KELOWNA,
BC, July 19, 2023 /CNW/ - Decisive Dividend
Corporation (TSXV: DE) (the "Corporation" or
"Decisive") is pleased to announce the acquisition of
Innovative Heating Technologies Inc. (the "Acquisition") for
$15.5 million, from arm's length
parties. Innovative Heating Technologies Inc. ("IHT"),
located outside of Winnipeg,
Manitoba, is a well-established manufacturer and developer
of high efficiency heating mats and lighting solutions for hog
production.
Decisive is also pleased to announce that it has entered into an
agreement with its senior lenders, Canadian Western Bank and CWB
Maxium Financial Inc., a wholly owned division of Canadian Western
Bank (collectively "CWB"), to increase the Corporation's
overall debt availability from $53
million to $68 million, extend
the term of the agreement, and lower its borrowing costs on its
increased revolving term acquisition facility by 0.5%. Further
details on the increase in Decisive's credit facilities are
provided below.
Jeff Schellenberg, Chief
Executive Officer of Decisive, noted:
"With this announcement, in the last 15 months Decisive has
acquired six businesses, added over $17 million of Adjusted
EBITDA to our portfolio, representing an increase in Adjusted
EBITDA per Common Share of 84% on a pro forma basis,
all while also increasing our monthly dividend three times during
that same period, demonstrating how accretive our
acquisition-focused growth and yield strategy is for our
shareholders. As we look into the future, we continue to see
significant opportunities to continue this trajectory, supporting
value creation for all of our stakeholders."
Highlights of the Acquisition
- Fully Funded: Fully funded through a drawdown on the
Corporation's expanded $25.0 million
revolving term acquisition facility.
- Strong Business Fundamentals: Highly profitable and
growing; focused on less-cyclical agricultural sector; proprietary
branded products with superior quality, value, and reputation;
international customers & distributors with opportunities for
additional market penetration; culture of innovation with
identified opportunities for product expansion.
- Aligned with Precision Agriculture and Animal Welfare
Movements: Energy efficiency of IHT's products results in
significant energy savings for farmers (with some customers
reporting reduction in energy consumption of 66%) while optimizing
heating conditions, enhancing animal welfare.
- Earnings growth and accretion: Expected to be
immediately accretive to Decisive and represents on a pro forma
basis an aggregate increase to the Corporation's Q1 2023 Pro
Forma(4) sales of 12%, Adjusted EBITDA(1) of
21% and Adjusted EBITDA(1) per share of 19%.
- Attractive multiple: Base purchase price represents a
multiple of 5.1 times the average Adjusted EBITDA over the last
three years.
IHT was founded in 1995 and offers a diverse range of reliable
and energy-efficient equipment, with a strong emphasis on research
and development of new innovative technologies. The current focus
of the business is centered on its Hog Hearth and IL-TEK brands
which provide a range of heat mats, lighting products and related
equipment for hog producers. Management believes that the key
competitive advantages for these products are durability,
anti-microbial characteristics, energy efficiency, optimal heat
distribution, and safety and hazard prevention, all of which
promote animal welfare and cost savings for their customers. IHT
continues to innovate and expects to launch a line of cooling mats
in the near future and expand the use of fiberglass reinforced
plastics into additional product lines as well.
The vendors of IHT, Chris Grant
and Matt Robins, have committed to
lead IHT for at least the next three years and support succession
planning for the leadership of the business thereafter. Both have
extensive knowledge of the industry and business with Chris having
been with IHT since he and Matt acquired it in 2013 (and serving as
a supplier to the business prior to that) while Matt has been with
IHT since 1997.
The Acquisition is anticipated to be immediately financially
accretive to Decisive and is expected to result in an increase in
sales, gross profit, profit, Adjusted EBITDA(1), and
Adjusted EBITDA(1) per common share of Decisive. The
Acquisition is subject to the terms and conditions of a share
purchase agreement which was executed today and provides for a base
purchase price of $15.5 million,
subject to customary adjustments, plus up to an additional
$10.0 million contingent on IHT
achieving certain earnings targets over the next three years. The
base purchase price reflects the historical earnings of IHT and
represents a multiple of 5.1 times the average Adjusted
EBITDA(1) over the last three years.
On closing, the aggregate $15.5
million base purchase price, was paid $13.2 million in cash (the "Cash
Consideration"), and $2.3 million
in Common Shares (the "Share Consideration"). The Cash
Consideration was funded using the Corporation's $25.0 million revolving term acquisition
facility. The Share Consideration was funded through the issuance
of 314,614 common shares (representing $2.3
million divided by $7.39,
being the volume weighted average trading price of the common
shares for the 10-day trading period ended July 18, 2023). A finder's fee of $0.1 million is payable on the close of the
Acquisition.
Increase to Credit
Facilities
The agreement with CWB increases the Corporation's overall debt
availability from $53 million to
$68 million as follows:
|
|
|
|
|
|
(Stated in thousands
of dollars)
|
|
Current
|
|
Revised
|
|
|
|
|
Interest
|
Authorized
|
|
Authorized
|
Current
|
|
|
|
Rate
|
Debt
|
Increases
|
Debt
|
Drawn
|
Revolving term
acquisition facility
|
P+2.5%
|
$
15,000
|
$
10,000
|
$
25,000
|
$
16,175
|
Revolving term
operating facility
|
P+1.0%
|
10,000
|
5,000
|
15,000
|
7,299
|
Non-amortizing term
facility
|
6.9 %
|
28,000
|
-
|
28,000
|
28,000
|
Total senior
debt
|
|
|
|
53,000
|
15,000
|
68,000
|
51,474
|
Equipment
loans
|
2.3 %
|
520
|
-
|
520
|
520
|
Total debt
|
|
|
|
$
53,520
|
$
15,000
|
$
68,520
|
$
51,994
|
Less cash
|
|
|
|
|
|
|
6,845
|
Total debt net of
cash
|
|
|
|
|
|
|
$
45,149
|
"P" in the table above
denotes prime rate
|
In addition, the interest rate on the revolving term acquisition
facility was decreased from CWB's prime rate plus 3.0% to
CWB's prime rate plus 2.5%. All other terms and conditions of the
credit agreement with CWB remain substantially unchanged. The
extension of the credit agreement maintains the committed term of
the agreement at three years and all drawn amounts now mature in
June 2026.
The increase in the revolving term acquisition and operating
facilities not only allowed Decisive to fully fund the Acquisition,
but also leaves considerable additional liquidity to fund its
growing operations and future acquisitions.
Jeff Schellenberg, Chief
Executive Officer of Decisive, added:
"We are thrilled to add IHT, its leadership team, employees
and portfolio of high-margin proprietary products to our growing
portfolio of businesses. Finding another set of legacy minded
business owners who care deeply about seeing the business they have
built carry forward is extremely rewarding for us and we welcome
Chris and Matt to our group. Since their acquisition of the
business in 2013, Chris and Matt have worked tremendously hard to
build the business into a leader in its space and expand its market
presence and, as a result, have seen the business move into an
accelerated growth pattern. Chris and Matt's agreement to stay for
a minimum of three years to run the business and maintain the
trajectory the business has been on, is a critical piece of this
deal to Decisive. We look forward to working to support their
efforts to further build the business and take advantage of the
market opportunities they have positioned the business for.
Further, this acquisition adds another business that has elements
that overlap businesses already in our portfolio: we are adding an
additional business that produces plastic manufacturing products to
our group of businesses that produce plastic and rubber products
(Marketing Impact and Micon Industries), in a sector (agriculture)
we have already invested in (Slimline) and are focused on adding
to. These factors are consistent with our acquisition
strategy and we look forward to pursuing opportunities to find ways
for these businesses to work together with our other subsidiaries
to surface efficiencies and market opportunities.
We are also very pleased to have increased our credit
facilities with CWB, who continue to be a great financial partner.
This increase demonstrates CWB's commitment to working with
Decisive to help us achieve our objectives to enhance our financing
capacity and improve our cost of capital. The increase to our
credit facility provided us with the ability to fund the
acquisition of IHT while retaining sufficient capacity to fund
growth in our portfolio businesses and future deals as we continue
to execute on our growth strategy. Upon completion of this deal,
our funding mix for the 11 acquisitions we have completed is
48% equity and 52% debt, which is in line
with our 50/50 long-term debt and equity funding target, while also
remaining conservatively leveraged with a pro forma senior debt to
Adjusted EBITDA(1) ratio of 1.75 to 1."
Chris Grant, President of IHT
noted:
"Matt and I are very excited for this transaction as DDC's
vision and standards align perfectly with the way we have managed
and grown our business for the last 10 years. We are looking
forward to the synergies from the other companies in their
portfolio as we continue to bring forward new energy efficient
heating and cooling products for the agricultural
industry."
The table below sets forth the pro forma combined financial
information of Decisive, the applicable pre-acquisition periods for
the acquisitions previously completed in 2022 and 2023, and the
acquisition of IHT, for the trailing twelve-month period ended
March 31, 2023:
(Stated in thousands
of dollars, except per share amounts)
|
Add
|
|
|
|
|
pre-acquisition
|
|
|
|
|
periods for
|
|
|
|
|
|
Previously
|
|
Add
|
|
|
Decisive(2)
|
Acquired
|
Q1 2023
|
IHT(5)
|
Total
|
For the trailing
twelve-month period
|
12-Months
|
Businesses(3)
|
Pro
Forma(4)
|
12-Months
|
Pro forma
|
ended March 31,
2023
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
Sales
|
110,752
|
27,860
|
138,612
|
15,952
|
154,564
|
Gross profit
|
37,777
|
12,614
|
50,391
|
7,982
|
58,373
|
Gross profit
%
|
34 %
|
45 %
|
36 %
|
50 %
|
38 %
|
Profit
|
5,537
|
6,242
|
11,779
|
3,775
|
15,555
|
Per share
basic
|
0.40
|
|
0.72
|
|
0.93
|
Adjusted
EBITDA(1)
|
16,253
|
8,055
|
24,308
|
5,130
|
29,438
|
Per share
basic
|
1.18
|
|
1.49
|
|
1.77
|
(1)
|
Adjusted
EBITDA is not a recognized financial measure under International
Financial Reporting Standards (IFRS) and therefore may not be
comparable to similar measures presented by other issuers, but it
is used by management to assess the performance of the
Corporation. See "Non-GAAP Financial Measures" later in this
press release for the full description of Adjusted EBITDA and a
reconciliation of applicable IFRS measures to non-IFRS
measures.
|
(2)
|
Based on Decisive's
unaudited financial information reported for the 12-months ended
March 31, 2023.
|
(3)
|
Based on ACR Heat
Products Limited's unaudited financial information for the
pre-acquisition period from April 1, 2022 to October 2, 2022
combined with the unaudited financial information for the
pre-acquisition period from April 1, 2022 to March 31, 2023 for
each of Capital I Industries Inc., Micon Industries Ltd., and
Procore International Radiators Ltd. See "Information
Relating to the Acquisitions" later in this press
release.
|
(4)
|
The Q1 2023 Pro
Forma amounts are based on Decisive's unaudited financial
information reported for the 12-months ended March 31, 2023,
combined with the financial information for the pre-acquisition
periods of ACR Heat Products Limited, Capital I Industries Inc.,
Micon Industries Ltd., and Procore International Radiators Ltd.
(the "Previously Acquired Businesses") described in (3)
above.
|
(5)
|
Based on IHT's
unaudited financial information for the period from April 1, 2022
to March 31, 2023. See "Information Relating to the
Acquisitions" later in this press release.
|
About Decisive Dividend
Corporation
Decisive Dividend Corporation is an acquisition-oriented
company, focused on opportunities in manufacturing. The
Corporation's purpose is to be the sought-out choice for exiting
legacy-minded business owners, while supporting the long-term
success of the businesses acquired, and through that, creating
sustainable and growing shareholder returns. The Corporation uses a
disciplined acquisition strategy to identify already profitable,
well-established, high quality manufacturing companies that
have a sustainable competitive advantage, a focus on
non-discretionary products, steady cash flows, growth potential and
established, strong leadership.
For more information on Decisive, or to sign up for email
notifications of Corporation press releases, please
visit www.decisivedividend.com.
Cautionary
Statements
Neither TSX Venture Exchange nor its Regulation Services
Provider (as that term is defined in policies of the TSX Venture
Exchange) accepts responsibility for the adequacy or accuracy of
this release.
Information Relating to the
Acquisitions
This press release contains certain information (including
historical financial information) relating to the Acquisition as
well as pre-acquisition historical financial information relating
to the Previously Acquired Businesses. The information (including
financial information) contained herein with respect to the
Acquisition, as well as pre-acquisition historical financial
information relating to the Previously Acquired Businesses, is
based upon information provided to Decisive by IHT and the
Previously Acquired Businesses, and their respective management and
previous shareholders and includes certain non-recurring and
related-party private company transactions that have been excluded
from the calculation of Adjusted EBITDA below. The financial
information relating to the Acquisition and IHT, as well as
pre-acquisition historical financial information relating the
Previously Acquired Businesses, has not been audited.
Non-GAAP Financial
Measures
In this press release, reference is made to "Adjusted
EBITDA", which is not a recognized financial measure under IFRS,
but is believed to be meaningful in the assessment of the
Corporation's performance.
"Adjusted EBITDA" is defined as earnings before finance
costs, income taxes, depreciation, amortization, foreign exchange
gains or losses, other non-cash items such as gains or losses
recognized on the fair value of contingent consideration items,
asset impairment, share-based compensation, and restructuring
costs, and other non-operating items such as acquisition
costs.
Adjusted EBITDA is a financial performance measure that
management believes is useful for investors to analyze the results
of the Corporation's operating activities prior to consideration of
how those activities are financed and the impact of non-operating
charges related to planned or completed acquisitions, foreign
exchange, taxation, depreciation, amortization, and impairment
charges.
The most directly comparable financial measure is profit or
loss. Adjusted EBITDA per Common Share is also presented, which is
calculated by dividing Adjusted EBITDA, as defined above, by the
weighted average number of Common Shares outstanding during the
period.
While Adjusted EBITDA is used by management to assess the
historical financial performance of the Corporation, readers are
cautioned that:
- Non-IFRS financial measures, such as
Adjusted EBITDA, are not recognized financial
measures under IFRS;
- The Corporation's method of calculating
Non-IFRS financial measures, such as Adjusted EBITDA, may differ
from that of other corporations or entities and therefore may not
be directly comparable to measures utilized by other corporations
or entities;
- Non-IFRS financial measures, such as Adjusted EBITDA,
should not be viewed as an alternative to measures that are
recognized under IFRS such as profit or loss or cash from operating
activities; and
- A reader should not place undue reliance on any Non-IFRS
financial measures.
Set forth below are reconciliations of Non-IFRS financial
measures to their most relevant IFRS measures.
(Stated in thousands
of dollars)
|
|
Add
|
|
|
|
For the trailing
twelve-month period
ended March 31, 2023
|
Decisive(2)
12-Months
(unaudited)
|
pre-acquisition
periods for
Previously
Acquired
Businesses(3) (unaudited)
|
Q1 2023
Pro Forma(4)
(unaudited)
|
Add
IHT(5) 12-Months
(unaudited)
|
Total
Pro forma
(unaudited)
|
Profit
|
5,537
|
6,242
|
11,779
|
3,775
|
15,555
|
Add
(deduct):
|
|
|
|
|
|
Financing
costs
|
2,824
|
45
|
2,869
|
39
|
2,908
|
Income tax
expense
|
2,016
|
2,029
|
4,045
|
1,396
|
5,441
|
Amortization and
depreciation
|
5,327
|
411
|
5,738
|
33
|
5,771
|
Acquisition costs
& restructuring costs
|
1,103
|
-
|
1,103
|
-
|
1,103
|
Inventory fair value
adjustments
|
22
|
-
|
22
|
-
|
22
|
Share-based
compensation expense
|
311
|
-
|
311
|
-
|
311
|
Foreign exchange
income
|
(754)
|
(487)
|
(1,241)
|
(103)
|
(1,343)
|
Interest and other
income
|
(33)
|
(94)
|
(127)
|
(12)
|
(140)
|
Gain on sale of
equipment
|
(100)
|
(1)
|
(101)
|
-
|
(101)
|
Non-recurring
transactions
|
-
|
(89)
|
(89)
|
-
|
(89)
|
Adjusted
EBITDA
|
16,253
|
8,055
|
24,308
|
5,130
|
29,438
|
|
|
|
|
|
|
|
|
|
|
Forward-Looking
Statements
Certain statements contained in this press release constitute
forward-looking information. These statements relate to future
events or future performance. The use of any of the words "could",
"intend", "expect", "believe", "will", "projected", "estimated" and
similar expressions and statements relating to matters that are not
historical facts are intended to identify forward-looking
information and are based on management's current beliefs,
assumptions and expectations as to the outcome and timing of such
future events. Actual future results may differ materially.
In particular, this press release contains forward-looking
information relating to the future financial position, operations,
business strategy, plans and objectives of the Corporation, and the
potential impact, including growth expectations, of the Acquisition
on the operations, financial condition, capital resources, business
and dividend policy of the Corporation. Risk factors that could
cause actual results or outcomes to differ materially from the
results expressed or implied by forward-looking information
include, among other things: risks relating to acquisitions (as
more particularly described under the heading "Risk Factors – Risk
Related to Acquisitions" in the Corporation's most recent annual
information form), as well as general economic conditions;
pandemics; competition; government regulation; environmental
regulation; access to capital; market trends and innovation;
climate risk; general uninsured losses; risk related to
acquisitions generally; dependence on customers, distributors and
strategic relationships; supply and cost of raw materials and
purchased parts; operational performance and growth; implementation
of the growth strategy; product liability and warranty claims;
litigation; reliance on technology, intellectual property, and
information systems; availability of future financing; interest
rates and debt financing; income tax matters; foreign exchange;
dividends; trading volatility of Common Shares; dilution risk;
reliance on management and key personnel; employee and labour
relations; and conflicts of interest, all as more particularly
described in the most recent annual MD&A and annual information
form of the Corporation available on the Corporation's profile at
www.sedar.com. There can be no assurance as to the future financial
performance of the Corporation or that the board of directors of
the Corporation will declare or pay any dividends in the
future or, if dividends are declared and paid, there can be no
assurance as to the frequency or amount of such
dividends. The Corporation cautions the reader that
the risk factors referenced above are not exhaustive. The
forward-looking information contained in this release is made as of
the date hereof and the Corporation is not obligated to update or
revise any forward-looking information, whether as a result of new
information, future events or otherwise, except as required by
applicable securities laws. Because of the risks, uncertainties and
assumptions contained herein, investors should not place undue
reliance on forward-looking information. The foregoing statements
expressly qualify any forward-looking information contained
herein.
SOURCE Decisive Dividend Corporation