Wajax Financial Results Q2 2019 August 9, 2019 \\ Cautionary - - PowerPoint PPT Presentation

wajax financial results q2 2019
SMART_READER_LITE
LIVE PREVIEW

Wajax Financial Results Q2 2019 August 9, 2019 \\ Cautionary - - PowerPoint PPT Presentation

Wajax Financial Results Q2 2019 August 9, 2019 \\ Cautionary Statement Regarding Forward-Looking Information This presentation contains certain forward-looking statements and forward-looking information, as defined in applicable securities laws


slide-1
SLIDE 1

Wajax Financial Results Q2 2019

August 9, 2019

slide-2
SLIDE 2

\\ Cautionary Statement Regarding

Forward-Looking Information

This presentation contains certain forward-looking statements and forward-looking information, as defined in applicable securities laws (collectively, “forward-looking statements”). These forward-looking statements relate to future events or the Corporation’s future performance. All statements other than statements of historical fact are forward-looking statements. Often, but not always, forward looking statements can be identified by the use of words such as “plans”, “anticipates”, “intends”, “predicts”, “expects”, “is expected”, “scheduled”, “believes”, “estimates”, “projects” or “forecasts”, or variations of, or the negatives of, such words and phrases or state that certain actions, events or results “may”, “could”, “would”, “should”, “might” or “will” be taken, occur or be achieved. Forward looking statements involve known and unknown risks, uncertainties and other factors beyond the Corporation’s ability to predict or control which may cause actual results, performance and achievements to differ materially from those anticipated or implied in such forward looking

  • statements. There can be no assurance that any forward looking statement will materialize. Accordingly, readers should not place undue

reliance on forward looking statements. The forward looking statements in this presentation are made as of the date of this presentation, reflect management’s current beliefs and are based on information currently available to management. Although management believes that the expectations represented in such forward-looking statements are reasonable, there is no assurance that such expectations will prove to be correct. Specifically, this presentation includes forward looking statements regarding, among other things, our expectation that inventory levels for targeted growth and core strength categories will decline over the balance of the year; our target debt/EBITDA range; our expectations and outlook for 2019, including our outlook on regional market conditions in Canada as well as certain key end markets; our belief that 2019 market conditions in western Canada are more favourable than those which prevailed in 2015 and 2016 when energy prices were weak; our expectation that our 2019 adjusted net earnings will increase over 2018 based on revenue improvements and the full year effect of the Delom acquisition; and our view that expected earnings improvements in 2019 will be weighted to the second half of the year. These statements are based on a number of assumptions which may prove to be incorrect, including, but not limited to, assumptions regarding general business and economic conditions; the supply and demand for, and the level and volatility of prices for, oil, natural gas and other commodities; financial market conditions, including interest rates; our ability to execute our updated Strategic Plan, including our ability to develop our core capabilities, execute on our organic growth priorities, complete and effectively integrate acquisitions, such as Delom, and to successfully implement new information technology platforms, systems and software; the future financial performance of the Corporation; our costs; market competition; our ability to attract and retain skilled staff; our ability to procure quality products and inventory; and our ongoing relations with suppliers, employees and customers. The foregoing list of assumptions is not exhaustive. Factors that may cause actual results to vary materially include, but are not limited to, a deterioration in general business and economic conditions; volatility in the supply and demand for, and the level of prices for, oil, natural gas and other commodities; a continued or prolonged decrease in the price of oil or natural gas; fluctuations in financial market conditions, including interest rates; the level of demand for, and prices of, the products and services we offer; levels of customer confidence and spending; market acceptance of the products we offer; termination of distribution or original equipment manufacturer agreements; unanticipated operational difficulties (including failure of plant, equipment or processes to operate in accordance with specifications or expectations, cost escalation, our inability to reduce costs in response to slow-downs in market activity, unavailability of quality products or inventory, supply disruptions, job action and unanticipated events related to health, safety and environmental matters);

  • ur ability to attract and retain skilled staff and our ability to maintain our relationships with suppliers, employees and customers. The

foregoing list of factors is not exhaustive. Further information concerning the risks and uncertainties associated with these forward looking statements and the Corporation’s business may be found in our Annual Information Form for the year ended December 31, 2018, filed on SEDAR. The forward-looking statements contained in this presentation are expressly qualified in their entirety by this cautionary statement. The Corporation does not undertake any obligation to publicly update such forward-looking statements to reflect new information, subsequent events or otherwise unless so required by applicable securities laws. 2

Wajax Financial Results – Q2 2019 (August 9, 2019)

slide-3
SLIDE 3

\\ Highlights – Strong Second Quarter

Percentage change from Q2 2018

1 As disclosed in the Corporation's audited consolidated financial statements for the year ended December 31, 2018, a correction of non-material errors in prior periods

("Other adjustments") was recorded impacting the prior year comparative periods. See the Adjustments to Prior Period Comparative Financial Statements section of the Q2 2019 Management’s Discussion and Analysis.

2 This measure does not have a standardized meaning prescribed by GAAP. See Non-GAAP and Additional GAAP measures in Appendix 1. 3 Total Recordable Incident Frequency (“TRIF”) measures the company’s injury frequency. This is calculated as the total number of recordable incidents times 200,000

hours of work divided by the actual number of hours worked. A recordable incident is one that requires medical treatment beyond first aid.

3

Revenue1

$409.4

million

  • Up 7% on gains in western and eastern Canada, led

by overall gains in the ERS, forestry and material handling categories

EBIT1,2

$21.0

million

  • SG&A as a percentage of revenue increased 40bps to

13.9% from 13.5% in the prior year period primarily due to higher personnel costs, sales-related expenses and Customer Support Centres (“CSC”) project costs

  • f $0.4 million in the current quarter

Adjusted Basic EPS1,2

$0.63

per share

  • Adjusted to exclude restructuring and other related

costs of $0.3 million, non-cash losses on mark to market of derivative instruments of $0.2 million and non-recurring infrastructure project costs of $0.3 million after-tax

TRIF3

0.29

  • Wajax experienced its lowest historical TRIF and we

are continuing to implement our Health and Safety programs across our Delom locations

7% 19% 35% 68%

Wajax Financial Results – Q2 2019 (August 9, 2019)

slide-4
SLIDE 4

\\

  • Revenue increased $27.1 million, or 7.1%, to $409.4

million in Q2 2019 versus $382.3 million for the same period in 2018

  • Increase due to higher sales in eastern and western

regions, led by overall gains in the ERS, forestry and material handling categories

Revenue by Region

$152 $158 $137 $168 $93 $83 Q2 2018 Q2 2019 West East Central

Q2 20191,2

1 Totals may not add due to rounding. 2 As disclosed in the Corporation's audited consolidated financial statements for the year ended December 31, 2018, a correction of non-material errors in prior periods ("Other adjustments") was recorded

impacting the prior year comparative periods. See the Adjustments to Prior Period Comparative Financial Statements section of the Q2 2019 Management’s Discussion and Analysis.

4% 23%

  • 11%

4

Wajax Financial Results – Q2 2019 (August 9, 2019)

YTD 20191,2

  • For the six months ended June 30, 2019, revenue

increased 8.2%, or $59.2 million, to $784.0 million versus $724.7 million for the same period in 2018

  • Increase due to higher sales in the eastern region,

led by overall gains in the ERS, material handling, forestry and mining categories

$310 $318 $249 $309 $165 $157 2018 2019 West East Central

2% 24%

  • 5%
slide-5
SLIDE 5

\\ Revenue Analysis

5

1 As disclosed in the Corporation's audited consolidated financial statements for the year ended December 31, 2018, a correction of non-material errors in prior periods ("Other adjustments") was recorded

impacting the prior year comparative periods. See the Adjustments to Prior Period Comparative Financial Statements section of the Q2 2019 Management’s Discussion and Analysis.

Wajax Financial Results – Q2 2019 (August 9, 2019)

Q2 2019 YTD 2019

Equipment Sales

  • $1.4 million (1.0%) increase

compared to Q2 20181

  • Higher forestry sales in all

regions and higher material handling sales in eastern Canada, offset partially by lower mining sales in eastern Canada and lower power generation and construction sales in central Canada

  • $10.4 million (-3.9%) decrease

compared to 20181

  • Lower construction sales in

western and central Canada and lower mining sales in eastern Canada, offset partially by higher forestry sales in all regions

Industrial Parts

  • $0.3 million (0.4%) increase

compared to Q2 20181

  • $4.8 million (2.6%) increase

compared to 20181

  • Higher bearings and hydraulics

sales in eastern Canada offset partially by lower sales in western Canada

Product Support

  • $4.3 million (3.6%) increase

compared to Q2 2018

  • Higher mining and engines and

transmissions sales in western Canada offset partially by lower construction sales in western and central Canada

  • $22.9 million (10.2%) increase

compared to 20181

  • Revenue has increased on

strength in mining parts and service sales in western Canada and higher engines and transmissions sales in all regions

E 40% W 40% C 20% E 42% W 36% C 22%

$145.6

million

$257.7

million

E 57% W 23% C 20% E 55% W 23% C 22%

$93.9

million

$187.4

million

E 22% W 59% C 19% E 21% W 60% C 19%

$124.6

million

$248.9

million

slide-6
SLIDE 6

\\ Revenue by Category

6

1 Category values contain equipment sales and rental, parts and related services, where applicable. 2 Totals may not add due to rounding.

YTD*

* Directional arrows applied to changes of +/- 2% year over year

Category1 Q2 2019 Q2 2018 Change YTD 2019 YTD 2018 Change E W C

Construction $ 64.9 $ 70.2 $ (5.3) $ 120.3 $ 134.8 $ (14.5)

↑ ↓ ↓

Material Handling 42.4 37.0 5.3 84.1 72.7 11.5

↑ ↑

  • ERS

37.9 16.2 21.7 75.0 33.0 42.1

↑ ↑ ↑

Industrial Parts 93.9 93.6 0.3 187.4 182.5 4.8

↑ ↓

  • Forestry

46.2 37.6 8.6 79.5 69.3 10.1

↑ ↑

  • On-Highway

24.4 28.3 (3.9) 49.5 54.9 (5.4)

↓ ↓ ↓

Power & Marine 27.2 29.9 (2.7) 47.5 46.6 0.9

↑ ↓ ↓

Mining 42.5 42.4 0.1 81.6 73.9 7.7

↓ ↑ ↓

Engines & Transmissions 24.2 21.7 2.5 46.7 45.0 1.7

↑ ↓ ↑

Crane & Utility 7.5 6.2 1.3 15.4 13.8 1.7

↓ ↑ ↑

Total2 $ 409.4 $ 382.3 $ 27.1 $ 784.0 $ 724.7 $ 59.2

↑ ↑ ↓

Change 7.1% 8.2%

Wajax Financial Results – Q2 2019 (August 9, 2019)

slide-7
SLIDE 7

\\

$1.12 $1.07 2018 2019

  • YTD 2019 adjusted net earnings of $21.3 million, or

$1.07 per share, representing a $0.5 million decrease over the prior year period1,2

  • Decrease is primarily attributable to higher finance

costs and SG&A expenses not fully offset by increased revenue and gross profit margins

  • SG&A as a percentage of revenue increased 60bps

to 14.5% from 13.9% in the prior year period consistent with management expectations2

Adjusted Basic EPS1

Q2 2019 YTD 2019

1 This measure does not have a standardized meaning prescribed by GAAP. See Non-GAAP and Additional GAAP measures in Appendix 1. 2 As disclosed in the Corporation's audited consolidated financial statements for the year ended December 31, 2018, a correction of non-material errors in prior periods ("Other adjustments") was recorded impacting

the prior year comparative periods. See the Adjustments to Prior Period Comparative Financial Statements section of the Q2 2019 Management’s Discussion and Analysis.

(4%) 7

Wajax Financial Results – Q2 2019 (August 9, 2019)

  • Q2 adjusted net earnings of $12.6 million, or $0.63

per share, representing a $0.4 million increase over the prior year period1,2

  • Increase is primarily attributable to increased

revenue, higher gross profit margins and the acquisition of Delom in the fourth quarter of 2018

  • Fully offset by higher finance costs
  • SG&A as a percentage of revenue increased 40bps

to 13.9% from 13.5% in the prior year period2

$0.63 $0.63 2018 2019

slide-8
SLIDE 8

\\

  • Backlog increased by $41.2 million (16%) from Q1 2019 to $296.5 million and represents the highest

reported backlog since our peak earnings year of 2012

  • Equipment backlog increased $43.0 million driven primarily by higher mining and forestry orders
  • Backlog increased by $39.6 million (15%) compared to Q2 2018
  • Equipment backlog increased $35.7 million driven primarily by higher mining and forestry orders

8

Backlog1

1 This measure does not have a standardized meaning prescribed by GAAP. See Non-GAAP and Additional GAAP measures in Appendix 1.

1 2 1 2

$0 $50 $100 $150 $200 $250 $300 $350 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 2017 2018 2019 Equipment Industrial Parts Other

Wajax Financial Results – Q2 2019 (August 9, 2019)

slide-9
SLIDE 9

\\

  • Inventory (including consignment) increased by $30.5 million from Q1 2019 to $578.6 million1
  • Consignment inventory increased $6.5 million and consists primarily of construction excavators
  • 97% of the overall inventory growth was related to Targeted Growth categories and consists

primarily of construction equipment ordered to meet our 2019 sales objectives

  • Inventory (including consignment) increased by $128.5 million compared to Q2 20181
  • Net of consignment and additions from Delom, balance sheet inventory increased by $54.0 million
  • Inventory is higher across targeted growth and core strength categories, however, levels are

expected to decline over the balance of the year

Inventory

9 1 2 1 2

1 Equipment received on consignment is not included as inventory on the balance sheet as it is not owned by Wajax. Consignment balance at June 30, 2019 was $162.3m (March 31, 2019 - $155.8m).

Wajax Financial Results – Q2 2019 (August 9, 2019)

$0 $100 $200 $300 $400 $500 $600 $700 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 2017 2018 2019 Targeted Growth Core Strength Cyclical/Major Projects

slide-10
SLIDE 10

\\

10

Robust Balance Sheet

0.0x 1.0x 2.0x 3.0x 4.0x Debt / EBITDA

Credit Capacity

Target Range Available Capacity

2.71x Q2 2019

Adjusted Return On Net Assets (RONA)1,2 Working Capital Efficiency1

14.0% 12.1% 11.8% 10.0% 12.5% 15.0% Q2/18 Q1/19 Q2/19

1 This measure does not have a standardized meaning prescribed by GAAP. See Non-GAAP and Additional GAAP measures in Appendix 1. 2 As disclosed in the Corporation's audited consolidated financial statements for the year ended December 31, 2018, a correction of non-material errors in prior periods ("Other adjustments") was recorded impacting the prior year comparative

  • periods. See the Adjustments to Prior Period Comparative Financial Statements section of the Q2 2019 Management’s Discussion and Analysis.

21.5% 22.8% 23.3% 2.9x 2.5x 2.6x 1.5x 2.0x 2.5x 3.0x 20% 23% 25% Q2/18 Q1/19 Q2/19 Working Capital to Sales (LHS) Inventory Turns (RHS)

Wajax Financial Results – Q2 2019 (August 9, 2019)

slide-11
SLIDE 11

\\ 2019 Outlook

11

  • Our plans are based on an expectation of generally stable market conditions in eastern and central

Canada

  • In western Canada, activity remains stable to positive in important end markets such as the oil sands and

mining, but is expected to slow temporarily in areas such as conventional oil and gas, forestry, construction and related markets

  • In our view, the current conditions in western Canada are more favourable to Wajax than those that

prevailed when energy prices were weak in 2015 and 2016

  • While recognizing the possible effect of these market conditions, we have not changed our internal

financial targets or operational plans which remain consistent with the original goals of our strategic plan

  • We expect 2019 full year adjusted net earnings to increase over 2018 based on consolidated

revenue improvements and the full year effect of the acquisition of Delom

  • 2019 is an important year for major projects such as our new ERP system and Customer Support

Centres, which are in the early stages of implementation

  • Our current view of the timing of revenue and costs suggests that expected earnings improvements in

2019 will be weighted to the second half of the year

Wajax Financial Results – Q2 2019 (August 9, 2019)

slide-12
SLIDE 12

Appendix

slide-13
SLIDE 13

\\ Non-GAAP1 and Additional GAAP Measures

13

  • 1. Generally accepted accounting principles.

Except where noted, all figures are in millions of Canadian dollars, except per share data and ratio calculations. This presentation contains certain non-GAAP and additional GAAP measures that do not have a standardized meaning prescribed by GAAP. Therefore, these financial measures may not be comparable to similar measures presented by other issuers. Investors are cautioned that these measures should not be construed as an alternative to net earnings or to cash flow from operating, investing, and financing activities determined in accordance with GAAP as indicators of the Corporation’s performance. The Corporation’s management believes that: (i) these measures are commonly reported and widely used by investors and management; (ii) the non-GAAP measures are commonly used as an indicator of a company’s cash operating performance, profitability and ability to raise and service debt; (iii) the additional GAAP measures are commonly used to assess a company’s earnings performance excluding its capital and tax structures; and (iv) “Adjusted net earnings” and “Adjusted basic and diluted earnings per share” provide indications of the results by the Corporation’s principal business activities prior to recognizing non-recurring costs (recoveries) and losses (gains) from derivative instruments and share-based compensation plans. These adjustments to net earnings and basic and diluted earnings per share allow the Corporation's management to consistently compare periods by removing infrequent charges incurred outside of the Corporation's principal business activities and the impact

  • f fluctuations in interest rates and the Corporation's share price.

(v) "Adjusted EBITDA" provides an indication of the results by the Corporation’s principal business activities prior to recognizing non-recurring costs (recoveries) and losses (gains) from derivative instruments and share-based compensation plans. These adjustments to EBITDA allow the Corporation's management to consistently compare periods by removing infrequent charges incurred outside of the Corporation's principal business activities and the impact of fluctuations in finance costs related to the Corporation's capital structure, tax rates, long-term assets and the Corporation's share price. (vi) “Pro-forma adjusted EBITDA" used in calculating the Leverage Ratio provides an indication of the results by the Corporation’s principal business activities adjusted for the EBITDA of business acquisitions made during the period as if they were made at the beginning of the trailing 12-month period pursuant to the terms of the bank credit facility and prior to recognizing non-recurring costs (recoveries) and losses (gains) from derivative instruments and share-based compensation plans. Non-GAAP financial measures are identified and defined below: Funded net debt Funded net debt includes bank indebtedness and total long-term debt, net of cash. Funded net debt is a component relevant in calculating the Corporation’s Funded Net Debt to Total Capital, which is a non-GAAP measure commonly used as an indicator of a company’s ability to raise and service debt. Debt Debt is funded net debt plus letters of credit. Debt is a component relevant in calculating the Corporation’s Leverage Ratio, which is a non-GAAP measure commonly used as an indicator of a company’s ability to raise and service debt.

Wajax Financial Results – Q2 2019 (August 9, 2019)

slide-14
SLIDE 14

\\ Non-GAAP1 and Additional GAAP Measures

14

  • 1. Generally accepted accounting principles.

EBITDA Net earnings before finance costs, income tax expense, depreciation and amortization. EBITDA is a non- GAAP measure commonly used as an indicator of a company’s cash operating performance. Adjusted net earnings Net earnings (loss) before after-tax restructuring and other related costs (recoveries), (gain) loss recorded on sales of properties, non-cash losses (gains) on mark to market of derivative instruments and CSC project costs. Adjusted basic earnings per share Basic and diluted earnings (loss) per share before after-tax restructuring and other related costs (recoveries), (gain) loss recorded on sales of properties, non-cash losses (gains) on mark to market of derivative instruments and CSC project costs. Adjusted EBIT EBIT before restructuring and other related costs (recoveries), (gain) loss recorded on sales of properties, non-cash losses (gains) on mark to market of derivative instruments, Delom transaction costs, CSC project costs and pro-forma occupancy costs. Adjusted EBITDA EBITDA before restructuring and other related costs (recoveries), (gain) loss recorded on sales of properties, non-cash losses (gains) on mark to market of derivative instruments, Delom transaction costs and CSC project costs. Pro-forma adjusted EBITDA Defined as Adjusted EBITDA adjusted for the EBITDA of business acquisitions made during the period as if they were made at the beginning of the trailing 12-month period pursuant to the terms of the bank credit facility. Leverage ratio The leverage ratio is defined as debt at the end of a particular quarter divided by trailing 12-month Pro-forma adjusted EBITDA. The Corporation’s objective is to maintain this ratio between 1.5 times and 2.0 times. Backlog Backlog is a management measure which includes the total sales value of customer purchase commitments for future delivery or commissioning of equipment, parts and related services. This differs from the remaining performance obligations as defined by IFRS 15. Working capital Working capital is defined as total current assets less total current liabilities as presented on the Condensed Consolidated Interim Statements of Financial Position. Working capital to sales ratio The working capital to sales ratio is defined as the trailing four-quarter average working capital divided by the trailing 12 months revenue.

Wajax Financial Results – Q2 2019 (August 9, 2019)

slide-15
SLIDE 15

\\ Non-GAAP1 and Additional GAAP Measures

15

  • 1. Generally accepted accounting principles.

Net assets Net assets are defined as total current and non-current assets excluding cash, income taxes receivable, derivative instruments, deferred tax asset and lease assets, less total current and non-current liabilities excluding bank indebtedness, income taxes payable, derivative instruments, lease liabilities, deferred tax liabilities and long-term debt, as presented on the Condensed Consolidated Interim Statements of Financial

  • Position. Net assets excludes the impact of IFRS 16.

Return on Net Assets (RONA) The return on net assets is defined as the trailing 12-month Adjusted EBIT divided by the trailing 12-month average Net Assets and excludes the impact of IFRS 16. Additional GAAP measures are identified and defined below: Earnings before finance costs and income taxes (EBIT) Earnings before finance costs and income taxes, as presented on the Condensed Consolidated Interim Statements of Earnings. Earnings before income taxes (EBT) Earnings before income taxes, as presented on the Condensed Consolidated Interim Statements of Earnings.

Wajax Financial Results – Q2 2019 (August 9, 2019)

slide-16
SLIDE 16

\\ Non-GAAP1 and Additional GAAP Measures

16

  • 1. Generally accepted accounting principles.

Wajax Financial Results – Q2 2019 (August 9, 2019)

Reconciliation of the Corporation’s net earnings to adjusted net earnings and adjusted basic and diluted earnings per share is as follows:

Three months ended Six months ended June 30 June 30 2019 2018 (As adjusted)(3) 2019 2018 (As adjusted)(3) Net earnings $ 11.9 $ 11.4 $ 19.8 $ 20.6 Restructuring and other related costs, after-tax 0.3 0.9 1.0 2.1 Gain recorded on sales of properties, after-tax

  • (0.9)

Non-cash losses (gains) on mark to market of derivative instruments, after-tax 0.2

  • (0.2)
  • CSC project costs, after-tax

0.3

  • 0.8
  • Adjusted net earnings

$ 12.6 $ 12.3 $ 21.3 $ 21.8 Adjusted basic earnings per share(1)(2) Adjusted diluted earnings per share(1)(2) $ $ 0.63 0.62 $ $ 0.63 0.60 $ $ 1.07 1.05 $ $ 1.12 1.08

(1) At June 30, 2019, the numbers of basic and diluted shares outstanding were 20,003,554 and 20,385,109, respectively for the three months ended and 19,990,658 and 20,371,457, respectively for the six months ended. (2) At June 30, 2018, the numbers of basic and diluted shares outstanding were 19,517,436 and 20,244,879, respectively for the three months ended and 19,510,808 and 20,199,244, respectively for the six months ended. (3) As disclosed in the Corporation's audited consolidated financial statements for the year ended December 31, 2018, a correction of non-material errors in prior periods ("Other adjustments") was recorded impacting the prior year comparative periods. See the Adjustments to Prior Period Comparative Financial Statements section of the Q2 2019 Management’s Discussion and Analysis.

slide-17
SLIDE 17

\\ Non-GAAP1 and Additional GAAP Measures

17

Reconciliation of the Corporation’s net earnings to EBT, EBIT, EBITDA and Adjusted EBITDA is as follows:

For the twelve months ended June 30 2019 Net earnings $ 35.0 Income tax expense 13.7 EBT 48.7 Finance costs 14.2 EBIT 62.9 Depreciation and amortization 42.5 EBITDA 105.4 Restructuring and other related costs(1) 2.6 Non-cash losses on mark to market of derivative instruments(2) 1.9 Delom transaction costs(3) 0.5 CSC project costs(4) 1.1 Adjusted EBITDA $ 111.4 Delom acquisition pro-forma adjusted EBITDA(5) 2.1 Payment of lease liabilities(6) (13.6) Pro-forma adjusted EBITDA $ 100.0

(1) For the twelve months ended June 30, 2019 – Includes the $0.4 million restructuring and other related costs recorded in the second quarter of 2019, the $1.0 million restructuring and other related costs recorded in the first quarter of 2019, the $0.7 million restructuring and other related costs recorded in the fourth quarter of 2018 and the $0.6 million restructuring and other related costs recorded in the third quarter of 2018. (2) For the twelve months ended June 30, 2019 – Includes the $0.2 million non-cash losses on mark to market of derivative instruments recorded in the second quarter of 2019, the $0.5 million non-cash gains on mark to market of derivative instruments recorded in the first quarter of 2019 and the $2.2 million non-cash losses on mark to market of derivative instruments recorded in the fourth quarter of 2018. (3) For the twelve months ended June 30, 2019 – Includes the $0.5 million Delom transaction costs recorded in the fourth quarter of 2018. (4) For the twelve months ended June 30, 2019 – Includes the $0.7 million CSC project costs recorded in the first quarter of 2019 and the $0.4 million CSC project costs recorded in the second quarter of 2019. (5) For the twelve months ended June 30, 2019 – Includes the $2.1 million Delom acquisition pro-forma adjusted EBITDA recorded in the third quarter of 2018. (6) Effective with the reporting period beginning on January 1, 2019 and the adoption of IFRS 16, the Corporation has amended the definition of Funded net debt to exclude lease liabilities not considered part of debt. As a result, the corresponding lease costs must also be deducted from EBITDA for the purpose of calculating the leverage ratio.

  • 1. Generally accepted accounting principles.

Wajax Financial Results – Q2 2019 (August 9, 2019)

slide-18
SLIDE 18

\\ Non-GAAP1 and Additional GAAP Measures

18

Calculation of the Corporation’s funded net debt, debt and leverage ratio is as follows:

June 30 2019 Cash $ (4.6) Long-term debt 270.3 Funded net debt(1) $ 265.7 Letters of credit 5.4 Debt $ 271.2 Leverage ratio(2) 2.71

(1) Effective with the reporting period beginning on January 1, 2019 and the adoption of IFRS 16, the Corporation has amended the definition of Funded net debt to exclude lease liabilities not considered part of debt. (2) Calculation uses trailing four-quarter Pro-forma adjusted EBITDA. This leverage ratio is calculated for purposes of monitoring the Corporation’s objective target leverage ratio of between 1.5 times and 2.0 times. The calculation contains some differences from the leverage ratio calculated under the Corporation’s bank credit facility agreement. The resulting leverage ratio under the bank credit facility agreement is not significantly different.

  • 1. Generally accepted accounting principles.

Calculation of the Corporation’s working capital and working capital to sales ratio is as follows:

2019 2018

(As adjusted)(1)

June 30 March 31 December 31 September 30 June 30 Total current assets $ 686.0 $ 678.7 $ 624.8 $ 634.4 $ 609.6 Total current liabilities 305.5 293.8 290.1 298.4 285.9 Working capital $ 380.5 $ 384.9 $ 334.7 $ 336.0 $ 323.7 Working capital – trailing four-quarter average $ 359.0 $ 344.8 $ 323.9 $ 312.6 $ 300.1 Revenue – trailing 12 months $ 1,540.8 $ 1,513.7 $ 1,481.6 $ 1,467.3 $ 1,398.1 Working capital to sales ratio 23.3% 22.8% 21.9% 21.3% 21.5%

(1) As disclosed in the Corporation's audited consolidated financial statements for the year ended December 31, 2018, a correction of non-material errors in prior periods ("Other adjustments") was recorded impacting the prior year comparative periods. See the Adjustments to Prior Period Comparative Financial Statements section of the Q2 2019 Management’s Discussion and Analysis.

Wajax Financial Results – Q2 2019 (August 9, 2019)

slide-19
SLIDE 19

\\ Non-GAAP1 and Additional GAAP Measures

19

Reconciliation of the Corporation’s net earnings to EBT, EBIT and Adjusted EBIT and the calculation of the Corporation’s RONA is as follows:

For the twelve months ended June 30 For the twelve months ended March 31 For the twelve months ended June 30 2019 2019 2018 (As adjusted)(8) Net earnings $ 35.0 $ 34.5 $ 34.9 Income tax expense 13.7 13.4 13.7 EBT 48.7 47.9 48.6 Finance costs 14.2 11.6 8.2 Senior notes redemption(1)

  • 5.5

EBIT 62.9 59.5 62.3 Restructuring and other related costs (2) 2.6 3.5 3.3 Gain recorded on sales of properties (3)

  • (2.6)

Non-cash losses on mark to market of derivative instruments (4) 1.9 1.7

  • Delom transaction costs(5)

0.5 0.5

  • CSC project costs(6)

1.1 0.7

  • Pro-forma occupancy costs(7)

(1.4) (0.7)

  • Adjusted EBIT

$ 67.3 $ 65.0 $ 63.0 Trailing 12-month average Net Assets $ 568.3 $ 533.6 $ 448.3 RONA 11.8% 12.1% 14.0%

(1) For the twelve months ended June 30, 2018 – Includes the $5.5 million senior notes redemption costs recorded in the fourth quarter of 2017. (2) For the twelve months ended June 30, 2019 – Includes the $0.4 million restructuring and other related costs recorded in the second quarter of 2019, the $1.0 million restructuring and other related costs recorded in the first quarter of 2019, the $0.7 million restructuring and other related costs recorded in the fourth quarter of 2018 and the $0.6 million restructuring and other related costs recorded in the third quarter of 2018. For the twelve months ended March 31, 2019 – Includes the $1.0 million restructuring and other related costs recorded in the first quarter of 2019, the $0.7 million restructuring and other related costs recorded in the fourth quarter of 2018, the $0.6 million restructuring and other related costs recorded in the third quarter of 2018 and the $1.2 million restructuring and other related costs recorded in the second quarter of 2018. For the twelve months ended June 30, 2018 – Includes the $1.3 million restructuring and other related costs recorded in the second quarter of 2018 and the $2.0 million restructuring and other related costs recorded in the first quarter of 2018. (3) For the twelve months ended June 30, 2018 – Includes the $1.1 million gain recorded on sales of properties recorded in the first quarter of 2018 and the $1.5 million gain recorded on sales of properties recorded in 2017. (4) For the twelve months ended June 30, 2019 – Includes the $0.2 million non-cash losses on mark to market of derivative instruments recorded in the second quarter of 2019, the $0.5 million non-cash gains on mark to market of derivative instruments recorded in the first quarter of 2019 and the $2.2 million non-cash losses on mark to market of derivative instruments recorded in the fourth quarter of 2018.. For the twelve months ended March 31, 2019 – Includes the $0.5 million non-cash gains on mark to market of derivative instruments recorded in the first quarter of 2019 and the $2.2 million non-cash losses on mark to market of derivative instruments recorded in the fourth quarter of 2018. (5) For the twelve months ended June 30, 2019 and March 31, 2019 – Includes the $0.5 million Delom transaction costs recorded in the fourth quarter of 2018. (6) For the twelve months ended June 30, 2019 – Includes the $0.4 million CSC project costs recorded in the second quarter of 2019 and the $0.7 million CSC project costs recorded in the first quarter of 2019. For the twelve months ended March 31, 2019 – Includes the $0.7 million CSC project costs recorded in the first quarter of 2019.

  • 1. Generally accepted accounting principles.

Wajax Financial Results – Q2 2019 (August 9, 2019)

slide-20
SLIDE 20

\\ Non-GAAP1 and Additional GAAP Measures

20

(7) For the twelve months ended June 30, 2019 – Includes the $0.7 million pro-forma occupancy costs that would be incurred in the second quarter of 2019 and the $0.7 million pro-forma occupancy costs that would be incurred in the first quarter of 2019 assuming the Corporation did not adopt IFRS 16 on January 1, 2019. For the twelve months ended March 31, 2019 – Includes the $0.7 million pro-forma occupancy costs that would be incurred in the first quarter of 2019 assuming the Corporation did not adopt IFRS 16 on January 1, 2019. (8) As disclosed in the Corporation's audited consolidated financial statements for the year ended December 31, 2018, a correction of non-material errors in prior periods ("Other adjustments") was recorded impacting the prior year comparative periods. See the Adjustments to Prior Period Comparative Financial Statements section of the Q2 2019 Management’s Discussion and Analysis.

  • 1. Generally accepted accounting principles.

Wajax Financial Results – Q2 2019 (August 9, 2019)

slide-21
SLIDE 21

wajax.com