INTERTAPE POLYMER GROUP INC. | |||
Date: May 13, 2020 | By: | /s/ Jeffrey Crystal | |
Jeffrey Crystal, Chief Financial Officer |
Three months ended March 31, | ||||||
2020 | 2019 | |||||
$ | $ | |||||
Revenue | 278,872 | 277,823 | ||||
Cost of sales | 219,961 | 220,027 | ||||
Gross profit | 58,911 | 57,796 | ||||
Selling, general and administrative expenses | 30,849 | 32,683 | ||||
Research expenses | 3,333 | 3,168 | ||||
34,182 | 35,851 | |||||
Operating profit before manufacturing facility closures, restructuring and other related charges | 24,729 | 21,945 | ||||
Manufacturing facility closures, restructuring and other related charges | 651 | 304 | ||||
Operating profit | 24,078 | 21,641 | ||||
Finance costs (income) (Note 3) | ||||||
Interest | 7,798 | 7,693 | ||||
Other income, net | (1,132 | ) | (655 | ) | ||
6,666 | 7,038 | |||||
Earnings before income tax expense | 17,412 | 14,603 | ||||
Income tax expense (Note 4) | ||||||
Current | 2,355 | 1,175 | ||||
Deferred | 881 | 2,896 | ||||
3,236 | 4,071 | |||||
Net earnings | 14,176 | 10,532 | ||||
Net earnings (loss) attributable to: | ||||||
Company shareholders | 14,238 | 10,491 | ||||
Non-controlling interests | (62 | ) | 41 | |||
14,176 | 10,532 | |||||
Earnings per share attributable to Company shareholders (Note 5) | ||||||
Basic | 0.24 | 0.18 | ||||
Diluted | 0.24 | 0.18 |
Three months ended March 31, | ||||||
2020 | 2019 | |||||
$ | $ | |||||
Net earnings | 14,176 | 10,532 | ||||
Other comprehensive (loss) income | ||||||
Items that will be subsequently reclassified to net earnings: | ||||||
Change in fair value of interest rate swap agreements designated as cash flow hedges (1) (Note 8) | (2,972 | ) | (1,103 | ) | ||
Reclassification adjustments for amounts recognized in earnings related to interest rate swap agreements (Note 8) | — | (85 | ) | |||
Change in cumulative translation adjustments | 3,835 | (3,645 | ) | |||
Net (loss) gain arising from hedge of a net investment in foreign operations (2) (Note 8) | (19,939 | ) | 4,681 | |||
Total other comprehensive loss | (19,076 | ) | (152 | ) | ||
Comprehensive (loss) income for the period | (4,900 | ) | 10,380 | |||
Comprehensive (loss) income for the period attributable to: | ||||||
Company shareholders | (4,573 | ) | 10,328 | |||
Non-controlling interests | (327 | ) | 52 | |||
(4,900 | ) | 10,380 |
(1) | Presented net of deferred income tax benefit of $614 and $279 for the three months ended March 31, 2020 and 2019, respectively. Refer to Note 8 for additional information on the Company’s cash flow hedges. |
(2) | Presented net of deferred income tax benefit of $45 and nil for the three months ended March 31, 2020 and 2019, respectively. Refer to Note 8 for additional information on the Company’s hedge of net investment in foreign operations. |
Accumulated other comprehensive loss | |||||||||||||||||||||||||||||
Cumulative translation adjustment account | Reserve for cash flow hedges | Total equity attributable to Company shareholders | Non-controlling interests | ||||||||||||||||||||||||||
Capital stock | Contributed surplus | Total equity | |||||||||||||||||||||||||||
Number | Amount | Total | Deficit | ||||||||||||||||||||||||||
$ | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
Balance as of December 31, 2018 | 58,650,310 | 350,267 | 17,074 | (24,170 | ) | 2,490 | (21,680 | ) | (95,814 | ) | 249,847 | 11,581 | 261,428 | ||||||||||||||||
Transactions with owners | |||||||||||||||||||||||||||||
Exercise of stock options (Note 7) | 17,500 | 159 | 159 | 159 | |||||||||||||||||||||||||
Change in excess tax benefit on exercised share-based awards | 5 | (5 | ) | — | — | ||||||||||||||||||||||||
Change in excess tax benefit on outstanding share-based awards | 194 | 194 | 194 | ||||||||||||||||||||||||||
Share-based compensation (Note 7) | 110 | (56 | ) | (1) | 54 | 54 | |||||||||||||||||||||||
Share-based compensation expense credited to capital on options exercised (Note 7) | 44 | (44 | ) | — | — | ||||||||||||||||||||||||
Dividends on common shares (Note 7) | (8,213 | ) | (8,213 | ) | (8,213 | ) | |||||||||||||||||||||||
17,500 | 208 | 255 | (8,269 | ) | (7,806 | ) | (7,806 | ) | |||||||||||||||||||||
Net earnings | 10,491 | 10,491 | 41 | 10,532 | |||||||||||||||||||||||||
Other comprehensive income (loss) | |||||||||||||||||||||||||||||
Change in fair value of interest rate swap agreements designated as cash flow hedges (2) (Note 8) | (1,103 | ) | (1,103 | ) | (1,103 | ) | (1,103 | ) | |||||||||||||||||||||
Reclassification adjustments for amounts recognized in earnings related to interest rate swap agreements (Note 8) | (85 | ) | (85 | ) | (85 | ) | (85 | ) | |||||||||||||||||||||
Change in cumulative translation adjustments | (3,656 | ) | (3,656 | ) | (3,656 | ) | 11 | (3,645 | ) | ||||||||||||||||||||
Net gain arising from hedge of a net investment in foreign operations (Note 8) | 4,681 | 4,681 | 4,681 | 4,681 | |||||||||||||||||||||||||
1,025 | (1,188 | ) | (163 | ) | (163 | ) | 11 | (152 | ) | ||||||||||||||||||||
Comprehensive income (loss) for the period | 1,025 | (1,188 | ) | (163 | ) | 10,491 | 10,328 | 52 | 10,380 | ||||||||||||||||||||
Balance as of March 31, 2019 | 58,667,810 | 350,475 | 17,329 | (23,145 | ) | 1,302 | (21,843 | ) | (93,592 | ) | 252,369 | 11,633 | 264,002 |
(1) | Presented net of income tax benefit of $19 for the three months ended March 31, 2019. |
(2) | Presented net of deferred income tax benefit of $279 for the three months ended March 31, 2019. |
Accumulated other comprehensive loss | |||||||||||||||||||||||||||||
Cumulative translation adjustment account | Reserve for cash flow hedges | Total equity attributable to Company shareholders | Non-controlling interests | ||||||||||||||||||||||||||
Capital stock | Contributed surplus | Total equity | |||||||||||||||||||||||||||
Number | Amount | Total | Deficit | ||||||||||||||||||||||||||
$ | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
Balance as of December 31, 2019 | 59,009,685 | 354,559 | 16,782 | (21,632 | ) | (1,070 | ) | (22,702 | ) | (87,899 | ) | 260,740 | 11,488 | 272,228 | |||||||||||||||
Transactions with owners | |||||||||||||||||||||||||||||
Change in excess tax benefit on outstanding share-based awards | 500 | 500 | 500 | ||||||||||||||||||||||||||
Share-based compensation (Note 7) | 167 | 167 | 167 | ||||||||||||||||||||||||||
Dividends on common shares (Note 7) | (8,706 | ) | (8,706 | ) | (8,706 | ) | |||||||||||||||||||||||
— | — | 667 | (8,706 | ) | (8,039 | ) | (8,039 | ) | |||||||||||||||||||||
Net earnings (loss) | 14,238 | 14,238 | (62 | ) | 14,176 | ||||||||||||||||||||||||
Other comprehensive (loss) income | |||||||||||||||||||||||||||||
Change in fair value of interest rate swap agreements designated as cash flow hedges (1) (Note 8) | (2,972 | ) | (2,972 | ) | (2,972 | ) | (2,972 | ) | |||||||||||||||||||||
Change in cumulative translation adjustments | 4,100 | 4,100 | 4,100 | (265 | ) | 3,835 | |||||||||||||||||||||||
Net loss arising from hedge of a net investment in foreign operations (2) (Note 8) | (19,939 | ) | (19,939 | ) | (19,939 | ) | (19,939 | ) | |||||||||||||||||||||
(15,839 | ) | (2,972 | ) | (18,811 | ) | (18,811 | ) | (265 | ) | (19,076 | ) | ||||||||||||||||||
Comprehensive (loss) income for the period | (15,839 | ) | (2,972 | ) | (18,811 | ) | 14,238 | (4,573 | ) | (327 | ) | (4,900 | ) | ||||||||||||||||
Balance as of March 31, 2020 | 59,009,685 | 354,559 | 17,449 | (37,471 | ) | (4,042 | ) | (41,513 | ) | (82,367 | ) | 248,128 | 11,161 | 259,289 |
(1) | Presented net of deferred income tax benefit of $614 for the three months ended March 31, 2020. |
(2) | Presented net of deferred income tax benefit of $45 for the three months ended March 31, 2020. |
Three months ended March 31, | ||||||
2020 | 2019 | |||||
$ | $ | |||||
OPERATING ACTIVITIES | ||||||
Net earnings | 14,176 | 10,532 | ||||
Adjustments to net earnings | ||||||
Depreciation and amortization | 15,001 | 14,669 | ||||
Income tax expense | 3,236 | 4,071 | ||||
Interest expense | 7,798 | 7,693 | ||||
Share-based compensation benefit | (3,952 | ) | (1,436 | ) | ||
Gain on foreign exchange | (1,668 | ) | (1,200 | ) | ||
Pension and other post-retirement expense related to defined benefit plans | 541 | 516 | ||||
Other adjustments for non-cash items | 2,051 | 162 | ||||
Income taxes paid, net | (4,233 | ) | (487 | ) | ||
Contributions to defined benefit plans | (359 | ) | (300 | ) | ||
Cash flows from operating activities before changes in working capital items | 32,591 | 34,220 | ||||
Changes in working capital items | ||||||
Trade receivables | (5,161 | ) | (4,624 | ) | ||
Inventories | (10,950 | ) | (14,858 | ) | ||
Other current assets | 556 | 1,930 | ||||
Accounts payable and accrued liabilities and share-based compensation liabilities, current | (32,770 | ) | (34,708 | ) | ||
Provisions | (354 | ) | (458 | ) | ||
(48,679 | ) | (52,718 | ) | |||
Cash flows from operating activities | (16,088 | ) | (18,498 | ) | ||
INVESTING ACTIVITIES | ||||||
Acquisition of subsidiary, net of cash acquired | (36,656 | ) | — | |||
Purchases of property, plant and equipment | (7,457 | ) | (17,850 | ) | ||
Other investing activities | 155 | (596 | ) | |||
Cash flows from investing activities | (43,958 | ) | (18,446 | ) | ||
FINANCING ACTIVITIES | ||||||
Proceeds from borrowings | 159,916 | 74,799 | ||||
Repayment of borrowings | (73,763 | ) | (33,415 | ) | ||
Interest paid | (2,991 | ) | (3,977 | ) | ||
Dividends paid | (8,807 | ) | (8,189 | ) | ||
Other financing activities | — | (83 | ) | |||
Cash flows from financing activities | 74,355 | 29,135 | ||||
Net increase (decrease) in cash | 14,309 | (7,809 | ) | |||
Effect of foreign exchange differences on cash | (1,917 | ) | 39 | |||
Cash, beginning of period | 7,047 | 18,651 | ||||
Cash, end of period | 19,439 | 10,881 |
March 31, 2020 | December 31, 2019 | |||||
(Unaudited) | (Audited) | |||||
$ | $ | |||||
ASSETS | ||||||
Current assets | ||||||
Cash | 19,439 | 7,047 | ||||
Trade receivables | 140,445 | 133,176 | ||||
Inventories | 197,436 | 184,937 | ||||
Other current assets | 23,374 | 22,287 | ||||
380,694 | 347,447 | |||||
Property, plant and equipment | 403,905 | 415,311 | ||||
Goodwill (Note 9) | 152,368 | 107,677 | ||||
Intangible assets | 110,796 | 115,049 | ||||
Deferred tax assets | 27,905 | 29,738 | ||||
Other assets | 9,391 | 10,518 | ||||
Total assets | 1,085,059 | 1,025,740 | ||||
LIABILITIES | ||||||
Current liabilities | ||||||
Accounts payable and accrued liabilities | 123,443 | 145,051 | ||||
Share-based compensation liabilities, current (Note 7) | 3,988 | 4,948 | ||||
Provisions, current | 1,459 | 1,766 | ||||
Borrowings and lease liabilities, current | 25,371 | 26,319 | ||||
154,261 | 178,084 | |||||
Borrowings and lease liabilities, non-current | 569,061 | 482,491 | ||||
Pension, post-retirement and other long-term employee benefits | 16,879 | 17,018 | ||||
Share-based compensation liabilities, non-current (Note 7) | 813 | 4,247 | ||||
Non-controlling interest put options (Note 8) | 12,906 | 13,634 | ||||
Contingent consideration (Note 8) | 10,856 | — | ||||
Deferred tax liabilities | 46,477 | 46,669 | ||||
Provisions, non-current | 2,958 | 3,069 | ||||
Other liabilities | 11,559 | 8,300 | ||||
Total liabilities | 825,770 | 753,512 | ||||
EQUITY | ||||||
Capital stock (Note 7) | 354,559 | 354,559 | ||||
Contributed surplus | 17,449 | 16,782 | ||||
Deficit | (82,367 | ) | (87,899 | ) | ||
Accumulated other comprehensive loss | (41,513 | ) | (22,702 | ) | ||
Total equity attributable to Company shareholders | 248,128 | 260,740 | ||||
Non-controlling interests | 11,161 | 11,488 | ||||
Total equity | 259,289 | 272,228 | ||||
Total liabilities and equity | 1,085,059 | 1,025,740 |
Three months ended March 31, | |||||
2020 | 2019 | ||||
$ | $ | ||||
Employee benefit expense | |||||
Wages, salaries and other short-term benefits | 59,481 | 54,384 | |||
Share-based compensation benefit (Note 7) | (3,952 | ) | (1,436 | ) | |
Pension, post-retirement and other long-term employee benefit plans: | |||||
Defined benefit plans | 541 | 516 | |||
Defined contributions plans | 316 | 2,417 | |||
56,386 | 55,881 | ||||
Finance costs - Interest | |||||
Interest on borrowings and lease liabilities | 7,506 | 8,152 | |||
Amortization of debt issue costs on borrowings | 300 | 298 | |||
Interest capitalized to property, plant and equipment | (8 | ) | (757 | ) | |
7,798 | 7,693 | ||||
Finance costs (income) - Other income, net | |||||
Foreign exchange gain | (1,668 | ) | (1,200 | ) | |
Other costs, net | 536 | 545 | |||
(1,132 | ) | (655 | ) | ||
Additional information | |||||
Depreciation of property, plant and equipment | 12,378 | 12,135 | |||
Amortization of intangible assets | 2,623 | 2,534 | |||
Impairment of assets, net | 812 | 263 |
Three months ended March 31, | |||||||
2020 | 2019 | ||||||
Income tax expense | $ | 3,236 | $ | 4,071 | |||
Earnings before income tax expense | $ | 17,412 | $ | 14,603 | |||
Effective tax rate | 18.6 | % | 27.9 | % |
Three months ended March 31, | |||||
2020 | 2019 | ||||
Basic | 59,009,685 | 58,652,366 | |||
Effect of stock options | 65,908 | 271,741 | |||
Diluted | 59,075,593 | 58,924,107 |
March 31, 2020 | December 31, 2019 | |||||||
Commitments to purchase machinery and equipment | $ | 8,669 | $ | 8,991 |
Declared Date | Paid date | Per common share amount | Shareholder record date | Common shares issued and outstanding | Aggregate payment (1) | |||||||
March 12, 2020 | March 31, 2020 | $0.1475 | March 23, 2020 | 59,009,685 | $ | 8,807 |
(1) | The aggregate dividend payment amount presented in the table above has been adjusted for the impact of foreign exchange rates on cash payments to shareholders. |
Three months ended March 31, | |||||
2020 | 2019 | ||||
Stock options granted | 1,533,183 | 392,986 | |||
Weighted average exercise price per stock option granted | CDN$7.94 | CDN$17.54 | |||
Stock options exercised | — | (17,500 | ) | ||
Weighted average exercise price per stock option exercised | — | CDN$12.11 | |||
Stock options cancelled/forfeited | (37,500 | ) | — | ||
Weighted average exercise price per stock option cancelled/forfeited | CDN$12.55 | — |
March 31, 2020 | ||
Stock options outstanding | 2,506,584 | |
Weighted average exercise price per stock option outstanding | CDN$11.32 |
Three months ended March 31, | |||
2020 | 2019 | ||
Expected life | 5.5 years | 4.9 years | |
Expected volatility (1) | 34.18% | 29.79% | |
Risk-free interest rate | 0.75% | 1.44% | |
Expected dividends | 10.79% | 4.27% | |
Stock price at grant date | CDN$7.94 | CDN$17.54 | |
Exercise price of awards | CDN$7.94 | CDN$17.54 | |
Foreign exchange rate USD to CDN | 1.4526 | 1.3380 |
(1) | Expected volatility was calculated by applying a weighted average of the daily closing price change on the TSX for a term commensurate with the expected life of each grant. |
Three months ended March 31, | |||||||
2020 | 2019 | ||||||
RSUs granted | 281,326 | 120,197 | |||||
Weighted average fair value per RSU granted | $ | 6.07 | $ | 13.74 | |||
RSUs forfeited | (839 | ) | — |
March 31, 2020 | |||
RSUs outstanding | 505,091 | ||
Weighted average fair value per RSU outstanding | $ | 6.38 |
Three months ended March 31, | |||||||
2020 | 2019 | ||||||
DSUs granted | 6,274 | — | |||||
Weighted average fair value per DSU granted | $ | 6.38 | $ | — |
March 31, 2020 | |||
DSUs outstanding | 277,701 | ||
Weighted average fair value per DSU outstanding | $ | 6.38 |
Three months ended March 31, | |||||||
2020 | 2019 | ||||||
PSUs granted | 694,777 | 291,905 | |||||
Weighted average fair value per PSU granted | $ | 5.59 | $ | 14.28 | |||
PSUs forfeited | (2,516 | ) | — | ||||
PSUs cancelled by performance factor (1) | (346,887 | ) | (371,158 | ) |
(1) | The following table provides further information regarding the PSUs settled and adjusted by performance factor included in the table above. The number of "Target Shares" reflects 100% of the PSUs granted and the number of PSUs settled reflects the performance adjustments to the Target Shares. |
Grant Date | Date Settled | Target Shares | Performance | PSUs settled | |||
March 21, 2016 | March 21, 2019 | 371,158 | 0 | % | — | ||
March 20, 2017 | March 20, 2020 | 346,887 | 0 | % | — |
• | 25% based on the Company's total shareholder return ("TSR") ranking relative to the S&P North America SmallCap Materials (Industry Group) Index (the "Index Group") over the measurement period as set out in the table below; |
• | 25% based on the Company's TSR ranking relative to a specified peer group of companies ("Peer Group") over the measurement period as set out in the table below; and |
• | 50% based on the Company's average return on invested capital over the measurement period as compared to internally developed thresholds (the “ROIC Performance”) as set out in the table below. |
• | 50% based on the Company's TSR ranking relative to the Peer Group over the measurement period as set out in the table below; and |
• | 50% based on the Company's the ROIC Performance as set out in the table below. |
TSR Ranking Relative to the Index Group/Peer Group | Percent of Target Shares Vested | ||
90th percentile or higher | 200 | % | |
75th percentile | 150 | % | |
50th percentile | 100 | % | |
25th percentile | 50 | % | |
Less than the 25th percentile | 0 | % |
ROIC Performance | Percent of Target Shares Vested | ||
1st Tier | 0 | % | |
2nd Tier | 50 | % | |
3rd Tier | 100 | % | |
4th Tier | 150 | % |
Three months ended March 31, | |||||
2020 | 2019 | ||||
Expected life | 3 years | 3 years | |||
Expected volatility(1) | 36 | % | 25 | % | |
US risk-free interest rate | 0.30 | % | 2.36 | % | |
Canadian risk-free interest rate | 0.59 | % | 1.60 | % | |
Expected dividends(2) | 0 | % | 0 | % | |
Performance period starting price(3) | CDN$16.25 | CDN$16.36 | |||
Closing stock price on TSX as of the estimation date | CDN$7.24 | CDN$18.06 |
(1) | Expected volatility was calculated based on the daily dividend adjusted closing price change on the TSX for a term commensurate with the expected life of the grant. |
(2) | A participant receives a cash payment from the Company upon PSU settlement that is equivalent to the number of settled PSUs multiplied by the amount of cash dividends per share declared by the Company between the date of grant and the settlement date. As such, there is no impact from expected future dividends in the Monte Carlo simulation model. |
(3) | The performance period starting price is measured as the volume weighted average price for the common shares of the Company on the TSX on the grant date. |
March 31, 2020 | |||
PSUs outstanding | 1,246,460 | ||
Weighted average fair value per PSU outstanding | $ | 5.83 |
Grant Date | Performance | ||
March 21, 2018 | 81.2 | % | |
March 21, 2019 | 43.1 | % | |
March 23, 2020 | 62.6 | % |
Three months ended March 31, | |||||
2020 | 2019 | ||||
$ | $ | ||||
Stock options | 167 | 110 | |||
PSUs | (2,139 | ) | (1,989 | ) | |
RSUs | (564 | ) | 230 | ||
DSUs | (1,416 | ) | 213 | ||
(3,952 | ) | (1,436 | ) |
March 31, 2020 | December 31, 2019 | |||
$ | $ | |||
Share-based compensation liabilities, current | ||||
PSUs(1) | 1,621 | 1,291 | ||
RSUs(1) | 572 | 200 | ||
DSUs(2) | 1,795 | 3,457 | ||
Total share-based compensation liabilities, current | 3,988 | 4,948 | ||
Share-based compensation liabilities, non-current | ||||
PSUs(1) | 564 | 3,055 | ||
RSUs(1) | 249 | 1,192 | ||
Total share-based compensation liabilities, non-current | 813 | 4,247 |
(1) | Includes dividend equivalents accrued. |
(2) | Includes dividend equivalent grants and effect of DSUs received in lieu of cash for directors' fees not yet granted. |
• | cash |
• | trade receivables |
• | supplier rebates and other receivables |
• | accounts payable and accrued liabilities (excluding employee benefits) |
Non-controlling interest put options | Contingent consideration | ||||
$ | $ | ||||
Balance as of December 31, 2019 | 13,634 | — | |||
Contingent consideration resulting from the Nortech Acquisition | — | 10,806 | |||
Increases resulting from net present value discounting | — | 50 | |||
Net foreign exchange differences | (728 | ) | — | ||
Balance as of March 31, 2020 | 12,906 | 10,856 |
Effective Date | Maturity | Notional Amount $ | Settlement | Fixed interest rate paid % | |||||
Qualifying cash flow hedges: | |||||||||
June 8, 2017 | June 20, 2022 | 40,000 | Monthly | 1.7900 | |||||
August 20, 2018 | August 18, 2023 | 60,000 | Monthly | 2.0450 |
Three months ended March 31, | |||||
2020 | 2019 | ||||
$ | $ | ||||
Loss from change in fair value of the interest rate swap agreements designated as hedging instruments recognized in OCI (1) | (3,586 | ) | (1,382 | ) | |
Deferred tax benefit on change in fair value of the interest rate swap agreements designated as hedging instruments recognized in OCI | 614 | 279 | |||
Amounts reclassified from cash flow hedging reserve to earnings (2) | — | (85 | ) |
(1) | The hedging loss recognized in other comprehensive income ("OCI") before tax is equal to the change in fair value used for measuring effectiveness. There is no ineffectiveness recognized in earnings. |
(2) | Reclassification of unrealized gains from OCI as a result of the discontinuation of hedge accounting for certain interest rate swap agreements. |
March 31, 2020 | December 31, 2019 | ||||
$ | $ | ||||
Carrying amount included in other liabilities | 4,925 | 1,339 | |||
Cumulative loss in cash flow hedge reserve, included in OCI, for continuing hedges | (4,042 | ) | (1,070 | ) |
Three months ended March 31, | |||||
2020 | 2019 | ||||
$ | $ | ||||
(Loss)/gain from change in value of the Senior Unsecured Notes used for calculating hedge ineffectiveness | (19,984 | ) | 5,340 | ||
(Loss)/gain from Senior Unsecured Notes recognized in OCI | (19,984 | ) | 4,681 | ||
Gain from hedge ineffectiveness recognized in earnings in finance costs (income) in other income, net | — | 647 | |||
Foreign exchange gains recognized in cumulative translation adjustments in the statement of changes in equity | — | 12 | |||
Deferred tax benefit on change in value of the Senior Unsecured Notes recognized in OCI | 45 | — |
March 31, 2020 | December 31, 2019 | ||||
$ | $ | ||||
Notional amount | 250,000 | 250,000 | |||
Carrying amount | 246,167 | 245,681 |
Three months ended March 31, | |||||
2020 | 2019 | ||||
$ | $ | ||||
Gain/(loss) from change in value of IPG (US) Holdings, Inc. used for calculating hedge ineffectiveness | 19,984 | (4,681 | ) |
March 31, 2020 | December 31, 2019 | ||||
$ | $ | ||||
Cumulative (loss) gain included in foreign currency translation reserve in OCI | (19,125 | ) | 859 |
February 11, 2020 | ||
$ | ||
Consideration paid in cash | 37,141 | |
Estimated fair value of contingent consideration (1) | 10,806 | |
Consideration transferred | 47,947 | |
Less: cash balances acquired | 485 | |
Consideration transferred, net of cash acquired | 47,462 |
(1) | The gross contractual contingent consideration amount of $12.0 million is included in the gross consideration total at its net present value, which is discounted over two years using a calculated rate of 5.38%. Refer to Note 8 for further discussion of this financial liability and inputs used in management's estimation of fair value. |
February 11, 2020 | ||
$ | ||
Current assets | ||
Cash | 485 | |
Trade receivables (1) | 3,304 | |
Inventories | 5,956 | |
Other current assets | 438 | |
Property, plant and equipment | 1,178 | |
11,361 | ||
Current liabilities | ||
Accounts payable and accrued liabilities | 10,373 | |
Borrowings, current | 143 | |
Borrowings, non-current | 5 | |
10,521 | ||
Fair value of net identifiable assets acquired | 840 |
(1) | The gross contractual amounts receivable were $3.6 million. As of March 31, 2020, the Company has collected approximately $1.7 million of the outstanding trade receivables and expects to collect $1.6 million of the remaining uncollected amounts. |
February 11, 2020 | ||
$ | ||
Consideration transferred | 47,947 | |
Less: fair value of net identifiable assets acquired | 840 | |
Goodwill | 47,107 |
February 12 through March 31, 2020 | ||
$ | ||
Revenue | 2,006 | |
Net earnings | — |
Three Months Ended March 31, 2020 | ||
$ | ||
Revenue | 6,756 | |
Net earnings | 771 |
Total | ||
$ | ||
Balance as of December 31, 2019 | 107,677 | |
Acquired through Nortech Acquisition | 47,107 | |
Foreign exchange | (2,416 | ) |
Balance as of March 31, 2020 | 152,368 |
• | On May 12, 2020, the Company declared a quarterly cash dividend of $0.1475 per common share payable on June 30, 2020 to shareholders of record at the close of business on June 15, 2020. The estimated amount of this dividend payment is $8.7 million based on 59,009,685 of the Company’s common shares issued and outstanding as of May 12, 2020. |
• | The impact of the COVID-19 pandemic varies from region to region and from day to day, but generally has resulted in governments worldwide enacting emergency measures to combat the spread of the virus. These measures have included the implementation of travel bans, closure of certain non-essential businesses, and self-imposed quarantine periods and social distancing, which have caused material disruption to businesses globally and have resulted in an economic slowdown. Global equity markets have experienced significant volatility, and governments have reacted with significant interventions designed to stabilize economic conditions. There is still significant uncertainty regarding the macroeconomic impact of, efficacy of governments’ responses to, and longevity of COVID-19. Given the dynamic nature of this outbreak (including its impact on the global economy and the applicable governmental responses), however, the extent to which the COVID-19 pandemic may impact global corporations, including the Company, remains highly uncertain and cannot be accurately predicted at this time. |
1. | Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of INTERTAPE POLYMER GROUP INC./LE GROUPE INTERTAPE POLYMER INC. (the “Issuer”) for the interim period ended March 31, 2020. |
2. | No misrepresentation: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings. |
3. | Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the Issuer, as of the date and for the periods presented in the interim filings. |
4. | Responsibility: The Issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52 - 109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the Issuer. |
5. | Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the Issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings: |
(a) | designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that |
(a) | material information relating to the Issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and |
(b) | information required to be disclosed by the Issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and |
(b) | designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the Issuer’s GAAP. |
5.1 | Control framework: The control framework the Issuer’s other certifying officer(s) and I used to design the Issuer’s ICFR is the 2013 Internal Control – Integrated Framework published by the Committee of Sponsoring Organization of the Treadway Commission (COSO). |
5.2 | ICFR – material weakness relating to design: N/A |
5.3 | Limitation on scope of design: The issuer has disclosed in its interim MD&A |
(a) | the fact that the issuer’s other certifying officer(s) and I have limited the scope of our design of DC&P and ICFR to exclude controls, policies and procedures of: |
(b) | summary financial information about business that the issuer acquired that has been consolidated in the issuer’s financial statements. |
6. | Reporting changes in ICFR: The Issuer has disclosed in the interim MD&A any change in the Issuer’s ICFR that occurred during the period beginning on January 1, 2020 and ended on March 31, 2020 that has materially affected, or is reasonably likely to materially affect, the Issuer’s ICFR. |
1. | Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of INTERTAPE POLYMER GROUP INC./LE GROUPE INTERTAPE POLYMER INC. (the “Issuer”) for the interim period ended March 31, 2020. |
2. | No misrepresentation: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings. |
3. | Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the Issuer, as of the date and for the periods presented in the interim filings. |
4. | Responsibility: The Issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52 - 109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the Issuer. |
5. | Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the Issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings: |
(a) | designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that |
(a) | material information relating to the Issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and |
(b) | information required to be disclosed by the Issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and |
(b) | designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the Issuer’s GAAP. |
5.1 | Control framework: The control framework the Issuer’s other certifying officer(s) and I used to design the Issuer’s ICFR is the 2013 Internal Control – Integrated Framework published by the Committee of Sponsoring Organization of the Treadway Commission (COSO). |
5.3 | Limitation on scope of design: The issuer has disclosed in its interim MD&A |
a. | the fact that the issuer’s other certifying officer(s) and I have limited the scope of our design of DC&P and ICFR to exclude controls, policies and procedures of: |
b. | summary financial information about business that the issuer acquired that has been consolidated in the issuer’s financial statements. |
6. | Reporting changes in ICFR: The Issuer has disclosed in the interim MD&A any change in the Issuer’s ICFR that occurred during the period beginning on January 1, 2020 and ended on March 31, 2020 that has materially affected, or is reasonably likely to materially affect, the Issuer’s ICFR. |