Finning International Inc. (TSX: FTT) (“Finning”, the “Company”,
“we”, “our” or “us”) reported third quarter 2024 results today. All
monetary amounts are in Canadian dollars unless otherwise stated.
HIGHLIGHTSAll comparisons are to Q3 2023
results unless indicated otherwise.
- Q3 2024 free cash flow (3) of $346 million, up from Q3 2023
driven by invested capital velocity improvement. In the last twelve
months, we have generated cumulative free cash flow of $746
million.
- Q3 2024 revenue of $2.8 billion and net revenue (2) of $2.5
billion were up 5% and 4%, respectively. New equipment revenue was
up 7% and product support revenue was up 2%.
- Q3 2024 EBIT (1) was $170 million and EBIT as a percentage of
net revenue (2) was 6.7%. Excluding an estimated loss for
receivables from a customer placed into receivership as well as
severance costs across our regions (further described on page 9),
Adjusted EBIT (3)(4) was $203 million.
- Adjusted EBIT as a percentage of net revenue (2)(4) was 8.0%,
down 230 basis points from Q3 2023 EBIT as a percentage of net
revenue, primarily due to lower margins in our Canadian
business.
- Adjusted EBIT as a percentage of net revenue was 10.9% in South
America, 6.3% in the UK & Ireland and 7.5% in Canada.
- Q3 2024 Adjusted EPS (1)(2)(4) was $0.93, down 13% from Q3 2023
EPS.
- Equipment backlog (2) of $2.3 billion at September 30, 2024 was
up 4% from June 30, 2024 reflecting strong order intake from mining
and power systems customers.
“Our results in the third quarter were different by region and
reflect the advantage of our diversified business. We had strong
growth in South America, resilient profitability in the UK &
Ireland, excellent free cash flow in all regions and our backlog
remains healthy. Deliberate actions to generate strong cash flow
coupled with tougher market dynamics resulted in more challenging
margin performance in our Canadian business. We are focused on cost
control to drive improved profitability going forward,” said Kevin
Parkes, President and CEO.
“One year on from our Investor Day in Chile our product support
growth overall is positive, and our working capital velocity is
gaining momentum. We have acted to further align our cost base,
maintain the quality of our inventory, and announced succession in
our leadership team. We are all focused on driving the execution of
our strategy.”
“Our strategy is focused on maximizing product support,
continuously improving our cost and capital position to drive
full-cycle resilience and growing prudently in used, rental and
power – all with the objective of achieving a sustainably higher
ROIC going forward,” said Mr. Parkes.
Q3 2024 FINANCIAL SUMMARY
|
|
3 months ended |
|
|
|
September 30 |
|
|
|
|
|
|
% change |
|
|
|
2024 |
|
|
2023 |
|
|
fav(1) |
|
|
($ millions, except per share amounts) |
|
|
(Restated |
) |
(unfav)(1) |
|
|
New equipment |
933 |
|
|
870 |
|
|
7 |
% |
|
|
Used
equipment |
89 |
|
|
72 |
|
|
24 |
% |
|
|
Equipment rental |
76 |
|
|
86 |
|
|
(12 |
)% |
|
|
Product
support |
1,388 |
|
|
1,362 |
|
|
2 |
% |
|
|
Net fuel and other |
53 |
|
|
47 |
|
|
13 |
% |
|
|
Net revenue |
2,539 |
|
|
2,437 |
|
|
4 |
% |
|
|
Gross
profit |
615 |
|
|
640 |
|
|
(4 |
)% |
|
|
Gross
profit as a percentage of net revenue(2) |
24.2 |
% |
|
26.3 |
% |
|
|
|
|
SG&A(1) |
(426 |
) |
|
(392 |
) |
|
(9 |
)% |
|
|
SG&A
as a percentage of net revenue(2) |
(16.8 |
)% |
|
(16.1 |
)% |
|
|
|
|
Equity
earnings of joint ventures |
— |
|
|
4 |
|
|
|
|
|
Other expenses |
(19 |
) |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
EBIT |
170 |
|
|
252 |
|
|
(33 |
)% |
|
|
EBIT as a percentage of net revenue |
6.7 |
% |
|
10.3 |
% |
|
|
|
|
Adjusted EBIT |
203 |
|
|
252 |
|
|
(19 |
)% |
|
|
Adjusted EBITas a percentage of net revenue |
8.0 |
% |
|
10.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Net
income attributable to shareholders of Finning |
103 |
|
|
156 |
|
|
(33 |
)% |
|
|
EPS |
0.75 |
|
|
1.07 |
|
|
(30 |
)% |
|
|
Adjusted EPS |
0.93 |
|
|
1.07 |
|
|
(13 |
)% |
|
|
Free cash flow |
346 |
|
|
— |
|
|
n/m(1) |
|
|
Q3 2024 EBIT by Operation |
|
|
South |
|
|
UK & |
|
|
|
|
Finning |
|
|
|
|
|
($ millions, except per share amounts) |
Canada |
|
|
America |
|
|
Ireland |
|
|
Other |
|
|
Total |
|
|
EPS |
|
|
EBIT / EPS |
71 |
|
|
101 |
|
|
16 |
|
|
(18 |
) |
|
170 |
|
|
0.75 |
|
|
Severance costs |
9 |
|
|
3 |
|
|
4 |
|
|
3 |
|
|
19 |
|
|
0.10 |
|
|
Estimated loss for a customer receivable |
14 |
|
|
— |
|
|
— |
|
|
— |
|
|
14 |
|
|
0.08 |
|
|
Adjusted EBIT / Adjusted EPS |
94 |
|
|
104 |
|
|
20 |
|
|
(15 |
) |
|
203 |
|
|
0.93 |
|
|
EBIT as a percentage of net revenue |
5.6 |
% |
|
10.6 |
% |
|
4.9 |
% |
|
n/m |
|
6.7 |
% |
|
|
|
|
Adjusted EBIT as a percentage of net revenue |
7.5 |
% |
|
10.9 |
% |
|
6.3 |
% |
|
n/m |
|
8.0 |
% |
|
|
|
|
Q3 2023 EBIT by Operation |
|
|
South |
|
|
UK & |
|
|
|
|
Finning |
|
|
|
|
|
($ millions, except per share amounts) |
Canada |
|
|
America |
|
|
Ireland |
|
|
Other |
|
|
Total |
|
|
EPS |
|
|
EBIT / EPS |
137 |
|
|
104 |
|
|
19 |
|
|
(8 |
) |
|
252 |
|
|
1.07 |
|
|
EBIT as a percentage of net revenue |
10.8 |
% |
|
12.3 |
% |
|
5.9 |
% |
|
n/m |
|
|
10.3 |
% |
|
|
|
QUARTERLY KEY PERFORMANCE MEASURES
|
|
|
2024 (Restated)(a) |
|
2023 (Restated)(a)(b) |
|
2022 |
|
|
|
|
|
Q3 |
|
Q2 |
|
Q1 |
|
|
Q4 |
|
Q3 |
|
Q2 |
|
Q1 |
|
|
Q4 |
|
Q3 |
|
|
|
EBIT ($
millions) |
170 |
|
228 |
|
202 |
|
|
177 |
|
252 |
|
242 |
|
239 |
|
|
214 |
|
224 |
|
|
|
Adjusted EBIT ($
millions) |
203 |
|
228 |
|
202 |
|
|
232 |
|
252 |
|
242 |
|
216 |
|
|
214 |
|
224 |
|
|
|
EBIT as a % of net
revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
6.7 |
% |
8.6 |
% |
8.7 |
% |
|
7.4 |
% |
10.3 |
% |
9.4 |
% |
11.2 |
% |
|
9.0 |
% |
10.7 |
% |
|
|
|
Canada |
5.6 |
% |
9.2 |
% |
8.9 |
% |
|
9.3 |
% |
10.8 |
% |
9.9 |
% |
11.0 |
% |
|
11.0 |
% |
11.7 |
% |
|
|
|
South America |
10.6 |
% |
10.4 |
% |
11.0 |
% |
|
6.7 |
% |
12.3 |
% |
12.1 |
% |
10.5 |
% |
|
11.4 |
% |
12.3 |
% |
|
|
|
UK & Ireland |
4.9 |
% |
4.6 |
% |
4.5 |
% |
|
1.8 |
% |
5.9 |
% |
5.5 |
% |
5.1 |
% |
|
4.4 |
% |
6.2 |
% |
|
|
Adjusted EBIT as a
% of net revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
8.0 |
% |
8.6 |
% |
8.7 |
% |
|
9.6 |
% |
10.3 |
% |
9.4 |
% |
10.1 |
% |
|
9.0 |
% |
10.7 |
% |
|
|
|
Canada |
7.5 |
% |
9.2 |
% |
8.9 |
% |
|
9.7 |
% |
10.8 |
% |
9.9 |
% |
11.3 |
% |
|
11.0 |
% |
11.7 |
% |
|
|
|
South America |
10.9 |
% |
10.4 |
% |
11.0 |
% |
|
12.6 |
% |
12.3 |
% |
12.1 |
% |
11.5 |
% |
|
11.4 |
% |
12.3 |
% |
|
|
|
UK & Ireland |
6.3 |
% |
4.6 |
% |
4.5 |
% |
|
2.7 |
% |
5.9 |
% |
5.5 |
% |
5.7 |
% |
|
4.4 |
% |
6.2 |
% |
|
|
EPS |
0.75 |
|
1.02 |
|
0.84 |
|
|
0.59 |
|
1.07 |
|
1.00 |
|
0.89 |
|
|
0.89 |
|
0.97 |
|
|
|
Adjusted EPS |
0.93 |
|
1.02 |
|
0.84 |
|
|
0.96 |
|
1.07 |
|
1.00 |
|
0.89 |
|
|
0.89 |
|
0.97 |
|
|
|
Invested
capital(2)($ millions) |
4,774 |
|
4,969 |
|
5,128 |
|
|
4,765 |
|
4,897 |
|
4,630 |
|
4,545 |
|
|
4,170 |
|
4,358 |
|
|
|
ROIC(2)(%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
15.8 |
% |
17.4 |
% |
18.0 |
% |
|
19.3 |
% |
20.7 |
% |
20.8 |
% |
20.2 |
% |
|
18.7 |
% |
18.3 |
% |
|
|
|
Canada |
14.6 |
% |
16.8 |
% |
17.4 |
% |
|
18.6 |
% |
19.8 |
% |
20.1 |
% |
19.4 |
% |
|
18.7 |
% |
18.2 |
% |
|
|
|
South America |
23.1 |
% |
23.3 |
% |
24.2 |
% |
|
23.8 |
% |
27.1 |
% |
25.9 |
% |
24.0 |
% |
|
24.5 |
% |
22.7 |
% |
|
|
|
UK & Ireland |
10.0 |
% |
10.4 |
% |
10.9 |
% |
|
11.3 |
% |
13.7 |
% |
15.5 |
% |
17.0 |
% |
|
17.0 |
% |
16.6 |
% |
|
|
Adjusted
ROIC(2)(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
17.6 |
% |
18.5 |
% |
19.1 |
% |
|
20.0 |
% |
20.2 |
% |
20.2 |
% |
19.7 |
% |
|
18.7 |
% |
18.3 |
% |
|
|
|
Canada |
15.5 |
% |
16.9 |
% |
17.6 |
% |
|
19.0 |
% |
19.9 |
% |
20.2 |
% |
19.6 |
% |
|
18.7 |
% |
18.2 |
% |
|
|
|
South America |
26.5 |
% |
26.5 |
% |
27.4 |
% |
|
27.6 |
% |
27.6 |
% |
26.4 |
% |
24.6 |
% |
|
24.5 |
% |
22.7 |
% |
|
|
|
UK & Ireland |
11.5 |
% |
11.0 |
% |
11.5 |
% |
|
12.3 |
% |
14.1 |
% |
15.9 |
% |
17.4 |
% |
|
17.0 |
% |
16.6 |
% |
|
|
Invested capital
turnover(2)(times) |
2.02 |
|
1.99 |
|
2.00 |
|
|
2.03 |
|
2.08 |
|
2.07 |
|
2.01 |
|
|
2.01 |
|
1.96 |
|
|
|
Inventory ($
millions) |
2,881 |
|
2,974 |
|
3,073 |
|
|
2,844 |
|
2,919 |
|
2,764 |
|
2,710 |
|
|
2,461 |
|
2,526 |
|
|
|
Inventory turns
(dealership)(2)(times) |
2.67 |
|
2.46 |
|
2.36 |
|
|
2.47 |
|
2.61 |
|
2.52 |
|
2.52 |
|
|
2.61 |
|
2.52 |
|
|
|
Working capital to
net revenue(2) |
28.9 |
% |
29.5 |
% |
29.0 |
% |
|
28.4 |
% |
27.3 |
% |
27.3 |
% |
27.8 |
% |
|
27.4 |
% |
27.1 |
% |
|
|
Free cash flow ($
millions) |
346 |
|
330 |
|
(210 |
) |
|
280 |
|
— |
|
31 |
|
(245 |
) |
|
332 |
|
(57 |
) |
|
|
Net debt to
Adjusted EBITDA(1)ratio(2)(4)(times) |
1.7 |
|
1.8 |
|
1.9 |
|
|
1.7 |
|
1.8 |
|
1.8 |
|
1.7 |
|
|
1.6 |
|
1.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Following a detailed review of our remanufacturing
business in Canada, we determined that the correct classification
of certain costs in SG&A should be cost of sales. Effective Q3
2024, the comparative figures for 2023 and Q1 2024 and Q2 2024
include an immaterial adjustment for a change in classification of
certain expenses. For more information on the impact to financial
statements, please refer to note 11 of our condensed interim
consolidated financial statements.
(b) Comparative results for 2023 have been restated for our
adoption of the amendments to IAS 1, Presentation of Financial
Statements effective for the financial year beginning January 1,
2024.
Q3 2024 HIGHLIGHTS BY OPERATIONAll comparisons
are to Q3 2023 results unless indicated otherwise. All numbers,
except ROIC, are in functional currency: Canada – Canadian dollar;
South America – US dollar (USD); UK & Ireland – UK pound
sterling (GBP). These variances and ratios for South America and UK
& Ireland exclude the foreign currency translation impact from
the CAD relative to the USD and GBP, respectively, and are
therefore considered to be specified financial measures. We believe
the variances and ratios in functional currency provide meaningful
information about operational performance of the reporting
segment.
South America Operations
- Net revenue increased 10%, up in all lines of business except
rental. New equipment revenue was up 14%, primarily driven by
deliveries to mining customers and mining contractors, while used
equipment was up 68% on strong demand from construction
customers.
- Product support revenue was up 7%, driven by strong demand from
mining customers and mining contractors as well as oil and gas
customers. Service revenue was up in all market sectors, despite a
weaker CLP (1), and reflects strong technician headcount growth.
Excluding the impact of a weaker CLP on service revenue, product
support revenue would have been 8% higher compared to Q3 2023.
- Excluding the significant item described on page 9, Adjusted
EBIT decreased 3% from Q3 2023 EBIT, due to a higher mix of new and
used equipment revenue as well as a higher mix of mining equipment
sales. SG&A was higher, primarily due to CAD $11 million of
costs owing as a result of re-entering the official exchange market
in Argentina. Adjusted EBIT as a % of net revenue was 10.9%, down
140 basis points from Q3 2023 EBIT as a % of net revenue.
- Our effective income tax rate was lower year over year,
primarily due to unrecognized losses utilized in Argentina. The
benefit from the utilization of the losses offsets a large portion
of the SG&A due to the cost of acquiring USD and re-entering
the official exchange market in Argentina.
- Our Argentina operations were profitable in the quarter, and we
continue to manage the business to keep our risk low.
- In October, we received an order from a global mining company
for ultra-class haul trucks for approximately CAD $250
million.
Canada Operations
- Net revenue decreased 1%, primarily due to lower product
support revenues and lower rental utilization, partially offset by
increased new equipment deliveries. New equipment deliveries
included a large proportion of mining rental equipment with
purchase option (RPO) conversions.
- Product support revenue was down 3%, reflecting mixed activity
levels in the mining sector and a slower recovery of activity by
customers in the construction sector.
- In June 2024, Victoria Gold, a mining customer, experienced a
heap leach pad landslide failure at their Eagle Gold mine site in
the Yukon. In Q3 2024, this customer was placed in receivership on
application by the Yukon government. We recorded an estimated loss
for receivables of $14 million. This customer had previously been a
consistent consumer of the Company’s products and services until
this event occurred. We do not expect any material business from
this mine in the near to medium term.
- We incurred $9 million of severance costs in the quarter in our
Canadian business. These costs relate to headcount reductions to
simplify and streamline our operations, primarily in information
technology and supply chain functions. We also streamlined our
remanufacturing operations and have reclassified certain costs in
SG&A as cost of sales.
- To manage our inventory health, we took action to improve
invested capital by selling $150 million of inventory at low
margins.
- Excluding the significant items described on page 9 and above,
Adjusted EBIT decreased 31% from Q3 2023 EBIT. Adjusted EBIT as a
percentage of net revenue of 7.5% was down 330 basis points from Q3
2023 EBIT as a percentage of net revenue. Low Adjusted EBIT as a
percentage of net revenue was driven by factors including a high
proportion of new equipment sales in mining, used equipment pricing
was lower as we managed our inventory levels, and the rental
equipment market remained challenged as fleet utilization was below
what would be expected in a normalized environment. A lower product
support mix and smaller sized equipment rebuild activity also
impacted Adjusted EBIT.
- Excluding the estimated loss for receivables described on page
9 and above, SG&A was lower by 2%, reflecting a focus on cost
containment.
- In October, we received equipment orders from a mining
contractor and a uranium producer totalling approximately $90
million, including ultra class trucks and underground mining
equipment.
UK & Ireland Operations
- Net revenue decreased 1%, with new equipment sales down 3% due
to slower demand from certain industrial customers, while used
equipment sales were up 49%, mainly from increased volumes in
construction.
- Product support revenue was down 2% from Q3 2023, reflecting
lower activity levels relative to a record in Q3 2023, which had
strong activity in the power sector. Relative to Q2 2024, product
support revenues were up 3% as machine hours trended slightly
higher.
- Excluding the significant item described on page 9, Adjusted
EBIT as a percentage of net revenue was 6.3%, up 40 basis points,
driven by a focus on cost control, with SG&A down 10% from Q3
2023.
Corporate and Other Items
- Adjusted EBIT loss for Corporate was $15 million, higher than
an EBIT loss of $8 million in Q3 2023, and included higher LTIP
costs.
- We incurred $3 million of corporate level severance costs
related to the restructuring, consolidation and simplification of
corporate functions. Headcount reductions and consolidation efforts
focused on non-revenue generating positions, including information
technology and supply chain roles as well as some financial support
functions as we simplify our business activities.
- The Board of Directors has approved a quarterly dividend of
$0.275 per share, payable on December 12, 2024, to shareholders of
record on November 28, 2024. This dividend will be considered an
eligible dividend for Canadian income tax purposes.
- We repurchased 2.4 million shares in Q3 2024 at an average cost
of $40.10, representing 1.7% of our public float.
MARKET UPDATE AND BUSINESS OUTLOOKThe
discussion of our expectations relating to the market and business
outlook in this section is forward-looking information that is
based upon the assumptions and subject to the material risks
discussed under the heading “Forward-Looking Information Caution”
at the end of this news release. Actual outcomes and results may
vary significantly.
South America Operations
In Chile, our outlook is underpinned by growing global demand
for copper, strong copper prices, capital deployment into
large-scale brownfield expansions, and customer confidence to
invest in brownfield and greenfield projects. We are seeing a
broad-based level of quoting, tender, and award activity for mining
equipment, product support, and technology solutions. While
activity levels and outlook remain positive, we also expect a more
challenging environment in attracting and retaining qualified
labour.
In the Chilean construction sector, we continue to see demand
from large contractors supporting mining operations, and we expect
infrastructure construction activity to remain steady. In the power
systems sector, activity remains strong in the industrial and data
centre markets, driving growing demand for electric power
solutions.
In Argentina, steps are being taken by the new government to
address the fiscal imbalances in the country with the goal of
ultimately stabilizing inflation and opening the economy for free
import and export of goods in the long-term. However, devaluing the
currency, containing public spending, reducing subsidies, and
lowering spending on public works are driving continued challenging
market and operating conditions. We are actively monitoring the new
rules and policies. While we anticipate near-term pockets of strong
activity in the oil & gas sector, and the new government
programs are helping drive large-scale investment by global miners,
we continue to take a low-risk approach in Argentina.
Canada Operations
Our outlook for Western Canada is mixed. We expect continued
spending discipline from our large customers as they work to
achieve operating cost targets and in some cases fund and integrate
acquisitions. Certain oil sands customers continue to optimize mine
plans, adjust scopes of contractor work and defer maintenance
spending. Going forward, we expect these customers to deploy
capital to renew, maintain, and rebuild aging fleets. Based on
customer commitments and discussions, we anticipate more consistent
demand for product support, including component remanufacturing and
rebuilds.
We expect ongoing commitments from federal and provincial
governments as well as private sector projects for infrastructure
development to support activity in the construction sector, but we
expect these projects will take time to advance. In addition,
growing demand for reliable, efficient, and sustainable electric
power solutions across communities in Western Canada creates
opportunities for our power systems business.
With a slower market environment, we are focused on managing our
cost and working capital levels and continue to see additional
opportunities to unlock invested capital in the near term.
We expect headwinds in the used and rental markets to continue
following a period of strong sector activity and limited equipment
supply. We saw pricing and utilization in these markets begin to
normalize through the quarter but expect the normalization period
to last for the next several quarters. While new equipment pricing
has remained relatively stable, we expect a high proportion of
mining deliveries in Q4 2024.
UK & Ireland Operations
With low GDP (1) growth projected in the UK to continue, we
expect demand in the construction sector to remain soft. We expect
a growing contribution from used equipment and power systems as we
continue to execute on our strategy. In power systems, quoting
activity remains strong, driven by healthy demand for primary and
backup power generation, particularly in the data centre market. We
expect our product support business in the UK & Ireland to
remain resilient.
Sustaining a Higher Level of Return on Invested
Capital
To support our strategy and to continue the simplification of
our organization and empowerment of our regional teams, we are
further reducing our SG&A to ensure resilience and continued
demonstration of our improved earnings capacity. Our continued
resilience journey includes a reduced number of senior management
and an overall reduced proportion of non-revenue generating
employee base. The headcount reductions related to the severance
costs incurred in the quarter are expected to result in lower
annual SG&A in 2025 by approximately $25 million and serve to
offset lower near-term margins and reposition the business for
future operating leverage. We are also optimizing our UK pension,
which is expected to complete in Q4. This improves our UK &
Ireland ROIC by approximately 260 basis points and our consolidated
ROIC by approximately 30 basis points as well as reduces our
ongoing SG&A in the UK.
Since last year, our product support growth rates in Canada and
the UK & Ireland have remained lower than expected due to
slower infrastructure spending and extended deferral of mining
equipment maintenance work in Canada, and lower activity levels in
the UK & Ireland given a more challenging growth environment.
In South America, we remain optimistic for strong product support
growth. As our product support growth rates for the last year have
been below our expectations, we are withdrawing our product support
growth targets to the end of 2025, as outlined at our 2023 Investor
Day. We will continue to focus on maximizing product support growth
as a key strategic value driver going forward. We remain committed
to improving our invested capital, cost base and inventory velocity
targets as well as making progress to achieve our consolidated
Adjusted ROIC within our range of 18% - 25% in all market
conditions.
We believe the results this quarter in Canada are largely
transitory in nature and will start to improve as we move through
the balance of the year and into 2025. We are well positioned to
continue to execute on our strategy to maximize product support,
continuously improve our cost and capital position to drive full
cycle resilience and grow prudently in used, rental and power – all
with the objective of achieving a sustainably higher Adjusted ROIC
going forward.
To access Finning's complete Q3 2024 results, please visit our
website at https://www.finning.com/en_CA/company/investors.html
Q3 2024 INVESTOR CALLWe will hold an investor
call on November 13, 2024 at 10:00 am Eastern Time. Dial-in
numbers: 1-844-763-8274 (Canada and US toll free), 1-412-717-9224
(international toll). The investor call will be webcast live and
archived for three months. The webcast and accompanying
presentation can be accessed at
https://www.finning.com/en_CA/company/investors.html
ABOUT FINNINGFinning is the world’s largest
Caterpillar dealer, delivering unrivalled service to customers for
over 90 years. Headquartered in Surrey, British Columbia, we
provide Caterpillar equipment, parts, services, and performance
solutions in Western Canada, Chile, Argentina, Bolivia, the United
Kingdom, and Ireland.
CONTACT INFORMATIONNeil McCannVP Finance,
Capital Markets and Corporate DevelopmentEmail:
FinningIR@finning.com https://www.finning.com
Description of Specified Financial Measures and
Reconciliations
Specified Financial Measures
We believe that certain specified financial measures, including
non-GAAP (1) financial measures, provide users of our Earnings
Release with important information regarding the operational
performance and related trends of our business. The specified
financial measures we use do not have any standardized meaning
prescribed by GAAP and therefore may not be comparable to similar
measures presented by other issuers. Accordingly, specified
financial measures should not be considered as a substitute or
alternative for financial measures determined in accordance with
GAAP (GAAP financial measures). By considering these specified
financial measures in combination with the comparable GAAP
financial measures (where available) we believe that users are
provided a better overall understanding of our business and
financial performance during the relevant period than if they
simply considered the GAAP financial measures alone.
We use KPIs to consistently measure performance against our
priorities across the organization. Some of our KPIs are specified
financial measures.
There may be significant items that we do not consider
indicative of our operational and financial trends, either by
nature or amount. We exclude these items when evaluating our
operating financial performance. These items may not be
non-recurring, but we believe that excluding these significant
items from GAAP financial measures provides a better understanding
of our financial performance when considered in conjunction with
the GAAP financial measures. Financial measures that have been
adjusted to take these significant items into account are referred
to as “Adjusted” measures. Adjusted measures are specified
financial measures and are intended to provide additional
information to readers of the Earnings Release.
Descriptions and components of the specified financial measures
we use in this Earnings Release are set out below. Where
applicable, quantitative reconciliations from certain specified
financial measures to their most directly comparable GAAP financial
measures (specified, defined, or determined under GAAP and used in
our consolidated financial statements) are also set out below.
Adjusted EPS
Adjusted EPS excludes the after-tax per share impact of
significant items that we do not consider to be indicative of
operational and financial trends either by nature or amount to
provide a better overall understanding of our underlying business
performance. The tax impact of each significant item is calculated
by applying the relevant applicable tax rate for the jurisdiction
in which the significant item occurred. The after-tax per share
impact of significant items is calculated by dividing the after-tax
amount of significant items by the weighted average number of
common shares outstanding during the period.
A reconciliation between EPS (the most directly comparable GAAP
financial measure) and Adjusted EPS can be found on page 10 of this
Earnings Release.
Adjusted EBIT and Adjusted EBITDA
Adjusted EBIT and Adjusted EBITDA exclude items that we do not
consider to be indicative of operational and financial trends,
either by nature or amount, to provide a better overall
understanding of our underlying business performance.
Adjusted EBITDA is calculated by adding depreciation and
amortization to Adjusted EBIT.
The most directly comparable GAAP financial measure to Adjusted
EBITDA and Adjusted EBIT is EBIT.
Significant items identified by management that affected our
results were as follows:
- Severance costs related to the workforce reduction in each of
our operations.
- Our Canadian operations recorded an estimated loss for
receivables from Victoria Gold, a mining customer that was placed
into receivership following a landslide at its mine.
- On December 13, 2023, the newly-elected Argentine government
devalued the ARS (1) official exchange rate by 118% from 366.5 ARS
to 800 ARS for USD 1. As a result of prolonged government currency
restrictions, including no material access to USD starting in late
August 2023, our ARS exposure increased and during this period
economic hedges were not available. As a result of the growth in
our ARS exposure and the significant devaluation of the ARS in the
fourth quarter, our South American operations incurred a foreign
exchange loss of $56 million which exceeds the typical foreign
exchange impact in the region.
- We began to implement our invested capital improvement plan as
outlined at our 2023 Investor Day, which targets selling and
optimizing real estate and exiting low-ROIC activities. In Q4 2023:
- Our South American operations sold a property in Chile and
recorded a gain of $13 million on the sale; and,
- Following an evaluation of the business needs of our operations
and related intangible assets, several software and technology
assets have been or will be decommissioned, and as a result, we
derecognized previously capitalized costs of $12 million.
- In Q1 2023, we executed various transactions to simplify and
adjust our organizational structure. We wound up two wholly owned
subsidiaries, recapitalized and repatriated $170 million of profits
from our South American operations, and incurred severance costs in
each region as we reduced corporate overhead costs and simplified
our operating model. As a result of these activities, our Q1 2023
financial results were impacted by significant items that we do not
consider indicative of operational and financial trends:
- Net foreign currency translation gain and income tax expense
were reclassified to net income on the wind up of foreign
subsidiaries;
- Withholding tax payable related to the repatriation of profits;
and,
- Severance costs incurred in all of our operations.
A reconciliation from EBIT to Adjusted EBIT and Adjusted EBITDA
for our consolidated operations is as follows:
|
3 months
ended |
2024 |
|
2023 |
|
|
2022 |
|
2021 |
|
|
($
millions) |
Sep 30 |
Jun 30 |
Mar 31 |
|
Dec 31 |
Sep 30 |
Jun 30 |
Mar 31 |
|
|
Dec 31 |
Sep 30 |
Jun 30 |
Mar 31 |
|
Dec 31 |
|
|
EBIT |
170 |
228 |
202 |
|
177 |
|
252 |
242 |
239 |
|
|
214 |
224 |
190 |
140 |
|
157 |
|
|
Significant
items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance
costs |
19 |
— |
— |
|
— |
|
— |
— |
18 |
|
|
— |
— |
— |
— |
|
— |
|
|
|
Estimated loss for
a customer receivable |
14 |
— |
— |
|
— |
|
— |
— |
— |
|
|
— |
— |
— |
— |
|
— |
|
|
|
Foreign exchange
and tax impact of devaluation of ARS |
— |
— |
— |
|
56 |
|
— |
— |
— |
|
|
— |
— |
— |
— |
|
— |
|
|
|
Gain on sale of
property, plant, and equipment |
— |
— |
— |
|
(13 |
) |
— |
— |
— |
|
|
— |
— |
— |
— |
|
— |
|
|
|
Write-off of
intangible assets |
— |
— |
— |
|
12 |
|
— |
— |
— |
|
|
— |
— |
— |
— |
|
— |
|
|
|
Gain on wind up of
foreign subsidiaries |
— |
— |
— |
|
— |
|
— |
— |
(41 |
) |
|
— |
— |
— |
— |
|
— |
|
|
Adjusted
EBIT |
203 |
228 |
202 |
|
232 |
|
252 |
242 |
216 |
|
|
214 |
224 |
190 |
140 |
|
157 |
|
|
Depreciation and amortization |
100 |
98 |
99 |
|
99 |
|
94 |
94 |
92 |
|
|
87 |
84 |
81 |
81 |
|
84 |
|
|
Adjusted EBITDA(3)(4) |
303 |
326 |
301 |
|
331 |
|
346 |
336 |
308 |
|
|
301 |
308 |
271 |
221 |
|
241 |
|
The income tax impact of the significant items was as
follows:
|
3 months
ended |
2024 |
|
2023 |
|
|
2022 |
|
|
($
millions) |
Sep 30 |
Jun 30 |
Mar 31 |
|
Dec 31 |
Sep 30 |
Jun 30 |
Mar 31 |
|
|
Dec 31 |
Sep 30 |
|
|
Significant
items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance
costs |
(4 |
) |
— |
— |
|
— |
|
— |
— |
(5 |
) |
|
— |
— |
|
|
|
Estimated loss for
a customer receivable |
(4 |
) |
— |
— |
|
— |
|
— |
— |
— |
|
|
— |
— |
|
|
|
Foreign exchange
and tax impact of devaluation of ARS |
— |
|
— |
— |
|
(3 |
) |
— |
— |
— |
|
|
— |
— |
|
|
|
Gain on sale of
property, plant, and equipment |
— |
|
— |
— |
|
4 |
|
— |
— |
— |
|
|
— |
— |
|
|
|
Write-off of
intangible assets |
— |
|
— |
— |
|
(3 |
) |
— |
— |
— |
|
|
— |
— |
|
|
|
Gain on wind up of
foreign subsidiaries |
— |
|
— |
— |
|
— |
|
— |
— |
9 |
|
|
— |
— |
|
|
|
Withholding tax on
repatriation of profits |
— |
|
— |
— |
|
— |
|
— |
— |
19 |
|
|
— |
— |
|
|
(Recovery of) provision for income taxes on the significant
items |
(8 |
) |
— |
— |
|
(2 |
) |
— |
— |
23 |
|
|
— |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A reconciliation from EPS to Adjusted EPS for our consolidated
operations is as follows:
|
3 months
ended |
2024 |
|
2023 |
|
|
2022 |
|
|
($) |
Sep 30 |
Jun 30 |
Mar 31 |
|
Dec 31 |
|
Sep 30 |
Jun 30 |
Mar 31 |
|
|
Dec 31 |
Sep 30 |
|
|
EPS(a) |
0.75 |
1.02 |
0.84 |
|
0.59 |
|
1.07 |
1.00 |
0.89 |
|
|
0.89 |
0.97 |
|
|
Significant
items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance
costs |
0.10 |
— |
— |
|
— |
|
— |
— |
0.09 |
|
|
— |
— |
|
|
|
Estimated loss for
a customer receivable |
0.08 |
— |
— |
|
— |
|
— |
— |
— |
|
|
— |
— |
|
|
|
Foreign exchange
and tax impact of devaluation of ARS |
— |
— |
— |
|
0.37 |
|
— |
— |
— |
|
|
— |
— |
|
|
|
Gain on sale of
property, plant, and equipment |
— |
— |
— |
|
(0.06 |
) |
— |
— |
— |
|
|
— |
— |
|
|
|
Write-off of
intangible assets |
— |
— |
— |
|
0.06 |
|
— |
— |
— |
|
|
— |
— |
|
|
|
Gain on wind up of
foreign subsidiaries |
— |
— |
— |
|
— |
|
— |
— |
(0.21 |
) |
|
— |
— |
|
|
|
Withholding tax on
repatriation of profits |
— |
— |
— |
|
— |
|
— |
— |
0.12 |
|
|
— |
— |
|
|
Adjusted EPS(a) |
0.93 |
1.02 |
0.84 |
|
0.96 |
|
1.07 |
1.00 |
0.89 |
|
|
0.89 |
0.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) The per share impact for each quarter has been
calculated using the weighted average number of common shares
outstanding during the respective quarters; therefore, quarterly
amounts may not add to the annual or year-to-date total.
A reconciliation from EBIT to Adjusted EBIT for our Canadian
operations is as follows:
|
3 months
ended |
2024 |
|
2023 |
|
2022 |
|
2021 |
|
|
($
millions) |
Sep 30 |
Jun 30 |
Mar 31 |
|
Dec 31 |
Sep 30 |
Jun 30 |
Mar 31 |
|
Dec 31 |
Sep 30 |
Jun 30 |
Mar 31 |
|
Dec 31 |
|
|
EBIT |
71 |
131 |
112 |
|
117 |
137 |
136 |
126 |
|
128 |
125 |
102 |
80 |
|
92 |
|
|
Significant
items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated loss for a customer
receivable |
14 |
— |
— |
|
— |
— |
— |
— |
|
— |
— |
— |
— |
|
— |
|
|
|
Severance costs |
9 |
— |
— |
|
— |
— |
— |
4 |
|
— |
— |
— |
— |
|
— |
|
|
|
Write-off of intangible
assets |
— |
— |
— |
|
5 |
— |
— |
— |
|
— |
— |
— |
— |
|
— |
|
|
Adjusted EBIT |
94 |
131 |
112 |
|
122 |
137 |
136 |
130 |
|
128 |
125 |
102 |
80 |
|
92 |
|
A reconciliation from EBIT to Adjusted EBIT for our South
American operations is as follows:
|
3 months
ended |
2024 |
|
2023 |
|
2022 |
|
2021 |
|
|
($
millions) |
Sep 30 |
Jun 30 |
Mar 31 |
|
Dec 31 |
Sep 30 |
Jun 30 |
Mar 31 |
|
Dec 31 |
Sep 30 |
Jun 30 |
Mar 31 |
|
Dec 31 |
|
|
EBIT |
101 |
93 |
84 |
|
55 |
|
104 |
104 |
74 |
|
96 |
85 |
64 |
65 |
|
59 |
|
|
Significant
items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance
costs |
3 |
— |
— |
|
— |
|
— |
— |
7 |
|
— |
— |
— |
— |
|
— |
|
|
|
Foreign exchange
and tax impact of devaluation of ARS |
— |
— |
— |
|
56 |
|
— |
— |
— |
|
— |
— |
— |
— |
|
— |
|
|
|
Gain on sale of
property, plant, and equipment |
— |
— |
— |
|
(13 |
) |
— |
— |
— |
|
— |
— |
— |
— |
|
— |
|
|
|
Write-off of
intangible assets |
— |
— |
— |
|
4 |
|
— |
— |
— |
|
— |
— |
— |
— |
|
— |
|
|
Adjusted EBIT |
104 |
93 |
84 |
|
102 |
|
104 |
104 |
81 |
|
96 |
85 |
64 |
65 |
|
59 |
|
A reconciliation from EBIT to Adjusted EBIT for our UK &
Ireland operations is as follows:
|
3 months
ended |
2024 |
|
2023 |
|
2022 |
|
2021 |
|
|
($
millions) |
Sep 30 |
Jun 30 |
Mar 31 |
|
Dec 31 |
Sep 30 |
Jun 30 |
Mar 31 |
|
Dec 31 |
Sep 30 |
Jun 30 |
Mar 31 |
|
Dec 31 |
|
|
EBIT |
16 |
15 |
14 |
|
6 |
19 |
18 |
15 |
|
16 |
21 |
23 |
14 |
|
12 |
|
|
Significant
items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance
costs |
4 |
— |
— |
|
— |
— |
— |
2 |
|
— |
— |
— |
— |
|
— |
|
|
|
Write-off of
intangible assets |
— |
— |
— |
|
3 |
— |
— |
— |
|
— |
— |
— |
— |
|
— |
|
|
Adjusted EBIT |
20 |
15 |
14 |
|
9 |
19 |
18 |
17 |
|
16 |
21 |
23 |
14 |
|
12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A reconciliation from EBIT to Adjusted EBIT for our Other
operations is as follows:
|
3 months
ended |
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
|
($
millions) |
Sep 30 |
|
Jun 30 |
|
Mar 31 |
|
|
Dec 31 |
|
Sep 30 |
|
Jun 30 |
|
Mar 31 |
|
|
Dec 31 |
|
Sep 30 |
|
Jun 30 |
Mar 31 |
|
|
Dec 31 |
|
|
|
EBIT |
(18 |
) |
(11 |
) |
(8 |
) |
|
(1 |
) |
(8 |
) |
(16 |
) |
24 |
|
|
(26 |
) |
(7 |
) |
1 |
(19 |
) |
|
(6 |
) |
|
|
Significant
items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance costs |
3 |
|
— |
|
— |
|
|
— |
|
— |
|
— |
|
5 |
|
|
— |
|
— |
|
— |
— |
|
|
— |
|
|
|
|
Gain on wind up of foreign
subsidiaries |
— |
|
— |
|
— |
|
|
— |
|
— |
|
— |
|
(41 |
) |
|
— |
|
— |
|
— |
— |
|
|
— |
|
|
|
Adjusted EBIT |
(15 |
) |
(11 |
) |
(8 |
) |
|
(1 |
) |
(8 |
) |
(16 |
) |
(12 |
) |
|
(26 |
) |
(7 |
) |
1 |
(19 |
) |
|
(6 |
) |
|
Equipment Backlog
Equipment backlog is defined as the retail value of new
equipment units ordered by customers for future deliveries. We use
equipment backlog as a measure of projecting future new equipment
deliveries. There is no directly comparable GAAP financial measure
for equipment backlog.
Free Cash Flow
Free cash flow is defined as cash flow provided by or used in
operating activities less net additions to property, plant, and
equipment and intangible assets, as disclosed in our financial
statements. We use free cash flow to assess cash operating
performance, including working capital efficiency. Consistent
positive free cash flow generation enables us to re-invest capital
to grow our business and return capital to shareholders. A
reconciliation from cash flow used in or provided by operating
activities to free cash flow is as follows:
|
3 months
ended |
2024 |
|
|
2023 |
|
|
2022 |
|
|
|
($
millions) |
Sep 30 |
|
Jun 30 |
|
Mar 31 |
|
|
Dec 31 |
|
Sep 30 |
|
Jun 30 |
|
Mar 31 |
|
|
Dec 31 |
|
Sep 30 |
|
|
|
Cash flow provided by (used
in) operating activities |
383 |
|
364 |
|
(177 |
) |
|
291 |
|
37 |
|
66 |
|
(166 |
) |
|
410 |
|
(24 |
) |
|
|
Additions to property, plant,
and equipment and intangible assets |
(38 |
) |
(34 |
) |
(37 |
) |
|
(51 |
) |
(50 |
) |
(40 |
) |
(79 |
) |
|
(78 |
) |
(33 |
) |
|
|
Proceeds on disposal of property, plant, and equipment |
1 |
|
— |
|
4 |
|
|
40 |
|
13 |
|
5 |
|
— |
|
|
— |
|
— |
|
|
|
Free cash flow |
346 |
|
330 |
|
(210 |
) |
|
280 |
|
— |
|
31 |
|
(245 |
) |
|
332 |
|
(57 |
) |
|
Inventory Turns (Dealership)
Inventory turns (dealership) is the number of times our
dealership inventory is sold and replaced over a period. We use
inventory turns (dealership) to measure asset utilization.
Inventory turns (dealership) is calculated as annualized cost of
sales (excluding cost of sales related to the mobile refuelling
operations) for the last six months divided by average inventory
(excluding inventory related to the mobile refuelling operations),
based on an average of the last two quarters. Cost of sales related
to the dealership and inventory related to the dealership are
calculated as follows:
|
3 months
ended |
2024 (Restated)(a) |
|
2023 (Restated)(a) |
|
2022 |
|
|
|
($
millions) |
Sep 30 |
|
Jun 30 |
|
Mar 31 |
|
|
Dec 31 |
|
Sep 30 |
|
Jun 30 |
|
Mar 31 |
|
|
Dec 31 |
|
Sep 30 |
|
Jun 30 |
|
|
|
Cost of sales |
2,214 |
|
2,285 |
|
1,987 |
|
|
2,042 |
|
2,064 |
|
2,142 |
|
1,775 |
|
|
2,025 |
|
1,807 |
|
1,761 |
|
|
|
Cost of
sales related to the mobile refuelling operations |
(308 |
) |
(292 |
) |
(269 |
) |
|
(278 |
) |
(283 |
) |
(237 |
) |
(253 |
) |
|
(302 |
) |
(293 |
) |
(300 |
) |
|
|
Cost of
sales related to the dealership(3) |
1,906 |
|
1,993 |
|
1,718 |
|
|
1,764 |
|
1,781 |
|
1,905 |
|
1,522 |
|
|
1,723 |
|
1,514 |
|
1,461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
|
($
millions) |
Sep 30 |
|
Jun 30 |
|
Mar 31 |
|
|
Dec 31 |
|
Sep 30 |
|
Jun 30 |
|
Mar 31 |
|
|
Dec 31 |
|
Sep 30 |
|
Jun 30 |
|
|
|
Inventory |
2,881 |
|
2,974 |
|
3,073 |
|
|
2,844 |
|
2,919 |
|
2,764 |
|
2,710 |
|
|
2,461 |
|
2,526 |
|
2,228 |
|
|
|
Inventory related to the mobile refuelling operations |
(8 |
) |
(11 |
) |
(9 |
) |
|
(12 |
) |
(17 |
) |
(14 |
) |
(12 |
) |
|
(12 |
) |
(12 |
) |
(13 |
) |
|
|
Inventory related to the dealership(3) |
2,873 |
|
2,963 |
|
3,064 |
|
|
2,832 |
|
2,902 |
|
2,750 |
|
2,698 |
|
|
2,449 |
|
2,514 |
|
2,215 |
|
|
(a) Following a detailed review of our remanufacturing
business in Canada, we determined that the correct classification
of certain costs in SG&A should be cost of sales. The
comparative figures for 2023 and Q1 2024 and Q2 2024 include an
immaterial adjustment for a change in classification of certain
expenses. For more information on the impact to financial
statements, please refer to note 11 of our condensed interim
consolidated financial statements.Invested
Capital
Invested capital is calculated as net debt plus total equity.
Invested capital is also calculated as total assets less total
liabilities, excluding net debt. Net debt is calculated as
short-term and long-term debt, net of cash and cash equivalents. We
use invested capital as a measure of the total cash investment made
in Finning and each reportable segment. Invested capital is used in
a number of different measurements (ROIC, Adjusted ROIC, invested
capital turnover) to assess financial performance against other
companies and between reportable segments. Invested capital is
calculated as follows:
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
|
($
millions) |
Sep 30 |
|
Jun 30 |
|
Mar 31 |
|
|
Dec 31 |
|
Sep 30 |
|
Jun 30 |
|
Mar 31 |
|
|
Dec 31 |
|
Sep 30 |
|
Jun 30 |
|
Mar 31 |
|
|
Dec 31 |
|
|
|
Cash and cash equivalents |
(298 |
) |
(233 |
) |
(215 |
) |
|
(152 |
) |
(168 |
) |
(74 |
) |
(129 |
) |
|
(288 |
) |
(120 |
) |
(170 |
) |
(295 |
) |
|
(502 |
) |
|
|
Short-term debt |
1,103 |
|
1,234 |
|
1,322 |
|
|
1,239 |
|
1,372 |
|
1,142 |
|
1,266 |
|
|
1,068 |
|
1,087 |
|
992 |
|
804 |
|
|
374 |
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
— |
|
— |
|
68 |
|
|
199 |
|
203 |
|
199 |
|
253 |
|
|
114 |
|
106 |
|
110 |
|
63 |
|
|
190 |
|
|
|
Non-current |
1,378 |
|
1,378 |
|
1,379 |
|
|
949 |
|
955 |
|
949 |
|
675 |
|
|
815 |
|
836 |
|
807 |
|
909 |
|
|
921 |
|
|
|
Net debt(3) |
2,183 |
|
2,379 |
|
2,554 |
|
|
2,235 |
|
2,362 |
|
2,216 |
|
2,065 |
|
|
1,709 |
|
1,909 |
|
1,739 |
|
1,481 |
|
|
983 |
|
|
|
Total
equity |
2,591 |
|
2,590 |
|
2,574 |
|
|
2,530 |
|
2,535 |
|
2,414 |
|
2,480 |
|
|
2,461 |
|
2,449 |
|
2,337 |
|
2,296 |
|
|
2,343 |
|
|
|
Invested capital |
4,774 |
|
4,969 |
|
5,128 |
|
|
4,765 |
|
4,897 |
|
4,630 |
|
4,545 |
|
|
4,170 |
|
4,358 |
|
4,076 |
|
3,777 |
|
|
3,326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Invested Capital Turnover
We use invested capital turnover to measure capital efficiency.
Invested capital turnover is calculated as net revenue for the last
twelve months divided by average invested capital of the last four
quarters.
Net Debt to Adjusted EBITDA Ratio
This ratio is calculated as net debt at the reporting date
divided by Adjusted EBITDA for the last twelve months. We use this
ratio to assess operating leverage and ability to repay debt. This
ratio approximates the length of time, in years, that it would take
us to repay debt, with net debt and Adjusted EBITDA held
constant.
Net Revenue, Gross Profit as a % of Net Revenue,
SG&A as a % of Net Revenue, and EBIT as a % of Net
Revenue
Net revenue is defined as total revenue less the cost of fuel
related to the mobile refuelling operations in our Canadian
operations. As these fuel costs are pass-through in nature for this
business, we view net revenue as more representative than revenue
in assessing the performance of the business because the rack price
for the cost of fuel is fully passed through to the customer and is
not in our control. For our South American and UK & Ireland
operations, net revenue is the same as total revenue.
We use these specified financial measures to assess and evaluate
the financial performance or profitability of our reportable
segments. We may also calculate EBIT as a % of net revenue using
Adjusted EBIT to exclude significant items we do not consider to be
indicative of operational and financial trends either by nature or
amount to provide a better overall understanding of our underlying
business performance.
The ratios are calculated, respectively, as gross profit divided
by net revenue, SG&A divided by net revenue, and EBIT divided
by net revenue. The most directly comparable GAAP financial measure
to net revenue is total revenue. Net revenue is calculated as
follows:
|
3 months
ended |
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
|
($
millions) |
Sep 30 |
|
Jun 30 |
|
Mar 31 |
|
|
Dec 31 |
|
Sep 30 |
|
Jun 30 |
|
Mar 31 |
|
|
Dec 31 |
|
Sep 30 |
|
Jun 30 |
|
Mar 31 |
|
|
Dec 31 |
|
|
|
Total revenue |
2,829 |
|
2,920 |
|
2,584 |
|
|
2,664 |
|
2,704 |
|
2,779 |
|
2,380 |
|
|
2,653 |
|
2,384 |
|
2,289 |
|
1,953 |
|
|
1,949 |
|
|
|
Cost of
fuel |
(290 |
) |
(274 |
) |
(252 |
) |
|
(261 |
) |
(267 |
) |
(220 |
) |
(236 |
) |
|
(285 |
) |
(277 |
) |
(285 |
) |
(217 |
) |
|
(175 |
) |
|
|
Net revenue |
2,539 |
|
2,646 |
|
2,332 |
|
|
2,403 |
|
2,437 |
|
2,559 |
|
2,144 |
|
|
2,368 |
|
2,107 |
|
2,004 |
|
1,736 |
|
|
1,774 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ROIC and Adjusted ROIC
ROIC is defined as EBIT for the last twelve months divided by
average invested capital of the last four quarters, expressed as a
percentage.
We view ROIC as a useful measure for capital allocation
decisions that drive profitable growth and attractive returns to
shareholders. We also calculate Adjusted ROIC using Adjusted EBIT
to exclude significant items that we do not consider to be
indicative of operational and financial trends either by nature or
amount to provide a better overall understanding of our underlying
business performance.
Working Capital & Working Capital to Net Revenue
Ratio
Working capital is defined as total current assets (excluding
cash and cash equivalents) less total current liabilities
(excluding short-term debt and current portion of long-term debt).
We view working capital as a measure for assessing overall
liquidity.
The working capital to net revenue ratio is calculated as
average working capital of the last four quarters, divided by net
revenue for the last twelve months. We use this KPI to assess the
efficiency in our use of working capital to generate net revenue.
Working capital is calculated as follows:
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
|
($
millions) |
Sep 30 |
|
Jun 30 |
|
Mar 31 |
|
|
Dec 31 |
|
Sep 30 |
|
Jun 30 |
|
Mar 31 |
|
|
Dec 31 |
|
Sep 30 |
|
Jun 30 |
|
Mar 31 |
|
|
Dec 31 |
|
|
|
Total current assets |
5,355 |
|
5,431 |
|
5,432 |
|
|
4,930 |
|
5,217 |
|
4,985 |
|
4,974 |
|
|
4,781 |
|
4,652 |
|
4,098 |
|
4,030 |
|
|
3,619 |
|
|
|
Cash
and cash equivalents |
(298 |
) |
(233 |
) |
(215 |
) |
|
(152 |
) |
(168 |
) |
(74 |
) |
(129 |
) |
|
(288 |
) |
(120 |
) |
(170 |
) |
(295 |
) |
|
(502 |
) |
|
|
Total
current assets in working capital |
5,057 |
|
5,198 |
|
5,217 |
|
|
4,778 |
|
5,049 |
|
4,911 |
|
4,845 |
|
|
4,493 |
|
4,532 |
|
3,928 |
|
3,735 |
|
|
3,117 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current
liabilities(a) |
3,383 |
|
3,503 |
|
3,561 |
|
|
3,516 |
|
3,722 |
|
3,600 |
|
3,788 |
|
|
3,401 |
|
3,196 |
|
2,789 |
|
2,647 |
|
|
2,155 |
|
|
|
Short-term debt |
(1,103 |
) |
(1,234 |
) |
(1,322 |
) |
|
(1,239 |
) |
(1,372 |
) |
(1,142 |
) |
(1,266 |
) |
|
(1,068 |
) |
(1,087 |
) |
(992 |
) |
(804 |
) |
|
(374 |
) |
|
|
Current
portion of long-term debt |
— |
|
— |
|
(68 |
) |
|
(199 |
) |
(203 |
) |
(199 |
) |
(253 |
) |
|
(114 |
) |
(106 |
) |
(110 |
) |
(63 |
) |
|
(190 |
) |
|
|
Total
current liabilities in working capital(a) |
2,280 |
|
2,269 |
|
2,171 |
|
|
2,078 |
|
2,147 |
|
2,259 |
|
2,269 |
|
|
2,219 |
|
2,003 |
|
1,687 |
|
1,780 |
|
|
1,591 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Working
capital(a)(3) |
2,777 |
|
2,929 |
|
3,046 |
|
|
2,700 |
|
2,902 |
|
2,652 |
|
2,576 |
|
|
2,274 |
|
2,529 |
|
2,241 |
|
1,955 |
|
|
1,526 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Comparative results for 2023 have been restated for our
adoption of the amendments to IAS 1, Presentation of Financial
Statements effective for the financial year beginning January 1,
2024.FOOTNOTES
(1) Earnings Before Finance Costs and Income Taxes (EBIT);
Basic Earnings per Share (EPS); Earnings Before Finance Costs,
Income Taxes, Depreciation and Amortization (EBITDA); Selling,
General & Administrative Expenses (SG&A); Return on
Invested Capital (ROIC); favourable (fav); unfavourable (unfav);
not meaningful (n/m); generally accepted accounting principles
(GAAP); Chilean peso (CLP); Argentine peso (ARS); gross domestic
product (GDP).(2) See “Description of Specified Financial
Measures and Reconciliations” on page 8 of this Earnings
Release.(3) These are non-GAAP financial measures. See
“Description of Specified Financial Measures and Reconciliations”
on page 8 of this Earnings Release.(4) Certain financial
measures were impacted by significant items management does not
consider indicative of operational and financial trends either by
nature or amount; these significant items are described starting on
page 9 of this Earnings Release. The financial measures that have
been adjusted to take these items into account are referred to as
“Adjusted” measures.
Forward-Looking Information Disclaimer
This news release contains information that is forward-looking.
Information is forward-looking when we use what we know and expect
today to give information about the future. All forward-looking
information in this news release is subject to this disclaimer
including the assumptions and material risk factors referred to
below. Forward-looking information in this news release includes,
but is not limited to, the following: our continued efforts to
implement our strategy to maximize product support, continuously
improve our cost and capital position to drive full-cycle
resilience and growing prudently in used, rental and power, all
with the objective of achieving a sustainably higher ROIC going
forward; all information in the section entitled “Market Update and
Business Outlook”, including for our South America operations: our
outlook based on growing global demand for copper, strong copper
prices, capital deployment into large-scale brownfield expansions
and customer confidence to invest in brownfield and greenfield
projects; our expectation of a broad-based level of quoting, tender
and award activity for mining equipment, product support and
technology solutions; our expectation of a more challenging
environment in attracting and retaining qualified labour; our
expectation that infrastructure construction in Chile will remain
steady (based on assumptions of continued demand from large
contractors supporting mining operations); in the power systems
sector, our expectation regarding growing demand for electric power
solutions from strong activity in the industrial and data centre
markets; in Argentina, our expected continued low-risk approach in
Argentina; our expectation that steps are being taken by the new
government to address the fiscal imbalances in the country with the
goal of ultimately stabilizing inflation and opening the economy
for free import and export of goods in the long-term; our
expectation that devaluing the currency, containing public
spending, reducing subsidies, and lowering spending on public works
will continue to drive challenging market and operating conditions;
continued monitoring of new rules and policies; our expectation
that there will be near-term pockets of strong activity in the oil
& gas sector, and our expectation that new government programs
are helping drive large-scale investment by global miners; for our
Canada operations: our outlook for Western Canada being mixed; our
expectation of continued spending discipline from our large
customers (based on assumptions of achieving operating cost targets
and in some cases, funding and integrating acquisitions); our
expectation that certain oil sands customers will deploy capital to
renew, maintain and rebuild aging fleets (based on assumptions of
optimized mine plans, scopes of contractor work and maintenance
spending); our expectation for more consistent demand for product
support, including component remanufacturing and rebuilds; our
expectation regarding ongoing commitments from federal and
provincial governments, as well as private sector projects, for
infrastructure development to support activity in the construction
sector; our expectation that these infrastructure development
activities will take time to advance; our expectations of growing
demand for reliable, efficient and sustainable electric power
solutions across communities in Western Canada creating
opportunities for our power systems business; our expectations of
headwinds in the used and rental markets to continue (based on
assumptions of pricing and utilization starting to normalize and
that the normalization period will last for the next several
quarters); our expectation of a high proportion of mining
deliveries in Q4 2024; our focus on managing our cost and working
capital levels and continuing to see additional opportunities to
unlock invested capital in the near term; for our UK & Ireland
operations: our expectation for demand in the construction sector
to remain soft; our expectation of a growing contribution from used
equipment and power systems as we continue to execute on our
strategy; in power systems, our expectation of continued strong
quoting activity (based on assumptions of healthy demand for
primary and backup power generation, particularly in the data
centre market); our expectation of our product support business to
remain resilient; and overall: our plan to further reduce our
SG&A to ensure resilience and continued demonstration of our
improved earnings capacity; our expectation for a reduced number of
senior management and reduced proportion of non-revenue generating
employees; our expectation that the headcount reductions related to
the severance costs incurred in Q3 2024 will result in lower annual
SG&A in 2025 by approximately $25 million and serve to offset
lower near-term margins and reposition the business for future
operating leverage; our expectation that the optimization of our UK
pension will be completed in Q4 and will improve our UK &
Ireland ROIC by approximately 260 basis points, our consolidated
ROIC by approximately 30 basis points, as well as reduce our
ongoing SG&A in the UK; our continued optimism for strong
product support growth in South America; our continued focus on
maximizing product support growth as a key strategic value driver
going forward; our commitment to improving our invested capital,
cost base and inventory velocity targets as well as making progress
to achieve our consolidated adjusted ROIC within our range of 18%
to 25% in all market conditions; our expectation that the results
this quarter in Canada are largely transitory in nature and will
start to improve as we move through the balance of the year and
into 2025; our expectation that we are well positioned to continue
to execute on our strategy to maximize product support,
continuously improve our cost and capital position to drive full
cycle resilience and grow prudently in used, rental and power, all
with the objective of achieving a sustainably higher adjusted ROIC
going forward; and the Canadian income tax treatment of the
quarterly dividend. All such forward-looking information is
provided pursuant to the ‘safe harbour’ provisions of applicable
Canadian securities laws.
Unless we indicate otherwise, forward-looking information in
this news release reflects our expectations at the date of this
news release. Except as may be required by Canadian securities
laws, we do not undertake any obligation to update or revise any
forward-looking information, whether as a result of new
information, future events, or otherwise.
Forward-looking information, by its very nature, is subject to
numerous risks and uncertainties and is based on a number of
assumptions. This gives rise to the possibility that actual results
could differ materially from the expectations expressed in or
implied by such forward-looking information and that our business
outlook, objectives, plans, strategic priorities and other
information that is not historical fact may not be achieved. As a
result, we cannot guarantee that any forward-looking information
will materialize.
Factors that could cause actual results or events to differ
materially from those expressed in or implied by this
forward-looking information include: the specific factors stated
above; the impact and duration of, and our ability to respond to
and manage, high inflation, changing interest rates, and supply
chain challenges; general economic and market conditions, including
increasing inflationary cost pressure, and economic and market
conditions in the regions where we operate; perspectives of
investments in the oil and gas and mining projects in Argentina;
capital deployment into large-scale brownfield expansions; support
and commitment by Canadian federal and provincial governments in
infrastructure development; foreign exchange rates; commodity
prices; interest rates; the level of customer confidence and
spending, and the demand for, and prices of, our products and
services; our ability to maintain our relationship with
Caterpillar; our dependence on the continued market acceptance of
our products, and the timely supply of parts and equipment; our
ability to continue to improve productivity and operational
efficiencies while continuing to maintain customer service; our
ability to manage cost pressures as growth in revenue occurs; our
ability to effectively integrate and realize expected synergies
from businesses that we acquire; our ability to deliver our
equipment backlog; our ability to negotiate satisfactory purchase
or investment terms and prices, obtain necessary regulatory or
other approvals, and secure financing on attractive terms or at
all; our ability to manage our growth strategy effectively; our
ability to effectively price and manage long-term product support
contracts with our customers; our ability to drive continuous cost
efficiency; our ability to attract sufficient skilled labour
resources as market conditions, business strategy or technologies
change; our ability to negotiate and renew collective bargaining
agreements with satisfactory terms for our employees and us; the
intensity of competitive activity; our ability to maintain a safe
and healthy work environment across all regions; our ability to
raise the capital needed to implement our business plan; business
disruption resulting from business process change, systems change
and organizational change; regulatory initiatives or proceedings,
litigation and changes in laws, regulations or policies, including
with respect to environmental protection and/or energy transition;
stock market volatility; changes in political and economic
environments in the regions where we carry on business; our ability
to respond to climate change-related risks; the availability of
carbon neutral technology or renewable power; the cost of climate
change initiatives; the occurrence of one or more natural
disasters, pandemic outbreaks, geo-political events, acts of
terrorism, social unrest or similar disruptions; the availability
of insurance at commercially reasonable rates and whether the
amount of insurance coverage will be adequate to cover all
liability or loss that we incur; the potential of warranty claims
being greater than we anticipate; and the integrity, reliability
and availability of, and benefits from, information technology and
the data processed by that technology; and our ability to protect
our business from cybersecurity threats or incidents.
Forward-looking information is provided in this news release to
give information about our current expectations and plans and allow
investors and others to get a better understanding of our operating
environment. However, readers are cautioned that it may not be
appropriate to use such forward-looking information for any other
purpose.
Forward-looking information provided in this news release is
based on a number of assumptions that we believed were reasonable
on the day the information was given, including but not limited to:
the specific assumptions and expectations stated above; that we
will be able to successfully manage our business through volatile
commodity prices, high inflation, changing interest rates, and
supply chain challenges, and successfully execute our strategies to
win customers, achieve full cycle resilience and continue business
momentum; that we will be able to continue to source and hire
technicians, build capabilities and capacity and successfully and
sustainably improve workshop efficiencies; that commodity prices
will remain at constructive levels; that our customers will not
curtail their activities; that general economic and market
conditions will continue to be supportive; that the level of
customer confidence and spending, and the demand for, and prices
of, our products and services will be maintained; that support and
demand for renewable energy will continue to grow; that present
supply chain and inflationary challenges will not materially impact
large project deliveries in our equipment backlog; our ability to
successfully execute our plans and intentions, including our
strategic priorities; our ability to attract and retain skilled
staff; market competition will remain at similar levels; the
products and technology offered by our competitors will be as
expected; identified opportunities for growth will result in
revenue; that we have sufficient liquidity to meet operational
needs; consistent and stable legislation in the various countries
in which we operate; no disruptive changes in the technology
environment; our current good relationships with our customers and
suppliers, service providers and other third parties will be
maintained and that Caterpillar and such other suppliers will
deliver quality, competitive products with supply chain continuity;
sustainment of oil prices; timing of completion of major pipelines
and the expected activity in the energy sector; that demand for
reliable and sustainable electric power solutions in Western Canada
will continue to create opportunities for our power systems
business; that maximizing product support will positively affect
our strategic priorities going forward; quoting activity for
requests for proposals for equipment and product support is
reflective of opportunities; and market recoveries in the regions
that we operate. Some of the assumptions, risks, and other factors,
which could cause results to differ materially from those expressed
in the forward-looking information contained in this news release,
are discussed in our current AIF and in our annual and most recent
quarterly MD&A for the financial risks. We caution readers that
the risks described in the annual and most recent quarterly
MD&A and in the AIF are not the only ones that could impact us.
Additional risks and uncertainties not currently known to us or
that are currently deemed to be immaterial may also have a material
adverse effect on our business, financial condition, or results of
operation.
Except as otherwise indicated, forward-looking information does
not reflect the potential impact of any non-recurring or other
unusual items or of any dispositions, mergers, acquisitions, other
business combinations or other transactions that may be announced
or that may occur after the date of this news release. The
financial impact of these transactions and non-recurring and other
unusual items can be complex and depends on the facts particular to
each of them. We therefore cannot describe the expected impact in a
meaningful way or in the same way we present known risks affecting
our business.
Finning (TSX:FTT)
과거 데이터 주식 차트
부터 10월(10) 2024 으로 11월(11) 2024
Finning (TSX:FTT)
과거 데이터 주식 차트
부터 11월(11) 2023 으로 11월(11) 2024