Maple Leaf Foods Reports Second Quarter 2022 Financial Results

86

Meat Protein delivers top-line growth of 3.8% and Adjusted EBITDA Margin of 9.0% in the quarter Plant Protein targeting neutral or better Adjusted EBITDA in the latter half of 2023.

Maple Leaf Foods Inc. (“Maple Leaf Foods” or the “Company”) (TSX: MFI) today reported its financial results for the second quarter ended June 30, 2022.

“This chaotic and unpredictable operating environment is unprecedented in my 40-year career in the food industry,” said Michael H. McCain, President and CEO of Maple Leaf Foods. “Driven by a post-pandemic economy and the tragic conflict in Eastern Europe, we have been unable to hire adequate people resources to operate our supply chains, experienced unnatural agricultural and trading markets, and realized hyper-inflation that has been challenging to keep up with pricing. While our Q2 results fell short of expectations with an Adjusted EBITDA margin of 9% in the Meat Protein Group, we see signs of these conditions abating. Our commitment to achieve 14-16% Adjusted EBITDA was grounded in the assumption of normal, five-year average market conditions and we are confident we will deliver that once the environment stabilizes, although predicting this timeline at the moment is challenging. Our focus on executing our Blueprint to be the most sustainable protein company on earth is absolute.”

“In our Plant Protein business, we are in full motion executing our transition to a different business model,” continued Mr. McCain. “At the end of Q2, we took steps to materially reduce the size of the organization. We expect to achieve our SG&A targets by the end of this year, and a right sizing of the manufacturing footprint in the first half of 2023, giving us the back half of 2023 as time to make final adjustments. Revenue management adjustments will also occur over the course of the next 12 months. This is a business model in transition back to one of profitable growth.”

Second Quarter 2022 Highlights
  • Total Company sales grew 3.1% to $1,195.1 million, with an Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”)(i) Margin of 6.2%.
  • Meat Protein Group sales grew to $1,160.2 million, an increase of 3.8% year over year. Adjusted EBITDA was $104.1 million, and Adjusted EBITDA Margin was 9.0%.
  • In the Plant Protein Group, the Company recorded an $18.6 million restructuring charge and took steps to rightsize its Selling, General and Administrative expenses (“SG&A”) spend as part of the journey towards Adjusted EBITDA neutrality in the second half of 2023.
  • Capital expenditures were $89.7 million and consisted mainly of Construction Capital(i) of $49.9 million, primarily related to the London, Ontario poultry facility.
Outlook
  • Meat Protein: Expect mid-to-high single digit sales growth in 2022, and Adjusted EBITDA Margin expansion to achieve a target range of 14% – 16% when market conditions normalize.
  • Plant Protein: Targeting to deliver neutral or better Adjusted EBITDA in the latter half of 2023.

(i)

Refer to the section titled Non-IFRS Financial Measures in this news release.

Financial Highlights

As at or for the

As at or for the

Measure(i)

(Unaudited)

Three months ended June 30,

Six months ended June 30,

2022

2021

Change

2022

2021

Change

Sales

$

1,195.1

$

1,158.9

3.1 %

$

2,321.7

2,211.9

$

5.0 %

Net (Loss) Earnings

$

(54.6)

$

8.8

(722.4) %

$

(40.9)

56.5

$

(172.5) %

Basic (Loss) Earnings per Share

$

(0.44)

$

0.07

(728.6) %

$

(0.33)

0.46

$

(171.7) %

Adjusted Operating Earnings(ii)(iii)

$

23.6

$

58.3

(59.5) %

$

39.7

109.8

$

(63.8) %

Adjusted Earnings per Share(ii)(iii)

$

0.00

$

0.29

(100) %

$

0.03

0.56

$

(94.6) %

Adjusted EBITDA – Meat Protein Group(ii)(iii)

$

104.1

$

131.2

(20.7) %

$

201.6

255.1

$

(21.0) %

Sales – Plant Protein Group

$

40.8

$

48.1

(15.2) %

$

85.7

90.7

$

(5.5) %

Free Cash Flow(ii)

$

(70.6)

$

(135.9)

48.1 %

$

(257.4)

(331.1)

$

22.3 %

 Construction Capital(ii)

$

665.8

720.8

$

(7.6) %

 Net Debt(ii)

$

(1,421.2)

(1,068.2)

$

33.0 %

(i)

All financial measures in millions of dollars except Basic and Adjusted Earnings per Share.

(ii)

Refer to the section titled Non-IFRS Financial Measures in this news release.

(iii)

Certain comparative figures have been restated to conform with current year presentation.

Sales for the second quarter of 2022 were $1,195.1 million compared to $1,158.9 million last year, an increase of 3.1%, driven by higher sales in the Meat Protein Group, partially offset by lower sales in the Plant Protein Group. For more details on sales performance by operating segment, refer to the section entitled Operating Review.

Year-to-date sales for 2022 were $2,321.7 million compared to $2,211.9 million last year, an increase of 5.0%, due to similar factors as noted above.

Net loss for the second quarter of 2022 was $54.6 million ($0.44 per basic share) compared to earnings of $8.8 million ($0.07 per basic share) last year. The net loss resulted from weaker commercial performance due to cost inflation and labour challenges, as well as higher restructuring costs and start-up expenses.

Year-to-date net loss for 2022 was $40.9 million ($0.33 per basic share) compared to earnings of $56.5 million ($0.46 per basic share) last year. The net loss resulted from weaker commercial performance due to cost inflation and labour challenges, as well as higher restructuring costs and start-up expenses.

Adjusted Operating Earnings for the second quarter of 2022 were $23.6 million compared to $58.3 million last year, and Adjusted Earnings per Share for the second quarter of 2022 were $0.00 compared to $0.29 last year due to similar factors as noted above.

Year-to-date Adjusted Operating Earnings for 2022 were $39.7 million compared to $109.8 million last year, and Adjusted Earnings per Share for 2022 were $0.03 compared to $0.56 last year due to similar factors as noted above.

For further discussion on key metrics and a discussion of results by operating segment, refer to the section titled Operating Review.

Note: Several items are excluded from the discussions of underlying earnings performance as they are not representative of ongoing operational activities. Refer to the section entitled Non-IFRS Financial Measures at the end of this news release for a description and reconciliation of all non-IFRS financial measures. 

Response to COVID-19

As an essential service, Maple Leaf Foods is focused on protecting the health and well-being of its people, maintaining business continuity and broadening its social outreach. To manage through this unprecedented environment, the Company has taken a number of measures in its business and operating practices that include heightened safety policies and procedures, adopting a vaccination mandate for all employees and contractors, and close communication and collaboration with public health authorities, including hosting on-site vaccination clinics in 2021. The measures enacted to protect the health and safety of employees have increased the Company’s current cost structure due to higher labour, personal protective equipment, sanitation and other expenses associated with the pandemic.

Overall, the Company believes its proactive and comprehensive efforts have, and should continue to mitigate adverse operational impacts. As the COVID-19 situation evolves, Maple Leaf Foods will continue to adapt and adopt best practices that prioritize the health and safety of its employees and the stability of the food supply. As part of Maple Leaf Foods’ broader social responsibility since the pandemic began, the Company has provided extensive support to front-line staff, emergency food relief efforts and health care providers.

COVID-19 continues to have an impact on the global economy, leading to increased inflation, labour shortages and disruptions in the global supply chain. To date, the Company’s leading brands, revenue management capabilities and robust supply chain have enabled it to mitigate these impacts. Maple Leaf Foods continues to monitor the ongoing environment and believes it is well-positioned to face these headwinds.

Operating Review

The Company has two reportable segments. These segments offer different products, with separate organizational structures, brands, financial, and marketing strategies. The Company’s chief operating decision makers regularly review internal reports for these businesses: performance of the Meat Protein Group is based on revenue growth, Adjusted Operating Earnings and Adjusted EBITDA, while the performance of the Plant Protein Group in the short term is focused on obtaining Adjusted EBITDA neutral or better results.

The following table summarizes the Company’s sales, gross profit, SG&A, Adjusted Operating Earnings, Adjusted EBITDA, and Adjusted EBITDA Margin by operating segment for the three months ended June 30, 2022 and June 30, 2021.

Three months ended June 30, 2022

Three months ended June 30, 2021

($ millions)(i)
(Unaudited)

Meat
Protein
Group

Plant
Protein
Group

Non-
Allocated(ii)

Total

Meat
Protein
Group

Plant
Protein
Group

Non-
Allocated(ii)

Total

Sales

$   1,160.2

40.8

(5.9)

$   1,195.1

$   1,117.5

48.1

(6.7)

$   1,158.9

Gross profit (loss)

$      136.0

(10.1)

(38.7)

$        87.2

$      167.0

0.3

(31.7)

$      135.7

Selling, general and administrative

    expenses

$        87.3

26.3

$      113.6

$        81.2

29.8

$      110.9

Adjusted Operating Earnings(iii)(iv)

$        57.7

(34.0)

$        23.6

$        87.3

(29.1)

$        58.3

Adjusted EBITDA(iii)(iv)

$      104.1

(30.0)

$        74.1

$      131.2

(25.5)

$      105.7

Adjusted EBITDA Margin(iii)(iv)

9.0 %

(73.6) %

n/a

6.2 %

11.7 %

(53.1) %

n/a

9.1 %

(i) 

Totals may not add due to rounding.

(ii) 

Non-allocated includes eliminations of inter-segment sales and associated cost of goods sold, changes in the fair value of biological
assets and derivatives, and non-allocated costs which are comprised of expenses not separately identifiable to reportable segments
or are not part of the measures used by the Company when assessing a segment’s operating results.

(iii)  

Refer to the section titled Non-IFRS Financial Measures in this news release.

(iv) 

Certain comparatives figures have been restated to conform with current year presentation.

The following table summarizes the Company’s sales, gross profit, SG&A, Adjusted Operating Earnings, Adjusted EBITDA, and Adjusted EBITDA Margin by operating segment for the six months ended June 30, 2022 and June 30, 2021.

Six months ended June 30, 2022

Six months ended June 30, 2021

($ millions)(i)
(Unaudited)

Meat
Protein
Group

Plant
Protein
Group

Non-
Allocated(ii)

Total

Meat
Protein
Group

Plant
Protein
Group

Non-
Allocated(ii)

Total

Sales

$   2,249.6

85.7

(13.6)

$   2,321.7

$   2,131.2

90.7

(9.9)

$   2,211.9

Gross profit (loss)

$      266.9

(16.3)

(9.5)

$      241.1

$      333.1

0.4

(4.9)

$      328.6

Selling, general and administrative
expenses

$      176.0

57.1

$      233.1

$      168.3

58.6

$      226.8

Adjusted Operating Earnings(iii)(iv)

$      108.7

(68.9)

$        39.7

$      167.0

(57.1)

$      109.8

Adjusted EBITDA(iii)(iv)

$      201.6

(60.7)

$      140.9

$      255.1

(49.9)

$      205.2

Adjusted EBITDA Margin(iii)(iv)

9.0 %

(70.8) %

n/a

6.1 %

12.0 %

(55.0) %

n/a

9.3 %

(i)  

Totals may not add due to rounding.

(ii)

Non-allocated includes eliminations of inter-segment sales and associated cost of goods sold, changes in the fair value of biological
assets and derivatives, and non-allocated costs which are comprised of expenses not separately identifiable to reportable segments or
are not part of the measures used by the Company when assessing a segment’s operating results.

(iii)  

Refer to the section titled Non-IFRS Financial Measures in this news release.

(iv) 

Certain comparatives figures have been restated to conform with current year presentation.

Meat Protein Group

The Meat Protein Group is comprised of prepared meats, ready-to-cook and ready-to-serve meals, value-added fresh pork and poultry products that are sold to retail, foodservice and industrial channels, and agricultural operations in pork and poultry. The Meat Protein Group includes leading brands such as Maple Leaf®, Maple Leaf Prime®, Maple Leaf Natural Selections®, Schneiders®, Schneiders® Country Naturals®, Mina®, Greenfield Natural Meat Co.®, and many leading regional brands.

Sales for the second quarter of 2022 increased 3.8% to $1,160.2 million compared to $1,117.5 million last year. Sales growth was driven by pricing action to mitigate inflation and a favourable mix-shift in product sales, including growth in sustainable meats and branded products, partially offset by lower sales volume.

Year-to-date sales for 2022 increased 5.6% to $2,249.6 million compared to $2,131.2 million last year. Sales growth was driven by pricing actions to mitigate inflationary cost increases and favourable mix-shift towards sustainable meats, branded products and growth in sales to the United States. These positive factors were partially offset by lower sales volume.

Gross profit for the second quarter of 2022 was $136.0 million (gross margin of 11.7%) compared to $167.0 million (gross margin of 14.9%) last year. Gross profit was negatively impacted by cost inflation, labour shortages, and pork market headwinds, partially offset by pricing action. Gross profit for the second quarter included start-up expenses of $9.0 million (2021: $1.5 million) associated with Construction Capital projects, which are excluded in the calculation of Adjusted Operating Earnings.

Year-to-date gross profit for 2022 was $266.9 million (gross margin of 11.9%) compared to $333.1 million (gross margin of 15.6%) last year. Gross profit was negatively impacted by operational and supply chain disruptions, inflationary cost increases, and pork market headwinds, partially offset by pricing action. Gross profit year-to-date included start-up expenses of $17.7 million (2021: $2.1 million) associated with Construction Capital projects, which are excluded in the calculation of Adjusted Operating Earnings.

SG&A expenses for the second quarter of 2022 were $87.3 million compared to $81.2 million last year. The increase in SG&A expenses was largely driven by the timing of advertising and promotional expenses and a gradual normalization of discretionary spending.

Year-to-date SG&A expenses for 2022 were $176.0 million compared to $168.3 million last year. The increase in SG&A expenses was driven by the timing of advertising and promotional expenses, a gradual normalization of discretionary spending and donations to support the relief efforts in Ukraine.

Adjusted Operating Earnings for the second quarter of 2022 were $57.7 million compared to $87.3 million last year, consistent with factors noted above.

Year-to-date Adjusted Operating Earnings for 2022 were $108.7 million compared to $167.0 million last year, consistent with factors noted above.

Adjusted EBITDA for the second quarter of 2022 were $104.1 million compared to $131.2 million last year, driven by factors consistent with those noted above. Adjusted EBITDA Margin for the second quarter was 9.0% compared to 11.7% last year, also driven by factors consistent with those noted above.

Year-to-date Adjusted EBITDA for 2022 were $201.6 million compared to $255.1 million last year, driven by factors consistent with those noted above. Year-to-date Adjusted EBITDA Margin for 2022 was 9.0% compared to 12.0% last year, also driven by factors consistent with those noted above.

Plant Protein Group

The Plant Protein Group is comprised of refrigerated plant protein products, premium grain-based protein, and vegan cheese products sold to retail, foodservice and industrial channels. The Plant Protein Group includes the leading brands Lightlife® and Field Roast™.

Sales for the second quarter of 2022 decreased 15.1% to $40.8 million compared to $48.1 million last year. Excluding the impact of foreign exchange, sales decreased 18.4%, driven by lower volumes in retail products. This more than offset pricing action implemented to mitigate inflation and structural cost increases, and growth in foodservice volumes.

Year-to-date sales for 2022 decreased 5.5% to $85.7 million compared to $90.7 million last year. Excluding the impact of foreign exchange, sales decreased 7.5%, driven by lower volumes in retail products. This more than offset growth in foodservice volumes and pricing action implemented to mitigate inflation and structural cost increases.

Gross profit for the second quarter of 2022 was a loss of $10.1 million (gross margin loss of 24.7%) compared to income of $0.3 million (gross margin of 0.6%) last year. The decrease in gross profit was driven by inflationary costs and strategic investments in capacity ahead of anticipated demand, which resulted in increased overhead and short-term costs. This was partially offset by pricing action. Gross profit for the quarter also included start-up expenses of $2.3 million (2021: $0.4 million) associated with Construction Capital projects which are excluded in the calculation of Adjusted Operating Earnings.

Year-to-date gross profit for 2022 was a loss of $16.3 million (gross margin loss of 19.1%) compared to income of $0.4 million (gross margin of 0.5%) last year. The decrease in gross profit was driven by inflationary costs and strategic investments in capacity ahead of anticipated demand, which resulted in increased overhead and short-term costs. This was partially offset by pricing action. Year-to-date Gross profit also included start-up expenses of $4.5 million (2021: $1.0 million) associated with Construction Capital projects which are excluded in the calculation of Adjusted Operating Earnings.

SG&A expenses for the second quarter of 2022 were $26.3 million (64.4% of sales) compared to $29.8 million (61.9% of sales) last year. The decrease in SG&A expenses was primarily attributable to lower advertising expenses, partially offset by higher consulting and people costs.

Year-to-date SG&A expenses for 2022 were $57.1 million (66.6% of sales) compared to $58.6 million (64.6% of sales) last year. The decrease in SG&A expenses was primarily attributable to lower advertising expenses, partially offset by higher consulting and people costs.

Adjusted Operating Earnings for the second quarter of 2022 were a loss of $34.0 million compared to a loss of $29.1 million last year. The decrease in Adjusted Operating Earnings is consistent with the factors noted above.

Year-to-date Adjusted Operating Earnings for 2022 were a loss of $68.9 million compared to a loss of $57.1 million last year. The decrease in Adjusted Operating Earnings is consistent with the factors noted above.

Other Matters

On August 3, 2022, the Board of Directors approved a quarterly dividend of $0.20 per share (an increase of $0.02 per share from the 2021 second quarter dividends), $0.80 per share on an annual basis, payable September 29, 2022 to shareholders of record at the close of business September 8, 2022. Unless indicated otherwise by the Company at or before the time the dividend is paid, the dividend will be considered an eligible dividend for the purposes of the “Enhanced Dividend Tax Credit System”.

Conference Call

A conference call will be held at 8:00 a.m. ET on August 4, 2022, to review Maple Leaf Foods’ second quarter financial results. To participate in the call, please dial 416-764-8650 or 1-888-664-6383. For those unable to participate, playback will be made available an hour after the event at 416-764-8677 or 1-888-390-0541 (Passscode: 642262#).

A webcast of the second quarter conference call will also be available at: https://www.mapleleaffoods.com

The Company’s full unaudited consolidated interim financial statements (“Consolidated Interim Financial Statements”) and related Management’s Discussion and Analysis are available on the Company’s website.

An investor presentation related to the Company’s second quarter financial results is available at www.mapleleaffoods.com and can be found under Presentations and Webcasts on the Investors page.

2022 Outlook

Maple Leaf Foods is a leading consumer protein company, supported by a portfolio of market leading brands, a solid balance sheet and capital structure that provide financial flexibility. Over the last several years, the Company has developed a foundation to pursue compelling growth vectors across its business and to create value for all stakeholders.

Meat Protein Group

In Meat Protein, the Company’s strategy is to drive profitable growth. In 2017, Maple Leaf Foods articulated its target to reach an Adjusted EBITDA Margin of 14% – 16% in 2022, assuming normal market conditions, including a pork complex in-line with the 5-year average.

Given the unprecedented market dynamics, marked by a challenging post-pandemic economy, the conflict in Europe, high inflation and significant market and supply chain disruption, Maple Leaf Foods expects that its Meat Protein Group will achieve the following:

  • Mid-to-high single digit sales growth in 2022, driven by continued momentum in sustainable meats, leveraging brand leadership, and growth into the U.S. market.
  • Adjusted EBITDA Margin expansion to 14% – 16% target range once markets normalize, driven by mix-shift benefits in prepared meats resulting from growth in sustainable meats and brand renovation, as well as operational efficiencies.

Plant Protein Group

  • In late 2021, the Company announced that it was re-evaluating its outlook for the Plant Protein Group and launching a comprehensive review of the overall plant protein category. This decision was driven by a pronounced slowdown in growth rates in the category, particularly in the second half of the year, which fueled the Company’s imperative to identify and thoroughly assess the causes, near and long-term trends, and overall implications. While the Company’s analysis is ongoing, the results to date confirm that the very high category growth rates previously predicted by many industry experts are unlikely to be achieved given current customer feedback, experience, buy rates and household penetration. Based on this new information, the Company believes that the category will continue to grow at more modest, but still attractive rates. Current estimates suggest that the category will grow at an average annual rate of 10% to 15%, making it a $6 billion to $10 billion market by 2030. Accordingly, the Company is pivoting its strategy and investment thesis for the Plant Protein Group and has set a new goal to deliver neutral or better Adjusted EBITDA in the latter half of 2023. Work is ongoing to implement this pivot. Given the current size of the Plant Protein Group of approximately US$150 million of annual revenue in 2021, the expected resultant business model from this strategy would deliver a 30% gross margin, with less than US$50 million in SG&A, to achieve the stated Adjusted EBITDA target.

Capital

  • The Company’s capital expenditure estimate for the full year of 2022 remains unchanged and in the range of $400 million to $500 million, with approximately 50% to be comprised of Construction Capital attributable to the construction of the London, Ontario poultry facility and the remainder largely relating to other projects to add growth and capacity in the Prepared Meats business and to expand hog production.

  • The Company expects the London, Ontario poultry facility to start to deliver approximately $100 million annually of additional Adjusted EBITDA once fully ramped up which is expected to be by the end of 2023. Additionally, the Company expects the Bacon Centre of Excellence to contribute approximately $30 million annually of additional Adjusted EBITDA once fully ramped up which is expected to be in the second half of 2023.

The ongoing effects of COVID-19 induced supply chain disruptions and the war in Ukraine are unpredictable and may impact a number of factors that drive growth in the business, including:

  • Agricultural commodity and foreign exchange markets;
  • Inflationary cost pressures;
  • Disruptions in the global supply chain;
  • Availability of labour; and
  • The balance between retail and foodservice demand.

For more information on the impact of COVID-19 on the business and the associated risks, refer to the section titled Response to COVID-19, and for more information on the factors that may influence future performance, see the section titled Forward-Looking Statements in this news release.

The execution of the Company’s financial and operational priorities are embedded in a commitment to deliver shared value for the benefit of all stakeholders. The Company’s guiding pillars to be the “Most Sustainable Protein Company on Earth” include Better Food, Better Care, Better Communities, Better Planet and are core to how Maple Leaf Foods conducts itself. To that end, the Company’s priorities include:

  • Better Food – leading the real food movement and transitioning key brands to 100% “raised without antibiotics”.
  • Better Care – further advancement of animal care, after achieving our transition of all sows under management to open housing systems in 2021.
  • Better Communities – investing a minimum of approximately 1% of pre-tax profit to advance sustainable food security.
  • Better Planet – continuing to amplify its commitment to carbon neutrality, while focusing on eliminating waste in any resources it consumes, including food, energy, water, packaging, and time.
Non-IFRS Financial Measures

The Company uses the following non-IFRS measures: Adjusted Operating Earnings, Adjusted Earnings per Share, Adjusted EBITDA, Adjusted EBITDA Margin, Construction Capital, Net Debt, Free Cash Flow and Return on Net Assets. Management believes that these non-IFRS measures provide useful information to investors in measuring the financial performance of the Company for the reasons outlined below. These measures do not have a standardized meaning prescribed by IFRS and therefore they may not be comparable to similarly titled measures presented by other publicly traded companies and should not be construed as an alternative to other financial measures determined in accordance with IFRS.

Adjusted Operating Earnings, Adjusted EBITDA and Adjusted EBITDA Margin

Adjusted Operating Earnings, Adjusted EBITDA and Adjusted EBITDA Margin are non-IFRS measures used by Management to evaluate financial operating results. Adjusted Operating Earnings is defined as earnings before other income, income taxes and interest expense adjusted for items that are not considered representative of ongoing operational activities of the business and items where the economic impact of the transactions will be reflected in earnings in future periods when the underlying asset is sold or transferred. Adjusted EBITDA is defined as Adjusted Operating Earnings plus depreciation and intangible asset amortization, adjusted for items included in other expense that are considered representative of ongoing operational activities of the business. Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by sales.

The table below provides a reconciliation of earnings (loss) before income taxes as reported under IFRS in the Consolidated Interim Financial Statements to Adjusted Operating Earnings and Adjusted EBITDA for the three and six months ended June 30, 2022 as indicated below. Management believes that these non-IFRS measures are useful in assessing the performance of the Company’s ongoing operations and its ability to generate cash flows to fund its cash requirements, including the Company’s capital investment program.

Three months ended June 30, 2022

Three months ended June 30, 2021

($ millions)(i)
(Unaudited)

Meat
Protein
Group

Plant
Protein
Group

Non-
Allocated(ii)

Total

Meat
Protein
Group

Plant
Protein
Group

Non-
Allocated(ii)

Total

Earnings (loss) before income taxes

$      46.4

(55.1)

(50.0)

$   (58.6)

$      86.7

(29.6)

(42.9)

$     14.2

Interest expense and other financing costs

10.8

10.8

5.7

5.7

Other expense (income)

1.9

0.1

0.5

2.5

(2.0)

0.1

5.5

3.6

Restructuring and other related costs

0.4

18.7

19.0

1.2

1.2

Earnings (loss) from operations

$      48.6

(36.4)

(38.7)

$   (26.4)

$      85.9

(29.5)

(31.7)

$     24.7

Start-up expenses from Construction Capital(iii)(iv)

9.0

2.3

11.3

1.5

0.4

1.9

Change in fair value of biological assets

50.0

50.0

51.9

51.9

Unrealized gain on derivative contracts

(11.3)

(11.3)

(20.2)

(20.2)

Adjusted Operating Earnings(iv)

$      57.7

(34.0)

$    23.6

$      87.3

(29.1)

$     58.3

Depreciation and amortization(iv)

48.3

4.1

52.4

45.8

3.7

49.4

Items included in other income (expense)

    representative of ongoing operations(v)

(1.9)

(0.1)

(1.9)

(1.9)

(0.1)

(2.0)

Adjusted EBITDA(iv)

$    104.1

(30.0)

$    74.1

$    131.2

(25.5)

$    105.7

Adjusted EBITDA Margin(iv)

9.0 %

(73.6) %

n/a

6.2 %

11.7 %

(53.1) %

n/a

9.1 %

(i) 

Totals may not add due to rounding.

(ii)  

Non-allocated includes eliminations of inter-segment sales and associated cost of goods sold, and non-allocated costs which are
comprised of income and expenses not separately identifiable to reportable segments or are not part of the measures used by the
Company when assessing a segment’s operating results.

(iii) 

Start-up expenses are temporary costs as a result of operating new facilities that are or have been classified as Construction Capital.
These costs can include training, product testing, yield and labour efficiency variances, duplicative overheads and other temporary
expenses required to ramp-up production.

(iv) 

Certain comparative figures have been restated to conform with current year presentation. 

(v)  

2022 primarily includes certain costs associated with sustainability projects, gains and losses on the sale of long-term assets, legal
settlements, and other miscellaneous expenses. 2021 primarily includes certain costs associated with sustainability projects, gains
and losses on the sale of long-term assets, and other miscellaneous expenses.
.

Six months ended June 30, 2022

Six months ended June 30, 2021

($ millions)(i)

(Unaudited)

Meat
Protein
Group

Plant
Protein
Group

Non-
Allocated(ii)

Total

Meat
Protein
Group

Plant
Protein
Group

Non-
Allocated(ii)

Total

Earnings (loss) before income taxes

$      84.2

(92.2)

(29.6)

$    (37.6)

$    162.9

(58.3)

(24.5)

$      80.1

Interest expense and other financing costs

18.5

18.5

10.7

10.7

Other expense (income)

3.4

0.1

1.6

5.1

(0.9)

0.2

8.9

8.2

Restructuring and other related costs

3.4

18.7

22.1

2.9

2.9

Earnings (loss) from operations

$      91.0

(73.5)

(9.5)

$        8.0

$    164.9

(58.1)

(4.9)

$    101.8

Start-up expenses from Construction Capital(iii)(iv)

17.7

4.5

22.2

2.1

1.0

3.1

Change in fair value of biological assets

10.7

10.7

13.4

13.4

Unrealized loss (gain) on derivative contracts

(1.2)

(1.2)

(8.5)

(8.5)

Adjusted Operating Earnings(iv)

$    108.7

(68.9)

$      39.7

$    167.0

(57.1)

$    109.8

Depreciation and amortization(iv)

96.3

8.3

104.6

91.2

7.4

98.7

Items included in other income (expense)

    representative of ongoing operations(v)

(3.4)

(0.1)

(3.5)

(3.1)

(0.2)

(3.3)

Adjusted EBITDA(iv)

$    201.6

(60.7)

$    140.9

$    255.1

(49.9)

$    205.2

Adjusted EBITDA Margin(iv)

9.0 %

(70.8 %)

n/a

6.1 %

12.0 %

(55.0 %)

n/a

9.3 %

(i) 

Totals may not add due to rounding.

(ii)  

Non-allocated includes eliminations of inter-segment sales and associated cost of goods sold, and non-allocated costs which are
comprised of income and expenses not separately identifiable to reportable segments or are not part of the measures used by the
Company when assessing a segment’s operating results.

(iii)

Start-up expenses are temporary costs as a result of operating new facilities that are or have been classified as Construction Capital.
These costs can include training, product testing, yield and labour efficiency variances, duplicative overheads and other temporary
expenses required to ramp-up production.

(iv) 

Certain comparative figures have been restated to conform with current year presentation. 

(v)  

2022 primarily includes certain costs associated with sustainability projects, gains and losses on the sale of long-term assets, legal
settlements, and other miscellaneous expenses. 2021 primarily includes certain costs associated with sustainability projects, gains
and losses on the sale of long-term assets, and other miscellaneous expenses.

Adjusted Earnings per Share

Adjusted Earnings per Share, a non-IFRS measure, is used by Management to evaluate financial operating results. It is defined as basic earnings per share and is adjusted on the same basis as Adjusted Operating Earnings. The table below provides a reconciliation of basic earnings per share as reported under IFRS in the Consolidated Interim Financial Statements to Adjusted Earnings per Share for the three and six months ended June 30, as indicated below. Management believes this basis is the most appropriate on which to evaluate financial results as they are representative of the ongoing operations of the Company.

($ per share)

(Unaudited)

Three months ended June 30,

Six months ended June 30,

2022

2021

2022

2021

Basic (loss) earnings per share

$          (0.44)

$           0.07

$          (0.33)

$           0.46

Restructuring and other related costs(i)

0.13

0.01

0.15

0.02

Items included in other expense not considered
representative of ongoing operations(ii)

0.02

0.01

0.04

Start-up expenses from Construction Capital(iii)(iv)

0.07

0.01

0.14

0.02

Change in fair value of biological assets

0.30

0.31

0.06

0.08

Change in unrealized fair value on derivatives

(0.07)

(0.12)

(0.01)

(0.05)

Adjusted Earnings per Share(iv)(v)

$           0.00

$           0.29

$           0.03

$           0.56

(i)  

Includes per share impact of restructuring and other related costs, net of tax.

(ii)   

Primarily includes legal fees and provisions and transaction related costs, net of tax.

(iii) 

Start-up expenses are temporary costs as a result of operating new facilities that are or have been classified as Construction Capital.
These costs can include training, product testing, yield and labour efficiency variances, duplicative overheads and other temporary
expenses required to ramp-up production.

(iv) 

Certain comparatives figures have been restated to conform with current year presentation.

(v)

Totals may not add due to rounding.

Construction Capital

Construction Capital, a non-IFRS measure, is used by Management to evaluate the amount of capital resources invested in specific strategic development projects that are not yet operational. It is defined as investments and related financing charges in projects over $50.0 million that are related to longer-term strategic initiatives, with no returns expected for at least 12 months from commencement of construction and the asset will be re-categorized from Construction Capital once operational. The current balance of construction capital includes investments in the London, Ontario poultry production facility. The expansion of the Bacon Centre of Excellence in Winnipeg, Manitoba, was completed in the fourth quarter of 2021 and recategorized. Investments in capacity at the Walker Drive facility in Brampton, Ontario, and the plant protein production facilities in Indiana were completed in the first quarter of 2022 and have been recategorized. The following table is a summary of Construction Capital activity and debt financing for the periods indicated below.

($ thousands) (Unaudited)

2022

2021

Property and equipment and intangibles at January 1

$

2,554,483

$

2,062,683

Other capital and intangible assets at January 1(i)

1,811,164

1,622,094

Construction Capital at January 1

$

743,319

$

440,589

Additions(ii)

54,776

152,342

Transfers from Construction Capital

(182,210)

Construction Capital at March 31

$

615,885

$

592,931

Additions(ii)

49,903

127,822

Construction Capital at June 30(iii)

$

665,788

$

720,753

Other capital and intangible assets at June 30(i)

2,007,489

1,786,319

Property and equipment and Intangibles at June 30

$

2,623,374

$

2,379,250

Construction Capital debt financing(iv)

$

637,795

$

703,502

(i)  

Other capital and intangible assets consists of property and equipment and intangibles that do not meet the definition of Construction
Capital.

(ii) 

Certain comparative figures have been restated to conform with current year presentation.

(iii) 

As at June 30, 2022, the net book value of construction capital includes $2.1 million related to intangible assets (June 30, 2021: $1.4
million; December 31, 2021: $2.5 million).

(iv)

Assumed to be fully funded by debt to the extent that the Company has Net Debt outstanding. Construction Capital debt financing
excludes interest paid and capitalized.

Net Debt

The following table reconciles Net Debt to amounts reported under IFRS in the Company’s Consolidated Interim Financial Statements as at June 30, as indicated below. The Company calculates Net Debt as cash and cash equivalents, less long-term debt and bank indebtedness. Management believes this measure is useful in assessing the amount of financial leverage employed.

($ thousands)

(Unaudited)

As at June 30,

2022

2021

Cash and cash equivalents

$

92,971

$

58,878

Current portion of long-term debt

$

(1,029)

$

(5,235)

Long-term debt

(1,513,124)

(1,121,865)

Total debt

$

(1,514,153)

$

(1,127,100)

Net Debt

$

(1,421,182)

$

(1,068,222)

Free Cash Flow

Free Cash Flow, a non-IFRS measure, is used by Management to evaluate cash flow after investing in the maintenance or expansion of the Company’s asset base. It is defined as cash provided by operations, less cash additions to long-term assets and capitalized interest. The following table calculates Free Cash Flow for the periods indicated below:

($ thousands)

(Unaudited)

Three months ended June 30,

Six months ended June 30,

2022

2021

2022

2021

Cash provided by (used in) operating
activities

$          16,492

$          29,971

$      (68,501)

$           (263)

Additions to long-term assets

(81,935)

(161,273)

(179,240)

(322,240)

Interest paid and capitalized

(5,123)

(4,638)

(9,620)

(8,609)

Free Cash Flow

$         (70,566)

$       (135,940)

$   (257,361)

$   (331,112)

Return on Net Assets

Return on Net Assets (“RONA”) is calculated by dividing tax effected earnings from operations (adjusted for items which are not considered representative of the underlying operations of the business) by average monthly net assets. Net assets are defined as total assets (excluding cash and deferred tax assets) less non-interest bearing liabilities (excluding deferred tax liabilities). Management believes that RONA is an appropriate basis upon which to evaluate long-term financial performance.

Forward-Looking Statements

This document contains, and the Company’s oral and written public communications often contain, “forward-looking information” within the meaning of applicable securities law. These statements are based on current expectations, estimates, projections, beliefs, judgments and assumptions based on information available at the time the applicable forward-looking statement was made and in light of the Company’s experience combined with its perception of historical trends. Such statements include, but are not limited to, statements with respect to objectives and goals, in addition to statements with respect to beliefs, plans, targets, goals, objectives, expectations, anticipations, estimates, and intentions. Forward-looking statements are typically identified by words such as “anticipate”, “continue”, “estimate”, “expect”, “may”, “will”, “project”, “should”, “could”, “would”, “believe”, “plan”, “intend”, “design”, “target”, “undertake”, “view”, “indicate”, “maintain”, “explore”, “entail”, “schedule”, “objective”, “strategy”, “likely”, “potential”, “outlook”, “aim”, “propose”, “goal”, and similar expressions suggesting future events or future performance. These statements are not guarantees of future performance and involve assumptions, risks and uncertainties that are difficult to predict.

By their nature, forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause actual results or events to differ materially from those anticipated in such forward-looking statements. The Company believes the expectations reflected in the forward-looking statements are reasonable, but no assurance can be given that these expectations will prove to be correct and such forward-looking statements should not be unduly relied upon.

Specific forward-looking information in this document may include, but is not limited to, statements with respect to:

  • implications of COVID-19, including implications for supply chain, workforce availability and consumption patterns;
  • future performance, including future financial objectives, goals and targets, category growth analysis, expected capital spend and expected SG&A expenditures for the Company and each of its operating segments;
  • the execution of the Company’s business strategy, including the development and expected timing of business initiatives, brand expansion and repositioning, plant protein category investment and performance, and other growth opportunities, as well as the impact thereof;
  • the impact of international trade conditions and markets on the Company’s business, including access to markets, implications associated with the spread of foreign animal disease (such as African Swine Fever (“ASF”)) and other animal diseases such as Avian Influenza, as well as other social, economic and political factors that affect trade, including the war in Ukraine;
  • competitive conditions and the Company’s ability to position itself competitively in the markets in which it competes;
  • capital projects, including planning, construction, estimated expenditures, schedules, approvals, expected capacity, in-service dates and anticipated benefits of construction of new facilities and expansions of existing facilities;
  • the Company’s dividend policy, including future levels and sustainability of cash dividends, the tax treatment thereof and future dividend payment dates;
  • the impact of commodity prices on the Company’s operations and financial performance, including the use and effectiveness of hedging instruments;
  • expected future cash flows and the sufficiency thereof, sources of capital at attractive rates, future contractual obligations, future financing options, renewal of credit facilities, and availability of capital to fund growth plans, operating obligations and dividends;
  • operating risks, including the execution, monitoring and continuous improvement of the Company’s food safety programs, animal health initiatives and cost reduction initiatives;
  • the implementation, cost and impact of environmental sustainability initiatives, as well as the anticipated future cost of remediating environmental liabilities;
  • the adoption of new accounting standards and the impact of such adoption on the financial position of the Company;
  • expectations regarding pension plan performance, including future pension plan assets, liabilities and contributions; and
  • developments and implications of actual or potential legal actions.

Various factors or assumptions are typically applied by the Company in drawing conclusions or making the forecasts, projections, predictions or estimations set out in the forward-looking statements. These factors and assumptions are based on information currently available to the Company, including information obtained by the Company from third-party sources and include but are not limited to the following:

  • expectations regarding the impact and future implications of COVID-19 and adaptations in operations, supply chain, customer and consumer behaviour, economic patterns and international trade;
  • the competitive environment, associated market conditions and market share metrics, category growth or contraction, the expected behaviour of competitors and customers and trends in consumer preferences;
  • the success of the Company’s business strategy, including execution of the strategy in the Meat Protein Group and the outcome of the category analysis related to the strategy for the Plant Protein Groups;
  • prevailing commodity prices, interest rates, tax rates and exchange rates;
  • the impact of the war in Ukraine on international relations, trade and markets, as well as the economic condition of and the sociopolitical dynamics between Canada, the U.S., Japan and China, and the ability of the Company to access markets and source ingredients and other inputs in light of global sociopolitical disruption;
  • the spread of foreign animal disease (including ASF and Avian Influenza), preparedness strategies to manage such spread, and implications for all protein markets;
  • the availability of capital to fund future capital requirements associated with existing operations, assets and projects;
  • expectations regarding participation in and funding of the Company’s pension plans;
  • the availability of insurance coverage to manage certain liability exposures;
  • the extent of future liabilities and recoveries related to legal claims;
  • prevailing regulatory, tax and environmental laws; and
  • future operating costs and performance, including the Company’s ability to achieve operating efficiencies and maintain high sales volumes, high turnover of inventories and high turnover of accounts receivable.

Readers are cautioned that these assumptions may prove to be incorrect in whole or in part. The Company’s actual results may differ materially from those anticipated in any forward-looking statements.

Factors that could cause actual results or outcomes to differ materially from the results expressed, implied, or projected in the forward-looking statements contained in this document include, among other things, risks associated with the following:

  • implications of COVID-19 on the operations and financial performance of the Company, as well the implications for macro socio-economic trends;
  • competition, market conditions and the activities of competitors and customers, including the expansion or contraction of key categories (including plant protein);
  • the health status of livestock, including the impact of potential pandemics;
  • international trade and access to markets and supplies, as well as social, political and economic dynamics, including the war in Ukraine;
  • availability of and access to capital;
  • decision respecting the return of capital to shareholders;
  • the execution of capital projects, including cost, schedule and regulatory variables;
  • food safety, consumer liability and product recalls;
  • cyber security and the maintenance and operation of the Company’s information systems and processes;
  • climate change;
  • strategic risk management, including the outcome of the analysis of the plant protein category;
  • acquisitions and divestitures;
  • fluctuations in the debt and equity markets;
  • fluctuations in interest rates and currency exchange rates;
  • pension assets and liabilities;
  • cyclical nature of the cost and supply of hogs and the competitive nature of the pork market generally;
  • the effectiveness of commodity and interest rate hedging strategies;
  • impact of changes in the market value of the biological assets and hedging instruments;
  • the supply management system for poultry in Canada;
  • availability of plant protein ingredients;
  • intellectual property, including product innovation, product development, brand strategy and trademark protection;
  • consolidation of operations and focus on protein;
  • the use of contract manufacturers;
  • reputation;
  • weather;
  • compliance with government regulation and adapting to changes in laws;
  • actual and threatened legal claims;
  • consumer trends and changes in consumer tastes and buying patterns;
  • environmental regulation and potential environmental liabilities;
  • consolidation in the retail environment;
  • employment matters, including complying with employment laws across multiple jurisdictions, the potential for work stoppages due to non-renewal of collective agreements, recruiting and retaining qualified personnel, reliance on key personnel and succession planning;
  • pricing of products;
  • managing the Company’s supply chain;
  • changes in International Financial Reporting Standards and other accounting standards that the Company is required to adhere to for regulatory purposes; and
  • other factors as set out under the heading “Risk Factors” in the Company’s Management Discussion and Analysis for the year ended December 31, 2021.

The Company cautions readers that the foregoing list of factors is not exhaustive.

Readers are further cautioned that some of the forward-looking information, such as statements concerning future capital expenditures, Adjusted EBITDA Margin growth in the Meat Protein Group, and Adjusted EBITDA target in the Plant Protein Group (including the timing, pace and impact of restructuring activities), may be considered to be financial outlooks for purposes of applicable securities legislation. These financial outlooks are presented to evaluate potential future earnings and anticipated future uses of cash flows and may not be appropriate for other purposes. Readers should not assume these financial outlooks will be achieved.

More information about risk factors can be found under the heading “Risk Factors” in the Company’s Annual Management’s Discussion and Analysis for the year ended December 31, 2021, that is available on SEDAR at www.sedar.com. The reader should review such section in detail. Additional information concerning the Company, including the Company’s Annual Information Form, is available on SEDAR at www.sedar.com.

All forward-looking statements included herein speak only as of the date hereof. Unless required by law, the Company does not undertake any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. All forward-looking statements contained herein are expressly qualified by this cautionary statement.

About Maple Leaf Foods Inc.

Maple Leaf Foods is a carbon neutral company with a vision to be the most sustainable protein company on earth, responsibly producing food products under leading brands including Maple Leaf®, Maple Leaf Prime®, Maple Leaf Natural Selections®, Schneiders®, Schneiders® Country Naturals®, Mina®, Greenfield Natural Meat Co.®, Lightlife® and Field Roast™. The Company employs approximately 13,500 people and does business primarily in Canada, the U.S. and Asia. The Company is headquartered in Mississauga, Ontario and its shares trade on the Toronto Stock Exchange (MFI).

Consolidated Interim Balance Sheets

(In thousands of Canadian dollars)
(Unaudited)

As at June 30,
2022

As at June 30,
2021
(i)

As at December 31,
2021

ASSETS

(Audited)

Cash and cash equivalents

$

92,971

$

58,878

$

162,031

Accounts receivable

191,199

201,027

167,082

Notes receivable

62,609

66,297

33,294

Inventories

507,489

442,152

409,677

Biological assets

129,181

118,445

138,209

Income taxes recoverable

6,297

1,830

1,830

Prepaid expenses and other assets

50,774

52,810

24,988

Assets held for sale

604

Total current assets

$

1,041,124

$

941,439

$

937,111

Property and equipment

2,262,609

2,008,904

2,189,165

Right-of-use assets

158,328

180,579

161,662

Investments

22,667

15,370

22,326

Employee benefits

15,873

Other long-term assets

22,747

8,851

11,644

Deferred tax asset

48,725

24,775

39,907

Goodwill

662,261

655,415

658,673

Intangible assets

360,765

370,346

365,318

Total long-term assets

$

3,553,975

$

3,264,240

$

3,448,695

Total assets

$

4,595,099

$

4,205,679

$

4,385,806

LIABILITIES AND EQUITY

Accounts payable and accruals

$

545,432

$

500,876

$

526,189

Current portion of provisions

32,680

886

842

Current portion of long-term debt

1,029

5,235

5,176

Current portion of lease obligations

37,522

40,276

31,375

Income taxes payable

14,396

23,853

Other current liabilities

43,106

59,862

81,265

Total current liabilities

$

659,769

$

621,531

$

668,700

Long-term debt

1,513,124

1,121,865

1,247,073

Lease obligations

142,462

154,457

144,391

Employee benefits

64,964

90,879

97,629

Provisions

16,197

44,555

44,650

Other long-term liabilities

2,232

6,022

1,057

Deferred tax liability

176,680

140,957

146,380

Total long-term liabilities

$

1,915,659

$

1,558,735

$

1,681,180

Total liabilities

$

2,575,428

$

2,180,266

$

2,349,880

Shareholders’ equity

Share capital

$

862,688

$

840,230

$

847,016

Retained earnings

1,160,951

1,210,225

1,212,244

Contributed surplus

9,969

3,186

5,371

Accumulated other comprehensive income (loss)

11,979

(9,490)

(2,459)

Treasury stock

(25,916)

(18,738)

(26,246)

Total shareholders’ equity

$

2,019,671

$

2,025,413

$

2,035,926

Total liabilities and equity

$

4,595,099

$

4,205,679

$

4,385,806

(i) 

Restated, see Note 16(a) of the Company’s 2022 second quarter consolidated financial statements.

Consolidated Interim Statements of Net (Loss) Earnings

(In thousands of Canadian dollars, except share
amounts)

(Unaudited)

Three months ended June 30,

Six months ended June 30,

2022

2021

2022

2021

Sales

$

1,195,133

$

1,158,861

$

2,321,686

$

2,211,944

Cost of goods sold

1,107,894

1,023,205

2,080,584

1,883,334

Gross profit

$

87,239

$

135,656

$

241,102

$

328,610

Selling, general and administrative expenses

113,608

110,924

233,065

226,804

(Loss) earnings before the following:

$

(26,369)

$

24,732

$

8,037

$

101,806

Restructuring and other related costs

19,039

1,190

22,057

2,858

Other expense

2,452

3,617

5,076

8,159

(Loss) earnings before interest and income taxes

$

(47,860)

$

19,925

$

(19,096)

$

90,789

Interest expense and other financing costs

10,786

5,711

18,502

10,679

(Loss) earnings before income taxes

$

(58,646)

$

14,214

$

(37,598)

$

80,110

Income tax (recovery) expense

(4,034)

5,440

3,327

23,644

Net (loss) earnings

$

(54,612)

$

8,774

$

(40,925)

$

56,466

(Loss) earnings per share attributable to common

    shareholders:

Basic (loss) earnings per share

$

(0.44)

$

0.07

$

(0.33)

$

0.46

Diluted (loss) earnings per share

$

(0.44)

$

0.07

$

(0.33)

$

0.45

Weighted average number of shares (millions):

Basic

124.1

123.4

124.0

123.3

Diluted

124.1

125.5

124.0

125.5

Consolidated Interim Statements of Other Comprehensive

Income (Loss)

(In thousands of Canadian dollars)

(Unaudited)

Three months ended June 30,

Six months ended June 30,

2022

2021

2022

2021

Net (loss) earnings

$

(54,612)

$

8,774

$

(40,925)

$

56,466

Other comprehensive income

Actuarial gains (losses) that will not be reclassified
to profit or loss (Net of tax of $0.2 million and
$13.6 million; 2021: $0.1 million and $24.9 million)

$

505

$

233

$

39,406

$

73,161

Items that are or may be reclassified subsequently to
profit or loss:

Change in accumulated foreign currency translation
adjustment (Net of tax of $0.0 million and $0.0
million; 2021: $0.0 million and $0.0 million)

15,063

(4,685)

8,092

(10,150)

Change in foreign exchange on long-term debt
designated as a net investment hedge (Net of tax
of $1.7 million and $1.1 million; 2021: $0.8 million
and $1.5 million)

(9,085)

3,464

(5,525)

7,282

Change in cash flow hedges (Net of tax of $0.7
million and $4.1 million; 2021: $0.5 million and
$2.4 million)

1,907

1,201

11,871

6,792

Total items that are or may be reclassified
subsequently to profit or loss

$

7,885

$

(20)

$

14,438

$

3,924

Total other comprehensive income

$

8,390

$

213

$

53,844

$

77,085

Comprehensive (loss) income

$

(46,222)

$

8,987

$

12,919

$

133,551

Consolidated Interim Statements of Changes in Total Equity

Accumulated other comprehensive
income (loss)(i)

(In thousands of Canadian dollars)

(Unaudited)

Share

capital

Retained

earnings

Contributed

surplus

Foreign
currency
translation
adjustment

Unrealized
gains and
losses on
cash flow
hedges

Unrealized
gains on fair
value of
investments

Treasury

stock

Total

equity

Balance at December 31, 2021

$

847,016

1,212,244

5,371

2,037

(7,441)

2,945

(26,246)

$

2,035,926

Net loss

(40,925)

(40,925)

 Other comprehensive income (loss)(ii)

39,406

2,567

11,871

53,844

Dividends declared ($0.40 per

    share)

(49,774)

(49,774)

Share-based compensation

    expense

13,758

13,758

Modification of stock compensation

    plan

 

(3,594)

(3,594)

Deferred taxes on share-based

    compensation

(800)

(800)

Exercise of stock options

5,888

(1,289)

4,599

Shares purchased by RSU trust

(7,500)

(7,500)

Settlement of share-based

    compensation

(15,560)

7,830

(7,730)

Change in obligation for

    repurchase of shares

9,784

12,083

21,867

Balance at June 30, 2022

$

862,688

1,160,951

9,969

4,604

4,430

2,945

(25,916)

$

2,019,671

Accumulated other comprehensive
income (loss)(i)

(In thousands of Canadian dollars)

(Unaudited)

Share

capital

Retained

earnings

Contributed

surplus

Foreign
currency
translation
adjustment

Unrealized
gains and
losses on
cash flow
hedges

Unrealized
gains on fair
value of
investments

Treasury

stock

Total

equity

Balance at December 31, 2020

$

838,969

1,124,973

5,866

3,002

(16,416)

(23,930)

$

1,932,464

Net earnings

56,466

56,466

 Other comprehensive income (loss)(ii)

73,161

(2,868)

6,792

77,085

Dividends declared ($0.36 per share)

(44,375)

(44,375)

Share-based compensation

    expense

9,229

9,229

Deferred taxes on share-based

    compensation

(450)

(450)

Exercise of stock options

1,929

1,929

Settlement of share-based

    compensation

(9,679)

5,192

(4,487)

Change in obligation for

    repurchase of shares

(668)

(1,780)

(2,448)

Balance at June 30, 2021

$

840,230

1,210,225

3,186

134

(9,624)

(18,738)

$

2,025,413

(i) 

Items that are or may be subsequently reclassified to profit or loss. 

(ii)

Included in other comprehensive income (loss) is the change in actuarial gains and losses that will not be reclassified to profit or loss and has been
reclassified to retained earnings. 

Consolidated Interim Statements of Cash Flows

(In thousands of Canadian dollars)

(Unaudited)

Three months ended June 30,

Six months ended June 30,

2022

2021

2022

2021

CASH PROVIDED BY (USED IN):

Operating activities

Net (loss) earnings

$

(54,612)

$

8,774

$

(40,925)

$

56,466

Add (deduct) items not affecting cash:

Change in fair value of biological assets

49,963

51,884

10,652

13,409

Depreciation and amortization

57,239

50,199

114,430

100,401

Share-based compensation

9,362

4,527

13,758

9,229

Deferred income taxes

(3,160)

(16,054)

4,812

(9,870)

Income tax current

(874)

21,494

(1,485)

33,514

Interest expense and other financing costs

10,786

5,711

18,502

10,679

Loss on sale of long-term assets

1,124

406

1,582

693

Impairment of property and equipment and

    ROU assets

16,056

436

16,056

436

Change in fair value of non-designated

    derivatives

(14,109)

(18,044)

(12,535)

(8,417)

Change in net pension obligation

1,944

(3,409)

4,442

(26)

Net income taxes paid

(2,875)

(15,426)

(26,487)

(46,703)

Interest paid, net of capitalized interest

(22,712)

(5,965)

(30,388)

(11,393)

Change in provision for restructuring and other

    related costs

1,743

(109)

3,456

(68)

Change in derivatives margin

24,784

35,266

(319)

(396)

Other

(6,559)

(4,964)

(7,810)

(1,358)

Change in non-cash operating working capital

(51,608)

(84,755)

(136,242)

(146,859)

Cash provided by (used in) operating activities

$

16,492

$

29,971

$

(68,501)

$

(263)

Investing activities

Additions to long-term assets

$

(81,935)

$

(161,273)

$

(179,240)

$

(322,240)

Interest paid and capitalized

(5,123)

(4,638)

(9,620)

(8,609)

Acquisition of business

(40,151)

(40,151)

Proceeds from sale of long-term assets

23

215

117

768

Cash used in investing activities

$

(87,035)

$

(205,847)

$

(188,743)

$

(370,232)

Financing activities

Dividends paid

$

(24,901)

$

(22,267)

$

(49,774)

$

(44,375)

Net increase in long-term debt

141,085

164,861

255,947

389,722

Payment of lease obligation

(8,682)

(9,290)

(18,090)

(18,681)

Receipt of lease inducement

6,847

Exercise of stock options

881

523

4,599

1,929

Payment of financing fees

(3,845)

(50)

(3,845)

(50)

Purchase of treasury stock

(7,500)

(7,500)

Cash provided by financing activities

$

97,038

$

133,777

$

188,184

$

328,545

Increase (decrease) in cash and cash equivalents

$

26,495

$

(42,099)

$

(69,060)

$

(41,950)

Cash and cash equivalents, beginning of period

66,476

100,977

162,031

100,828

Cash and cash equivalents, end of period

$

92,971

$

58,878

$

92,971

$

58,878

SOURCE Maple Leaf Foods Inc.