CALGARY, March 28, 2018 /CNW/ - Mosaic Capital Corporation
("Mosaic" or the "Company") (TSX–V Symbols: M
and M.DB) has released its financial results for the three
and twelve months ended December 31,
2017. The Company's financial statements and management's
discussion and analysis ("MD&A") for the year ended
December 31, 2017 can be accessed
under Mosaic's profile on SEDAR at www.sedar.com and on the
Company's website at www.mosaiccapitalcorp.com.
Selected Financial Highlights
|
|
|
|
Three months ended
Dec 31,
|
Twelve months ended
Dec 31,
|
(in $000s, except
as noted)
|
2017
|
2016
|
%
Change
|
2017
|
2016
|
% Change
|
|
|
|
|
|
|
|
Revenue
|
$
|
88,650
|
$
|
50,859
|
74%
|
$
|
312,141
|
$
|
197,184
|
58%
|
Adjusted EBITDA
(1)
|
$
|
5,196
|
$
|
3,299
|
57%
|
$
|
28,028
|
$
|
20,477
|
37%
|
|
per
share
|
$
|
0.49
|
$
|
0.40
|
24%
|
$
|
2.74
|
$
|
2.45
|
12%
|
|
as a % of
revenue
|
5.9%
|
6.5%
|
|
9.0%
|
10.4%
|
|
Net income
(loss)
|
$
|
(9,509)
|
$
|
(2,063)
|
411%
|
$
|
7,117
|
$
|
7,547
|
-6%
|
Net income (loss)
attributable to equity holders
|
$
|
(11,787)
|
$
|
(489)
|
2532%
|
$
|
(5,208)
|
$
|
(7,552)
|
45%
|
|
per
share
|
$
|
(1.12)
|
$
|
(0.44)
|
177%
|
$
|
(0.51)
|
$
|
(0.90)
|
43%
|
Free Cash Flow
(2)
|
$
|
1,232
|
$
|
1,069
|
15%
|
$
|
11,381
|
$
|
11,726
|
-3%
|
|
per
share
|
$
|
0.12
|
$
|
0.13
|
-9%
|
$
|
1.11
|
$
|
1.40
|
-21%
|
Preferred
distributions declared
|
$
|
1,512
|
$
|
3,255
|
-54%
|
$
|
7,006
|
$
|
13,050
|
-48%
|
Common share
dividends declared
|
$
|
1,114
|
$
|
864
|
29%
|
$
|
4,432
|
$
|
3,455
|
28%
|
|
per
share
|
$
|
0.105
|
$
|
0.100
|
5%
|
$
|
0.420
|
$
|
0.400
|
5%
|
Preferred
Distribution Payout Ratio (3)
|
123%
|
305%
|
|
62%
|
111%
|
|
Combined Payout Ratio
(4)
|
213%
|
386%
|
|
101%
|
141%
|
|
Weighted avg. common
shares outstanding
|
10,570,313
|
8,345,657
|
|
10,224,621
|
8,345,657
|
|
|
Notes:
|
(1)
|
Adjusted EBITDA is
defined as earnings before finance costs, taxes, depreciation and
amortization, and other non-cash items. Adjusted EBITDA is not a
recognized measure under IFRS. Refer to "Non-GAAP
Measures".
|
(2)
|
Free Cash Flow is
defined as Adjusted EBITDA less (i) non-controlling interests'
share of Adjusted EBITDA, and (ii) Mosaic's share of: net cash
interest; current income taxes; and sustaining capital
expenditures. Free Cash Flow is not a recognized measure under
IFRS. Refer to "Non-GAAP Measures".
|
(3)
|
Preferred
Distribution Payout Ratio is defined as preferred securities
distributions divided by Free Cash Flow. Preferred Distribution
Payout Ratio is not a recognized measure under IFRS. Refer to
"Non-GAAP Measures".
|
(4)
|
Combined Payout Ratio
is defined as preferred securities distributions and common share
dividends divided by Free Cash Flow. Combined Payout Ratio is not a
recognized measure under IFRS. Refer to "Non-GAAP
Measures".
|
For the three and twelve months ended and as at December 31, 2017 as compared to the respective
prior year periods, Mosaic:
- increased revenue supported by the acquisition of new portfolio
companies coupled with improved business conditions and successful
growth initiatives for certain western Canadian portfolio
companies;
- increased Adjusted EBITDA with strong contributions from recent
acquisitions and improved profitability levels within certain
western Canadian based businesses;
- improved the Company's overall cost of capital by replacing an
aggregate $132.2 million equity
securities having annual cash distribution cost of approximately
10.0% with a $150.0 million strategic
investment by Fairfax Financial Holdings Limited having an annual
cash distribution of approximately 5.7%;
- increased the size of its credit facility to $50.0 million;
- raised $15.2 million in common
shares through a subscription privilege offering;
- increased its common share dividend policy by 5% from
$0.40 per annum to $0.42 per annum;
- provided relatively consistent Free Cash Flow levels
notwithstanding the balance sheet restructuring noted above which
resulted in a greater proportion of interest expense versus
preferred equity securities distributions in 2017 as compared to
2016;
- delivered a reduced Combined Payout Ratio of 101%, which was
materially improved from fiscal 2016;
- invested a combined $55.7 million
with the acquisitions of Cedar Infrastructure Products Inc.
($18.2 million) and Circle 5 Tool
& Mold Inc. ($27.0 million) along
with growth capital expenditures ($10.7
million);
- maintained a healthy balance sheet with $9.4 million in cash, $66.4 million in working capital and Total Debt
to EBITDA leverage of 1.50; and
- subsequent to the end of the year, Mosaic settled a put option
with a non-controlling interest partner of Industrial Scaffold
increasing Mosaic's ownership from 67.5% to 90.0% and finalizing
the founder's succession plan while leaving a 10.0% interest with
the operating management team.
Segmented Financial Performance
|
|
|
|
Three months ended
Dec 31,
|
Twelve months ended
Dec 31,
|
(in $000s, except
as noted)
|
2017
|
2016
|
%
Change
|
2017
|
2016
|
% Change
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
Infrastructure
|
$
|
58,013
|
$
|
33,893
|
71%
|
$
|
205,255
|
$
|
137,949
|
49%
|
Diversified
|
26,475
|
14,072
|
88%
|
92,434
|
50,780
|
82%
|
Energy
|
4,103
|
2,616
|
57%
|
13,979
|
7,362
|
90%
|
Real Estate
|
59
|
278
|
-79%
|
473
|
1,093
|
-57%
|
Corporate
|
-
|
-
|
|
-
|
-
|
|
Total
revenue
|
$
|
88,650
|
$
|
50,859
|
74%
|
$
|
312,141
|
$
|
197,184
|
58%
|
|
|
|
|
|
|
|
Adjusted EBITDA:
(1)
|
|
|
|
|
|
|
Infrastructure
|
$
|
4,043
|
$
|
1,971
|
105%
|
$
|
18,296
|
$
|
14,017
|
31%
|
Diversified
|
2,137
|
2,133
|
-%
|
14,229
|
9,571
|
49%
|
Energy
|
120
|
102
|
18%
|
2,164
|
970
|
123%
|
Real Estate
|
(55)
|
245
|
-122%
|
(299)
|
617
|
-148%
|
Corporate
|
(1,049)
|
(1,152)
|
9%
|
(6,362)
|
(4,698)
|
-35%
|
Total Adjusted
EBITDA
|
$
|
5,196
|
$
|
3,299
|
57%
|
$
|
28,028
|
$
|
20,477
|
37%
|
As a % of
revenue
|
5.9%
|
6.5%
|
|
9.0%
|
10.4%
|
|
|
Note:
|
(1)
|
Adjusted EBITDA is
defined as earnings before finance costs, taxes, depreciation and
amortization, and other non-cash items. Adjusted EBITDA is not a
recognized measure under IFRS. Refer to "Non-GAAP
Measures".
|
Outlook
Management is pleased with the year-over-year improvements
illustrated in the Company's annual 2017 financial and operating
results. The Company's recent acquisition activity, which was
largely focused on eastern Canada,
has proven to successfully add diversification and scale to its
portfolio and cash flow profile. Additionally, the slow recovery in
western Canadian economic activity positively impacted our
portfolio companies in this market. Finally, our Energy segment
posted strong gains in 2017 over last year which were benefited by
improving industry conditions and further supported by certain
expansion initiatives. These positive influences delivered solid
EBITDA growth and, coupled to the enhancements we made to our
balance sheet and the resultant reduction in our cost of capital,
delivered a material improvement in our payout ratios.
Mosaic's growth strategy is centered on the acquisition of
controlling equity interests in new portfolio companies with a
specific focus on growing Free Cash Flow per share while
maintaining a strong balance sheet. Supplementing this, Mosaic's
management team adds value with strong operational and strategic
focus by actively engaging with its portfolio companies to improve
results and capture growth opportunities.
As we advance into 2018, we expect to see continued
year-over-year EBITDA growth in each of our business segments
supported by our acquisition activity over the past year, as well
as positive contributions from the vast majority of our legacy
portfolio companies.
Mark Gardhouse, CEO commented
"Mosaic's Q4 results were in line with our expectations, capping a
successful and transitional year for the Company. We made
significant strides in 2017 to position the Company for success
with an overall goal to grow free cash flow per share and drive
shareholder value creation. Our most recent eastern Canadian
acquisitions have added cash flow growth and diversification while,
at the same time, our western Canadian portfolio companies are
re-emerging to growth after two difficult years. We look forward to
demonstrating the full cash flow capability of our portfolio as we
progress through 2018."
Mosaic's pipeline of high quality acquisition opportunities
remains robust and the Company will continue to pursue its strategy
to grow through acquisitions with a focus on building an
increasingly diversified portfolio of private, mid-market companies
that offer strong free cash flow while maintaining a healthy
balance sheet.
Conference Call
Management will hold a conference call to discuss the Q4 2017
results on Thursday, March 29th, 2018
at 10:00 AM ET. All interested
parties are invited to join the conference call by dialing
1-855-353-9183 from within Canada or the U.S. or 403-532-5601 from
Calgary or internationally, then
entering the participant Code 63121#. A recording of the
conference call will be made available on Mosaic's website at
www.mosaiccapitalcorp.com.
ABOUT MOSAIC CAPITAL CORPORATION
Mosaic is a Canadian investment company that owns a portfolio of
established businesses which span a diverse range of industries and
geographies. Mosaic's strategy is to create long-term value for its
shareholders through accretive acquisitions, long-term portfolio
ownership, sustained cash flows and organic portfolio growth.
Mosaic achieves its objectives by maintaining financial discipline,
acquiring businesses at attractive valuations, performing extensive
acquisition due diligence, utilizing optimal transaction
structuring and working closely with subsidiary businesses after
acquisition.
Reader Advisory
Non-GAAP Measures
Selected financial information for the three and twelve-month
periods ended December 31, 2017 are
set out above and includes the following measures that are not
recognized under International Financial Reporting Standards
("IFRS") and are non-generally accepted accounting
principles ("Non-GAAP") measures: Adjusted EBITDA, Free Cash
Flow, Preferred Distribution Payout Ratio and Combined Payout
Ratio. This information should be read in conjunction with the
audited consolidated financial statements for the years ended
December 31, 2017 and 2016 and
Mosaic's MD&A for the year ended December 31, 2017 available under Mosaic's
profile on SEDAR at www.sedar.com. Further
information regarding these Non-GAAP measures is contained in
Mosaic's MD&A.
Forward-Looking Statements
This news release contains forward-looking information and
statements within the meaning of applicable Canadian securities
laws (herein referred to as "forward-looking statements")
that involve known and unknown risks, uncertainties and other
factors that may cause actual results, performance or achievements
to be materially different from any future results, performance or
achievements expressed or implied by such forward-looking
statements. All information and statements in this press release
which are not statements of historical fact may be forward-looking
statements. The words "believe", "expect", "intend", "estimate",
"anticipate", "project", "scheduled", and similar expressions, as
well as future or conditional verbs such as "will", "should",
"would", and "could" often identify forward-looking statements.
Forward-looking statements included in this news release include,
but are not limited to:
- the overall business strategy and objectives of
Mosaic;
- the Company's expectation to grow and diversify cash
flow;
- the recovery of economic activity in western Canada;
- improvement in western Canadian portfolio and legacy
portfolio profit contribution; and
- management's expectation that is recent acquisitions will
result in future benefits to the Company.
Such statements or information, if any, are only predictions
and reflect the current beliefs of management with respect to
future events and are based on information currently available to
management. Actual results and events may differ materially from
those contemplated by these forward-looking statements due to these
statements being subject to a number of risks and uncertainties.
Undue reliance should not be placed on these forward-looking
statements as there can be no assurance that the plans, intentions
or expectations upon which they are based will occur.
By their nature forward-looking statements involve
assumptions and known and unknown risks and uncertainties, both
general and specific, that contribute to the possibility that the
predictions, forecasts, projections and other things contemplated
by the forward-looking statements will not occur. A number of
factors could cause actual results to differ materially from the
results stated in the forward-looking statements, including, but
not limited to, risks related to: general economic and business
conditions; the failure to realize the anticipated benefits of
Mosaic's recent and future acquisitions; adverse fluctuations in
commodity prices; competition for, among other things, capital,
equipment and skilled personnel; the inability to generate
sufficient cash flow from operations to meet current and future
obligations; the inability to obtain required debt and/or equity
capital on suitable terms; competition for acquisition targets;
adverse weather conditions; seasonality and fluctuations in
results; and limited diversification of Mosaic's subsidiaries.
Should any of the risks or uncertainties facing Mosaic and its
subsidiaries materialize, or should assumptions underlying the
forward-looking statements prove incorrect, actual results,
performance, activities or achievements could vary materially from
those expressed or implied by any forward-looking statements
contained in this news release.
Although Mosaic believes that the expectations represented by
any forward-looking-statements contained herein are reasonable
based on the information available to them on the date of this news
release, management cannot assure investors that actual results,
performance or achievements will be consistent with these
forward-looking statements. Any forward-looking statements herein
contained are made as of the date of this press release and Mosaic
does not assume any obligation to update or revise them to reflect
new information, events or circumstances, except as required by
law.
Neither the 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.
SOURCE Mosaic Capital Corporation