the impact of fluctuations in interest rates and the
Corporation's share price;
|
(v)
|
"Adjusted
EBITDA" provides an indication of the results by the
Corporation's principal business activities prior to recognizing
non-recurring costs (recoveries) and non-cash losses (gains) on
mark to market of derivative instruments. These adjustments to
EBITDA allow the Corporation's management to consistently compare
periods by removing infrequent charges incurred outside of the
Corporation's principal business activities and the impact of
fluctuations in finance costs related to the Corporation's capital
structure, tax rates, long-term assets and the Corporation's share
price; and
|
(vi)
|
"Pro-forma
adjusted EBITDA" used in calculating the Leverage ratio and
Senior secured leverage ratio provides an indication of the results
by the Corporation's principal business activities adjusted for the
EBITDA of business acquisitions made during the period as if they
were made at the beginning of the trailing 12-month period pursuant
to the terms of the bank credit facility and the deduction of
payments of lease liabilities, and prior to recognizing
non-recurring costs (recoveries) and non-cash losses (gains) on
mark to market of derivative instruments.
|
Non-GAAP financial measures are identified and defined
below:
Funded net
debt
|
Funded net debt
includes bank indebtedness, debentures and total long-term debt,
net of cash. Funded net debt is relevant in calculating the
Corporation's funded net debt to total capital, which is a non-GAAP
measure commonly used as an indicator of a company's ability to
raise and service debt.
|
|
|
Debt
|
Debt is funded net
debt plus letters of credit. Debt is relevant in calculating the
Corporation's leverage ratio, which is a non-GAAP measure commonly
used as an indicator of a company's ability to raise and service
debt.
|
|
|
Total
capital
|
Total capital is
shareholders' equity plus funded net debt.
|
|
|
EBITDA
|
Net earnings (loss)
before finance costs, income tax expense, depreciation and
amortization.
|
|
|
EBITDA
margin
|
Defined as EBITDA
divided by revenue, as presented in the consolidated statements of
earnings.
|
|
|
Adjusted net
earnings (loss)
|
Net earnings (loss)
before after-tax restructuring and other related costs
(recoveries), (gain) loss recorded on the sale of properties,
non-cash losses (gains) on mark to market of derivative
instruments, Tundra transaction costs and NorthPoint transaction
costs.
|
|
|
Adjusted basic and
diluted earnings (loss) per share
|
Basic and diluted
earnings (loss) per share before after-tax restructuring and other
related costs (recoveries), (gain) loss recorded on the sale of
properties, non-cash losses (gains) on mark to market of derivative
instruments, Tundra transaction costs and NorthPoint transaction
costs.
|
|
|
Adjusted
EBITDA
|
EBITDA before
restructuring and other related costs (recoveries), (gain) loss
recorded on the sale of properties, non-cash losses (gains) on mark
to market of derivative instruments, Tundra transaction costs and
NorthPoint transaction costs.
|
|
|
Adjusted EBITDA
margin
|
Defined as adjusted
EBITDA divided by revenue, as presented in the consolidated
statements of earnings.
|
|
|
Pro-forma adjusted
EBITDA
|
Defined as adjusted
EBITDA adjusted for the EBITDA of business acquisitions made during
the period as if they were made at the beginning of the trailing
12-month period pursuant to the terms of the bank credit facility
and the deduction of payments of lease liabilities.
|
|
|
Leverage
ratio
|
The leverage ratio is
defined as debt at the end of a particular quarter divided by
trailing 12-month pro-forma adjusted EBITDA. The Corporation's
objective is to maintain this ratio between 1.5 times and 2.0
times.
|
|
|
Senior secured
leverage ratio
|
The senior secured
leverage ratio is defined as debt excluding debentures at the end
of a particular quarter divided by trailing 12-month pro-forma
adjusted EBITDA.
|
|
|
Funded net debt to
total capital
|
Defined as funded net
debt divided by total capital. Total capital is the funded net debt
plus shareholder's equity.
|
|
|
Backlog
|
Backlog is a
management measure which includes the total sales value of customer
purchase commitments for future delivery or commissioning of
equipment, parts and related services, including ERS projects. This
differs from the remaining performance obligations as defined by
IFRS 15 Revenue from Contracts with Customers.
|
|
|
Additional GAAP
measures are identified and defined below:
|
|
Earnings
(loss) before finance costs and income taxes
(EBIT)
|
Earnings (loss)
before finance costs and income taxes, as presented in the
consolidated statements of earnings.
|
|
|
EBIT
margin
|
Defined as EBIT
divided by revenue, as presented in the consolidated statements of
earnings.
|
|
|
Earnings (loss)
before income taxes (EBT)
|
Earnings (loss)
before income taxes, as presented in the consolidated statements of
earnings.
|
|
|
Working
capital
|
Defined as current
assets less current liabilities, as presented in the consolidated
statements of financial position.
|
|
|
Other working
capital amounts
|
Defined as working
capital less trade and other receivables and inventory plus
accounts payable and accrued liabilities, as presented in the
consolidated statements of financial position.
|
Reconciliation of the Corporation's net earnings to adjusted net
earnings and adjusted basic and diluted earnings per share is as
follows:
|
Three months
ended
|
Year
ended
|
|
December
31
|
December
31
|
|
2021
|
2020
|
2021
|
2020
|
Net
earnings
|
$
|
8.0
|
$
|
10.7
|
$
|
53.2
|
$
|
31.7
|
Restructuring and
other related costs, after-tax
|
—
|
—
|
—
|
5.7
|
Gain recorded on the
sale of properties, after-tax
|
(1.2)
|
(1.0)
|
(2.1)
|
(2.1)
|
Non-cash losses
(gains) on mark to market of derivative instruments,
after-tax
|
0.2
|
(0.9)
|
—
|
(1.0)
|
NorthPoint
transaction costs, after-tax
|
—
|
—
|
—
|
0.2
|
Tundra transaction
costs, after-tax
|
—
|
0.8
|
0.3
|
0.8
|
Adjusted net
earnings
|
$
|
7.0
|
$
|
9.6
|
$
|
51.5
|
$
|
35.1
|
Adjusted basic
earnings per share(1)(2)
|
$
|
0.33
|
$
|
0.48
|
$
|
2.41
|
$
|
1.75
|
Adjusted diluted
earnings per share(1)(2)
|
$
|
0.32
|
$
|
0.47
|
$
|
2.34
|
$
|
1.71
|
(1)
|
At December 31, 2021,
the numbers of basic and diluted shares outstanding were 21,409,323
and 22,145,597, respectively for the three months ended, and
21,328,093 and 22,026,875, respectively for the year
ended.
|
(2)
|
At December 31, 2020,
the numbers of basic and diluted shares outstanding were 20,033,619
and 20,574,840, respectively for the three months ended and
20,029,345 and 20,486,768, respectively for the year
ended.
|
Reconciliation of the Corporation's net earnings to EBT, EBIT,
EBITDA, Adjusted EBITDA and Pro-forma adjusted EBITDA is as
follows:
|
Three months
ended
|
Year
ended
|
|
December
31
2021
|
December 31
2020
|
December
31
2021
|
December 31
2020
|
Net
earnings
|
$
|
8.0
|
$
|
10.7
|
$
|
53.2
|
$
|
31.7
|
Income tax
expense
|
2.9
|
4.0
|
19.9
|
11.9
|
EBT
|
$
|
10.8
|
$
|
14.8
|
$
|
73.2
|
$
|
43.6
|
Finance
costs
|
4.5
|
4.1
|
19.1
|
21.0
|
EBIT
|
$
|
15.3
|
$
|
18.8
|
$
|
92.3
|
$
|
64.6
|
Depreciation and
amortization
|
14.3
|
13.5
|
55.4
|
52.4
|
EBITDA
|
$
|
29.7
|
$
|
32.3
|
$
|
147.7
|
$
|
117.0
|
Restructuring and
other related costs(1)
|
—
|
—
|
—
|
7.8
|
Gain recorded on the
sale of properties
|
(1.5)
|
(1.2)
|
(2.5)
|
(2.7)
|
Non-cash losses
(gains) on mark to market of derivative
instruments(2)
|
0.3
|
(1.2)
|
—
|
(1.4)
|
NorthPoint
transaction costs(3)
|
—
|
—
|
—
|
0.2
|
Tundra transaction
costs(4)
|
—
|
1.0
|
0.4
|
1.0
|
Adjusted
EBITDA
|
$
|
28.5
|
$
|
30.9
|
$
|
145.6
|
$
|
122.0
|
Payment of lease
liabilities(5)
|
(7.8)
|
(6.2)
|
(28.9)
|
(22.9)
|
Pro-forma adjusted
EBITDA
|
$
|
20.6
|
$
|
24.7
|
$
|
116.7
|
$
|
99.0
|
(1)
|
For 2020,
restructuring and other related costs consists primarily of costs
relating to workforce reductions in response to the economic
conditions created by COVID-19 and related sales volume
impacts.
|
(2)
|
Non-cash (gains)
losses on mark to market of non-hedged derivative
instruments.
|
(3)
|
In 2020, the
Corporation incurred transaction costs in order to acquire
NorthPoint. These costs were primarily for advisory
services.
|
(4)
|
In both 2021 and
2020, the Corporation incurred transaction costs relating to the
Tundra acquisition. These costs were primarily for advisory
services.
|
(5)
|
Effective with the
reporting period beginning on January 1, 2019 and the adoption of
IFRS 16, the Corporation amended the definition of Funded net debt
to exclude lease liabilities not considered part of debt. As a
result, the corresponding lease costs must also be deducted from
EBITDA for the purpose of calculating the leverage
ratio.
|
Calculation of the Corporation's funded net debt, debt, leverage
ratio and senior secured leverage ratio is as follows:
|
December
31
2021
|
December 31
2020
|
Cash
|
$
|
(10.0)
|
$
|
(6.6)
|
Debentures
|
55.2
|
54.6
|
Long-term
debt
|
98.2
|
171.6
|
Funded net
debt
|
$
|
143.5
|
$
|
219.6
|
Letters of
credit
|
7.3
|
6.4
|
Debt
|
$
|
150.7
|
$
|
226.0
|
Pro-forma adjusted
EBITDA(1)
|
$
|
116.7
|
$
|
99.0
|
Leverage
ratio(2)
|
1.29
|
2.28
|
Senior secured
leverage ratio(3)
|
0.82
|
1.73
|
(1)
|
For the year ended
December 31, 2021 and December 31, 2020.
|
(2)
|
Calculation uses debt
divided by the trailing four-quarter Pro-forma adjusted EBITDA.
This leverage ratio is calculated for purposes of monitoring the
Corporation's objective target leverage ratio of between 1.5 times
and 2.0 times, and is different from the leverage ratio calculated
under the Corporation's bank credit facility agreement.
|
(3)
|
Calculation uses debt
excluding debentures divided by the trailing four-quarter Pro-forma
adjusted EBITDA. While the calculation contains some differences
from the leverage ratio calculated under the Corporation's bank
credit facility agreement, the resulting leverage ratio under the
bank credit facility agreement is not significantly different. See
the Liquidity and Capital Resources section.
|
Cautionary Statement Regarding Forward-Looking
Information
This MD&A contains certain forward-looking statements and
forward-looking information, as defined in applicable securities
laws (collectively, "forward-looking statements"). These
forward-looking statements relate to future events or the
Corporation's future performance. All statements other than
statements of historical fact are forward-looking statements.
Often, but not always, forward looking statements can be identified
by the use of words such as "plans", "anticipates", "intends",
"predicts", "expects", "is expected", "scheduled", "believes",
"estimates", "projects" or "forecasts", or variations of, or the
negatives of, such words and phrases or state that certain actions,
events or results "may", "could", "would", "should", "might" or
"will" be taken, occur or be achieved. Forward-looking statements
involve known and unknown risks, uncertainties and other factors
beyond the Corporation's ability to predict or control which may
cause actual results, performance and achievements to differ
materially from those anticipated or implied in such
forward-looking statements. To the extent any forward-looking
information in this MD&A constitutes future-oriented financial
information or financial outlook within the meaning of applicable
securities law, such information is being provided to demonstrate
the potential of the Corporation and readers are cautioned that
this information may not be appropriate for any other purpose.
There can be no assurance that any forward-looking statement will
materialize. Accordingly, readers should not place undue reliance
on forward looking statements. The forward-looking statements in
this MD&A are made as of the date of this MD&A, reflect
management's current beliefs and are based on information currently
available to management. Although management believes that the
expectations represented in such forward-looking statements are
reasonable, there is no assurance that such expectations will prove
to be correct. Specifically, this MD&A includes forward looking
statements regarding, among other things, the main elements of our
One Wajax strategy, including our focus on executing clear plans in
five key areas: (1) investments in our team and putting people
first, (2) investments in our customers and creating a
differentiated customer experience, (3) executing a clear organic
growth strategy, (4) our accretive acquisition strategy, and (5)
investments in our infrastructure; our plans to meet our long-term
sustainability goals by continuing to focus on and develop our
environmental, social and governance programs; our belief that our
rebound from the challenges we faced in 2020, combined with our
strengthened balance sheet and expanded product and service
offerings, positions us ideally to grow in 2022 and beyond; our
belief that, as we move further into 2022, we are seeing sound
fundamentals in many of our key markets, bolstered by improving
commodity prices and increased capital spending, and that this
positive view of the market will be counterbalanced by the
unpredictable COVID-19 pandemic and related supply chain issues;
our expectation that supply chain issues will be a factor
throughout 2022, particularly in our heavy equipment business, and
our plans to manage these challenges through frequent dialogue with
key suppliers and customers, pre-ordering new equipment, and
utilizing repairs and rebuilds to extend the service life of
equipment; our belief that our improved balance sheet and record
start-of-year backlog shows momentum in our business; our plans to
maintain such momentum and increase shareholder value by focusing
on the following priorities: investing in our people and their
safety, delivering exceptional customer experiences, organically
growing our business, building our acquisition pipeline, supporting
our closer relationship with Hitachi, prudently managing our
balance sheet, deploying our ERP and remote diagnostic systems, and
building sustainability into our business; our belief that our
strong balance sheet, ability to generate cash flow and abundant
growth opportunities will allow our business to grow meaningfully
over the long-term; the planned expansion of our Canadian direct
distribution relationship with Hitachi effective March 1, 2022, as well as the expected benefits
of such expanded relationship, including enhanced access to product
development, increased market responsiveness, improved reliability
of equipment supply and increased market share; our work with
Hitachi on transition planning for our expanded direct distribution
relationship, and our continued mutual expectation of significant
long-term benefits from such relationship; our continued
expectation that our existing credit facilities will be sufficient
to support total normal course working capital requirements,
including new payment terms for construction-class excavators which
took effect March 1, 2022; our
expectation that Tundra will continue to provide meaningful growth
in our ERS and industrial parts categories; our objective of
managing our working capital and normal course capital investment
programs within a leverage range of 1.5 – 2.0 times, and to fund
such programs through operating cash flow and our bank credit
facilities as required; the potential that we may maintain a
leverage ratio outside our target range due to changes in economic
cycles and investments in acquisitions, and that we may fund
acquisitions using bank credit facilities and other debt
instruments; our expectation that none of the impact of (1) changes
in interest rates (in particular, related to unhedged variable rate
debt), (2) a change in foreign currency value, relative to the
Canadian dollar, on transactions with customers that include
unhedged foreign currency exposures, or (3) a change in Wajax's
share price on cash settled MTIP rights, would have a material
impact on our results of operations or financial condition over the
longer term; our believe that there is no significant risk of
non-performance by counterparties to our foreign exchange forward
contracts; our belief in the adequacy of our debt capacity and
sufficiency of our debt facilities, and our intention and ability
to access debt and equity markets or reduce dividends should
additional capital be required, including the potential that we may
access equity or debt markets to fund significant acquisitions; our
financing, working and maintenance capital requirements, as well as
our capital structure and leverage ratio; our belief that we have a
robust strategy and our confidence in our growth prospects; our
belief that our labour relations are satisfactory, and that we will
be able to renew our collective agreements; and our belief that our
environmental compliance and monitoring programs are appropriate
for our operations. These statements are based on a number of
assumptions which may prove to be incorrect, including, but not
limited to, our ability to successfully manage our business through
the COVID-19 pandemic and actions taken by governments, public
authorities, suppliers and customers in response to the novel
coronavirus and its variants; the ability of Hitachi and Wajax to
develop and execute successful sales, marketing and other plans
related to the expanded direct distribution relationship announced
on August 19, 2021; general business
and economic conditions; the supply and demand for, and the level
and volatility of prices for, oil, natural gas and other
commodities; financial market conditions, including interest rates;
our ability to execute our updated Strategic Plan, including our
ability to develop our core capabilities, execute on our organic
growth priorities, complete and effectively integrate acquisitions,
such as Tundra, and to successfully implement new information
technology platforms, systems and software, such as our new ERP
system; the future financial performance of the Corporation; our
costs; market competition; our ability to attract and retain
skilled staff; our ability to procure quality products and
inventory; and our ongoing relations with suppliers, employees and
customers. The foregoing list of assumptions is not exhaustive.
Factors that may cause actual results to vary materially include,
but are not limited to, the geographic spread and ultimate impact
of the COVID-19 virus and its variants, and the duration of the
coronavirus pandemic; the duration and severity of travel, business
and other restrictions imposed by governments and public
authorities in response to COVID-19, as well as other measures that
may be taken by such authorities; actions taken by our suppliers
and customers in relation to the COVID-19 pandemic, including
slowing, reducing or halting operations; the inability of Hitachi
and Wajax to develop and execute successful sales, marketing and
other plans related to their expanded direct distribution
relationship; a continued or prolonged deterioration in general
business and economic conditions (including as a result of the
COVID-19 pandemic); volatility in the supply and demand for, and
the level of prices for, oil, natural gas and other commodities; a
continued or prolonged decrease in the price of oil or natural gas;
fluctuations in financial market conditions, including interest
rates; the level of demand for, and prices of, the products and
services we offer; levels of customer confidence and spending;
market acceptance of the products we offer; termination of
distribution or original equipment manufacturer agreements;
unanticipated operational difficulties (including failure of plant,
equipment or processes to operate in accordance with specifications
or expectations, cost escalation, our inability to reduce costs in
response to slow-downs in market activity, unavailability of
quality products or inventory, supply disruptions (including
disruptions caused by the COVID-19 pandemic), job action and
unanticipated events related to health, safety and environmental
matters); our ability to attract and retain skilled staff and our
ability to maintain our relationships with suppliers, employees and
customers. The foregoing list of factors is not exhaustive. Further
information concerning the risks and uncertainties associated with
these forward-looking statements and the Corporation's business may
be found in this MD&A under the heading "Risk Management and
Uncertainties" and in our Annual Information Form for the year
ended December 31, 2021 (the
"AIF"), and in our annual MD&A for financial risks, each
of which have been filed on SEDAR. The forward-looking statements
contained in this MD&A are expressly qualified in their
entirety by this cautionary statement. The Corporation does not
undertake any obligation to publicly update such forward-looking
statements to reflect new information, subsequent events or
otherwise unless so required by applicable securities laws.
Readers are cautioned that the risks described in the AIF, and
in our annual MD&A, are not the only risks that could impact
the Corporation. We cannot accurately predict the full impact that
COVID-19 will have on our business, results of operations,
financial condition or the demand for our products and services due
to the uncertainties related to the spread of the virus and its
variants. Risks and uncertainties not currently known to the
Corporation, or currently deemed to be immaterial, may have a
material effect on the Corporation's business, financial condition
or results of operations.
Additional information, including Wajax's Annual Report, are
available on SEDAR at www.sedar.com.
W A J A X C O R P O R A T IO
N
C O N S O L I D A T E D S T A T E M E N T
S O F
F I N A N C I A L P O S I T
I O N
As at
(in thousands of
Canadian dollars)
|
Note
|
December 31,
2021
|
December 31,
2020
|
ASSETS
|
|
|
|
CURRENT
|
|
|
|
Cash
|
|
$
|
9,988
|
$
|
6,625
|
Trade and other
receivables
|
6
|
223,512
|
214,507
|
Contract
assets
|
7
|
36,975
|
23,003
|
Inventory
|
8
|
388,702
|
357,421
|
Deposits on
inventory
|
8
|
7,064
|
44,197
|
Lease receivables -
current
|
14
|
3,187
|
2,039
|
Income taxes
receivable
|
|
1,292
|
—
|
Prepaid
expenses
|
|
7,887
|
5,639
|
Derivative financial
assets - current
|
18
|
2,757
|
1,597
|
|
|
681,364
|
655,028
|
NON-CURRENT
|
|
|
|
Rental
equipment
|
9
|
45,750
|
56,901
|
Property, plant and
equipment
|
9
|
39,568
|
41,371
|
Right-of-use
assets
|
10
|
134,503
|
131,733
|
Lease
receivables
|
14
|
6,091
|
5,120
|
Goodwill and
intangible assets
|
11
|
171,375
|
90,726
|
Derivative financial
assets
|
18
|
2,196
|
511
|
|
|
399,483
|
326,362
|
Total
assets
|
|
$
|
1,080,847
|
$
|
981,390
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
CURRENT
|
|
|
|
Accounts payable and
accrued liabilities
|
12
|
$
|
305,840
|
$
|
231,726
|
Provisions -
current
|
13
|
5,567
|
6,744
|
Contract
liabilities
|
7
|
19,545
|
7,064
|
Dividends
payable
|
19
|
5,352
|
5,008
|
Income taxes
payable
|
|
—
|
1,085
|
Lease liabilities -
current
|
14
|
30,541
|
23,852
|
Derivative financial
liabilities - current
|
18
|
1,042
|
3,387
|
|
|
367,887
|
278,866
|
NON-CURRENT
|
|
|
|
Provisions
|
13
|
216
|
216
|
Deferred tax
liabilities
|
24
|
16,689
|
1,388
|
Employee
benefits
|
15
|
7,977
|
9,223
|
Derivative financial
liabilities
|
18
|
3,482
|
8,285
|
Other
liabilities
|
|
3,645
|
2,365
|
Lease
liabilities
|
14
|
137,597
|
129,181
|
Debentures
|
16
|
55,223
|
54,638
|
Long-term
debt
|
17
|
98,218
|
171,580
|
|
|
323,047
|
376,876
|
Total
liabilities
|
|
690,934
|
655,742
|
SHAREHOLDERS'
EQUITY
|
|
|
|
Share
capital
|
19
|
206,705
|
181,274
|
Contributed
surplus
|
|
8,417
|
7,698
|
Retained
earnings
|
|
176,174
|
143,271
|
Accumulated other
comprehensive loss
|
|
(1,383)
|
(6,595)
|
Total shareholders'
equity
|
|
389,913
|
325,648
|
Total liabilities and
shareholders' equity
|
|
$
|
1,080,847
|
$
|
981,390
|
Subsequent events
(Note 31)
|
See accompanying
notes to consolidated financial statements.
|
W A J A X C O R P O R A T I O
N
C O N S O L I D A T E D S T A T E M E N T
S O F
E A R N I N G S
For the years ended
December 31
(in thousands of
Canadian dollars, except per share data)
|
Note
|
2021
|
2020
|
|
|
|
|
Revenue
|
21
|
$
|
1,637,281
|
$
|
1,422,648
|
Cost of
sales
|
|
1,305,427
|
1,160,688
|
Gross
profit
|
|
331,854
|
261,960
|
Selling and
administrative expenses
|
|
239,553
|
189,593
|
Restructuring and
other related costs
|
|
—
|
7,799
|
Earnings before
finance costs and income taxes
|
|
92,301
|
64,568
|
Finance
costs
|
23
|
19,133
|
20,975
|
Earnings before
income taxes
|
|
73,168
|
43,593
|
Income tax
expense
|
24
|
19,920
|
11,940
|
Net
earnings
|
|
$
|
53,248
|
$
|
31,653
|
|
|
|
|
Basic earnings per
share
|
19
|
$
|
2.50
|
$
|
1.58
|
Diluted earnings per
share
|
19
|
2.42
|
1.55
|
W A J A X C O R P O R A T I O
N
C O N S O L I D A T E D S T A T E M E N T
S O F
C O M P R E H E N S I V E I
N C O M E
For the years ended
December 31
(in thousands of
Canadian dollars)
|
Note
|
2021
|
2020
|
Net
earnings
|
|
$
|
53,248
|
$
|
31,653
|
Items that will
not be reclassified to income
|
|
|
|
Actuarial gains
(losses) on pension plans, net of tax expense of $164 (2020 -
recovery of $12)
|
15
|
445
|
(32)
|
Items that may be
subsequently reclassified to earnings
|
|
|
|
Losses (gains) on
derivative instruments designated as cash flow hedges in prior
years reclassified to net earnings during the year, net of tax
recovery of $705 (2020 - expense of $5)
|
|
1,916
|
(13)
|
Gains (losses) on
derivative instruments outstanding at the end of the year
designated as cash flow hedges, net of tax expense of $1,213 (2020
- recovery of $1,544)
|
|
3,296
|
(4,196)
|
Other comprehensive
income (loss), net of tax
|
|
5,657
|
(4,241)
|
Total comprehensive
income
|
|
$
|
58,905
|
$
|
27,412
|
See accompanying
notes to consolidated financial statements.
|
W A J A X C O R P O R A T I O
N
C O N S O L I D A T E D S T A T E M E N
T O F
C H A N G E S I
N S H A R E H O L D E R S ' E Q U I T
Y
|
|
|
|
|
Accumulated
other
comprehensive
loss
|
|
For the year ended
December 31, 2021
(in thousands of
Canadian dollars)
|
Note
|
Share
capital
|
Contributed
surplus
|
Retained
earnings
|
Cash flow
hedges
|
Total
|
|
|
|
|
|
|
|
December 31,
2020
|
|
$
|
181,274
|
$
|
7,698
|
$
|
143,271
|
$
|
(6,595)
|
$
|
325,648
|
Net
earnings
|
|
—
|
—
|
53,248
|
—
|
53,248
|
Other comprehensive
income
|
|
—
|
—
|
445
|
5,212
|
5,657
|
Total comprehensive
income
|
|
—
|
—
|
53,693
|
5,212
|
58,905
|
Shares issued to
settle share-based compensation plans
|
19
|
67
|
(67)
|
—
|
—
|
—
|
Shares released from
trust to settle share-based compensation plans
|
19
|
108
|
(1,007)
|
618
|
—
|
(281)
|
Share-based
compensation expense
|
20
|
—
|
1,793
|
—
|
—
|
1,793
|
Shares issued for
acquisition of business
|
5
|
25,256
|
—
|
—
|
—
|
25,256
|
Dividends
declared
|
19
|
—
|
—
|
(21,408)
|
—
|
(21,408)
|
December 31,
2021
|
|
$
|
206,705
|
$
|
8,417
|
$
|
176,174
|
$
|
(1,383)
|
$
|
389,913
|
See accompanying
notes to consolidated financial statements.
|
W A J A X C O R P O R A T I O
N
C O N S O L I D A T E D S T A T E M E N
T O F
C H A N G E S I
N S H A R E H O L D E R S ' E Q U I T
Y
|
|
|
|
|
Accumulated
other
comprehensive
loss
|
|
For the year ended
December 31, 2020
(in thousands of
Canadian dollars)
|
Note
|
Share
capital
|
Contributed
surplus
|
Retained
earnings
|
Cash flow
hedges
|
Total
|
|
|
|
|
|
|
|
December 31,
2019
|
|
$
|
181,075
|
$
|
7,165
|
$
|
130,961
|
$
|
(2,386)
|
$
|
316,815
|
Net
earnings
|
|
—
|
—
|
31,653
|
—
|
31,653
|
Other comprehensive
loss
|
|
—
|
—
|
(32)
|
(4,209)
|
(4,241)
|
Total comprehensive
income (loss)
|
|
—
|
—
|
31,621
|
(4,209)
|
27,412
|
Shares released from
trust to settle share-based compensation plans
|
19
|
199
|
(1,264)
|
721
|
—
|
(344)
|
Share-based
compensation expense
|
20
|
—
|
1,797
|
—
|
—
|
1,797
|
Dividends
declared
|
19
|
—
|
—
|
(20,032)
|
—
|
(20,032)
|
December 31,
2020
|
|
$
|
181,274
|
$
|
7,698
|
$
|
143,271
|
$
|
(6,595)
|
$
|
325,648
|
See accompanying
notes to consolidated financial statements.
|
W A J A X C O R P O R A T I O
N
C O N S O L I D A T E D S T A T E M E N T
S O F
C A S H F L O W S
For the years ended
December 31
(in thousands of
Canadian dollars)
|
Note
|
2021
|
2020
|
OPERATING
ACTIVITIES
|
|
|
|
Net
earnings
|
|
$
|
53,248
|
$
|
31,653
|
Items not affecting
cash flow:
|
|
|
|
Depreciation and
amortization:
|
|
|
|
Rental
equipment
|
9
|
15,228
|
18,526
|
Property, plant and
equipment
|
9
|
7,493
|
7,527
|
Right-of-use
assets
|
10
|
27,190
|
23,953
|
Intangible
assets
|
11
|
5,483
|
2,404
|
Gain on disposal of
property, plant and equipment
|
|
(2,967)
|
(2,998)
|
Share-based
compensation expense
|
20
|
6,863
|
4,482
|
Non-cash income from
finance leases
|
|
(508)
|
(491)
|
Employee benefits
(recovery) expense, net of employer contributions
|
|
(781)
|
248
|
Gain on derivative
financial instruments
|
18
|
(2,154)
|
(1,129)
|
Finance
costs
|
23
|
19,133
|
20,975
|
Income tax
expense
|
24
|
19,920
|
11,940
|
|
|
148,148
|
117,090
|
Changes in non-cash
operating working capital
|
25
|
83,426
|
30,752
|
Rental equipment
additions
|
9
|
(10,133)
|
(16,489)
|
Rental equipment
disposals
|
9
|
5,909
|
18,082
|
Other non-current
liabilities
|
|
(117)
|
(246)
|
Cash paid on
settlement of total return swaps
|
18
|
(613)
|
(1,396)
|
Finance costs paid on
debts
|
|
(10,618)
|
(11,207)
|
Finance costs paid on
lease liabilities
|
14, 23
|
(7,869)
|
(8,152)
|
Interest collected on
lease receivables
|
23
|
229
|
147
|
Income taxes
paid
|
|
(18,217)
|
(9,774)
|
Cash generated from
operating activities
|
|
190,145
|
118,807
|
|
|
|
|
INVESTING
ACTIVITIES
|
|
|
|
Property, plant and
equipment additions
|
9
|
(5,939)
|
(6,510)
|
Proceeds on disposal
of property, plant and equipment
|
|
17,576
|
9,895
|
Intangible assets
additions
|
11
|
(1,400)
|
(4,181)
|
Collection of lease
receivables
|
|
2,590
|
1,085
|
Acquisition of
business, net of cash acquired
|
5
|
(75,411)
|
(17,931)
|
Cash used in investing
activities
|
|
(62,584)
|
(17,642)
|
|
|
|
|
FINANCING
ACTIVITIES
|
|
|
|
Net decrease in bank
debt
|
17
|
(72,991)
|
(54,371)
|
Transaction costs on
debts
|
17
|
(966)
|
(37)
|
Payment of lease
liabilities
|
14
|
(28,896)
|
(22,940)
|
Payment of tax
withholding for share-based compensation
|
|
(281)
|
(345)
|
Dividends
paid
|
|
(21,064)
|
(20,027)
|
Cash used in financing
activities
|
|
(124,198)
|
(97,720)
|
Change in
cash
|
|
3,363
|
3,445
|
Cash - beginning of
year
|
|
6,625
|
3,180
|
Cash - end of
year
|
|
$
|
9,988
|
$
|
6,625
|
See accompanying
notes to consolidated financial statements.
|
W A J A X C O R P O R A T I
O N
N O T E S T O C O N S O L I
D A T E D
F I N A N C I A L S T A T E M E N T
S
December 31, 2021
(unaudited, amounts in thousands of Canadian dollars, except share
and per share data)
1. COMPANY PROFILE
Wajax Corporation (the "Corporation") is incorporated in
Canada. The address of the
Corporation's registered head office is 2250 Argentia Road,
Mississauga, Ontario, Canada. The
Corporation operates an integrated distribution system, providing
sales, parts and services to a broad range of customers in
diversified sectors of the Canadian economy, including:
construction, forestry, mining, industrial and commercial, oil
sands, transportation, metal processing, government and utilities,
and oil and gas.
2. BASIS OF PREPARATION
Statement of compliance
These consolidated financial
statements have been prepared in accordance with International
Financial Reporting Standards ("IFRS") as published by the
International Accounting Standards Board ("IASB").
These consolidated financial statements were authorized for
issue by the Board of Directors on March 7, 2022.
Basis of measurement
These consolidated financial
statements have been prepared under the historical cost basis
except for derivative financial instruments and share-based payment
arrangements that have been measured at fair value. The defined
benefit liability is recognized as the net total of the fair value
of the plan assets and the present value of the defined benefit
obligation.
Functional and presentation currency
These
consolidated financial statements are presented in Canadian
dollars, which is the Corporation's functional currency. All
financial information presented in Canadian dollars has been
rounded to the nearest thousand, unless otherwise stated and except
share and per share data.
Judgements and estimation uncertainty
The preparation
of these consolidated financial statements in conformity with IFRS
requires management to make judgements, estimates and assumptions
that affect the application of accounting policies and the reported
amounts and disclosures made in these consolidated financial
statements. Actual results could differ from those judgements,
estimates and assumptions. The Corporation bases its estimates on
historical experience and various other assumptions that are
believed to be reasonable in the circumstances.
On March 11, 2020, the World
Health Organization declared the novel coronavirus a global
pandemic. Since then, the COVID-19 outbreak and related mitigation
measures have had an adverse impact on global economic conditions
resulting in government response actions, business closures, social
distancing and disruptions. The duration of the pandemic and its
impact on the Corporation's financial performance and position is
an area of judgment and estimation uncertainty, which is
continuously monitored and reflected in management's estimates.
The key assumptions concerning the future and other key sources
of estimation uncertainty that have a significant risk of resulting
in a material adjustment to the carrying amount of assets and
liabilities within the next fiscal year are as follows:
Allowance for credit losses
The Corporation is exposed
to credit risk with respect to its trade and other receivables, and
COVID-19 has increased the measurement uncertainty with respect to
the determination of the allowance for expected credit losses.
However, this is partially mitigated by the Corporation's
diversified customer base which covers many business sectors across
Canada. In addition, the
Corporation's customer base spans large public companies, small
independent contractors, original equipment manufacturers and
various levels of government. The Corporation follows a program of
credit evaluations of customers and limits the amount of credit
extended when deemed necessary. The Corporation maintains an
allowance for possible credit losses, and any such losses to date
have been within management's expectations. The allowance for
credit losses is determined by estimating the lifetime expected
credit losses, taking into account the Corporation's past
experience of collecting payments as well as observable changes in
and forecasts of future economic conditions that correlate with
default on receivables. At the point when the Corporation is
satisfied that no recovery of the amount owing is possible, the
amount is considered not recoverable and the financial asset is
written off.
Inventory obsolescence
The value of the Corporation's
new and used equipment and high value parts is evaluated by
management throughout the year, on a unit-by-unit basis considering
projected customer demand, future market conditions, and other
considerations evaluated by management. When required, provisions
are recorded to ensure that equipment and parts are valued at the
lower of cost and estimated net realizable value. The Corporation
performs an aging analysis to identify slow moving or obsolete
lower value parts inventory and estimates appropriate obsolescence
provisions related thereto. The Corporation takes advantage of
supplier programs that allow for the return of eligible parts for
credit within specified time periods.
Acquisition accounting, goodwill and intangible
assets
For acquisition accounting purposes, all identifiable
assets and liabilities acquired in a business acquisition are
recognized at fair value at the date of acquisition. Estimates and
assumptions are used to calculate the fair value of these assets
and liabilities. Changes to assumptions could significantly impact
the fair values of certain assets, such as intangible assets like
customer relationships and brands. The Corporation's significant
assumptions used in determining the acquisition date fair value of
intangible assets include projected revenues and cash flows
attributable to acquired intangible assets, customer attrition
rates, discount rates, royalty rates, and estimations of useful
life.
The value in use of goodwill and intangible assets has been
estimated using the forecasts prepared by management for the next
five years. The key assumptions for the estimate are those
regarding revenue growth, earnings before interest, taxes,
depreciation and amortization ("EBITDA") margin, tax rates,
discount rates and the level of working capital required to support
the business. These estimates are based on past experience and
management's expectations of future changes in the market and
forecasted growth initiatives.
Lease term of contracts with renewal options
The lease
term is defined as the non-cancellable term of the lease, including
any periods covered by a renewal option to extend the lease if it
is reasonably certain that the renewal option will be exercised, or
any periods covered by an option to terminate the lease, if it is
reasonably certain that the termination option will not be
exercised.
Judgement is used when evaluating whether the Corporation is
reasonably certain that the lease renewal option will be exercised,
including examining any factors that may provide an economic
advantage for renewal.
3. SIGNIFICANT ACCOUNTING POLICIES
Principles of consolidation
These consolidated
financial statements include the accounts of Wajax Corporation and
its subsidiary entities, which are all wholly-owned. Intercompany
balances and transactions are eliminated on consolidation.
Revenue recognition
Revenue from contracts with
customers is recognized for each performance obligation as control
is transferred to the customer. The following is a description of
principal activities from which the Corporation generates its
revenue, and the associated timing of revenue recognition.
Revenue
type
|
Nature and timing
of satisfaction of performance obligations
|
Equipment
sales
|
|
Retail
sales
|
Retail sales include
the sale of new and used equipment. The Corporation recognizes
revenue when control of the equipment passes to the customer based
on shipment terms.
|
Construction
contracts
|
Construction
contracts are equipment sales that involve design, installation,
and assembly. As a result of control transferring over time,
revenue is recognized based on the extent of progress towards
completion of the performance obligation. The Corporation generally
uses the cost-to-cost measure of progress for its contracts because
it best reflects the transfer of control of the work-in-progress to
the customer as the asset is being constructed.
|
Industrial
parts
|
The Corporation
recognizes revenue when control of the parts passes to the customer
based on shipment terms.
|
Product
support
|
|
Service
|
As a result of
control transferring over time, revenue is recognized based on the
extent of progress towards completion of the performance
obligation. The Corporation generally uses the cost-to-cost measure
of progress for its service work because the customer controls the
asset as it is being serviced.
|
Parts
|
The Corporation
recognizes revenue when control of the parts passes to the customer
based on shipment terms or upon customer pickup.
|
Engineered repair
services ("ERS")
|
This revenue consists
primarily of ERS. As a result of control transferring over time,
revenue is recognized based on the extent of progress towards
completion of the performance obligation. The Corporation generally
uses the cost-to-cost measure of progress for ERS because it best
reflects the transfer of control of the work-in-progress to the
customer as the asset is being constructed or modified.
|
The transaction price is generally the amount stated in the
contract. Certain contracts are subject to discounts which are
estimated and included in the transaction price. Provisions are
made for expected returns and warranty costs based on historical
data.
Revenue from equipment rental is recognized on a straight-line
basis over the term of the lease.
Business combinations
Business combinations are
accounted for using the acquisition method at the acquisition date,
which is the date that control is transferred to the Corporation.
In assessing control, the Corporation takes into consideration
potential voting rights that are currently exercisable.
Goodwill is measured as the excess of the sum of the fair value
of the consideration transferred, the amount of any non-controlling
interests in the acquiree, and the fair value of any previously
held equity interest in the acquiree over the net of the
acquisition date fair value of the identifiable assets acquired and
the liabilities assumed. If the excess is negative, a bargain
purchase gain is recognized immediately in earnings. Transaction
costs, other than those associated with the issuance of debt or
equity, are recognized in earnings as incurred.
Any contingent consideration payable is measured at fair value
at the acquisition date. If the contingent consideration is
classified as equity, then it is not re-measured, and settlement is
accounted for in equity. Otherwise, subsequent changes in the fair
value of the contingent consideration are recognized in
earnings.
When the initial accounting for a business combination has not
been finalized by the end of the reporting period in which the
combination occurs, the Corporation reports provisional amounts for
the items for which the accounting has not been finalized. These
provisional amounts are adjusted during the measurement period,
which does not exceed one year from the acquisition date, to
reflect new information obtained about facts and circumstances that
existed at the acquisition date.
Trade and other receivables
Trade accounts receivable
are amounts due from customers for merchandise sold or services
performed in the ordinary course of business. Other accounts
receivable are generally from suppliers for warranty and rebates.
If collection is expected in one year or less (or in the normal
operating cycle of the business, if longer), they are classified as
current assets. If not, they are presented as non-current assets.
Trade accounts receivable are recognized initially at amounts due,
net of impairment for estimated expected credit losses. The expense
relating to expected credit losses is included within selling and
administrative expenses in the consolidated statements of
earnings.
Contract assets and contract liabilities
Contract
assets primarily relate to the Corporation's rights to
consideration for work completed but not billed at the reporting
date on product support and ERS revenue. The contract assets are
transferred to receivables when billed upon completion of
significant milestones. Contract liabilities primarily relate to
the advance billing or advance consideration received from
customers on equipment sales, industrial parts, and ERS revenue,
for which revenue is recognized when control transfers to the
customer.
Inventory
Inventory is valued at the lower of cost and
net realizable value. Cost is determined using the weighted average
method except where the items are not ordinarily interchangeable,
in which case the specific identification method is used. Cost of
equipment and parts includes purchase cost, conversion cost, if
applicable, and the cost incurred in bringing inventory to its
present location and condition. Cost of work-in-process and cost of
conversion includes cost of direct labour, direct materials and a
portion of direct and indirect overheads, allocated based on normal
capacity. Net realizable value is the estimated selling price in
the ordinary course of business, less the estimated costs to
sell.
Rental equipment
Rental equipment is recorded at cost
less accumulated depreciation. Cost includes all expenditures
directly attributable to the acquisition of the asset. Rental
equipment is depreciated over its estimated useful life to its
estimated residual value on a straight-line basis, which ranges
from 4 to 5 years.
Rental equipment includes units transferred from inventory and
excludes units transferred to inventory when the rental equipment
becomes available for sale.
Property, plant and equipment
Property, plant and
equipment are recorded at cost less accumulated depreciation. Cost
includes all expenditures directly attributable to the acquisition
of the asset. Assets are depreciated over their estimated useful
lives based on the following methods and annual rates:
Asset
|
Method
|
Rate
|
Buildings
|
declining
balance
|
5% - 10%
|
Equipment and
vehicles
|
declining
balance
|
20% - 30%
|
Computer
hardware
|
straight-line
|
3 - 5
years
|
Furniture and
fixtures
|
declining
balance
|
10% - 20%
|
Leasehold
improvements
|
straight-line
|
over the remaining
terms of the leases
|
Leases
As a lessee
The Corporation leases properties for its branch network, certain
vehicles, machinery and IT equipment. At the commencement of the
lease, the Corporation recognizes a right-of-use asset and a
corresponding lease liability.
Lease liabilities are initially measured at the present value of
the remaining lease payments discounted using the implicit interest
rate in the lease or, if that rate is not readily determinable, the
Corporation's incremental borrowing rate. Lease payments over the
estimated lease term included in the measurement of the lease
liability comprise of: fixed payments, adjusted for any lease
incentives receivable, variable payments that are based on an index
or a rate, amounts expected to be payable under residual value
guarantees, the exercise price of a purchase option if the lessee
is reasonably certain to exercise that option, and payments of
penalties for early termination of a lease unless the Corporation
is reasonably certain not to terminate early. Not included in the
balance of lease liabilities are short-term leases (defined as
leases with a lease term of 12 months or less), leases of low-value
assets and variable lease payments not linked to an index, which
are all expensed as incurred in the consolidated statements of
earnings. Lease liabilities are subsequently measured by increasing
the carrying amount to reflect interest on the lease liability
(using the effective interest rate method) and by reducing the
carrying amount to reflect the lease payments made.
Right-of-use assets at inception include the initial measurement
of the corresponding lease liability, lease payments made at or
before the commencement date and any initial direct costs.
Right-of-use assets are subsequently measured at cost less
accumulated depreciation and impairment losses. Depreciation of
right-of-use assets is recorded in selling and administrative
expenses. Depreciation is recorded on a straight-line basis over
the lease term, unless the lease transfers ownership of the
underlying asset to the Corporation by the end of the lease term,
in which case depreciation is recorded from the commencement date
to the end of the useful life of the underlying asset.
The Corporation remeasures the lease liability (and makes a
corresponding adjustment to the related right-of-use asset) if
there is a change in the future lease payments, a change in the
Corporation's estimate of the amounts expected to be payable or if
the Corporation changes its assessments of whether it will exercise
a purchase, renewal, or termination option.
As a lessor
When the Corporation acts as lessor, it determines at lease
commencement whether each lease is a finance lease or an operating
lease. To classify each lease, the Corporation makes an overall
assessment of whether the lease transfers to the lessee
substantially all of the risks and rewards of ownership incidental
to ownership of the underlying asset. If this is the case, then the
lease is a finance lease; if not, then it is an operating lease. As
part of this assessment, the Corporation considers certain
indicators such as whether the lease is for the major part of the
economic life of the asset.
Operating leases
The Corporation rents equipment to
customers under rental agreements with terms of up to 5 years. The
rentals have been assessed and classified as operating leases.
Revenue is presented as equipment rental revenue and recognized
evenly over the term of the rental agreement.
Finance leases
The Corporation subleases certain
equipment to customers. The Corporation assesses and classifies its
subleases as finance leases, and therefore derecognizes the
right-of-use assets relating to the respective head leases,
recognizes lease receivables equal to the net investment in the
subleases, and retains the previously recognized lease liabilities
in its capacity as lessee.
Goodwill and intangible assets
Goodwill arising in a
business combination is recognized as an asset at the date that
control is acquired. Goodwill and indefinite life intangible assets
are subsequently measured at cost less accumulated impairment
losses. Goodwill and indefinite life intangible assets are not
amortized but are tested for impairment at least annually, or more
frequently if certain indicators arise that indicate the assets
might be impaired. Goodwill and indefinite life intangible assets
are allocated to cash-generating units ("CGUs") that are expected
to benefit from the synergies of the acquisition.
Product distribution rights and brands represent the fair value
attributed to these rights and brands at the time of acquisition
and are classified as indefinite life intangible assets because the
Corporation is generally able to renew these rights and brands with
minimal cost of renewal.
Customer relationships and vendor relationships are amortized on
a straight-line basis over their useful lives which range from 4 to
12 years. Computer application software is classified as an
intangible asset and is amortized on a straight-line basis over the
useful life ranging from 1 to 15 years.
Impairment
Property, plant and equipment, rental
equipment, right-of-use assets and definite life intangible assets
are reviewed at the end of each period to determine if any
indicators of impairment exist. If an indicator of impairment is
identified, an impairment test is performed comparing its
recoverable amounts to its carrying value. An impairment loss would
be recognized as the amount by which the asset's carrying amount
exceeds its recoverable amount. Where the asset does not generate
cash flows that are independent of other assets, impairment is
considered for the CGU or group of CGUs to which the asset
belongs.
Goodwill and indefinite life intangible assets are tested for
impairment at least annually or whenever events or changes in
circumstances indicate that their carrying amount may not be
recoverable. To test for impairment, the Corporation compares the
carrying values of its goodwill and indefinite life intangibles to
their recoverable amounts. Recoverable amount is the higher of
value in use or fair value less costs of disposal, if the fair
value can be readily determined. The value in use is the present
value of future cash flows using a pre-tax discount rate that
reflects the time value of money and the risk specific to the
assets. The fair value less costs of disposal is determined either
by an adjusted net asset-based approach or by the present value of
future cash flows from a market participant perspective. Any
impairment of goodwill or indefinite life intangible assets would
be recorded as a charge against earnings.
A CGU is the smallest identifiable group of assets that
generates cash inflows that are largely independent of the cash
inflows from other assets or groups of assets. For the purpose of
impairment testing the CGUs are grouped at the level at which it is
monitored, which is at the consolidated Corporation level. As a
result, goodwill and intangible assets impairment has been tested
for impairment using the cash flows generated by the consolidated
operations of the Corporation.
Financial assets measured at amortized cost are assessed for
impairment at the end of each reporting period and a loss allowance
is measured by estimating the lifetime expected credit losses
("ECL"). The Corporation uses the simplified approach to determine
ECL on trade and other receivables, using a provision matrix based
on historical credit loss experiences adjusted to reflect
information about current economic conditions and forecasts of
future economic conditions to estimate lifetime ECL. The ECL models
applied to other financial assets and contract assets also required
judgement, assumptions and estimations on changes in credit risks,
forecasts of future economic conditions and historical information
on the credit quality of the financial asset. Impairment losses are
recorded in selling and administrative expenses with the carrying
amount of the financial asset reduced through the use of impairment
allowance accounts.
Cash and bank indebtedness
Cash and bank indebtedness
includes cash on hand, demand deposits, bank overdrafts and
outstanding cheques. The Corporation considers bank indebtedness to
be an integral part of the Corporation's cash management. Cash and
bank indebtedness are offset and the net amount presented in the
consolidated statements of financial position to the extent that
there is a right to set off and a practice of net settlement.
Borrowing costs
Borrowing costs directly attributable
to the acquisition or construction of a qualifying asset are
capitalized, until those assets are substantially ready for their
intended use. Qualifying assets are those that take a substantial
period of time to prepare for their intended use. All other
borrowing costs are recognized in finance costs in the period in
which they are incurred.
Finance costs
Finance costs are comprised of interest
on the Corporation's long-term debt and debentures, interest on
lease liabilities, and interest income on lease receivables, and
are net of any borrowing costs that have been capitalized.
Transaction costs directly attributable to the acquisition or
amendment of long-term debt or debentures are deferred and
amortized to finance costs over the term of the related long-term
debt or debentures using the effective interest rate method.
Deferred financing costs reduce the carrying amount of the related
long-term debt or debentures.
Government grants
Government grants are recognized
when there is reasonable assurance that the grant will be received
and all conditions associated with the grant are met. Claims under
income-related government grants are reported in the consolidated
statements of earnings as a deduction from the related expenses.
Government grants receivable are recorded in trade and other
receivables on the consolidated statements of financial
position.
Derivative financial instruments and hedge
accounting
The Corporation uses derivative financial instruments in the
management of: a) its foreign currency exposures related to certain
inventory purchases and customer sales commitments, b) its interest
rate risk related to its variable rate debt, and c) its equity
price risk related to certain share-based compensation plans. The
Corporation's policy is to not utilize derivative financial
instruments for trading or speculative purposes. Where the
Corporation intends to apply hedge accounting it formally documents
the relationship between the derivative and the risk being hedged,
as well as the risk management objective and strategy for
undertaking the hedge transaction. The documentation links the
derivative to a specific asset or liability or to specific firm
commitments or forecasted transactions. The Corporation also
assesses, at the hedge's inception and at least quarterly whether
the hedge is effective in offsetting changes in fair values or cash
flows of the risk being hedged. Should a hedge become ineffective,
hedge accounting will be discontinued prospectively. All derivative
instruments are recorded in the consolidated statements of
financial position at fair value. All changes in fair value are
recorded in earnings unless hedge accounting is applied, in which
case the effective portion of changes in fair value of the hedging
instrument are recorded in other comprehensive income. If the cash
flow hedge of a firm commitment or forecasted transaction results
in the recognition of a non-financial asset or liability, then, at
the time the asset or liability is recognized, the associated gains
or losses on the derivative that had previously been recognized in
other comprehensive income are included in the initial measurement
of the asset or liability.
Share-based compensation plans
The fair value of
share-based compensation plan rights is based on the trading price
of a Wajax Corporation common share on the Toronto Stock Exchange
("TSX") or a Monte Carlo
simulation. Compensation expense for share-settled plans is based
upon the fair value of the rights at the date of grant and is
charged to selling and administrative expenses on a straight-line
basis over the vesting period, with an offsetting adjustment to
contributed surplus. Compensation expense for cash-settled plans
varies with the price of the Corporation's shares and is charged to
selling and administrative expenses, recognized over the vesting
period with an offset to accounts payable and accrued
liabilities.
Employee benefits
The Corporation has defined
contribution pension plans for most of its employees. The cost of
the defined contribution plans is recognized in earnings based on
the contributions required to be made each year.
The Corporation also has defined benefit plans covering certain
of its employees. The benefits are based on years of service and
the employees' earnings. Defined benefit plan obligations are
accrued as the employees render the services necessary to earn the
pension benefits. The Corporation has adopted the following
policies:
- The cost of pension benefits earned by employees is actuarially
determined using the projected unit credit method for defined
benefit plans and management's best estimate of salary escalation,
and retirement ages of employees.
- For purposes of calculating expected return on plan assets,
those assets are valued at fair value.
- The charge to earnings for the defined benefit plans is split
between an operating cost and a finance charge. The finance charge
represents the net interest cost on the defined benefit obligation
net of the expected return on plan assets and is included in
selling and administrative expenses.
- Actuarial gains and losses are recognized in full in other
comprehensive income in the year in which they occur.
Income taxes
Income tax expense comprises current and
deferred taxes. Current and deferred taxes are recognized in
earnings except to the extent that they relate to a business
combination or to items recognized directly in equity or in other
comprehensive income.
Current tax is the expected taxes payable or receivable on the
taxable income or loss for the year, using tax rates enacted or
substantively enacted at the reporting date, and any adjustment to
income taxes payable in respect of previous years.
Deferred tax is recognized in respect of temporary differences
between the carrying amounts of assets and liabilities for
financial reporting purposes and the amounts used for taxation
purposes. Deferred tax is measured at the tax rates that are
expected to be applied to temporary differences when they reverse,
based on the laws that have been enacted or substantively enacted
by the reporting date.
A deferred tax asset is recognized for unused tax losses and
deductible temporary differences to the extent that it is probable
that future taxable profits will be available against which they
can be utilized. Deferred tax assets are reviewed at each reporting
date and are reduced to the extent that it is no longer probable
that the related tax benefit will be realized.
4. CHANGE IN ACCOUNTING POLICIES
During the year, the Corporation did not adopt any new
accounting standards or amendments that had an impact on the
Corporation's consolidated financial statements.
Accounting standards and amendments issued but not yet
adopted
- Amendments to IAS 1, Presentation of Financial
Statements (effective January 1,
2023) clarify the classification of liabilities as current
or non-current. For the purposes of non-current classification, the
amendments remove the requirement for a right to defer settlement
of a liability for at least twelve months to be unconditional.
Instead, such a right must have substance and exist at the end of
the reporting period in order to qualify for non-current
classification. Management is currently assessing the impact of
adopting these amendments on its financial statements.
5. ACQUISITION OF BUSINESS
Tundra Process Solutions Ltd. ("Tundra")
On January 22, 2021, the
Corporation acquired all of the issued and outstanding shares of
Calgary, Alberta-based Tundra.
Founded in 1999, Tundra provides maintenance and technical services
to customers in the western Canadian midstream oil and gas, oil
sands, petrochemical, mining, forestry and municipal sectors.
Tundra also distributes a diverse range of industrial process
equipment, representing industry-leading manufacturers of valves
and actuators, instrumentation and controls, motors and drives,
control buildings, boilers and water treatment solutions.
The acquisition was accounted for as a business combination
using the acquisition method whereby the net assets acquired were
recorded at fair value.
The following table summarizes the acquisition-date fair value
of each major class of consideration transferred, the recognized
amounts of the identifiable assets acquired and liabilities
assumed, and the resulting value of goodwill:
Consideration
transferred:
|
|
Cash
consideration
|
$
|
74,137
|
Fair value of common
share consideration
|
25,256
|
|
$
|
99,393
|
Fair value of
assets and liabilities recognized:
|
|
Cash
|
$
|
597
|
Trade and other
receivables
|
16,632
|
Contract
assets
|
7,951
|
Inventory
|
15,307
|
Prepaid
expenses
|
241
|
Property, plant and
equipment
|
4,329
|
Right-of-use
assets
|
6,138
|
Accounts payable and
accrued liabilities
|
(20,196)
|
Contract
liabilities
|
(220)
|
Lease
liabilities
|
(6,076)
|
Deferred tax
liabilities
|
(9,218)
|
Tangible net assets
acquired
|
$
|
15,485
|
Intangible
assets
|
42,000
|
Goodwill
|
41,908
|
|
$
|
99,393
|
As at December 31, 2021, the
purchase price allocation is considered final. Net cash outflow for
the acquisition was $73,540, as
$597 of cash was acquired as part of
Tundra's net assets. The fair value of common shares transferred as
consideration is based on the Corporation's quoted share price on
the date of acquisition, which was $18.61 per share.
Trade and other receivables represents gross contractual amounts
receivable of $16,809 less
management's best estimate of the allowance for credit losses of
$177.
The Corporation acquired intangible assets as part of the
acquisition including customer relationships, vendor relationships
and brand. The fair values of customer relationships, vendor
relationships and brand acquired in the business acquisition were
determined using an income approach. The customer relationships and
vendor relationships were fair valued using the multi-period excess
earnings and with-and-without methods, respectively. The valuation
methods are based on the discounted cash flows expected to be
derived from the ownership of the assets. To estimate the fair
value of the brand acquired, the relief from royalty method was
applied to forecast revenue using an appropriate notional royalty
rate.
Goodwill arising from the acquisition is attributable mainly to
the ability to leverage the assembled workforce, industry
knowledge, future growth and the potential to realize synergies in
the form of cost savings. The goodwill recorded on the acquisition
of Tundra is not deductible for income tax purposes. Tundra
revenues of $125,438 and net earnings
of $5,158 were included in the
consolidated statements of earnings from the date of acquisition to
December 31, 2021. Had the
acquisition of Tundra occurred on January 1,
2021, the consolidated revenue would have increased by
$5,449 and the consolidated net
earnings would have increased by $145
for the year ended December 31,
2021.
Tundra transaction costs, primarily for advisory services, were
$405 for the year ended December 31, 2021 and were included in selling
and administrative expenses in the consolidated statements of
earnings. Additionally, Tundra transaction costs of $1,041 were recognized during the fourth quarter
of 2020 in selling and administrative expenses.
QT Valve & Supply Limited ("QT Valve")
On September 1, 2021, the
Corporation acquired all of the issued and outstanding shares of
Fort St. John, British
Columbia-based QT Valve, a supplier of valves and valve
services to the western oil and gas market. QT Valve was acquired
for total consideration of $1,950,
subject to post-closing adjustments. Tangible net assets acquired
and goodwill recognized upon acquisition were $1,126 and $824,
respectively. Final valuations of certain items are not yet
complete. Therefore, the purchase price allocation is preliminary
and subject to adjustment on completion of the valuation
process.
6. TRADE AND OTHER RECEIVABLES
The Corporation's trade and other receivables consist of trade
accounts receivable from customers and other accounts receivable,
generally from suppliers for warranty and rebates. Trade and other
receivables are comprised of the following:
|
December 31,
2021
|
December 31,
2020
|
Trade accounts
receivable
|
$
|
196,762
|
$
|
191,482
|
Less: allowance for
credit losses
|
(1,080)
|
(3,626)
|
Net trade accounts
receivable
|
$
|
195,682
|
$
|
187,856
|
Other
receivables
|
27,830
|
26,651
|
Total trade and other
receivables
|
$
|
223,512
|
$
|
214,507
|
The Corporation has an agreement with a financial institution to
sell 100% of selected trade accounts receivable on a recurring,
non-recourse basis. Under the agreement, up to $20,000 of accounts receivable may be sold to the
financial institution and can remain outstanding at any point in
time. After the sale, the Corporation does not retain any interests
in the accounts receivable and removes them from its consolidated
statement of financial position, however the Corporation continues
to service and collect the outstanding accounts receivable on
behalf of the financial institution. As at December 31, 2021, the Corporation continues to
service and collect $10,169 in
accounts receivable on behalf of this financial institution
(December 31, 2020 - $11,696). Net proceeds from this program are
classified in operating activities in the consolidated statements
of cash flows.
The Corporation's exposure to credit and currency risks related
to trade and other receivables is disclosed in Note 18.
7. CONTRACT ASSETS AND LIABILITIES
The following table provides information about contract assets
and contract liabilities from contracts with customers:
|
December 31,
2021
|
December 31,
2020
|
Contract
assets
|
$
|
36,975
|
$
|
23,003
|
Contract
liabilities
|
19,545
|
7,064
|
The contract assets primarily relate to the Corporation's rights
to consideration for work completed but not billed at the reporting
date on product support and engineered repair services
("ERS") revenue. The contract assets are transferred to
receivables when billed upon completion of significant milestones.
The contract liabilities primarily relate to the advance billing or
advance consideration received from customers on equipment sales,
industrial parts, and ERS revenue, for which revenue is recognized
when control transfers to the customer.
Revenue recognized in 2021 that was included in the contract
liability balance at the beginning of the year was $6,599 (2020 - $6,535).
8. INVENTORY
The Corporation's inventory balance consists of the
following:
|
December 31,
2021
|
December 31,
2020
|
Equipment
|
$
|
208,377
|
$
|
218,740
|
Parts
|
148,587
|
125,252
|
Work-in-process
|
31,738
|
13,429
|
Total
inventory
|
$
|
388,702
|
$
|
357,421
|
All amounts shown are net of obsolescence provisions of
$29,825 (December 31, 2020 - $28,144). For the year ended December 31, 2021, $3,172 (2020 - $7,111) was recorded in cost of sales for the
write-down of inventory to estimated net realizable value.
For the year ended December 31,
2021, the Corporation recognized $1,052,042 (2020 - $929,646) of inventory as an expense which is
included in cost of sales.
As at December 31, 2021, the
Corporation has included $56,452
(December 31, 2020 - $41,815) in equipment inventory related to
short-term rental contracts that are expected to convert to
equipment sales within a six to twelve month period.
Substantially all of the Corporation's inventory is pledged as
security for the bank credit facility (Note 17).
Deposits on inventory in the consolidated statements of
financial position amounted to $7,064
as at December 31, 2021 (December 31, 2020 - $44,197). The deposits on inventory as at
December 31, 2021 relates entirely to
ordered inventory, as the consignment program relating to
construction-class excavators ended October
31, 2021 and the Corporation purchased all the remaining
consignment inventory on hand during the fourth quarter of
2021.
9. PROPERTY, PLANT AND EQUIPMENT &
RENTAL EQUIPMENT
|
Land and
buildings
|
Equipment
and
vehicles
|
Computer
hardware
|
Furniture
and
fixtures
|
Leasehold
improvements
|
Property,
plant and
equipment
|
Rental
equipment
|
Cost
|
|
|
|
|
|
|
|
December 31,
2020
|
$
|
28,747
|
$
|
64,326
|
$
|
5,004
|
$
|
10,617
|
$
|
12,362
|
$
|
121,056
|
$
|
111,804
|
Additions
|
56
|
4,839
|
212
|
357
|
475
|
5,939
|
10,133
|
Transfer from
leased to
owned at end of lease
|
—
|
3,014
|
—
|
—
|
—
|
3,014
|
—
|
Other
transfers
|
—
|
652
|
(339)
|
—
|
—
|
313
|
(313)
|
Disposals
|
(6,150)
|
(7,525)
|
(182)
|
(653)
|
(816)
|
(15,326)
|
(21,402)
|
Acquisition of
business
(Note 5)
|
—
|
2,650
|
494
|
362
|
878
|
4,384
|
—
|
December 31,
2021
|
$
|
22,653
|
$
|
67,956
|
$
|
5,189
|
$
|
10,683
|
$
|
12,899
|
$
|
119,380
|
$
|
100,222
|
Accumulated
depreciation
|
|
|
|
|
|
|
|
December 31,
2020
|
$
|
13,699
|
$
|
46,125
|
$
|
3,465
|
$
|
7,768
|
$
|
8,628
|
$
|
79,685
|
$
|
54,903
|
Charge for the
year
|
366
|
4,662
|
889
|
612
|
964
|
7,493
|
15,228
|
Transfer from
leased to
owned at end of lease
|
—
|
2,501
|
—
|
—
|
—
|
2,501
|
—
|
Other
transfers
|
—
|
166
|
—
|
—
|
—
|
166
|
(166)
|
Disposals
|
(1,925)
|
(6,539)
|
(174)
|
(579)
|
(816)
|
(10,033)
|
(15,493)
|
December 31,
2021
|
$
|
12,140
|
$
|
46,915
|
$
|
4,180
|
$
|
7,801
|
$
|
8,776
|
$
|
79,812
|
$
|
54,472
|
Carrying
amount
|
|
|
|
|
|
|
|
December 31,
2021
|
$
|
10,513
|
$
|
21,041
|
$
|
1,009
|
$
|
2,882
|
$
|
4,123
|
$
|
39,568
|
$
|
45,750
|
|
|
|
|
|
|
|
|
Cost
|
|
|
|
|
|
|
|
December 31,
2019
|
$
|
33,216
|
$
|
65,655
|
$
|
6,389
|
$
|
11,651
|
$
|
12,182
|
$
|
129,093
|
$
|
134,124
|
Additions
|
2,006
|
2,853
|
77
|
674
|
900
|
6,510
|
16,489
|
Transfer from leased
to
owned at end of lease
|
—
|
4,516
|
—
|
—
|
—
|
4,516
|
—
|
Other
transfers
|
—
|
66
|
—
|
—
|
—
|
66
|
(66)
|
Disposals
|
(6,475)
|
(11,708)
|
(1,730)
|
(1,734)
|
(891)
|
(22,538)
|
(38,743)
|
Acquisition of
business
|
—
|
2,944
|
268
|
26
|
171
|
3,409
|
—
|
December 31,
2020
|
$
|
28,747
|
$
|
64,326
|
$
|
5,004
|
$
|
10,617
|
$
|
12,362
|
$
|
121,056
|
$
|
111,804
|
Accumulated
depreciation
|
|
|
|
|
|
|
|
December 31,
2019
|
$
|
16,891
|
$
|
48,548
|
$
|
4,153
|
$
|
8,790
|
$
|
8,572
|
$
|
86,954
|
$
|
57,104
|
Charge for the
year
|
506
|
4,469
|
1,041
|
573
|
938
|
7,527
|
18,526
|
Transfer from leased
to
owned at end of lease
|
—
|
3,881
|
—
|
—
|
—
|
3,881
|
—
|
Other
transfers
|
—
|
66
|
—
|
—
|
—
|
66
|
(66)
|
Disposals
|
(3,698)
|
(10,839)
|
(1,729)
|
(1,595)
|
(882)
|
(18,743)
|
(20,661)
|
December 31,
2020
|
$
|
13,699
|
$
|
46,125
|
$
|
3,465
|
$
|
7,768
|
$
|
8,628
|
$
|
79,685
|
$
|
54,903
|
Carrying
amount
|
|
|
|
|
|
|
|
December 31,
2020
|
$
|
15,048
|
$
|
18,201
|
$
|
1,539
|
$
|
2,849
|
$
|
3,734
|
$
|
41,371
|
$
|
56,901
|
The disposals of property, plant and equipment included the sale
and leaseback transactions described in Note 10. All property,
plant and equipment except land and buildings have been pledged as
security for bank debt (Note 17).
10. RIGHT-OF-USE ASSETS
|
Properties
|
Vehicles
|
Computer
hardware
|
Equipment
|
Total
|
Cost
|
|
|
|
|
|
December 31,
2020
|
$
|
149,828
|
$
|
27,155
|
$
|
2,449
|
$
|
—
|
$
|
179,432
|
Additions
|
17,823
|
6,053
|
1,838
|
4,085
|
29,799
|
Disposals
|
(2,542)
|
(1,280)
|
(569)
|
—
|
(4,391)
|
Disposal to lease
receivables upon sublease
|
—
|
—
|
—
|
(4,085)
|
(4,085)
|
Transfer from
leased to owned at end of lease
|
—
|
(3,014)
|
—
|
—
|
(3,014)
|
Acquisition of
businesses (Note 5)
|
4,936
|
1,169
|
—
|
33
|
6,138
|
December 31,
2021
|
$
|
170,045
|
$
|
30,083
|
$
|
3,718
|
$
|
33
|
$
|
203,879
|
|
|
|
|
|
|
Accumulated
depreciation
|
|
|
|
|
|
December 31,
2020
|
$
|
33,941
|
$
|
13,116
|
$
|
642
|
$
|
—
|
$
|
47,699
|
Charge for the
year
|
21,332
|
5,190
|
658
|
10
|
27,190
|
Disposals
|
(2,014)
|
(664)
|
(334)
|
—
|
(3,012)
|
Transfer from
leased to owned at end of lease
|
—
|
(2,501)
|
—
|
—
|
(2,501)
|
December 31,
2021
|
$
|
53,259
|
$
|
15,141
|
$
|
966
|
$
|
10
|
$
|
69,376
|
Carrying
amount
|
|
|
|
|
|
December 31,
2021
|
$
|
116,786
|
$
|
14,942
|
$
|
2,752
|
$
|
23
|
$
|
134,503
|
|
|
|
|
|
|
Cost
|
|
|
|
|
|
December 31,
2019
|
$
|
120,242
|
$
|
25,614
|
$
|
1,510
|
$
|
—
|
$
147,366
|
Additions
|
18,906
|
7,123
|
939
|
5,412
|
32,380
|
Disposals
|
(1,898)
|
(1,414)
|
—
|
—
|
(3,312)
|
Disposal to lease
receivables upon sublease
|
—
|
—
|
—
|
(5,412)
|
(5,412)
|
Transfer from leased
to owned at end of lease
|
—
|
(4,516)
|
—
|
—
|
(4,516)
|
Acquisition of
business
|
12,578
|
348
|
—
|
—
|
12,926
|
December 31,
2020
|
$
|
149,828
|
$
|
27,155
|
$
|
2,449
|
$
|
—
|
$
|
179,432
|
|
|
|
|
|
|
Accumulated
depreciation
|
|
|
|
|
|
December 31,
2019
|
$
|
17,344
|
$
|
12,785
|
$
|
146
|
$
|
—
|
$
|
30,275
|
Charge for the
year
|
18,495
|
4,962
|
496
|
—
|
23,953
|
Disposals
|
(1,898)
|
(750)
|
—
|
—
|
(2,648)
|
Transfer from leased
to owned at end of lease
|
—
|
(3,881)
|
—
|
—
|
(3,881)
|
December 31,
2020
|
$
|
33,941
|
$
|
13,116
|
$
|
642
|
$
|
—
|
$
|
47,699
|
Carrying
amount
|
|
|
|
|
|
December 31,
2020
|
$
|
115,887
|
$
|
14,039
|
$
|
1,807
|
$
|
—
|
$
|
131,733
|
During the year ended December 31,
2021, the Corporation entered into sale and leaseback
transactions for three of its owned properties (2020 - two of its
owned properties). The proceeds net of transaction costs on the
sale of the properties were $13,819
(2020 - $6,351) and the carrying
amount was $3,623 (2020 -
$1,779), resulting in a total gain on
the sale of the properties of $10,196
(2020 - $4,572), of which
$880 (2020 - $1,470) was recognized in the consolidated
statements of earnings at the time of transaction and the remaining
$9,316 (2020 - $3,102) deferred as a reduction of the
right-of-use assets. The Corporation also recorded lease
liabilities of $10,534 (2020 -
$4,429) and right-of-use assets of
$1,218 (2020 - $1,327) related to these sale and leaseback
transactions. The terms of the three leases are 10, 10 and 15 years
(2020 - both leases had a term of 10 years).
11. GOODWILL AND INTANGIBLE ASSETS
The Corporation performed its annual impairment test of its
goodwill and indefinite life intangibles as at December 31, 2021. The recoverable amount of the
CGU group was estimated based on the present value of the future
cash flows expected to be derived from the CGU group (value in
use). This approach requires assumptions about revenue growth
rates, EBITDA margins, tax rates, discount rates and the level of
working capital required to support the business. The maintainable
discretionary after-tax cash flows from operations are based on
historical results, the Corporation's projected 2022 operating
budget and its long term strategic plan. To prepare these
calculations, the forecasts were extrapolated beyond the five year
period at the estimated long-term inflation rate of 2% (2020 - 2%).
The Corporation assumed a discount rate of approximately 9.0% (2020
- 9.9%) which is based on the Corporation's pre-tax weighted
average cost of capital.
The tax rates applied to the cash flow projections were based on
the effective tax rate of the Corporation of approximately 27.2%.
Tax assumptions are sensitive to changes in tax laws as well as
assumptions about the jurisdictions in which profits are earned. It
is possible that actual tax rates could differ from those
assumed.
The Corporation concluded as at December
31, 2021 that no impairment existed in either the goodwill
or the intangible assets with an indefinite life, as the
recoverable amount of the CGU group exceeded its carrying
value.
The Corporation did not reverse any impairment losses for
definite life intangible assets for the years ended December 31, 2021 and December 31, 2020.
|
Goodwill
|
Product
distribution
rights/Brands
|
Customer
relationships/
Vendor
relationships
|
Software
|
Total
|
Cost
|
|
|
|
|
|
December 31,
2020
|
$
|
56,114
|
$
|
3,236
|
$
|
27,902
|
$
|
16,130
|
$
|
103,382
|
Additions
|
—
|
—
|
—
|
1,400
|
1,400
|
Disposals
|
—
|
—
|
(7,402)
|
(30)
|
(7,432)
|
Acquisition of
businesses
(Note 5)
|
42,732
|
15,000
|
27,000
|
—
|
84,732
|
December 31,
2021
|
$
|
98,846
|
$
|
18,236
|
$
|
47,500
|
$
|
17,500
|
$
|
182,082
|
|
|
|
|
|
|
Accumulated
amortization
|
|
|
|
|
|
December 31,
2020
|
$
|
—
|
$
|
—
|
$
|
11,398
|
$
|
1,258
|
$
|
12,656
|
Charge for the
year
|
—
|
—
|
4,697
|
786
|
5,483
|
Disposals
|
—
|
—
|
(7,402)
|
(30)
|
(7,432)
|
December 31,
2021
|
$
|
—
|
$
|
—
|
$
|
8,693
|
$
|
2,014
|
$
|
10,707
|
|
|
|
|
|
|
Carrying
amount
|
|
|
|
|
|
December 31,
2021
|
$
|
98,846
|
$
|
18,236
|
$
|
38,807
|
$
|
15,486
|
$
|
171,375
|
|
|
|
|
|
|
Cost
|
|
|
|
|
|
December 31,
2019
|
$
|
50,737
|
$
|
3,236
|
$
|
23,902
|
$
|
16,020
|
$
|
93,895
|
Additions
|
—
|
—
|
—
|
4,181
|
4,181
|
Disposals
|
—
|
—
|
—
|
(4,071)
|
(4,071)
|
Acquisition of
business
|
5,377
|
—
|
4,000
|
—
|
9,377
|
December 31,
2020
|
$
|
56,114
|
$
|
3,236
|
$
|
27,902
|
$
|
16,130
|
$
|
103,382
|
|
|
|
|
|
|
Accumulated
amortization
|
|
|
|
|
|
December 31,
2019
|
$
|
—
|
$
|
—
|
$
|
9,223
|
$
|
5,100
|
$
|
14,323
|
Charge for the
year
|
—
|
—
|
2,175
|
229
|
2,404
|
Disposals
|
—
|
—
|
—
|
(4,071)
|
(4,071)
|
December 31,
2020
|
$
|
—
|
$
|
—
|
$
|
11,398
|
$
|
1,258
|
$
|
12,656
|
|
|
|
|
|
|
Carrying
amount
|
|
|
|
|
|
December 31,
2020
|
$
|
56,114
|
$
|
3,236
|
$
|
16,504
|
$
|
14,872
|
$
|
90,726
|
During the year, $153 (2020 -
$857) of borrowing costs directly
attributable to the construction of qualifying assets were
capitalized. The capitalization rate used to determine the amount
of borrowing costs capitalized during the year was 3.0% (2020 -
3.7%).
Amortization of intangible assets is charged to selling and
administrative expenses.
12. ACCOUNTS PAYABLE AND ACCRUED
LIABILITIES
Accounts payable and accrued liabilities are comprised of the
following:
|
December 31,
2021
|
December 31,
2020
|
Trade
payables
|
$
|
178,522
|
$
|
137,016
|
Deferred rental
income
|
1,012
|
854
|
Supplier payables
with extended terms
|
30,762
|
23,493
|
Payroll, bonuses and
incentives
|
44,501
|
26,204
|
Accrued
liabilities
|
51,043
|
44,159
|
Accounts payable and
accrued liabilities
|
$
|
305,840
|
$
|
231,726
|
Supplier payables with extended terms relate to equipment
purchases from suppliers with payment terms ranging anywhere from
approximately 60 days to 8 months.
13. PROVISIONS AND CONTINGENCIES
|
Restructuring
|
Warranties
|
Other
|
Total
|
Provisions, December
31, 2020
|
$
|
3,752
|
$
|
1,074
|
$
|
2,134
|
$
|
6,960
|
Charge for the
year
|
—
|
10,205
|
2,713
|
12,918
|
Utilized in the
year
|
(2,881)
|
(9,652)
|
(1,562)
|
(14,095)
|
Provisions, December
31, 2021
|
$
|
871
|
$
|
1,627
|
$
|
3,285
|
$
|
5,783
|
|
|
|
|
|
Current
portion
|
$
|
871
|
$
|
1,627
|
$
|
3,069
|
$
|
5,567
|
Non-current
portion
|
—
|
—
|
216
|
216
|
Total
|
$
|
871
|
$
|
1,627
|
$
|
3,285
|
$
|
5,783
|
Contingencies
In the ordinary course of business, the
Corporation is contingently liable for various amounts that could
arise from litigation, environmental matters or other sources. The
Corporation does not expect the resolution of these matters to have
a materially adverse effect on its financial position or results of
operations. Provisions have been made in these consolidated
financial statements when the liability is expected to result in an
outflow of economic resources, and where the obligation can be
reliably measured.
14. LEASE LIABILITIES AND LEASE
RECEIVABLES
As lessee
The Corporation leases properties for its
branch network, certain vehicles, machinery and IT equipment.
The change in lease liabilities is as follows:
For the year ended
December 31
|
Note
|
2021
|
2020
|
Balance at beginning
of year
|
|
$
|
153,033
|
$
|
127,130
|
Changes from
operating cash flows
|
|
|
|
Finance costs paid on
lease liabilities
|
|
(7,869)
|
(8,152)
|
Changes from
financing cash flows
|
|
|
|
Payment of lease
liabilities
|
|
(28,896)
|
(22,940)
|
Other
changes
|
|
|
|
Acquisition of
business
|
5
|
6,076
|
13,250
|
Interest
expense
|
23
|
7,869
|
8,152
|
New leases, net of
disposals
|
|
37,925
|
35,593
|
Balance at end of
year
|
|
$
|
168,138
|
$
|
153,033
|
Current
portion
|
|
$
|
30,541
|
$
|
23,852
|
Non-current
portion
|
|
$
|
137,597
|
$
|
129,181
|
Not included in the balance of lease liabilities are short-term
leases, leases of low-value assets and variable lease payments not
linked to an index. Variable lease payments, lease payments
associated with short-term leases and leases of low-value assets
are expensed as incurred in the consolidated statements of
earnings.
For the year ended
December 31
|
Note
|
2021
|
2020
|
Expense related to
short-term leases
|
|
$
|
225
|
$
|
396
|
Expense related to
low value assets, excluding short-term leases
of low value assets
|
|
34
|
10
|
Expense related to
variable lease payments not included in the
measurement of lease liabilities
|
|
2,582
|
1,867
|
Payment of lease
liabilities
|
|
28,896
|
22,940
|
Interest paid on
lease liabilities
|
23
|
7,869
|
8,152
|
Total outflow for
leases
|
|
$
|
39,606
|
$
|
33,365
|
The maturity analysis of contractual undiscounted cash flows of
lease obligations is as follows:
|
December 31,
2021
|
December 31,
2020
|
Within one
year
|
$
|
48,768
|
$
|
37,008
|
Between one and three
years
|
73,977
|
64,811
|
Between three and
five years
|
47,485
|
43,997
|
More than five
years
|
80,721
|
81,109
|
Total undiscounted
lease obligations
|
$
|
250,951
|
$
|
226,925
|
As lessor
Operating leases
The Corporation rents equipment to
customers under rental agreements with terms of up to 5 years. The
rentals have been assessed and classified as operating leases.
Revenue is presented as equipment rental revenue and recognized
evenly over the term of the rental agreement. The future minimum
lease payments receivable under the agreements are as follows:
|
December 31,
2021
|
December 31,
2020
|
Less than one
year
|
$
|
6,791
|
$
|
6,074
|
Between one and five
years
|
8,567
|
5,855
|
Future minimum lease
payments receivable
|
$
|
15,358
|
$
|
11,929
|
Finance leases
The Corporation subleases certain
equipment to customers. The Corporation assesses and classifies its
subleases as finances leases, and therefore derecognizes the
right-of-use assets relating to the respective head leases,
recognizes lease receivables equal to the net investment in the
subleases, and retains the previously recognized lease liabilities
in its capacity as lessee. The following table sets out a maturity
analysis of lease receivables, showing the undiscounted lease
payments to be received after the reporting date:
|
December 31,
2021
|
December 31,
2020
|
Less than one
year
|
$
|
3,382
|
$
|
2,223
|
Between one and five
years
|
6,303
|
5,255
|
Total undiscounted
lease payments receivable
|
9,685
|
7,478
|
Unearned finance
income
|
(407)
|
(319)
|
Lease
receivables
|
$
|
9,278
|
$
|
7,159
|
Current
portion
|
$
|
3,187
|
$
|
2,039
|
Non-current
portion
|
$
|
6,091
|
$
|
5,120
|
15. EMPLOYEE BENEFITS
Prior to December 31, 2019, the
Corporation sponsored three pension plans: the Wajax Limited
Pension Plan (the "Employees' Plan") which, except for a small
group of employees in a defined benefit plan, was a defined
contribution plan, and two defined benefit plans: the Pension Plan
for Executive Employees of Wajax Limited (the "Executive Plan") and
the Wajax Limited Supplemental Executive Retirement Plan (the
"SERP"). Effective December 31, 2019,
the Employees' Plan was wound up. Benefit accruals under the plan
were frozen effective as of such date and all active members joined
a new defined contribution plan sponsored by the Corporation, the
Wajax Limited Defined Contribution Pension Plan (the "DC Plan").
During the year, the Corporation established and sponsored a
Simplified Pension Plan (the "SP Plan"), designed as a defined
contribution plan for employees in the province of Quebec.
During the year, the Corporation settled benefit obligations and
plan assets as part of the wind-up of the Employees' Plan. The
settlement was completed by entering into an agreement with a
third-party insurance company to purchase an annuity for
participants who selected that an annuity be purchased on their
behalf, and by paying commuted values to participants who selected
a lump sum payout. The cost of the annuity purchase totaled
$4,396 and was funded with existing
plan assets. For those participants who selected a lump sum
settlement, the total lump sum paid was $2,610, which was also paid from existing plan
assets. As a result of the settlement, the Employees' Plan assets
and benefit obligations declined by $7,006 and $7,123,
respectively, resulting in a gain on settlement of $117 that the Corporation recorded in the
consolidated statements of earnings during the year.
In addition, the settlement triggered a re-measurement of the
Employees' Plan for any pre-settlement changes in assumptions, plan
asset return experience and other experience adjustments, resulting
in a re-measurement loss of $142, net
of tax, recognized in other comprehensive income during the year in
the consolidated statements of comprehensive income.
The Corporation also contributes to several union sponsored
multi-employer pension plans for a small number of employees. Two
of these are target benefit plans but they are accounted for as
defined contribution plans since the Corporation has no involvement
in the management of these plans and does not have sufficient
information to account for the plans as defined benefit plans.
The Corporation uses actuarial reports prepared by independent
actuaries for funding and accounting purposes and measures its
defined benefit obligations and the fair value of plan assets for
accounting purposes as at December 31
of each year. These actuarial assumptions include discount rates,
compensation increases, mortality rates, inflation and service
life. While management believes that the actuarial assumptions are
appropriate, any significant changes to those used would affect the
statements of financial position and statements of earnings.
The previous and final actuarial valuation for the Employees'
Plan for funding purposes was December 31, 2019, when it was
wound up. The previous actuarial valuation for the Executive Plan
for funding purposes was as at January 1, 2021, and the next
valuation is as at January 1, 2024.
The following significant actuarial assumptions were used to
determine the net defined benefit plan cost and the defined benefit
plan obligations:
|
December 31,
2021
|
|
December 31,
2020
|
|
Discount rate - at
beginning of year (to determine plan
expenses)
|
2.5
|
%
|
3.0
|
%
|
Discount rate - at
end of year (to determine defined benefit
obligation)
|
3.1
|
%
|
2.5
|
%
|
Increases in
pensionable earnings
|
—
|
%
|
—
|
%
|
Rate of
inflation
|
2.0
|
%
|
2.0
|
%
|
Assumptions regarding future mortality rates were based on 100%
of the rates of the 2014 Canadian Pensioner's Mortality Table for
the Employees' Plan, and 87% of the rates of the 2014 Public Sector
Canadian Pensioner's Mortality Table for the Executive Plan and
SERP.
Plan assets for the defined contribution plans are invested
according to the directions of the plan members. Plan assets for
defined benefit plans are invested in the following major
categories of plan assets as a percentage of total plan assets:
|
Executive
Plan
|
|
Employees'
Plan
|
|
Executive
Plan
|
|
|
December 31,
2021
|
|
December 31,
2020
|
|
December 31,
2020
|
|
Fixed
Income
|
40.4
|
%
|
100
|
%
|
39.9
|
%
|
Foreign
Equities
|
59.6
|
%
|
—
|
%
|
60.1
|
%
|
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
The history of adjustments on the defined benefit plans
recognized in other comprehensive income for the current and prior
year are as follows:
|
2021
|
2020
|
Actuarial loss (gain)
on defined benefit obligation arising from:
|
|
|
Experience
adjustments
|
$
|
236
|
$
|
(35)
|
Demographic assumption
changes
|
—
|
(157)
|
Financial assumption
changes
|
(1,337)
|
958
|
|
$
|
(1,101)
|
$
|
766
|
Actuarial loss (gain)
on asset return
|
492
|
(722)
|
Total remeasurement
(gain) loss recognized in OCI, pre-tax
|
$
|
(609)
|
$
|
44
|
Total cash payments
Total cash payments for employee
future benefits for 2021, consisting of cash contributed by the
Corporation to its funded pension plans, cash payments directly to
beneficiaries for its unfunded pension plans, and cash contributed
to its defined contribution plans was $9,698 (2020 - $8,610).
The Corporation expects to contribute $511 to the defined benefit pension plans in the
year ended December 31, 2022.
The plan expenses recognized in earnings are as follows:
|
2021
|
2020
|
Defined contribution
plans
|
|
|
Current service
cost
|
$
|
8,294
|
$
|
8,015
|
Defined benefit
plans
|
|
|
Current service
cost
|
276
|
288
|
Gain on
settlements
|
(117)
|
—
|
Administration
expenses
|
227
|
275
|
SERP line of credit
fees
|
221
|
318
|
Interest cost on
defined benefit obligation
|
466
|
648
|
Interest income on
plan assets
|
(229)
|
(368)
|
|
$
|
844
|
$
|
1,161
|
Total plan expense
recognized in earnings
|
$
|
9,138
|
$
|
9,176
|
Of the amounts recognized in earnings, $3,702 (2020 - $3,644) is included in cost of sales and
$5,436 (2020 - $5,532) is included in selling and administrative
expenses.
The amounts recognized in other comprehensive income are as
follows:
|
2021
|
2020
|
Actuarial (gains)
losses
|
$
|
(609)
|
$
|
44
|
Deferred tax expense
(recovery)
|
164
|
(12)
|
Amount recognized in
other comprehensive income
|
$
|
(445)
|
$
|
32
|
|
|
|
Cumulative actuarial
losses, net of tax
|
$
|
2,744
|
$
|
3,189
|
Information about the Corporation's defined benefit pension
plans, in aggregate, is as follows:
Present value of
benefit obligation
|
2021
|
2020
|
Present value of
benefit obligation, beginning of year
|
$
|
22,821
|
$
|
22,185
|
Current service
cost
|
276
|
288
|
Gain on
settlements
|
(117)
|
—
|
Participant
contributions
|
20
|
19
|
Interest cost on
defined benefit obligation
|
466
|
648
|
Actuarial (gains)
losses
|
(1,101)
|
766
|
Benefits
paid
|
(1,176)
|
(1,085)
|
Settlement payments
from plan assets
|
(7,006)
|
—
|
Present value of
benefit obligation, end of year
|
$
|
14,183
|
$
|
22,821
|
Fair value of plan
assets
|
2021
|
2020
|
Fair value of plan
assets, beginning of year
|
$
|
13,013
|
$
|
12,669
|
Return on plan
assets
|
(299)
|
1,335
|
Participant
contributions
|
20
|
19
|
Employer
contributions
|
1,404
|
595
|
Benefits
paid
|
(1,176)
|
(1,085)
|
Settlement payments
from plan assets
|
(7,006)
|
—
|
Administration
expenses
|
(191)
|
(520)
|
Fair value of plan
assets, end of year
|
$
|
5,765
|
$
|
13,013
|
Funded
Status
|
2021
|
2020
|
Fair value of plan
assets, end of year
|
$
|
5,765
|
$
|
13,013
|
Present value of
benefit obligation, end of year
|
(14,183)
|
(22,821)
|
Plan
deficit
|
$
|
(8,418)
|
$
|
(9,808)
|
The accrued benefit liability is included in the Corporation's
statement of financial position as follows:
|
2021
|
2020
|
Accounts payable and
accrued liabilities
|
$
|
(441)
|
$
|
(585)
|
Employee
benefits
|
(7,977)
|
(9,223)
|
Plan
deficit
|
$
|
(8,418)
|
$
|
(9,808)
|
Present value of benefit obligation includes a benefit
obligation of $6,113 (2020 -
$6,335) related to the SERP that is
not funded. This obligation is secured by a letter of credit of
$6,735 (2020 - $6,349).
Sensitivity analysis
The following sensitivity analysis is hypothetical and should be
used with caution. The sensitivities of the key assumption have
been calculated independently of any changes in other assumptions.
Actual experience may result in changes in a number of assumptions
simultaneously. Changes in one factor may result in changes in
another, which could amplify or reduce the impact of such
assumptions.
A 1% increase in discount rate would result in a $1,563 (2020 - $2,070) decrease to the defined benefit
obligation as at December 31, 2021. A
1% decrease in discount rate would result in a $1,614 (2020 - $2,485) increase to the defined benefit
obligation.
16. DEBENTURES
Senior Unsecured Debentures - 6%, due January 15, 2025
In December 2019, the Corporation issued
$57,000 in unsecured subordinated
debentures with a term of five years due January 15, 2025. These debentures bear a fixed
interest rate of 6.00% per annum, payable semi-annually on
January 15 and July 15 of each year, commencing July 15, 2020.
The debentures will not be redeemable before January 15, 2023, except upon the occurrence of a
change of control of the Corporation in accordance with the terms
of the indenture governing the debentures. On or after January 15, 2023, but prior to January 15, 2024, the debentures are redeemable,
in whole at any time or in part from time to time at the option of
the Corporation at a price equal to 103% of the principal amount
redeemed plus accrued and unpaid interest. On or after January 15, 2024, but prior to the maturity date
of January 15, 2025, the debentures
are redeemable at a price equal to their principal amount plus
accrued and unpaid interest.
On redemption or at maturity on January
15, 2025, the Corporation has the option to repay the
debentures in either cash or freely tradable voting shares of the
Corporation.
The debentures are classified as a financial liability and are
initially recorded at fair value net of transaction costs. The
debentures are measured subsequently at amortized cost using the
effective interest method over the life of the debentures.
The following balances were outstanding:
|
December 31,
2021
|
December 31,
2020
|
Debentures
issued
|
$
|
57,000
|
$
|
57,000
|
Deferred financing
costs, net of accumulated amortization
|
(1,777)
|
(2,362)
|
Total
debentures
|
$
|
55,223
|
$
|
54,638
|
Movements in the debentures balance are as follows:
For the year ended
December 31
|
2021
|
2020
|
Balance at beginning
of year
|
$
|
54,638
|
$
|
54,115
|
Changes from
financing cash flows
|
|
|
Transaction costs
related to issuance
|
—
|
(37)
|
Other
changes
|
|
|
Amortization of
deferred financing costs
|
585
|
560
|
Balance at end of
year
|
$
|
55,223
|
$
|
54,638
|
Finance costs on the debentures for the year ended December 31, 2021 were $3,999 (2020 - $3,999).
17. LONG-TERM DEBT
On January 22, 2021, the
Corporation utilized the $50,000
non-revolving acquisition term facility to finance the acquisition
of Tundra. The remaining cash portion of the purchase price was
financed with the revolving term facility.
On October 1, 2021, the
Corporation amended its senior secured credit facility, by
extending the maturity date from October 1,
2024 to October 1, 2026 for
the non-revolving and revolving term facilities. While the
December 30, 2022 maturity date for
the non-revolving acquisition term facility remains unchanged, the
interest margins for this facility were reduced to match those of
the main credit facility. The $573
cost of amending the facility has been capitalized and will be
amortized over the remaining term of the facility.
Borrowings under the bank credit facility bear floating rates of
interest at margins over Canadian dollar bankers' acceptance
yields, U.S. dollar LIBOR rates or prime. Margins on the facility
depend on the Corporation's leverage ratio at the time of borrowing
and range between 1.5% and 3.0% for Canadian dollar bankers'
acceptances and U.S. dollar LIBOR borrowings, and 0.5% and 2.0% for
prime rate borrowings. Previous to the October 1, 2021 bank credit facility amendment,
margins on the non-revolving acquisition term facility ranged
between 1.7% and 3.3% for Canadian dollar bankers' acceptances and
U.S. dollar LIBOR borrowings, and 0.7% and 2.3% for prime rate
borrowings. The bank credit facility amendment allowed the
Corporation to align the non-revolving acquisition term facility
rates to the main credit facility rates.
Borrowing capacity under the bank credit facility is dependent
upon the level of the Corporation's inventory on hand and the
outstanding trade accounts receivable. As at December 31, 2021, borrowing capacity under the
bank credit facility was $450,000
(December 31, 2020 - $438,710), of which $342,729 (December 31,
2020 - $209,296) was
accessible to the Corporation. In addition, the bank credit
facility contains customary restrictive covenants including
limitations on the declaration of cash dividends and an interest
coverage maintenance ratio, all of which were met as at
December 31, 2021.
The following balances were outstanding:
|
December 31,
2021
|
December 31,
2020
|
Bank credit
facility
|
|
|
Non-revolving term portion
|
$
|
50,000
|
$
|
50,000
|
Non-revolving acquisition term portion
|
50,000
|
—
|
Revolving term portion
|
—
|
122,991
|
|
$
|
100,000
|
$
|
172,991
|
Deferred financing
costs, net of accumulated amortization
|
(1,782)
|
(1,411)
|
Total long-term
debt
|
$
|
98,218
|
$
|
171,580
|
The Corporation had $7,271
(December 31, 2020 - $6,423) letters of credit outstanding at the end
of the year. Finance costs on long-term debt amounted to
$7,494 (2020 - $8,971). Movements in the long-term debt balance
are as follows:
For the year ended
December 31
|
2021
|
2020
|
Balance at beginning
of year
|
$
|
171,580
|
$
|
225,573
|
Changes from
financing cash flows
|
|
|
Net repayments of
borrowings
|
(72,991)
|
(54,371)
|
Transaction costs
related to borrowings
|
(966)
|
—
|
Other
changes
|
|
|
Amortization of
deferred financing costs
|
595
|
378
|
Balance at end of
year
|
$
|
98,218
|
$
|
171,580
|
18. FINANCIAL INSTRUMENTS AND FINANCIAL
RISK MANAGEMENT
The Corporation uses the following fair value hierarchy for
determining and disclosing the fair value of financial
instruments:
- Level 1 - unadjusted quoted prices in active markets for
identical assets or liabilities.
- Level 2 - other techniques for which all inputs that
have a significant effect on the recorded fair value are
observable, either directly or indirectly.
- Level 3 - techniques that use inputs that have a
significant effect on the recorded fair value that are not based on
observable market data.
The Corporation categorizes its financial instruments as
follows:
|
December 31,
2021
|
December 31,
2020
|
|
|
|
Financial assets
measured at amortized cost:
|
|
|
Cash
|
$
|
9,988
|
$
|
6,625
|
Trade and other
receivables
|
223,512
|
214,507
|
Contract
assets
|
36,975
|
23,003
|
Lease
receivables
|
9,278
|
7,159
|
|
|
|
Financial liabilities
measured at amortized cost:
|
|
|
Accounts payable and
accrued liabilities
|
305,840
|
231,726
|
Provisions
|
5,783
|
6,960
|
Contract
liabilities
|
19,545
|
7,064
|
Dividends
payable
|
5,352
|
5,008
|
Other
liabilities
|
3,645
|
2,365
|
Lease
liabilities
|
168,138
|
153,033
|
Debentures
|
55,223
|
54,638
|
Long-term
debt
|
98,218
|
171,580
|
|
|
|
Net derivative
financial assets (liabilities) measured at fair value:
|
|
|
Foreign exchange
forwards
|
714
|
(710)
|
Total return
swaps
|
2,836
|
(578)
|
Interest rate
swaps
|
(3,121)
|
(8,276)
|
The Corporation measures non-derivative financial assets and
financial liabilities at amortized cost. Derivative financial
assets/liabilities are recorded on the consolidated statements of
financial position at fair value. Changes in fair value are
recognized in the consolidated statements of earnings except for
changes in fair value related to derivative financial
assets/liabilities which are effectively designated as hedging
instruments which are recognized in other comprehensive income. The
Corporation's derivative financial assets/liabilities are held with
major Canadian chartered banks and are deemed to be Level 2
financial instruments. The fair value of long-term debt
approximates its recorded value due to its floating interest rate.
The fair value of lease receivables approximates its carrying
value. The fair value of the debentures can be estimated based on
the trading price of the debentures, which takes into account the
Corporation's own credit risk. At December
31, 2021, the Corporation has estimated the fair value of
its debentures to be $58,972. The
fair values of all other financial assets and liabilities, other
than lease liabilities, approximate their recorded values due to
the short-term maturities of these instruments.
The Corporation, through its financial assets and liabilities,
has exposure to the following risks from its use of financial
instruments: credit risk, liquidity risk, and market risk
(consisting of currency risk, interest rate risk and equity price
risk). The following analysis provides a measurement of these risks
as at December 31, 2021 and 2020:
Credit risk
The Corporation is exposed to credit risk
with respect to its trade and other receivables. This risk is
mitigated by the Corporation's large customer base which covers
many business sectors across Canada. The Corporation follows a program of
credit evaluations of customers and limits the amount of credit
extended when deemed necessary. The Corporation's trade and other
receivables consist of trade accounts receivable from customers and
other accounts receivable, generally from suppliers for warranty
and rebates.
The aging of the trade accounts receivable is as follows:
|
December 31,
2021
|
December 31,
2020
|
Current
|
$
|
108,645
|
$
|
86,525
|
Less than 60 days
overdue
|
78,880
|
89,097
|
More than 60 days
overdue
|
9,237
|
15,860
|
Total trade accounts
receivable
|
$
|
196,762
|
$
|
191,482
|
The carrying amounts of accounts receivable represent the
maximum credit exposure.
The Corporation maintains an allowance for expected credit
losses taking into account past experience of collecting payments
as well as observable changes in and forecasts of future economic
conditions that correlate with default on receivables. Any such
losses to date have been within management's expectations. Movement
of the allowance for credit losses is as follows:
For the year ended
December 31
|
2021
|
2020
|
Opening
balance
|
$
|
3,626
|
$
|
2,371
|
Charge (reversals),
net
|
(1,013)
|
2,808
|
Utilization
|
(1,533)
|
(1,553)
|
Closing
balance
|
$
|
1,080
|
$
|
3,626
|
The Corporation is also exposed to the risk of non-performance
by counterparties to foreign exchange forwards, interest rate swaps
and total return swaps. These counterparties are large financial
institutions that maintain high short-term and long-term credit
ratings. To date, no such counterparty has failed to meet its
financial obligations to the Corporation. Management does not
believe there is a significant risk of non-performance by these
counterparties and will continue to monitor the credit risk of
these counterparties.
Liquidity risk
Liquidity risk is the risk that the
Corporation will encounter difficulty in meeting obligations
associated with its financial liabilities as they become due. At
December 31, 2021, the Corporation
had borrowed $100,000 (2020 -
$172,991) from the bank credit
facility, of which $50,000 matures on
December 30, 2022 and $50,000 matures on October 1, 2026. The
Corporation issued $7,271 (2020 -
$6,423) of letters of credit for a
total utilization of $107,271 (2020 -
$179,414) of its $450,000 (2020 - $450,000) bank credit facility and had not
utilized any (2020 - nil) of its $25,000 (2020 - $25,000) interest bearing equipment financing
facilities.
In December 2019, the Corporation
issued $57,000 in unsecured
subordinated debentures with a term of five years due January 15, 2025. These debentures bear a fixed
interest rate of 6.00% per annum, payable semi-annually on
January 15 and July 15 of each year, commencing July 15, 2020. On redemption or at maturity on
January 15, 2025, the Corporation has
the option to repay the debentures in either cash or freely
tradable voting shares of the Corporation.
The Corporation's $450,000 bank
credit facility, of which $342,729
was unutilized at the end of the year, along with the additional
$25,000 of equipment financing
available under the bank credit facility, is deemed to be
sufficient to meet the Corporation's short-term normal course
working capital and maintenance capital requirements and certain
strategic investments. However, the Corporation may be required to
access the equity or debt markets to fund significant
acquisitions.
Contractual obligations are as follows:
|
Total
|
< 1
year
|
1 - 3
years
|
3 - 5
years
|
After 5
years
|
Accounts payable and
accrued liabilities
|
$
|
305,840
|
$
|
305,840
|
$
|
—
|
$
|
—
|
$
|
—
|
Undiscounted lease
obligations
|
250,951
|
48,768
|
73,977
|
47,485
|
80,721
|
Long-term
debt
|
100,000
|
50,000
|
—
|
50,000
|
—
|
Debentures
|
57,000
|
—
|
—
|
57,000
|
—
|
Total
|
$
|
713,791
|
$
|
404,608
|
$
|
73,977
|
$
|
154,485
|
$
|
80,721
|
Market risk
Market risk is the risk from changes in
market prices, such as changes in foreign exchange rates, interest
rates, and the Corporation's share price which will affect the
Corporation's earnings as well as the value of the financial
instruments held and cash-settled share-based liabilities
outstanding. The exposure to these risks is managed through the use
of various derivative instruments.
a) Currency risk
Certain of the Corporation's sales to customers and purchases
from vendors are exposed to fluctuations in the U.S. dollar ("USD")
and the Euro ("EUR"). When considered appropriate, the Corporation
purchases foreign exchange forwards for USD and EUR as a means of
mitigating this risk. A change in foreign currency relative to the
Canadian dollar would not have a material impact on the
Corporation's unhedged foreign currency-denominated sales to
customers along with the associated receivables, or on the
Corporation's unhedged foreign currency-denominated purchases from
vendors along with the associated payables. The Corporation will
periodically institute price increases to offset the negative
impact of foreign exchange rate increases and volatility on
imported goods to ensure margins are not eroded. However, a sudden
strengthening of the U.S. dollar relative to the Canadian dollar
can have a negative impact mainly on parts margins in the short
term prior to price increases taking effect.
The Corporation maintains a hedging policy whereby significant
transactional currency risks are typically identified and
hedged.
b) Interest rate risk
The Corporation's borrowing costs are impacted by changes in
interest rates. The Corporation's tolerance to interest rate risk
decreases as the Corporation's leverage ratio increases and
interest coverage ratio decreases. To manage this risk prudently,
guideline percentages of floating interest rate debt decrease as
the Corporation's leverage ratio increases. The Corporation has
entered into interest rate swap contracts primarily to minimize
exposure to interest rate fluctuations on its variable rate
debt.
A 1.00 percentage point change in interest rates on the average
amount outstanding under the bank credit facility for 2021 would
result in a change to earnings before income taxes of approximately
$1,824 for the year.
c) Equity price risk
The Corporation's total return swaps are exposed to fluctuations
in its share price. A $1.00 per share
decrease in the share price would result in a decrease in earnings
before income taxes of $390 relating
to the total return swaps. An increase of $1.00 per share would result in an equal and
opposite effect on earnings before income taxes.
Derivative financial instruments and hedges
The
Corporation enters into interest rate swaps to hedge the risk
associated with interest rate fluctuations on its variable rate
debt. Interest rate swaps are initially recognized on the date the
derivative contracts are entered into, and are subsequently
re-measured at their fair values. The method of recognizing the
resulting gain or loss depends on whether the derivative is
designated as a hedging instrument. In a cash flow hedging
relationship, the effective portion of the change in the fair value
of the hedging derivative, net of taxes, is recognized in other
comprehensive income while the ineffective portion is recognized
within net earnings. Amounts in accumulated other comprehensive
income are reclassified to net earnings in the periods when the
hedged item affects profit or loss. For the year ended December 31, 2021, the Corporation recognized a
loss of $502 in the consolidated
statements of earnings associated with its interest rate swaps and
a gain of $4,135 (2020 - loss of
$4,131), net of tax in other
comprehensive income .
The Corporation's interest rate swaps outstanding are summarized
as follows:
|
Notional
Amount
|
Weighted
Average
Interest Rate
|
Maturity
|
As at December 31,
2021:
|
$
|
150,000
|
2.21
|
%
|
October
2026
|
As at December 31,
2020:
|
$
|
150,000
|
2.12
|
%
|
November
2024
|
The Corporation enters into short-term foreign exchange forwards
to hedge the exchange risk associated with the cost of certain
inbound inventory and certain foreign currency-denominated sales to
customers along with the associated receivables as part of its
normal course of business. Foreign exchange forwards are initially
recognized on the date the derivative contract is entered into and
are subsequently re-measured at their fair values. The method of
recognizing the resulting gain or loss depends on whether the
derivative is designated as a hedging instrument. In a cash flow
hedging relationship, the effective portion of the change in the
fair value of the hedging derivative, net of taxes, is recognized
in other comprehensive income while the ineffective portion is
recognized within net earnings. Amounts in accumulated other
comprehensive income are reclassified to net earnings in the
periods when the hedged item affects profit or loss. For the year
ended December 31, 2021, the
Corporation recognized a loss of $145
(2020 - gain of $151) associated with
its foreign exchange forwards in the consolidated statements of
earnings, and a gain of $1,147 (2020
- gain of $51), net of tax in other
comprehensive income.
The Corporation's contracts to buy and sell foreign currencies
are summarized as follows:
December 31,
2021
|
Notional
Amount
|
Average
Exchange
Rate
|
Maturity
|
Purchase
contracts
|
US$
|
96,506
|
1.2547
|
January 2022 to
January 2024
|
|
€
|
498
|
1.4841
|
January 2022 to
December 2022
|
Sales
contracts
|
US$
|
36,957
|
1.2543
|
January 2022 to April
2023
|
|
€
|
946
|
1.4992
|
January 2022 to
December 2022
|
December 31,
2020
|
Notional
Amount
|
Average
Exchange
Rate
|
Maturity
|
Purchase
contracts
|
US$
|
45,912
|
1.3236
|
January 2021 to
December 2022
|
|
€
|
102
|
1.5790
|
October 2021 to
December 2022
|
Sales
contracts
|
US$
|
32,187
|
1.3233
|
January 2021 to
December 2022
|
|
€
|
939
|
1.5591
|
January 2021 to
December 2022
|
The Corporation has certain total return swaps to hedge the
exposure associated with increases in its share price on its
outstanding restricted share units ("RSUs"). The Corporation does
not apply hedge accounting to these relationships and as such,
gains and losses arising from marking these derivatives to market
are recognized in earnings in the period in which they arise. As at
December 31, 2021, the Corporation's
total return swaps cover 390,000 of the Corporation's underlying
common shares (December 31, 2020 -
387,000), and expire between March
2022 and March 2024. During
the year, the Corporation settled a total return swap contract for
114,000 shares (2020 - 121,000 shares), resulting in a cash payout
of $613 (2020 - $1,396). For the year ended December 31, 2021, the Corporation recognized a
gain of $2,801 (2020 - gain of
$978) associated with its total
return swaps.
Derivative financial assets consist of:
|
December 31,
2021
|
December 31,
2020
|
Interest rate
swaps
|
$
|
283
|
$
|
—
|
Foreign exchange
forwards
|
1,834
|
1,652
|
Total return
swaps
|
2,836
|
456
|
Total derivative
financial assets
|
$
|
4,953
|
$
|
2,108
|
|
|
|
Current
portion
|
$
|
2,757
|
$
|
1,597
|
Non-current
portion
|
$
|
2,196
|
$
|
511
|
Derivative financial liabilities consist of:
|
December 31,
2021
|
December 31,
2020
|
Interest rate
swaps
|
$
|
3,404
|
$
|
8,276
|
Foreign exchange
forwards
|
1,120
|
2,362
|
Total return
swaps
|
—
|
1,034
|
Total derivative
financial liabilities
|
$
|
4,524
|
$
|
11,672
|
|
|
|
Current
portion
|
$
|
1,042
|
$
|
3,387
|
Non-current
portion
|
$
|
3,482
|
$
|
8,285
|
Movements in the net derivative financial (assets) liabilities
balance are as follows:
For the year ended
December 31
|
2021
|
2020
|
Opening net
derivative financial liabilities
|
$
|
9,564
|
$
|
6,507
|
Gain recognized in
net earnings
|
(2,154)
|
(1,129)
|
(Gain) loss
recognized in other comprehensive income -
before tax
|
(7,226)
|
5,582
|
Cash paid on
settlement of total return swaps
|
(613)
|
(1,396)
|
Ending net derivative
financial (assets) liabilities
|
$
|
(429)
|
$
|
9,564
|
The balance in accumulated other comprehensive loss relates to
changes in the value of the Corporation's various interest rate
swaps and foreign exchange forwards where hedge accounting is
applied. These accumulated amounts will be continuously released to
the consolidated statements of earnings within finance costs and
gross profit, respectively.
During the periods presented and cumulatively to date, changes
in counterparty credit risk have not significantly contributed to
the overall changes in the fair value of these derivative
instruments.
19. SHARE CAPITAL AND EARNINGS PER
SHARE
The Corporation is authorized to issue an unlimited number of no
par value common shares and an unlimited number of no par value
preferred shares. Each common share entitles the holder of record
to one vote at all meetings of shareholders. All issued common
shares are fully paid. There were no preferred shares outstanding
as at December 31, 2021 (December 31, 2020 - nil). Each common share
represents an equal beneficial interest in any distributions of the
Corporation and in the net assets of the Corporation in the event
of its termination or winding-up.
|
Number of
Common
Shares
|
Amount
|
Issued and
outstanding, December 31, 2020
|
20,167,703
|
$ 182,482
|
Common shares issued
for acquisition of business
|
1,357,142
|
25,256
|
Common shares issued
to settle share-based compensation plans
|
6,583
|
67
|
Issued and
outstanding, December 31, 2021
|
21,531,428
|
$ 207,805
|
Shares held in trust,
December 31, 2020
|
(134,084)
|
(1,208)
|
Released for
settlement of certain share-based compensation plans
|
11,979
|
108
|
Shares held in trust,
December 31, 2021
|
(122,105)
|
$
(1,100)
|
Issued and
outstanding, net of shares held in trust, December 31,
2021
|
21,409,323
|
$
206,705
|
|
Number of
Common
Shares
|
Amount
|
Issued and
outstanding, December 31, 2019 and December 31, 2020
|
20,167,703
|
$ 182,482
|
Shares held in trust,
December 31, 2019
|
(156,113)
|
(1,407)
|
Released for
settlement of certain share-based compensation plans
|
22,029
|
199
|
Shares held in trust,
December 31, 2020
|
(134,084)
|
$
(1,208)
|
Issued and
outstanding, net of shares held in trust, December 31,
2020
|
20,033,619
|
$
181,274
|
Dividends declared
During the year, the Corporation declared cash dividends of
$1.00 per share or $21,408 (2020 - dividends of $1.00 per share or $20,032). As at December
31, 2021, the Corporation had $5,352 (December 31,
2020 - $5,008) dividends
outstanding which were paid on January 5, 2022.
Earnings per share
The following table sets forth the computation of basic and
diluted earnings per share:
For the year ended
December 31
|
2021
|
2020
|
Numerator for basic
and diluted earnings per share:
|
|
|
– net
earnings
|
$
|
53,248
|
$
|
31,653
|
Denominator for basic
earnings per share:
|
|
|
– weighted average
shares, net of shares held in trust
|
21,328,093
|
20,029,345
|
Denominator for
diluted earnings per share:
|
|
|
– weighted average
shares, net of shares held in trust
|
21,328,093
|
20,029,345
|
– effect of dilutive
share rights
|
698,782
|
457,423
|
Denominator for
diluted earnings per share
|
22,026,875
|
20,486,768
|
Basic earnings per
share
|
$
|
2.50
|
$
|
1.58
|
Diluted earnings per
share
|
$
|
2.42
|
$
|
1.55
|
5,408 anti-dilutive share rights were excluded from the above
calculation (2020 - 20,768).
20. SHARE-BASED COMPENSATION PLANS
The Corporation has four share-based compensation plans: the
Wajax Share Ownership Plan (the "SOP"), the Directors' Deferred
Share Unit Plan (the "DDSUP"), the Mid-Term Incentive Plan for
Senior Executives (the "MTIP") and the Deferred Share Unit Plan
(the "DSUP"). The following table provides the share-based
compensation expense for awards under all plans:
For the year ended
December 31
|
2021
|
2020
|
Treasury share
rights plans
|
|
|
SOP
equity-settled
|
$
|
94
|
$
|
88
|
DDSUP
equity-settled
|
691
|
564
|
Total treasury share
rights plans expense
|
$
|
785
|
$
|
652
|
Market-purchased
share rights plans
|
|
|
MTIP
equity-settled
|
$
|
980
|
$
|
1,094
|
DSUP
equity-settled
|
28
|
51
|
Total
market-purchased share rights plans expense
|
$
|
1,008
|
$
|
1,145
|
Cash-settled
rights plans
|
|
|
MTIP
cash-settled
|
$
|
4,989
|
$
|
2,645
|
DSUP
cash-settled
|
81
|
40
|
Total cash-settled
rights plans expense
|
$
|
5,070
|
$
|
2,685
|
Total share-based
compensation expense
|
$
|
6,863
|
$
|
4,482
|
a) Treasury share rights plans
Under the SOP and the DDSUP, rights are issued to the
participants which are settled by issuing Wajax Corporation shares
for no cash consideration. Rights under the SOP vest over three
years, while rights under the DDSUP vest immediately. Vested rights
are settled when the participant is no longer employed by the
Corporation or one of its subsidiary entities or no longer sits on
its Board. Whenever dividends are paid on the Corporation's shares,
additional rights (dividend equivalents) with a value equal to the
dividends are credited to the participants' accounts.
The following rights under these plans are outstanding:
|
Number of
rights
|
Fair value at time
of
grant
|
Outstanding at
December 31, 2020
|
482,224
|
$
|
6,626
|
Grants – new grants
|
31,038
|
691
|
– dividend equivalents
|
23,919
|
—
|
Settlements
|
(6,583)
|
(67)
|
Outstanding at
December 31, 2021
|
530,598
|
$
|
7,250
|
At December 31, 2021, 500,405
share rights were vested (December 31,
2020 - 453,466 share rights were vested).
The outstanding aggregate number of shares issuable to satisfy
entitlements under these plans is as follows:
|
Number of
Shares
|
Approved by
shareholders
|
1,300,000
|
Exercised to
date
|
(359,394)
|
Rights
outstanding
|
(530,598)
|
Available for future
grants at December 31, 2021
|
410,008
|
b) Market-purchased share rights plans
The MTIP plan consists of cash-settled restricted share units
("RSUs") and equity-settled performance share units ("PSUs"), and
the equity-settled DSUP plan consists of deferred share units
("DSUs").
Market-purchased share rights plans consist of PSUs under the
MTIP plan and DSUs, which vest over three years and are settled in
common shares of the Corporation on a one-for-one basis. DSUs are
only subject to time-vesting, whereas PSUs are also subject to
performance vesting. PSUs are comprised of two components: return
on net assets ("RONA") PSUs and total shareholder return ("TSR")
PSUs as described below:
- RONA PSUs vest dependent upon the attainment of a target level
of return on net assets. Such performance vesting criteria results
in a performance vesting factor that ranges from 0% to 150%
depending on the level of RONA attained.
- TSR PSUs vest dependent upon the attainment of a TSR market
condition. Such performance vesting criteria result in a
performance vesting factor that ranges from 0% to 200% depending on
the Corporation's TSR relative to a pre-selected group of
peers.
These plans are settled through shares purchased on the open
market by the employee benefit plan trust, subject to the
attainment of their vesting conditions. PSUs are settled at the end
of the vesting period, and the number of shares remitted to the
participant upon settlement is equal to the number of PSUs awarded
multiplied by the performance vesting factor less shares withheld
to satisfy the participant's withholding tax requirement. DSUs are
settled when the participant is no longer employed by the
Corporation or one of its subsidiary entities. Whenever dividends
are paid on the Corporation's shares, additional rights with a
value equal to the dividends are credited to the participants'
accounts with the same vesting conditions as the original PSUs and
DSUs.
The following rights under these plans are outstanding:
|
Number of
rights
|
Fair value at time
of
grant
|
Outstanding at
December 31, 2020
|
289,570
|
$
|
5,434
|
Grants – new grants
|
74,959
|
1,874
|
– dividend equivalents
|
14,489
|
—
|
Forfeitures
|
(52,497)
|
(1,043)
|
Settlements
|
(25,539)
|
(771)
|
Outstanding at
December 31, 2021
|
300,982
|
$
|
5,494
|
At December 31, 2021, 26,092
outstanding rights were vested (December 31,
2020 - 21,004 rights were vested). All vested rights are
DSUs.
c) Cash-settled rights plans
Cash-settled rights plans consist of MTIP RSUs and cash-settled
DSUs. Compensation expense varies with the price of the
Corporation's shares and is recognized over the three year vesting
period. RSUs are settled at the end of the vesting period, whereas
DSUs are settled when the participant is no longer employed by the
Corporation or one of its subsidiary entities. Whenever dividends
are paid on the Corporation's shares, additional rights with a
value equal to the dividends are credited to the participants'
accounts with the same vesting conditions as the original rights.
The value of the payout is equal to the number of rights awarded
including earned dividend equivalents, multiplied by the volume
weighted average share price at the time of vesting. At
December 31, 2021, the carrying
amount of the liabilities for these plans was $6,605 (December 31,
2020 - $3,863).
The following rights under these plans are outstanding:
|
Number of
rights
|
Outstanding at
December 31, 2020
|
465,452
|
Grants – new grants
|
186,130
|
– dividend equivalents
|
24,378
|
Forfeitures
|
(38,654)
|
Settlements
|
(112,096)
|
Outstanding at
December 31, 2021
|
525,210
|
At December 31, 2021, 10,689
outstanding rights were vested (December 31,
2020 - 10,182 rights were vested).
21. REVENUE
a) Disaggregation of revenue
In the following table, revenue is disaggregated by revenue
type:
For the year ended
December 31
|
2021
|
2020
|
Equipment
sales
|
$
|
484,247
|
$
|
471,447
|
Product
support
|
437,647
|
411,767
|
Industrial
parts
|
438,106
|
342,576
|
ERS
|
241,732
|
164,246
|
Revenue from
contracts with customers
|
$
|
1,601,732
|
$
|
1,390,036
|
Equipment
rental
|
35,549
|
32,612
|
Total
|
$
|
1,637,281
|
$
|
1,422,648
|
As at December 31, 2021, the
Corporation has included $19,884
(2020 - $18,193) in equipment sales
related to short-term rental contracts that are expected to convert
to equipment sales within a six to twelve month period.
b) Transaction price allocated to the remaining performance
obligations
The following table includes revenue expected to be recognized
in the future related to performance obligations that are
unsatisfied (or partially unsatisfied) at the reporting date:
|
2022
|
2023
|
2024
|
Total
|
Equipment
sales
|
$
|
56,769
|
$
|
10,423
|
$
|
1,430
|
$
|
68,622
|
ERS
|
7,006
|
356
|
—
|
7,362
|
Total
|
$
|
63,775
|
$
|
10,779
|
$
|
1,430
|
$
|
75,984
|
The Corporation has applied the practical expedient which
permits the Corporation to not disclose information about remaining
performance obligations that have original expected durations of
one year or less.
22. EMPLOYEE COSTS
Employee costs recorded in cost of sales and selling and
administrative expenses for the Corporation during the year
amounted to:
|
Note
|
2021
|
2020
|
Wages and salaries,
including bonuses
|
|
$
|
258,348
|
$
|
197,006
|
Other
benefits
|
|
36,153
|
34,882
|
Pension costs -
defined contribution plans
|
15
|
8,294
|
8,015
|
Pension costs -
defined benefit plans
|
15
|
844
|
1,161
|
Share-based
compensation expense
|
20
|
6,863
|
4,482
|
|
|
$
|
310,502
|
$
|
245,546
|
23. FINANCE COSTS
Finance costs are comprised of the following:
For the year ended
December 31
|
Note
|
2021
|
2020
|
Finance costs on
long-term debt
|
17
|
$
|
7,494
|
$
|
8,971
|
Finance costs on
debentures
|
16
|
3,999
|
3,999
|
Interest expense on
lease liabilities
|
14
|
7,869
|
8,152
|
Interest income on
lease receivables
|
|
(229)
|
(147)
|
Finance
costs
|
|
$
|
19,133
|
$
|
20,975
|
During the year, $153 (2020
- $857) of borrowing costs
directly attributable to the construction of qualifying assets were
capitalized.
24. INCOME TAX EXPENSE
Income tax expense comprises current and deferred tax as
follows:
For the year ended
December 31
|
2021
|
2020
|
Current income tax
expense
|
$
|
15,840
|
$
|
13,957
|
Deferred income tax
expense (recovery)
|
4,080
|
(2,017)
|
Income tax
expense
|
$
|
19,920
|
$
|
11,940
|
The calculation of current tax is based on a combined federal
and provincial statutory income tax rate of 26.2% (2020 - 26.5%).
Deferred tax assets and liabilities are measured at tax rates that
are expected to apply to the period when the asset is realized or
the liability is settled. Deferred tax assets and liabilities have
been measured using an expected average combined statutory income
tax rate of 26.2% based on the tax rates in years when the
temporary differences are expected to reverse.
The reconciliation of income taxes at Canadian statutory rates
to the reported income tax expense is as follows:
For the year ended
December 31
|
2021
|
2020
|
Combined statutory
income tax rate
|
26.2%
|
26.5%
|
Expected income tax
expense at statutory rates
|
$
|
19,170
|
$
|
11,552
|
Non-deductible
expenses
|
533
|
522
|
Non-taxable portion
of gain on real estate disposal
|
(1,322)
|
(410)
|
Other
|
1,539
|
276
|
Income tax
expense
|
$
|
19,920
|
$
|
11,940
|
Recognized deferred tax assets and liabilities and the movement
of temporary differences during the year are as follows:
|
December 31,
2020
|
Recognized in
profit or loss
|
Recognized in
other
comprehensive
income
|
Recognized on
acquisition of
businesses
(Note 5)
|
December 31,
2021
|
Property, plant and
equipment
|
$
|
(8,784)
|
$
|
(1,278)
|
$
|
—
|
$
|
(444)
|
$
|
(10,506)
|
Finance
leases
|
3,757
|
2,668
|
—
|
(13)
|
6,412
|
Intangible
assets
|
(4,134)
|
1,085
|
—
|
(9,660)
|
(12,709)
|
Goodwill
|
(318)
|
(132)
|
—
|
—
|
(450)
|
Accrued
liabilities
|
5,149
|
1,337
|
—
|
559
|
7,045
|
Provisions
|
605
|
57
|
—
|
—
|
662
|
Derivative
instruments
|
2,571
|
(890)
|
(1,918)
|
—
|
(237)
|
Employee
benefits
|
2,500
|
(222)
|
(164)
|
—
|
2,114
|
Deferred financing
costs
|
(330)
|
5
|
—
|
—
|
(325)
|
Partnership income
not
currently taxable
|
(2,566)
|
(6,427)
|
—
|
—
|
(8,993)
|
Tax loss
carryforwards
|
162
|
(282)
|
—
|
418
|
298
|
Net deferred tax
liabilities
|
$
|
(1,388)
|
$
|
(4,079)
|
$
|
(2,082)
|
$
|
(9,140)
|
$
|
(16,689)
|
|
December 31,
2019
|
Recognized in
profit or loss
|
Recognized in
other
comprehensive
income
|
Recognized on
acquisition of
business
|
December 31,
2020
|
Property, plant
and
equipment
|
$
|
(8,310)
|
$
|
(328)
|
$
|
—
|
$
|
(146)
|
$
|
(8,784)
|
Finance
leases
|
2,068
|
1,701
|
—
|
(12)
|
3,757
|
Intangible
assets
|
(3,580)
|
506
|
—
|
(1,060)
|
(4,134)
|
Goodwill
|
(184)
|
(134)
|
—
|
—
|
(318)
|
Accrued
liabilities
|
3,781
|
1,317
|
12
|
39
|
5,149
|
Provisions
|
375
|
230
|
—
|
—
|
605
|
Derivative
instruments
|
1,694
|
(672)
|
1,549
|
—
|
2,571
|
Employee
benefits
|
2,450
|
50
|
—
|
—
|
2,500
|
Deferred financing
costs
|
(20)
|
(310)
|
—
|
—
|
(330)
|
Partnership income
not
currently taxable
|
(1,948)
|
(618)
|
—
|
—
|
(2,566)
|
Tax loss
carryforwards
|
(113)
|
275
|
—
|
|
162
|
Net deferred tax
(liabilities) assets
|
$
|
(3,787)
|
$
|
2,017
|
$
|
1,561
|
$
|
(1,179)
|
$
|
(1,388)
|
25. CHANGES IN NON-CASH OPERATING WORKING
CAPITAL
The net change in non-cash operating working capital comprises
the following:
For the year ended
December 31
|
2021
|
2020
|
Trade and other
receivables
|
$
|
8,502
|
$
|
31,900
|
Contract
assets
|
(6,021)
|
2,786
|
Inventory
|
(15,616)
|
58,636
|
Deposits on
inventory
|
37,133
|
(6,684)
|
Prepaid
expenses
|
(2,005)
|
808
|
Accounts payable and
accrued liabilities
|
50,349
|
(58,111)
|
Provisions
|
(1,177)
|
1,699
|
Contract
liabilities
|
12,261
|
(282)
|
Total
|
$
|
83,426
|
$
|
30,752
|
26. CAPITAL MANAGEMENT
Objective
The Corporation defines its capital as the
total of its shareholders' equity, long-term debt, and debentures
("interest bearing debt"). The Corporation's objective when
managing capital is to have a capital structure and capacity to
support the Corporation's operations and strategic objectives set
by the Board of Directors.
Management of capital
As part of the Corporation's
renewed long-term strategy, its capital structure will continue to
be managed such that it maintains a prudent leverage ratio, defined
below, in order to provide funds available to invest in strategic
growth initiatives, provide liquidity in times of economic
uncertainty and to allow for the payment of dividends. In addition,
the Corporation's tolerance to interest rate risk
decreases/increases as the Corporation's leverage ratio
increases/decreases. The Corporation's objective is to manage its
working capital and normal-course capital investment programs
within a leverage range of 1.5 to 2.0 times and to fund those
programs through operating cash flow and its bank credit facilities
as required. There may be instances whereby the Corporation is
willing to maintain a leverage ratio outside of this range during
changes in economic cycles. The Corporation may also maintain a
leverage ratio above the stated range as a result of investment in
significant acquisitions and may fund those acquisitions using its
bank credit facilities and other debt instruments in accordance
with the Corporation's expectations of total future cash flows,
financing costs and other factors.
The leverage ratio at the end of a particular quarter is defined
as debt divided by trailing 12-month pro-forma adjusted
EBITDA. Debt includes bank indebtedness, debentures, total
long-term debt, and letters of credit, net of cash. Pro-forma
adjusted EBITDA used in calculating the leverage ratio under the
bank credit agreement is calculated as earnings before
restructuring and other related costs (recoveries), gain recorded
on sales of properties, non-cash losses (gains) on mark to market
of derivative instruments, Tundra transaction costs, NorthPoint
transaction costs, finance costs, income tax expense and
depreciation and amortization, adjusted for the EBITDA of business
acquisitions made during the period as if they were made at the
beginning of the trailing 12-month period, and adjusted for payment
on lease liabilities pursuant to the terms of the bank credit
facility.
Although management currently believes the Corporation has
adequate debt capacity, the Corporation may have to access the
equity or debt markets, or temporarily reduce dividends to
accommodate any shortfalls in the Corporation's credit facilities
or significant growth capital requirements.
There were no significant changes in the Corporation's approach
to capital management during the year.
Restrictions on capital
The interest bearing debt
includes a $450,000 bank credit
facility, of which $400,000 expires
on October 1, 2026 and $50,000
expires on December 30, 2022. The
bank credit facility contains the following key covenants:
- Borrowing capacity is dependent upon the level of the
Corporation's inventory on hand and the outstanding trade accounts
receivable ("borrowing base").
- The Corporation will be restricted from the declaration of cash
dividends in the event the Corporation's leverage ratio, as defined
under the bank credit facility, exceeds 4.0 times.
- An interest coverage maintenance ratio.
At December 31, 2021, the
Corporation was in compliance with all covenants and there were no
restrictions on the declaration of quarterly cash dividends.
Under the terms of the $450,000
bank credit facility, the Corporation is permitted to have
additional interest bearing debt of $25,000. As a result, the Corporation has up to
$25,000 of demand inventory equipment
financing capacity with two lenders. The equipment notes payable
under the facilities bear floating rates of interest at margins
over Canadian dollar bankers' acceptance yields and U.S. LIBOR
rates. Principal repayments are generally due the earlier of
12 months from the date of financing and the date the equipment is
sold. At December 31, 2021, the
Corporation had not utilized any of its interest bearing equipment
financing facilities.
27. RELATED PARTY TRANSACTIONS
Balances and transactions between the Corporation and its
subsidiaries, which are related parties, have been eliminated on
consolidation and are not disclosed in this note.
The Corporation's related party transactions consist of the
compensation of the Board of Directors and key management personnel
which is set out in the following table:
|
2021
|
2020
|
Salaries, bonus and
other short-term employee benefits
|
$
|
3,683
|
$
|
2,779
|
Pension costs -
defined contribution plans
|
101
|
87
|
Pension costs -
defined benefit plans
|
276
|
288
|
Share-based
compensation expense
|
3,493
|
2,775
|
Total
compensation
|
$
|
7,553
|
$
|
5,929
|
28. OPERATING SEGMENTS
The Corporation's Chief Executive Officer, who is also the Chief
Operating Decision Maker, regularly assesses the performance of,
and makes resource allocation decisions based on, the Corporation
as a whole. As a result, the Corporation has determined that
it comprises a single operating segment and therefore a single
reportable segment.
29. GOVERNMENT ASSISTANCE
Canada Emergency Wage
Subsidy
On April 11, 2020, the Government
of Canada passed the Canada Emergency Wage Subsidy ("CEWS") to
support employers facing financial hardship as measured by certain
revenue declines as a result of the COVID-19 pandemic. The CEWS
currently provides eligible businesses with a reimbursement of
compensation expense for the period from March 15, 2020 to October
23, 2021 of up to 75% of eligible employees' employment
remuneration, subject to certain criteria. The Corporation applied
for the CEWS for the period from March 15,
2020 to June 5, 2021 to the
extent it met the requirements to receive the subsidy. In
accordance with IAS 20 Accounting for Government Grants and
Disclosure of Government Assistance, during the year, the
Corporation recognized $8,448 (2020 -
$26,592) as a reimbursement of
compensation expense, with $3,723
(2020 - $14,132) and $4,725 (2020 - $12,460) allocated to cost of sales and selling
and administrative expenses, respectively, in proportion to
personnel costs recorded in those areas. As at December 31, 2021, the entire $8,448 current year subsidy has been received
from the Government of Canada. The
Corporation will not be filing further CEWS claims.
30. COMPARATIVE INFORMATION
Certain comparative information has been reclassified to conform
to the current year's presentation.
31. SUBSEQUENT EVENTS
On March 7, 2022, the Corporation declared a first quarter
2022 dividend of $0.25 per share or
$5,352.
On January 31, 2022, the
Corporation acquired the net operating assets of Thunder Bay, Ontario-based Process Flow
Systems Ltd. ("Process Flow"). The assets of Process Flow were
acquired in exchange for cash consideration of approximately
$3,960, subject to final working
capital adjustments, plus a three-year performance-based earnout of
up to $650 in the aggregate, payable
in cash.
SOURCE Wajax Corporation