Celestica Announces Third Quarter 2023 Financial Results
- Celestica Inc. reports Q3 2023 financial results, exceeding guidance and raising full-year outlook. Revenue increased by 6% to $2.04 billion compared to Q3 2022. Non-IFRS operating margin was 5.7%. Adjusted EPS was $0.65. The company reiterates its 2024 outlook for 10% or more growth in non-IFRS adjusted EPS.
- None.
Q3 2023 non-IFRS adjusted EPS* above high end of guidance range; 2023 full year outlook raised
(All amounts in U.S. dollars. Per share information based on diluted
shares outstanding unless otherwise noted.)
TORONTO, Oct. 25, 2023 (GLOBE NEWSWIRE) -- Celestica Inc. (TSX: CLS) (NYSE: CLS), a leader in design, manufacturing, hardware platform and supply chain solutions for the world’s most innovative companies, today announced financial results for the quarter ended September 30, 2023 (Q3 2023)†.
“Our solid Q3 2023 results and year-to-date performance have positioned us to exceed our previously-issued 2023 annual financial outlook and deliver new company highs for non-IFRS adjusted EPS* and non-IFRS operating margin*,” said Rob Mionis, President and CEO, Celestica.
“We are confident in our long-term strategy and our ability to deliver strong and consistent financial results. We are also pleased to reiterate our 2024 outlook for non-IFRS adjusted EPS* growth of
Q3 2023 Highlights
- Key measures:
- Revenue:
$2.04 billion , increased6% compared to$1.92 billion for the third quarter of 2022 (Q3 2022). - Non-IFRS operating margin*:
5.7% , compared to5.1% for Q3 2022. - ATS segment revenue increased
12% compared to Q3 2022; ATS segment margin was4.9% , compared to5.0% for Q3 2022. - CCS segment revenue increased
2% compared to Q3 2022; CCS segment margin was6.2% , compared to5.2% for Q3 2022. - Adjusted earnings per share (EPS) (non-IFRS)*:
$0.65 , compared to$0.52 for Q3 2022. - Adjusted return on invested capital (adjusted ROIC) (non-IFRS)*:
21.5% , compared to19.2% for Q3 2022. - Adjusted free cash flow (non-IFRS)*:
$34.1 million , compared to$7.4 million for Q3 2022.
- Revenue:
- Most directly comparable IFRS financial measures to non-IFRS measures above:
- Earnings from operations as a percentage of revenue:
5.7% , compared to4.1% for Q3 2022. - EPS:
$0.67 , compared to$0.37 for Q3 2022. - Return on invested capital (IFRS ROIC):
21.8% , compared to15.3% for Q3 2022.
- Cash provided by operations:
$88.4 million , compared to$74.4 million for Q3 2022.
- Earnings from operations as a percentage of revenue:
† Celestica has two operating and reportable segments: Advanced Technology Solutions (ATS) and Connectivity & Cloud Solutions (CCS). Our ATS segment consists of our ATS end market and is comprised of our Aerospace and Defense (A&D), Industrial, HealthTech and Capital Equipment businesses. Our CCS segment consists of our Communications and Enterprise (servers and storage) end markets. Segment performance is evaluated based on segment revenue, segment income and segment margin (segment income as a percentage of segment revenue). See note 3 to our September 30, 2023 unaudited interim condensed consolidated financial statements (Q3 2023 Interim Financial Statements) for further detail.
* Non-International Financial Reporting Standards (IFRS) financial measures (including ratios based on non-IFRS financial measures) do not have any standardized meaning prescribed by IFRS and therefore may not be comparable to similar financial measures presented by other public companies that report under IFRS or U.S. generally accepted accounting principles (GAAP). See “Non-IFRS Supplementary Information” below for information on our rationale for the use of non-IFRS financial measures. See Schedule 1 for, among other items, non-IFRS financial measures included in this press release, their definitions, uses, and a reconciliation of historical non-IFRS financial measures to the most directly comparable IFRS financial measures. Schedule 1 also includes a description of modifications to the calculation of certain non-IFRS financial measures resulting from: (x) a recently-applicable exclusion related to our total return swap; and (y) the recent addition of certain costs to other charges, substantially all of which consist of additional Transition Costs and Secondary Offering Costs (each as defined therein). The most directly comparable IFRS financial measures to non-IFRS operating margin, non-IFRS adjusted EPS, non-IFRS adjusted ROIC and non-IFRS adjusted free cash flow are earnings from operations as a percentage of revenue, EPS, IFRS ROIC, and cash provided by operations, respectively.
Fourth Quarter of 2023 (Q4 2023) Guidance‡
| Q4 2023 Guidance | |
| Revenue (in billions) | |
| Non-IFRS operating margin* | revenue and non-IFRS adjusted EPS guidance ranges |
| Adjusted SG&A (non-IFRS)* (in millions) | |
| Adjusted EPS (non-IFRS)* | |
For Q4 2023, we expect a negative
2023 Outlook Update‡
Assuming the achievement of the mid-point of the above revenue and non-IFRS adjusted EPS* guidance for Q4 2023, our updated 2023 outlook consists of:
- revenue of
$7.90 billion (our previous outlook was at least$7.85 billion ); - non-IFRS adjusted EPS* of
$2.36 (our previous outlook was$2.25) ; and - non-IFRS adjusted free cash flow* of
$150 million (our previous outlook was$125 million ).
Our outlook for 2023 non-IFRS operating margin* of
2024 Outlook Update‡
As we look forward to 2024, we expect revenue growth across each of our businesses, supported by anticipated strong secular tailwinds and new program wins. Combined with strong margins, we expect our 2024 non-IFRS adjusted EPS* to grow by
* See Schedule 1 for the definitions of, and recent modifications to, certain of these non-IFRS financial measures. We do not provide reconciliations for forward-looking non-IFRS financial measures, as we are unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the timing or amount of various events that have not yet occurred, are out of our control and/or cannot be reasonably predicted, and that would impact the most directly comparable forward-looking IFRS financial measure. For these same reasons, we are unable to address the probable significance of the unavailable information. Forward-looking non-IFRS financial measures may vary materially from the corresponding IFRS financial measures.
‡ Although we have incorporated the anticipated impact of demand softness in our Capital Equipment business into our financial guidance and outlook to the best of our ability, its adverse impact (in terms of duration and severity) cannot be estimated with certainty, and may be materially in excess of our expectations.
Summary of Selected Q3 2023 Results
| Q3 2023 Actual | Q3 2023 Guidance (2) | ||
| Key measures: | |||
| Revenue (in billions) | |||
| Non-IFRS operating margin* | revenue and non-IFRS adjusted EPS guidance ranges | ||
| Adjusted SG&A (non-IFRS)* (in millions) | |||
| Adjusted EPS (non-IFRS)* | |||
| Most directly comparable IFRS financial measures: | |||
| Earnings from operations as a % of revenue | N/A | ||
| SG&A (in millions) | N/A | ||
| EPS (1) | N/A | ||
* See Schedule 1 for, among other things, the definitions of, and exclusions used to determine, these non-IFRS financial measures, and a reconciliation of such non-IFRS financial measures to the most directly comparable IFRS financial measures for Q3 2023. Schedule 1 also includes a description of modifications to the calculation of certain non-IFRS financial measures as a result of: (x) a recently-applicable exclusion related to our total return swap; and (y) the recent addition of certain costs to other charges, substantially all of which consist of additional Transition Costs and Secondary Offering Costs (each as defined therein).
(1) IFRS EPS of
IFRS EPS for Q3 2023 included: a
IFRS EPS for the first nine months of 2023 (YTD 2023) included: (i) a
IFRS EPS of
IFRS EPS of
(2) For Q3 2023, our revenue was towards the high end of our guidance range; our non-IFRS adjusted EPS exceeded the high end of our guidance range, and our non-IFRS operating margin exceeded the mid-point of our revenue and non-IFRS adjusted EPS guidance ranges, driven by unanticipated strong market demand and better than expected mix. Our non-IFRS adjusted SG&A for Q3 2023 was within our guidance range. Our IFRS effective tax rate for Q3 2023 was
Secondary Offerings
As previously reported, on June 8, 2023, Onex Corporation (Onex), our then-controlling shareholder, completed an underwritten secondary public offering (June Secondary Offering) of 12 million of our subordinate voting shares (SVS). We did not sell any shares in the June Secondary Offering and did not receive any proceeds therefrom.
On August 1, 2023, the Company and Onex entered into an underwriting agreement (Underwriting Agreement) with BofA Securities, Inc. and Merrill Lynch Canada Inc. (Underwriters), relating to an additional underwritten secondary public offering by Onex of approximately 6.8 million SVS (August Secondary Offering), which closed on August 4, 2023. We did not sell any SVS in, and did not receive any proceeds from, the August Secondary Offering. The Underwriting Agreement contains customary representations, warranties, covenants, and other customary provisions for agreements of this type. In connection with the August Secondary Offering, we agreed to indemnify the Underwriters and Onex against certain claims, including claims under the U.S. Securities Act and applicable Canadian securities laws, based on the related U.S. registration statement and related U.S. and Canadian prospectuses. The Company agreed to pay approximately
In connection with the June Secondary Offering and August Secondary Offering, we issued approximately 11.8 million SVS and approximately 6.8 million SVS, respectively, in each case upon conversion of an equivalent number of our multiple voting shares (MVS). Subsequent to the August Secondary Offering, we have no MVS outstanding and Onex is no longer our controlling shareholder.
Termination of Services Agreement and Board Member Resignation
Our Services Agreement with Onex for the services of Mr. Tawfiq Popatia (an officer of Onex) as a director of our Board of Directors (Board) terminated automatically as of September 3, 2023. In accordance with the provisions of such agreement, we paid Onex approximately
Intention to Launch New Normal Course Issuer Bid (NCIB)
We intend to file a notice of intention with the Toronto Stock Exchange (TSX) to commence a new NCIB in Q4 2023, after our current NCIB expires in December 2023. If this notice is accepted by the TSX, we expect to be permitted to repurchase for cancellation, at our discretion during the 12 months following such acceptance, up to
Q3 2023 Webcast
Management will host its Q3 2023 results conference call on October 26, 2023 at 8:00 a.m. Eastern Daylight Time (EDT). The webcast can be accessed at www.celestica.com.
Non-IFRS Supplementary Information
In addition to disclosing detailed operating results in accordance with IFRS, Celestica provides supplementary non-IFRS financial measures to consider in evaluating the company’s operating performance. Management uses adjusted net earnings and other non-IFRS financial measures to assess operating performance and the effective use and allocation of resources; to provide more meaningful period-to-period comparisons of operating results; to enhance investors’ understanding of the core operating results of Celestica’s business; and to set management incentive targets. We believe investors use both IFRS and non-IFRS financial measures to assess management’s past, current and future decisions associated with our priorities and our allocation of capital, as well as to analyze how our business operates in, or responds to, swings in economic cycles or to other events that impact our core operations. See Schedule 1 below.
About Celestica
Celestica enables the world’s best brands. Through our recognized customer-centric approach, we partner with leading companies in Aerospace and Defense, Communications, Enterprise, HealthTech, Industrial, and Capital Equipment to deliver solutions for their most complex challenges. As a leader in design, manufacturing, hardware platform and supply chain solutions, Celestica brings global expertise and insight at every stage of product development - from the drawing board to full-scale production and after-market services. With talented teams across North America, Europe and Asia, we imagine, develop and deliver a better future with our customers. For more information on Celestica, visit www.celestica.com. Our securities filings can be accessed at www.sedar.com and www.sec.gov.
Cautionary Note Regarding Forward-looking Statements
This press release contains forward-looking statements, including, without limitation, those related to: our anticipated financial and/or operational results and outlook, including statements made, and guidance and outlook provided, under the headings “Fourth Quarter of 2023 (Q4 2023) Guidance”, “2023 Outlook Update” and “2024 Outlook Update”; our intention to launch a new NCIB and anticipated terms; our credit risk; our liquidity; anticipated charges and expenses, including restructuring charges; the potential impact of tax and litigation outcomes; mandatory prepayments under our credit facility; anticipated sublease recoveries; and our expectations with respect to insurance recoveries for tangible losses in connection with the June 2022 fire at our Batam facility in Indonesia (Batam Fire). Such forward-looking statements may, without limitation, be preceded by, followed by, or include words such as “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “continues,” “project,” "target," "outlook," "goal," "guidance", “potential,” “possible,” “contemplate,” “seek,” or similar expressions, or may employ such future or conditional verbs as “may,” “might,” “will,” “could,” “should,” or “would,” or may otherwise be indicated as forward-looking statements by grammatical construction, phrasing or context. For those statements, we claim the protection of the safe harbor for forward-looking statements contained in the U.S. Private Securities Litigation Reform Act of 1995, where applicable, and for forward-looking information under applicable Canadian securities laws.
Forward-looking statements are provided to assist readers in understanding management’s current expectations and plans relating to the future. Readers are cautioned that such information may not be appropriate for other purposes. Forward-looking statements are not guarantees of future performance and are subject to risks that could cause actual results to differ materially from those expressed or implied in such forward-looking statements, including, among others, risks related to: customer and segment concentration; challenges of replacing revenue from completed, lost or non-renewed programs or customer disengagements; managing our business during uncertain market, political and economic conditions, including among others, global inflation and/or recession, and geopolitical and other risks associated with our international operations, including military actions/wars, protectionism and reactive countermeasures, economic or other sanctions or trade barriers, including in relation to the Russia/Ukraine conflict and/or the Israel-Hamas conflict; managing changes in customer demand; our customers’ ability to compete and succeed using our products and services; delays in the delivery and availability of components, services and/or materials, as well as their costs and quality; our inventory levels and practices; the cyclical and volatile nature of our semiconductor business; changes in our mix of customers and/or the types of products or services we provide, including negative impacts of higher concentrations of lower margin programs; price, margin pressures, and other competitive factors and adverse market conditions affecting, and the highly competitive nature of, the electronic manufacturing services (EMS) and original design manufacturer (ODM) industries in general and our segments in particular (including the risk that anticipated market conditions do not materialize); challenges associated with new customers or programs, or the provision of new services; interest rate fluctuations; rising commodity, materials and component costs as well as rising labor costs and changing labor conditions; changes in U.S. policies or legislation; customer relationships with emerging companies; recruiting or retaining skilled talent; our ability to adequately protect intellectual property and confidential information; the variability of revenue and operating results; unanticipated disruptions to our cash flows; deterioration in financial markets or the macro-economic environment, including as a result of global inflation and/or recession; maintaining sufficient financial resources to fund currently anticipated financial actions and obligations and to pursue desirable business opportunities; the expansion or consolidation of our operations; the inability to maintain adequate utilization of our workforce; integrating and achieving the anticipated benefits from acquisitions and “operate-in-place” arrangements; execution and/or quality issues (including our ability to successfully resolve these challenges); non-performance by counterparties; negative impacts on our business resulting from any significant uses of cash, securities issuances, and/or additional increases in third-party indebtedness (including as a result of an inability to sell desired amounts under our uncommitted accounts receivable sales program or supplier financing programs); disruptions to our operations, or those of our customers, component suppliers and/or logistics partners, including as a result of events outside of our control (including those described in “External factors that may impact our business” in our most recent Management’s Discussion and Analysis of Financial Condition and Results of Operations (MD&A)); defects or deficiencies in our products, services or designs; volatility in the commercial aerospace industry; compliance with customer-driven policies and standards, and third-party certification requirements; negative impacts on our business resulting from our third-party indebtedness; the scope, duration and impact of materials constraints; coronavirus disease 2019 (COVID-19) mutations or resurgences; declines in U.S. and other government budgets, changes in government spending or budgetary priorities, or delays in contract awards; a U.S. government shutdown; changes to our operating model; foreign currency volatility; our global operations and supply chain; competitive bid selection processes; our dependence on industries affected by rapid technological change; rapidly evolving and changing technologies, and changes in our customers’ business or outsourcing strategies; increasing taxes (including as a result of global tax reform), tax audits, and challenges of defending our tax positions; obtaining, renewing or meeting the conditions of tax incentives and credits; the management of our information technology systems, and the fact that while we have not been materially impacted by computer viruses, malware, ransomware, hacking incidents or outages, we have been (and may in the future be) the target of such events; the impact of our restructuring actions and/or productivity initiatives, including a failure to achieve anticipated benefits therefrom; the incurrence of future restructuring charges, impairment charges, other unrecovered write-downs of assets (including inventory) or operating losses; the inability to prevent or detect all errors or fraud; compliance with applicable laws and regulations; our pension and other benefit plan obligations; changes in accounting judgments, estimates and assumptions; our ability to maintain compliance with applicable credit facility covenants; our total return swap agreement; our ability to refinance our indebtedness from time to time; our credit rating; our eligibility for foreign private issuer status; activist shareholders; current or future litigation, governmental actions, and/or changes in legislation or accounting standards; volatility in our SVS price; a lack of acceptance by the TSX of a new NCIB; the impermissibility of SVS repurchases, or a determination not to repurchase SVS, under any NCIB; potential unenforceability of judgments; negative publicity; the impact of climate change; and our ability to achieve our environmental, social and governance targets and goals, including with respect to climate change and greenhouse gas emissions reduction. The foregoing and other material risks and uncertainties are discussed in our public filings at www.sedar.com and www.sec.gov, including in our most recent MD&A, our 2022 Annual Report on Form 20-F filed with, and subsequent reports on Form 6-K furnished to, the U.S. Securities and Exchange Commission, and as applicable, the Canadian Securities Administrators.
The forward-looking statements contained in this press release are based on various assumptions, many of which involve factors that are beyond our control. Our material assumptions include: continued growth in our end markets; growth in manufacturing outsourcing from customers in diversified markets; no significant unforeseen negative impacts to our operations (including from mutations or resurgences of COVID-19); no unforeseen materials price increases, margin pressures, or other competitive factors affecting the EMS or ODM industries in general or our segments in particular, as well as those related to the following: the scope and duration of materials constraints (i.e., that they do not materially worsen), and their impact on our sites, customers and suppliers; our ability to fully recover our tangible losses caused by the Batam Fire through insurance claims; fluctuation of production schedules from our customers in terms of volume and mix of products or services; the timing and execution of, and investments associated with, ramping new business; the success of our customers’ products; our ability to retain programs and customers; the stability of currency exchange rates; supplier performance and quality, pricing and terms; compliance by third parties with their contractual obligations; the costs and availability of components, materials, services, equipment, labor, energy and transportation; that our customers will retain liability for product/component tariffs and countermeasures; global tax legislation changes; our ability to keep pace with rapidly changing technological developments; the timing, execution and effect of restructuring actions; the successful resolution of quality issues that arise from time to time; the components of our leverage ratio (as defined in our credit facility); our ability to successfully diversify our customer base and develop new capabilities; the availability of capital resources for, and the permissibility under our credit facility of, repurchases of outstanding SVS under NCIBs, acceptance of a new NCIB, and compliance with applicable laws and regulations pertaining to NCIBs; compliance with applicable credit facility covenants; anticipated demand levels across our businesses; the impact of anticipated market conditions on our businesses; that global inflation and/or recession will not have a material impact on our revenues or expenses; and our maintenance of sufficient financial resources to fund currently anticipated financial actions and obligations and to pursue desirable business opportunities. Although management believes its assumptions to be reasonable under the current circumstances, they may prove to be inaccurate, which could cause actual results to differ materially (and adversely) from those that would have been achieved had such assumptions been accurate. Forward-looking statements speak only as of the date on which they are made, and we disclaim any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by applicable law.
All forward-looking statements attributable to us are expressly qualified by these cautionary statements.
Schedule 1
Supplementary Non-IFRS Financial Measures
The non-IFRS financial measures (including ratios based on non-IFRS financial measures) included in this press release are: adjusted gross profit, adjusted gross margin (adjusted gross profit as a percentage of revenue), adjusted selling, general and administrative expenses (SG&A), adjusted SG&A as a percentage of revenue, non-IFRS operating earnings (or adjusted EBIAT), non-IFRS operating margin (non-IFRS operating earnings or adjusted EBIAT as a percentage of revenue), adjusted net earnings, adjusted EPS, adjusted return on invested capital (adjusted ROIC), adjusted free cash flow, adjusted tax expense and adjusted effective tax rate. Adjusted EBIAT, adjusted ROIC, adjusted free cash flow, adjusted tax expense and adjusted effective tax rate are further described in the tables below. As used herein, “Q1,” “Q2,” “Q3,” and “Q4” followed by a year refers to the first quarter, second quarter, third quarter and fourth quarter of such year, respectively.
In Q4 2022, we entered into a total return swap (TRS) agreement (TRS Agreement). Similar to employee stock-based compensation (SBC) expense, quarterly fair value adjustments of our TRS (TRS FVAs) are classified in cost of sales and SG&A expenses in our consolidated statement of operations. Commencing in Q1 2023, TRS FVAs are excluded in our determination of the following non-IFRS financial measures included herein: adjusted gross profit, adjusted gross margin, adjusted SG&A, adjusted SG&A as a percentage of revenue, non-IFRS operating earnings, non-IFRS operating margin, adjusted net earnings and adjusted EPS (for the reasons described below). TRS FVAs also impact the determination of our non-IFRS adjusted tax expense and non-IFRS adjusted effective tax rate.
We believe the non-IFRS financial measures we present herein are useful to investors, as they enable investors to evaluate and compare our results from operations in a more consistent manner (by excluding specific items that we do not consider to be reflective of our core operations), to evaluate cash resources that we generate from our business each period, and to provide an analysis of operating results using the same measures our chief operating decision makers use to measure performance. In addition, management believes that the use of a non-IFRS adjusted tax expense and a non-IFRS adjusted effective tax rate provide improved insight into the tax effects of our core operations, and are useful to management and investors for historical comparisons and forecasting. These non-IFRS financial measures result largely from management’s determination that the facts and circumstances surrounding the excluded charges or recoveries are not indicative of our core operations.
Non-IFRS financial measures do not have any standardized meaning prescribed by IFRS and therefore may not be comparable to similar measures presented by other companies that report under IFRS, or who report under U.S. GAAP and use non-GAAP financial measures to describe similar financial metrics. Non-IFRS financial measures are not measures of performance under IFRS and should not be considered in isolation or as a substitute for any IFRS financial measure.
The most significant limitation to management’s use of non-IFRS financial measures is that the charges or credits excluded from the non-IFRS financial measures are nonetheless recognized under IFRS and have an economic impact on us. Management compensates for these limitations primarily by issuing IFRS results to show a complete picture of our performance, and reconciling non-IFRS financial measures back to the most directly comparable financial measures determined under IFRS.
In calculating our non-IFRS financial measures other than non-IFRS adjusted free cash flow (which is described in footnote (3) to the table below), management excludes the following items (where indicated): employee SBC expense, TRS FVAs, amortization of intangible assets (excluding computer software), and Other Charges (Recoveries) (defined below), all net of the associated tax adjustments (quantified in the table below), and any non-core tax impacts (tax adjustments related to acquisitions, and certain other tax costs or recoveries related to restructuring actions or restructured sites).The economic substance of these exclusions (where applicable to the periods presented) and management’s rationale for excluding them from non-IFRS financial measures is provided below:
Employee SBC expense, which represents the estimated fair value of stock options, restricted share units and performance share units granted to employees, is excluded because grant activities vary significantly from quarter-to-quarter in both quantity and fair value. In addition, excluding this expense allows us to better compare core operating results with those of our competitors who also generally exclude employee SBC expense in assessing operating performance, who may have different granting patterns and types of equity awards, and who may use different valuation assumptions than we do.
TRS FVAs represent mark-to-market adjustments to our TRS, as the TRS is recorded at fair value at each quarter end. We exclude the impact of these non-cash fair value adjustments (both positive and negative), as they reflect fluctuations in the market price of our SVS from period to period, and not our ongoing operating performance. In addition, we believe that excluding these non-cash adjustments permits a better comparison of our core operating results to those of our competitors.
Amortization charges (excluding computer software) consist of non-cash charges against intangible assets that are impacted by the timing and magnitude of acquired businesses. Amortization of intangible assets varies among our competitors, and we believe that excluding these charges permits a better comparison of core operating results with those of our competitors who also generally exclude amortization charges in assessing operating performance.
Other Charges (Recoveries) consist of, when applicable: Restructuring Charges, net of recoveries (defined below); Transition Costs (Recoveries) (defined below); net Impairment charges (defined below); consulting, transaction and integration costs related to potential and completed acquisitions, and charges or releases related to the subsequent re-measurement of indemnification assets or the release of indemnification or other liabilities recorded in connection with acquisitions; legal settlements (recoveries); specified credit facility-related charges; post-employment benefit plan losses; and, commencing Q2 2023, Secondary Offering Costs (defined below) and related costs pertaining to certain accounting considerations. We exclude these charges and recoveries because we believe that they are not directly related to ongoing operating results and do not reflect expected future operating expenses after completion of these activities or incurrence of the relevant costs or recoveries. Our competitors may record similar charges and recoveries at different times, and we believe these exclusions permit a better comparison of our core operating results with those of our competitors who also generally exclude these types of charges and recoveries in assessing operating performance. In addition, Other Charges (Recoveries) for Q3 2022 and YTD 2022 included approximately
Restructuring Charges, net of recoveries, consist of costs relating to: employee severance, lease terminations, site closings and consolidations, accelerated depreciation of owned property and equipment which are no longer used and are available for sale and reductions in infrastructure.
Transition Costs consist of costs recorded in connection with: (i) the transfer of manufacturing lines from closed sites to other sites within our global network; (ii) the sale of real properties unrelated to restructuring actions (Property Dispositions); and (iii) with respect to Q3 2023 and YTD 2023, the Purchaser Lease Charge (defined below). In connection with our March 2019 Toronto real property sale, we treated associated relocation and duplicate costs as Transition Costs. As part of such sale, we entered into a 10-year lease with the purchaser of such property for our then-anticipated headquarters, to be built by such purchaser on the site of our former location (Purchaser Lease). However, as previously disclosed, we were informed that due to construction issues, the commencement date of the Purchaser Lease would be delayed beyond the prior target of May 2023. As a result, in November 2022, we extended (on a long-term basis) the lease on our current corporate headquarters. Subsequently, we were informed that the Purchaser Lease would commence in June 2024. In Q3 2023, we executed a sublease for a portion of the space under the Purchaser Lease. Consistent with our prior treatment of duplicate costs incurred as a result of our 2019 Toronto real property sale, we recorded Transition Costs of
Impairment charges, which consist of non-cash charges against goodwill, intangible assets, property, plant and equipment, and right-of-use (ROU) assets, result primarily when the carrying value of these assets exceeds their recoverable amount.
Secondary Offering Costs consist of costs associated with Onex’s conversion and sale of our shares. Approximately
Non-core tax impacts are excluded, as we believe that these costs or recoveries do not reflect core operating performance and vary significantly among those of our competitors who also generally exclude these costs or recoveries in assessing operating performance.
The following table (which is unaudited) sets forth, for the periods indicated, the various non-IFRS financial measures discussed above, and a reconciliation of non-IFRS financial measures to the most directly comparable financial measures determined under IFRS (in millions, except percentages and per share amounts):
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| 2022 | 2023 | 2022 | 2023 | ||||||||||||||||||||
| % of revenue | % of revenue | % of revenue | % of revenue | ||||||||||||||||||||
| IFRS revenue | $ | 1,923.3 | $ | 2,043.3 | $ | 5,207.4 | $ | 5,820.5 | |||||||||||||||
| IFRS gross profit | $ | 167.7 | 8.7 | % | $ | 206.7 | 10.1 | % | $ | 450.1 | 8.6 | % | $ | 555.3 | 9.5 | % | |||||||
| Employee SBC expense | 3.8 | 5.1 | 14.7 | 18.4 | |||||||||||||||||||
| TRS FVAs (gains) | — | (11.8 | ) | — | (13.8 | ) | |||||||||||||||||
| Non-IFRS adjusted gross profit | $ | 171.5 | 8.9 | % | $ | 200.0 | 9.8 | % | $ | 464.8 | 8.9 | % | $ | 559.9 | 9.6 | % | |||||||
| IFRS SG&A | $ | 66.1 | 3.4 | % | $ | 56.9 | 2.8 | % | $ | 202.8 | 3.9 | % | $ | 203.9 | 3.5 | % | |||||||
| Employee SBC expense | (5.2 | ) | (7.8 | ) | (22.1 | ) | (27.4 | ) | |||||||||||||||
| TRS FVAs (gains) | — | 17.6 | — | 20.4 | |||||||||||||||||||
| Non-IFRS adjusted SG&A | $ | 60.9 | 3.2 | % | $ | 66.7 | 3.3 | % | $ | 180.7 | 3.5 | % | $ | 196.9 | 3.4 | % | |||||||
| IFRS earnings from operations | $ | 78.4 | 4.1 | % | $ | 117.4 | 5.7 | % | $ | 181.7 | 3.5 | % | $ | 264.6 | 4.5 | % | |||||||
| Employee SBC expense | 9.0 | 12.9 | 36.8 | 45.8 | |||||||||||||||||||
| TRS FVAs (gains) | — | (29.4 | ) | — | (34.2 | ) | |||||||||||||||||
| Amortization of intangible assets (excluding computer software) | 9.2 | 9.2 | 27.8 | 27.6 | |||||||||||||||||||
| Other Charges (Recoveries) | 1.6 | 5.6 | 3.9 | 13.7 | |||||||||||||||||||
| Non-IFRS operating earnings (adjusted EBIAT)(1) | $ | 98.2 | 5.1 | % | $ | 115.7 | 5.7 | % | $ | 250.2 | 4.8 | % | $ | 317.5 | 5.5 | % | |||||||
| IFRS net earnings | $ | 45.7 | 2.4 | % | $ | 80.2 | 3.9 | % | $ | 103.1 | 2.0 | % | $ | 160.4 | 2.8 | % | |||||||
| Employee SBC expense | 9.0 | 12.9 | 36.8 | 45.8 | |||||||||||||||||||
| TRS FVAs (gains) | — | (29.4 | ) | — | (34.2 | ) | |||||||||||||||||
| Amortization of intangible assets (excluding computer software) | 9.2 | 9.2 | 27.8 | 27.6 | |||||||||||||||||||
| Other Charges (Recoveries) | 1.6 | 5.6 | 3.9 | 13.7 | |||||||||||||||||||
| Adjustments for taxes(2) | (1.9 | ) | (0.3 | ) | (5.6 | ) | (11.3 | ) | |||||||||||||||
| Non-IFRS adjusted net earnings | $ | 63.6 | $ | 78.2 | $ | 166.0 | $ | 202.0 | |||||||||||||||
| Diluted EPS | |||||||||||||||||||||||
| Weighted average # of shares (in millions) | 123.2 | 119.6 | 124.0 | 120.5 | |||||||||||||||||||
| IFRS earnings per share | $ | 0.37 | $ | 0.67 | $ | 0.83 | $ | 1.33 | |||||||||||||||
| Non-IFRS adjusted earnings per share | $ | 0.52 | $ | 0.65 | $ | 1.34 | $ | 1.68 | |||||||||||||||
| # of shares outstanding at period end (in millions) | 122.6 | 119.4 | 122.6 | 119.4 | |||||||||||||||||||
| IFRS cash provided by operations | $ | 74.4 | $ | 88.4 | $ | 196.6 | $ | 290.9 | |||||||||||||||
| Purchase of property, plant and equipment, net of sales proceeds | (38.7 | ) | (26.2 | ) | (76.6 | ) | (90.5 | ) | |||||||||||||||
| Lease payments | (13.0 | ) | (12.8 | ) | (36.1 | ) | (36.9 | ) | |||||||||||||||
| Finance Costs paid (excluding debt issuance costs paid) | (15.3 | ) | (15.3 | ) | (32.7 | ) | (53.4 | ) | |||||||||||||||
| Non-IFRS adjusted free cash flow (3) | $ | 7.4 | $ | 34.1 | $ | 51.2 | $ | 110.1 | |||||||||||||||
| IFRS ROIC % (4) | 15.3 | % | 21.8 | % | 12.0 | % | 16.5 | % | |||||||||||||||
| Non-IFRS adjusted ROIC % (4) | 19.2 | % | 21.5 | % | 16.5 | % | 19.8 | % | |||||||||||||||
| (1) | Management uses non-IFRS operating earnings (adjusted EBIAT) as a measure to assess performance related to our core operations. Non-IFRS operating earnings is defined as earnings from operations before employee SBC expense, TRS FVAs (defined above), amortization of intangible assets (excluding computer software), and Other Charges (Recoveries) (defined above). See note 8 to our Q3 2023 Interim Financial Statements for separate quantification and discussion of the components of Other Charges (Recoveries). | ||||||||||||||||||||||
| (2) | The adjustments for taxes, as applicable, represent the tax effects of our non-IFRS adjustments (see below). | ||||||||||||||||||||||
| The following table sets forth a reconciliation of our non-IFRS adjusted tax expense and our non-IFRS adjusted effective tax rate to our IFRS tax expense and IFRS effective tax rate, respectively, for the periods indicated, in each case determined by excluding the tax benefits or costs associated with the listed items (in millions, except percentages) from our IFRS tax expense for such periods: | |||||||||||||||||||||||
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||
| 2022 | Effective tax rate | 2023 | Effective tax rate | 2022 | Effective tax rate | 2023 | Effective tax rate | ||||||||||||||||
| IFRS tax expense and IFRS effective tax rate | $ | 15.2 | 25 | % | $ | 18.9 | 19 | % | $ | 38.2 | 27 | % | $ | 42.1 | 21 | % | |||||||
| Tax costs (benefits) of the following items excluded from IFRS tax expense: | |||||||||||||||||||||||
| Employee SBC expense | 0.5 | (0.5 | ) | 3.5 | 8.2 | ||||||||||||||||||
| TRS FVAs | — | (0.6 | ) | — | (0.6 | ) | |||||||||||||||||
| Amortization of intangible assets (excluding computer software) | 0.8 | 0.7 | 2.3 | 2.2 | |||||||||||||||||||
| Other Charges (Recoveries) | 0.6 | 0.7 | (0.2 | ) | 1.5 | ||||||||||||||||||
| Non-IFRS adjusted tax expense and non-IFRS adjusted effective tax rate | $ | 17.1 | 21 | % | $ | 19.2 | 20 | % | $ | 43.8 | 21 | % | $ | 53.4 | 21 | % | |||||||
| (3) | Management uses non-IFRS adjusted free cash flow as a measure, in addition to IFRS cash provided by (used in) operations, to assess our operational cash flow performance. We believe non-IFRS adjusted free cash flow provides another level of transparency to our liquidity. Non-IFRS adjusted free cash flow is defined as cash provided by (used in) operations after the purchase of property, plant and equipment (net of proceeds from the sale of certain surplus equipment and property), lease payments, and Finance Costs (defined below) paid (excluding any debt issuance costs and when applicable, credit facility waiver fees paid). Finance Costs consist of interest expense and fees related to our credit facility (including debt issuance and related amortization costs), our interest rate swap agreements, our TRS Agreement, our accounts receivable sales program and customers’ supplier financing programs, and interest expense on our lease obligations, net of interest income earned. We do not consider debt issuance costs paid ( | ||||||||||||||||||||||
| (4) | Management uses non-IFRS adjusted ROIC as a measure to assess the effectiveness of the invested capital we use to build products or provide services to our customers, by quantifying how well we generate earnings relative to the capital we have invested in our business. Non-IFRS adjusted ROIC is calculated by dividing annualized non-IFRS adjusted EBIAT by average net invested capital for the period. Net invested capital (calculated in the table below) is derived from IFRS financial measures, and is defined as total assets less: cash, ROU assets, accounts payable, accrued and other current liabilities, provisions, and income taxes payable. We use a two-point average to calculate average net invested capital for the quarter and a four-point average to calculate average net invested capital for the nine-month period. Average net invested capital for Q3 2023 is the average of net invested capital as at September 30, 2023 and June 30, 2023, and average net invested capital for YTD 2023 is the average of net invested capital as at September 30, 2023, June 30, 2023, March 31, 2023 and December 31, 2022. A comparable financial measure to non-IFRS adjusted ROIC determined using IFRS measures would be calculated by dividing annualized IFRS earnings from operations by average net invested capital for the period. | ||||||||||||||||||||||
The following table sets forth, for the periods indicated, our calculation of IFRS ROIC % and non-IFRS adjusted ROIC % (in millions, except IFRS ROIC % and non-IFRS adjusted ROIC %).
| Three months ended | Nine months ended | |||||||||||||||
| September 30 | September 30 | |||||||||||||||
| 2022 | 2023 | 2022 | 2023 | |||||||||||||
| IFRS earnings from operations | $ | 78.4 | $ | 117.4 | $ | 181.7 | $ | 264.6 | ||||||||
| Multiplier to annualize earnings | 4 | 4 | 1.333 | 1.333 | ||||||||||||
| Annualized IFRS earnings from operations | $ | 313.6 | $ | 469.6 | $ | 242.2 | $ | 352.7 | ||||||||
| Average net invested capital for the period | $ | 2,044.2 | $ | 2,155.9 | $ | 2,022.4 | $ | 2,141.5 | ||||||||
| IFRS ROIC % (1) | 15.3 | % | 21.8 | % | 12.0 | % | 16.5 | % | ||||||||
| Three months ended | Nine months ended | |||||||||||||||
| September 30 | September 30 | |||||||||||||||
| 2022 | 2023 | 2022 | 2023 | |||||||||||||
| Non-IFRS operating earnings (adjusted EBIAT) | $ | 98.2 | $ | 115.7 | $ | 250.2 | $ | 317.5 | ||||||||
| Multiplier to annualize earnings | 4 | 4 | 1.333 | 1.333 | ||||||||||||
| Annualized non-IFRS adjusted EBIAT | $ | 392.8 | $ | 462.8 | $ | 333.5 | $ | 423.2 | ||||||||
| Average net invested capital for the period | $ | 2,044.2 | $ | 2,155.9 | $ | 2,022.4 | $ | 2,141.5 | ||||||||
| Non-IFRS adjusted ROIC % (1) | 19.2 | % | 21.5 | % | 16.5 | % | 19.8 | % | ||||||||
| December 31 2022 | March 31 2023 | June 30 2023 | September 30 2023 | ||||||||
| Net invested capital consists of: | |||||||||||
| Total assets | $ | 5,628.0 | $ | 5,468.1 | $ | 5,500.5 | $ | 5,745.3 | |||
| Less: cash | 374.5 | 318.7 | 360.7 | 353.1 | |||||||
| Less: ROU assets | 138.8 | 133.1 | 146.5 | 157.8 | |||||||
| Less: accounts payable, accrued and other current liabilities, provisions and income taxes payable | 3,003.0 | 2,873.9 | 2,870.6 | 3,045.4 | |||||||
| Net invested capital at period end (1) | $ | 2,111.7 | $ | 2,142.4 | $ | 2,122.7 | $ | 2,189.0 | |||
| December 31 2021 | March 31 2022 | June 30 2022 | September 30 2022 | ||||||||
| Net invested capital consists of: | |||||||||||
| Total assets | $ | 4,666.9 | $ | 4,848.0 | $ | 5,140.5 | $ | 5,347.9 | |||
| Less: cash | 394.0 | 346.6 | 365.5 | 363.3 | |||||||
| Less: ROU assets | 113.8 | 109.8 | 133.6 | 128.0 | |||||||
| Less: accounts payable, accrued and other current liabilities, provisions and income taxes payable | 2,202.0 | 2,347.4 | 2,612.1 | 2,797.5 | |||||||
| Net invested capital at period end (1) | $ | 1,957.1 | $ | 2,044.2 | $ | 2,029.3 | $ | 2,059.1 | |||
(1) See footnote 4 on the previous page.
| CELESTICA INC. | ||||||||
| CONDENSED CONSOLIDATED BALANCE SHEET | ||||||||
| (in millions of U.S. dollars) | ||||||||
| (unaudited) | ||||||||
| Note | December 31 2022 | September 30 2023 | ||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 374.5 | $ | 353.1 | ||||
| Accounts receivable | 4 | 1,393.5 | 1,599.0 | |||||
| Inventories | 5&12 | 2,350.3 | 2,261.1 | |||||
| Income taxes receivable | 5.9 | 9.6 | ||||||
| Other current assets | 10&12 | 202.8 | 202.9 | |||||
| Total current assets | 4,327.0 | 4,425.7 | ||||||
| Property, plant and equipment | 371.5 | 394.5 | ||||||
| Right-of-use assets | 138.8 | 157.8 | ||||||
| Goodwill | 321.8 | 321.5 | ||||||
| Intangible assets | 346.5 | 317.6 | ||||||
| Deferred income taxes | 68.9 | 74.5 | ||||||
| Other non-current assets | 10 | 53.5 | 53.7 | |||||
| Total assets | $ | 5,628.0 | $ | 5,745.3 | ||||
| Liabilities and Equity | ||||||||
| Current liabilities: | ||||||||
| Current portion of borrowings under credit facility and lease obligations | 6 | $ | 52.2 | $ | 51.2 | |||
| Accounts payable | 1,440.8 | 1,322.6 | ||||||
| Accrued and other current liabilities | 5&10 | 1,462.2 | 1,639.6 | |||||
| Income taxes payable | 82.1 | 60.6 | ||||||
| Current portion of provisions | 17.9 | 22.6 | ||||||
| Total current liabilities | 3,055.2 | 3,096.6 | ||||||
| Long-term portion of borrowings under credit facility and lease obligations | 6 | 733.9 | 739.1 | |||||
| Pension and non-pension post-employment benefit obligations | 77.0 | 79.4 | ||||||
| Provisions and other non-current liabilities | 32.5 | 43.0 | ||||||
| Deferred income taxes | 51.7 | 50.9 | ||||||
| Total liabilities | 3,950.3 | 4,009.0 | ||||||
| Equity: | ||||||||
| Capital stock | 7 | 1,714.9 | 1,678.1 | |||||
| Treasury stock | 7 | (18.5 | ) | (54.8 | ) | |||
| Contributed surplus | 1,063.6 | 1,055.2 | ||||||
| Deficit | (1,076.6 | ) | (916.2 | ) | ||||
| Accumulated other comprehensive loss | (5.7 | ) | (26.0 | ) | ||||
| Total equity | 1,677.7 | 1,736.3 | ||||||
| Total liabilities and equity | $ | 5,628.0 | $ | 5,745.3 | ||||
Commitments and Contingencies (notes 8 and 11). Subsequent event (note 7).
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
| CELESTICA INC. | |||||||||||||||
| CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS | |||||||||||||||
| (in millions of U.S. dollars, except per share amounts) | |||||||||||||||
| (unaudited) | |||||||||||||||
| Three months ended | Nine months ended | ||||||||||||||
| September 30 | September 30 | ||||||||||||||
| Note | 2022 | 2023 | 2022 | 2023 | |||||||||||
| Revenue | 3 | $ | 1,923.3 | $ | 2,043.3 | $ | 5,207.4 | $ | 5,820.5 | ||||||
| Cost of sales | 5 | 1,755.6 | 1,836.6 | 4,757.3 | 5,265.2 | ||||||||||
| Gross profit | 167.7 | 206.7 | 450.1 | 555.3 | |||||||||||
| Selling, general and administrative expenses | 66.1 | 56.9 | 202.8 | 203.9 | |||||||||||
| Research and development | 11.6 | 16.9 | 31.8 | 43.3 | |||||||||||
| Amortization of intangible assets | 10.0 | 9.9 | 29.9 | 29.8 | |||||||||||
| Other charges, net of recoveries | 8 | 1.6 | 5.6 | 3.9 | 13.7 | ||||||||||
| Earnings from operations | 78.4 | 117.4 | 181.7 | 264.6 | |||||||||||
| Finance costs | 6 | 17.5 | 18.3 | 40.4 | 62.1 | ||||||||||
| Earnings before income taxes | 60.9 | 99.1 | 141.3 | 202.5 | |||||||||||
| Income tax expense (recovery) | 9 | ||||||||||||||
| Current | 28.9 | 16.9 | 65.9 | 46.7 | |||||||||||
| Deferred | (13.7 | ) | 2.0 | (27.7 | ) | (4.6 | ) | ||||||||
| 15.2 | 18.9 | 38.2 | 42.1 | ||||||||||||
| Net earnings for the period | $ | 45.7 | $ | 80.2 | $ | 103.1 | $ | 160.4 | |||||||
| Basic earnings per share | $ | 0.37 | $ | 0.67 | $ | 0.83 | $ | 1.33 | |||||||
| Diluted earnings per share | $ | 0.37 | $ | 0.67 | $ | 0.83 | $ | 1.33 | |||||||
| Shares used in computing per share amounts (in millions): | |||||||||||||||
| Basic | 123.1 | 119.3 | 123.9 | 120.4 | |||||||||||
| Diluted | 123.2 | 119.6 | 124.0 | 120.5 | |||||||||||
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
| CELESTICA INC. | |||||||||||||||
| CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME | |||||||||||||||
| (in millions of U.S. dollars) | |||||||||||||||
| (unaudited) | |||||||||||||||
| Three months ended | Nine months ended | ||||||||||||||
| September 30 | September 30 | ||||||||||||||
| 2022 | 2023 | 2022 | 2023 | ||||||||||||
| Net earnings for the period | $ | 45.7 | $ | 80.2 | $ | 103.1 | $ | 160.4 | |||||||
| Other comprehensive income (loss), net of tax: | |||||||||||||||
| Items that may be reclassified to net earnings: | |||||||||||||||
| Currency translation differences for foreign operations | (5.6 | ) | (1.6 | ) | (13.5 | ) | (6.2 | ) | |||||||
| Changes from currency forward derivative hedges | (10.7 | ) | (9.8 | ) | (16.2 | ) | (15.2 | ) | |||||||
| Changes from interest rate swap derivative hedges | 11.0 | 0.2 | 26.5 | 1.1 | |||||||||||
| Total comprehensive income for the period | $ | 40.4 | $ | 69.0 | $ | 99.9 | $ | 140.1 | |||||||
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
| CELESTICA INC. | ||||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY | ||||||||||||||||||||||||
| (in millions of U.S. dollars) | ||||||||||||||||||||||||
| (unaudited) | ||||||||||||||||||||||||
| Note | Capital stock (note 7) | Treasury stock (note 7) | Contributed surplus | Deficit | Accumulated other comprehensive loss (a) | Total equity | ||||||||||||||||||
| Balance – January 1, 2022 | $ | 1,764.5 | $ | (48.9 | ) | $ | 1,029.8 | $ | (1,255.6 | ) | $ | (26.8 | ) | $ | 1,463.0 | |||||||||
| Capital transactions: | 7 | |||||||||||||||||||||||
| Issuance of capital stock | 0.6 | — | (0.5 | ) | — | — | 0.1 | |||||||||||||||||
| Repurchase of capital stock for cancellation(b) | (34.2 | ) | — | 14.1 | — | — | (20.1 | ) | ||||||||||||||||
| Purchase of treasury stock for stock-based compensation (SBC) plans (c) | — | (11.1 | ) | — | — | — | (11.1 | ) | ||||||||||||||||
| Equity-settled SBC | — | 35.0 | 2.9 | — | — | 37.9 | ||||||||||||||||||
| Total comprehensive income (loss): | ||||||||||||||||||||||||
| Net earnings for the period | — | — | — | 103.1 | — | 103.1 | ||||||||||||||||||
| Other comprehensive income (loss), net of tax: | ||||||||||||||||||||||||
| Currency translation differences for foreign operations | — | — | — | — | (13.5 | ) | (13.5 | ) | ||||||||||||||||
| Changes from currency forward derivative hedges | — | — | — | — | (16.2 | ) | (16.2 | ) | ||||||||||||||||
| Changes from interest rate swap derivative hedges | — | — | — | — | 26.5 | 26.5 | ||||||||||||||||||
| Balance – September 30, 2022 | $ | 1,730.9 | $ | (25.0 | ) | $ | 1,046.3 | $ | (1,152.5 | ) | $ | (30.0 | ) | $ | 1,569.7 | |||||||||
| Balance – January 1, 2023 | $ | 1,714.9 | $ | (18.5 | ) | $ | 1,063.6 | $ | (1,076.6 | ) | $ | (5.7 | ) | $ | 1,677.7 | |||||||||
| Capital transactions: | 7 | |||||||||||||||||||||||
| Issuance of capital stock (d) | 0.5 | — | (0.2 | ) | — | — | 0.3 | |||||||||||||||||
| Repurchase of capital stock for cancellation | 7 | (37.3 | ) | 1.8 | 9.9 | — | — | (25.6 | ) | |||||||||||||||
| Purchase of treasury stock for SBC plans (e) | — | (53.7 | ) | — | — | — | (53.7 | ) | ||||||||||||||||
| SBC cash settlement | 7 | — | — | (49.8 | ) | — | — | (49.8 | ) | |||||||||||||||
| Equity-settled SBC | — | 15.6 | 31.7 | — | — | 47.3 | ||||||||||||||||||
| Total comprehensive income (loss): | ||||||||||||||||||||||||
| Net earnings for the period | — | — | — | 160.4 | — | 160.4 | ||||||||||||||||||
| Other comprehensive income (loss), net of tax: | ||||||||||||||||||||||||
| Currency translation differences for foreign operations | — | — | — | — | (6.2 | ) | (6.2 | ) | ||||||||||||||||
| Changes from currency forward derivative hedges | — | — | — | — | (15.2 | ) | (15.2 | ) | ||||||||||||||||
| Changes from interest rate swap derivative hedges | — | — | — | — | 1.1 | 1.1 | ||||||||||||||||||
| Balance – September 30, 2023 | $ | 1,678.1 | $ | (54.8 | ) | $ | 1,055.2 | $ | (916.2 | ) | $ | (26.0 | ) | $ | 1,736.3 | |||||||||
| (a) | Accumulated other comprehensive loss is net of tax. |
| (b) | Consists of |
| (c) | Consists of |
| (d) | In June and August 2023, we issued 11.8 million and 6.8 million SVS, respectively, upon conversion of an equivalent number of our multiple voting shares, with nil impact (individually or in the aggregate) on our aggregate capital stock amount (see note 7). |
| (e) | Consists of |
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
| CELESTICA INC. | ||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS | ||||||||||||||||
| (in millions of U.S. dollars) | ||||||||||||||||
| (unaudited) | ||||||||||||||||
| Three months ended | Nine months ended | |||||||||||||||
| September 30 | September 30 | |||||||||||||||
| Note | 2022 | 2023 | 2022 | 2023 | ||||||||||||
| Cash provided by (used in): | ||||||||||||||||
| Operating activities: | ||||||||||||||||
| Net earnings for the period | $ | 45.7 | $ | 80.2 | $ | 103.1 | $ | 160.4 | ||||||||
| Adjustments to net earnings for items not affecting cash: | ||||||||||||||||
| Depreciation and amortization | 35.5 | 39.4 | 107.3 | 117.1 | ||||||||||||
| Equity-settled employee SBC expense | 7 | 9.0 | 12.9 | 36.8 | 45.8 | |||||||||||
| Total return swap fair value adjustments | — | (29.4 | ) | — | (34.2 | ) | ||||||||||
| Other charges | 8 | — | 3.4 | 0.9 | 6.3 | |||||||||||
| Finance costs | 17.5 | 18.3 | 40.4 | 62.1 | ||||||||||||
| Income tax expense | 15.2 | 18.9 | 38.2 | 42.1 | ||||||||||||
| Other | 1.7 | (3.2 | ) | 4.1 | 3.7 | |||||||||||
| Changes in non-cash working capital items: | ||||||||||||||||
| Accounts receivable | 49.4 | (295.3 | ) | 98.6 | (205.5 | ) | ||||||||||
| Inventories | (222.4 | ) | 84.5 | (724.0 | ) | 89.2 | ||||||||||
| Other current assets | (3.2 | ) | (6.6 | ) | (42.3 | ) | 22.7 | |||||||||
| Accounts payable, accrued and other current liabilities and provisions | 156.5 | 186.3 | 591.6 | 53.0 | ||||||||||||
| Non-cash working capital changes | (19.7 | ) | (31.1 | ) | (76.1 | ) | (40.6 | ) | ||||||||
| Net income tax paid | (30.5 | ) | (21.0 | ) | (58.1 | ) | (71.8 | ) | ||||||||
| Net cash provided by operating activities | 74.4 | 88.4 | 196.6 | 290.9 | ||||||||||||
| Investing activities: | ||||||||||||||||
| Purchase of computer software and property, plant and equipment | (38.7 | ) | (27.0 | ) | (76.7 | ) | (92.2 | ) | ||||||||
| Proceeds related to the sale of assets | — | 0.8 | 0.1 | 1.7 | ||||||||||||
| Net cash used in investing activities | (38.7 | ) | (26.2 | ) | (76.6 | ) | (90.5 | ) | ||||||||
| Financing activities: | ||||||||||||||||
| Repayments under term loans | 6 | (4.6 | ) | (4.6 | ) | (13.7 | ) | (13.8 | ) | |||||||
| Lease payments | (13.0 | ) | (12.8 | ) | (36.1 | ) | (36.9 | ) | ||||||||
| Issuance of capital stock | — | 0.3 | 0.1 | 0.3 | ||||||||||||
| Repurchase of capital stock for cancellation | 7 | (5.0 | ) | — | (22.6 | ) | (25.6 | ) | ||||||||
| Purchase of treasury stock for stock-based plans | 7 | — | (42.0 | ) | (44.9 | ) | (47.2 | ) | ||||||||
| Proceeds from partial TRS settlement | 10 | — | 5.0 | — | 5.0 | |||||||||||
| SBC cash settlement | 7 | — | — | — | (49.8 | ) | ||||||||||
| Finance costs paid(a) | 6 | (15.3 | ) | (15.7 | ) | (33.5 | ) | (53.8 | ) | |||||||
| Net cash used in financing activities | (37.9 | ) | (69.8 | ) | (150.7 | ) | (221.8 | ) | ||||||||
| Net decrease in cash and cash equivalents | (2.2 | ) | (7.6 | ) | (30.7 | ) | (21.4 | ) | ||||||||
| Cash and cash equivalents, beginning of period | 365.5 | 360.7 | 394.0 | 374.5 | ||||||||||||
| Cash and cash equivalents, end of period | $ | 363.3 | $ | 353.1 | $ | 363.3 | $ | 353.1 | ||||||||
| (a) | Finance costs paid in the three and nine months ended September 30, 2023 include |
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
CELESTICA INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in millions of U.S. dollars, except percentages and per share amounts)
(unaudited)
1. REPORTING ENTITY
Celestica Inc. (Celestica) is incorporated in Ontario with its corporate headquarters located in Toronto, Ontario, Canada. Celestica’s subordinate voting shares (SVS) are listed on the Toronto Stock Exchange (TSX) and the New York Stock Exchange (NYSE).
2. BASIS OF PREPARATION AND MATERIAL ACCOUNTING POLICIES
Statement of compliance:
These unaudited interim condensed consolidated financial statements for the period ended September 30, 2023 (Q3 2023 Interim Financial Statements) have been prepared in accordance with International Accounting Standard (IAS) 34, Interim Financial Reporting, and the accounting policies we have adopted in accordance with International Financial Reporting Standards (IFRS), in each case as issued by the International Accounting Standards Board (IASB), and reflect all adjustments that are, in the opinion of management, necessary to present fairly our financial position as of September 30, 2023 and our financial performance, comprehensive income and cash flows for the three and nine months ended September 30, 2023 (referred to herein as Q3 2023 and YTD 2023, respectively). The Q3 2023 Interim Financial Statements should be read in conjunction with our 2022 audited consolidated financial statements (2022 AFS), which are included in our Annual Report on Form 20-F for the year ended December 31, 2022. The Q3 2023 Interim Financial Statements are presented in United States (U.S.) dollars, which is also Celestica’s functional currency. Unless otherwise noted, all financial information is presented in millions of U.S. dollars (except percentages and per share amounts).
The Q3 2023 Interim Financial Statements were authorized for issuance by our board of directors on October 25, 2023.
Use of estimates and judgments:
The preparation of financial statements in conformity with IFRS requires management to make judgments, estimates and assumptions that affect the application of accounting policies, the reported amounts of assets, liabilities, revenue and expenses, and related disclosures with respect to contingent assets and liabilities. We base our judgments, estimates and assumptions on current facts (including, in recent periods, the prolonged impact of global supply chain constraints), historical experience and various other factors that we believe are reasonable under the circumstances. The economic environment also impacts certain estimates and discount rates necessary to prepare our consolidated financial statements, including significant estimates and discount rates applicable to the determination of the recoverable amounts used in the impairment testing of our non-financial assets. Our assessment of these factors forms the basis for our judgments on the carrying values of our assets and liabilities, and the accrual of our costs and expenses. Actual results could differ materially from our estimates and assumptions. We review our estimates and underlying assumptions on an ongoing basis and make revisions as determined necessary by management. Revisions are recognized in the period in which the estimates are revised and may also impact future periods.
Our review of the estimates, judgments and assumptions used in the preparation of the Q3 2023 Interim Financial Statements included those relating to, among others: our determination of the timing of revenue recognition, the determination of whether indicators of impairment existed for our assets and cash generating units (CGUs1), our measurement of deferred tax assets and liabilities, our estimated inventory write-downs and expected credit losses, and customer creditworthiness. Any revisions to estimates, judgments or assumptions may result in, among other things, write-downs, accelerated depreciation or amortization, or impairment of our assets or CGUs, and/or adjustments to the carrying amount of our accounts receivable and/or inventories, or to the valuation of our deferred tax assets, any of which could have a material impact on our financial performance and financial condition.
___________________________________
1 CGUs are the smallest identifiable group of assets that cannot be tested individually and generate cash inflows that are largely independent of those of other assets or groups of assets, and can be comprised of a single site, a group of sites, or a line of business.
Accounting policies:
Except for: (i) Amendments to IAS 1 and IFRS Practice Statement 2, IAS 8, and IAS 12; and (ii) IFRS 17, each adopted as of January 1, 2023 as described below, the Q3 2023 Interim Financial Statements are based on accounting policies consistent with those described in note 2 to our 2022 AFS.
Recently adopted accounting standards and amendments:
Making Materiality Judgements (Amendments to IAS 1 and IFRS Practice Statement 2)
In February 2021, the IASB issued amendments to IAS 1 and IFRS Practice Statement 2 “Making Materiality Judgements”, which provide guidance and examples to help entities apply materiality judgements to accounting policy disclosures. The amendments aim to help entities provide accounting policy disclosures that are more useful by replacing the requirement for entities to disclose their “significant” accounting policies with a requirement to disclose their material accounting policies and adding guidance on how entities are to apply the concept of materiality in making decisions about accounting policy disclosures. These amendments are applicable for annual periods beginning on or after January 1, 2023. These amendments, which we adopted as of such date, had no material impact and will be reflected in our annual 2023 consolidated financial statements.
Definition of accounting estimates (Amendments to IAS 8)
In February 2021, the IASB issued Definition of accounting estimates (Amendments to IAS 8) to clarify the distinction between accounting policies and accounting estimates. The amendments are effective for reporting periods beginning on or after January 1, 2023. We adopted this standard as of January 1, 2023. The adoption of this standard had no material impact on our consolidated financial statements.
Deferred tax related to assets and liabilities arising from a single transaction (Amendments to IAS 12 Income Taxes)
In May 2021, the IASB issued Deferred tax related to assets and liabilities arising from a single transaction (Amendments to IAS 12 Income Taxes) to clarify how to account for deferred tax on transactions such as leases and decommissioning obligations. The amendments are effective for reporting periods beginning on or after January 1, 2023. We adopted this standard as of January 1, 2023. The adoption of this standard had no material impact on our consolidated financial statements.
International Tax Reform — Pillar Two Model Rules (Amendments to IAS 12 Income Taxes)
In May 2023, the IASB issued amendments to IAS 12 to give entities temporary mandatory relief from accounting for deferred taxes arising from the Organization for Economic Co-operation and Development’s international tax reform. The amendments became effective upon issuance, except for certain disclosure requirements which are effective for annual reporting periods beginning on or after January 1, 2023. We adopted the required amendments in May 2023, and have applied the mandatory temporary exception to recognizing and disclosing information related to Pillar Two income taxes. We are currently in the process of evaluating the impact of the Pillar Two Model Rules on our consolidated financial statements.
IFRS 17 Insurance Contracts
In May 2017, the IASB issued IFRS 17 Insurance Contracts. IFRS 17 replaces IFRS 4 and sets out principles for the recognition, measurement, presentation and disclosure of insurance contracts within the scope of IFRS 17. This standard is effective for reporting periods beginning on or after January 1, 2023. We adopted this standard as of January 1, 2023. The adoption of this standard had no material impact on our consolidated financial statements.
3. SEGMENT AND CUSTOMER REPORTING
Segments:
Celestica delivers innovative supply chain solutions globally to customers in two operating and reportable segments: Advanced Technology Solutions (ATS) and Connectivity & Cloud Solutions (CCS). Our ATS segment consists of our ATS end market, and is comprised of our Aerospace and Defense (A&D), Industrial, HealthTech and Capital Equipment businesses. Our CCS segment consists of our Communications and Enterprise (servers and storage) end markets. See note 25 to our 2022 AFS for a description of the businesses that comprise our segments. Segment performance is evaluated based on segment revenue, segment income and segment margin (segment income as a percentage of segment revenue). Segment income is defined as a segment’s net revenue less its cost of sales and its allocable portion of selling, general and administrative expenses and research and development expenses (collectively, Segment Costs). Identifiable Segment Costs are allocated directly to the applicable segment while other Segment Costs, including indirect costs and certain corporate charges, are allocated to our segments based on an analysis of the relative usage or benefit derived by each segment from such costs. Segment income excludes finance costs (defined in note 6), employee stock-based compensation (SBC) expense, fair value adjustments (TRS FVAs) related to our total return swap agreement (TRS Agreement) executed in December 2022 (commencing in the first quarter of 2023 (Q1 2023)), amortization of intangible assets (excluding computer software), and other charges, net of recoveries (the components of which are described in note 8), as these costs and charges are managed and reviewed by our Chief Executive Officer at the company level. Although segment income and segment margin are used to evaluate the performance of our segments, we may incur operating costs in one segment that may also benefit the other segment. Our accounting policies for segment reporting are the same as those applied to Celestica as a whole.
Information regarding the performance of our reportable segments is set forth below:
| Revenue by segment: | Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||
| 2022 | 2023 | 2022 | 2023 | ||||||||||||||||
| % of total | % of total | % of total | % of total | ||||||||||||||||
| ATS | $ | 765.5 | 40 | % | $ | 859.4 | 42 | % | $ | 2,157.5 | 41 | % | $ | 2,516.9 | 43 | % | |||
| CCS | 1,157.8 | 60 | % | 1,183.9 | 58 | % | 3,049.9 | 59 | % | 3,303.6 | 57 | % | |||||||
| Communications end market revenue as a % of total revenue | 42 | % | 36 | % | 40 | % | 34 | % | |||||||||||
| Enterprise end market revenue as a % of total revenue | 18 | % | 22 | % | 19 | % | 23 | % | |||||||||||
| Total | $ | 1,923.3 | $ | 2,043.3 | $ | 5,207.4 | $ | 5,820.5 | |||||||||||
| Segment income, segment margin, and reconciliation of segment income to IFRS earnings before income taxes: | Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||
| Note | 2022 | 2023 | 2022 | 2023 | ||||||||||||||||||
| Segment Margin | Segment Margin | Segment Margin | Segment Margin | |||||||||||||||||||
| ATS segment income and margin | $ | 38.0 | 5.0 | % | $ | 42.1 | 4.9 | % | $ | 104.7 | 4.9 | % | $ | 118.6 | 4.7 | % | ||||||
| CCS segment income and margin | 60.2 | 5.2 | % | 73.6 | 6.2 | % | 145.5 | 4.8 | % | 198.9 | 6.0 | % | ||||||||||
| Total segment income | 98.2 | 115.7 | 250.2 | 317.5 | ||||||||||||||||||
| Reconciling items: | ||||||||||||||||||||||
| Finance costs | 6 | 17.5 | 18.3 | 40.4 | 62.1 | |||||||||||||||||
| Employee SBC expense | 9.0 | 12.9 | 36.8 | 45.8 | ||||||||||||||||||
| TRS FVAs (gains) | 10 | — | (29.4 | ) | — | (34.2 | ) | |||||||||||||||
| Amortization of intangible assets (excluding computer software) | 9.2 | 9.2 | 27.8 | 27.6 | ||||||||||||||||||
| Other charges, net of recoveries | 8 | 1.6 | 5.6 | 3.9 | 13.7 | |||||||||||||||||
| IFRS earnings before income taxes | $ | 60.9 | $ | 99.1 | $ | 141.3 | $ | 202.5 | ||||||||||||||
Customers:
One customer (in our CCS segment) individually represented
Seasonality:
From time to time, we experience some level of seasonality in our quarterly revenue patterns across certain of our businesses. Typically, revenue from our Enterprise end market decreases in the first quarter of the year compared to the previous quarter, and then increases in the second quarter, reflecting an increase in customer demand. We also typically experience our lowest overall revenue levels during the first quarter of each year. There can be no assurance that these patterns will continue. The addition of new customers has also introduced different demand cycles from our existing customers, creating more volatility and unpredictability in our revenue patterns. These and other factors make it difficult to isolate the impact of seasonality on our business.
4. ACCOUNTS RECEIVABLE
Accounts receivable (A/R) sales program and supplier financing programs (SFPs):
We are party to an A/R sales program agreement with a third-party bank to sell up to
As of September 30, 2023, we participate in three customer SFPs, pursuant to which we sell A/R from the relevant customer to third-party banks on an uncommitted basis. The SFPs have an indefinite term and may be terminated at any time by the customer or by us upon specified prior notice. Under our SFPs, the third-party banks collect the relevant A/R directly from these customers.
At September 30, 2023, we sold
Contract assets:
At September 30, 2023, our A/R balance included
5. INVENTORIES
We record inventory write-downs, net of valuation recoveries, in cost of sales. Inventories are valued at the lower of cost and net realizable value. Inventory write-downs reflect the write-down of inventory to its net realizable value. Valuation recoveries primarily reflect gains on the disposition of previously written-down inventory and recoveries reflecting current and forecasted usage. We recorded net inventory write-downs of
We receive cash deposits from certain of our customers primarily to help mitigate the impact of high inventory levels carried due to the current constrained materials environment, and to reduce risks related to excess and/or obsolete inventory. Such deposits as of September 30, 2023 totaled
6. CREDIT FACILITIES AND LEASE OBLIGATIONS
We are party to a credit agreement (Credit Facility) with Bank of America, N.A., as Administrative Agent, and the other lenders party thereto, which includes a term loan in the original principal amount of
The Initial Term Loan matures in June 2025. The Incremental Term Loan and the Revolver each mature in March 2025, unless either (i) the Initial Term Loan has been prepaid or refinanced or (ii) commitments under the Revolver are available and have been reserved to repay the Initial Term Loan in full, in which case the Incremental Term Loan and Revolver each mature in December 2026.
The Credit Facility has an accordion feature that allows us to increase the Term Loans and/or commitments under the Revolver by
On June 14, 2023 (effective for all new interest periods for existing borrowings and all new borrowings as of such date), we amended our Credit Facility (June 2023 Amendments) to replace LIBOR with the term Secured Overnight Financing Rate (SOFR) plus
The Incremental Term Loan requires quarterly principal repayments of
Activity under our Credit Facility during 2022 and YTD 2023 is set forth below:
| Revolver (1) | Term loans | |||||
| Outstanding balances as of December 31, 2021 | $ | — | $ | 660.4 | ||
| Amount repaid in Q1 2022(2) | — | (4.5625 | ) | |||
| Amount repaid in Q2 2022(2) | — | (4.5625 | ) | |||
| Amount repaid in Q3 2022(2) | — | (4.5625 | ) | |||
| Amount repaid in Q4 2022(3) | — | (19.5625 | ) | |||
| Outstanding balances as of December 31, 2022 | $ | — | $ | 627.2 | ||
| Amount repaid in Q1 2023(2) | — | (4.5625 | ) | |||
| Amount repaid in Q2 2023(2) | — | (4.5625 | ) | |||
| Amount repaid in Q3 2023(2) | — | (4.5625 | ) | |||
| Outstanding balances as of September 30, 2023 | $ | — | $ | 613.4 | ||
| (1) | In addition to the activity described in this table, we have drawn on the Revolver for short term borrowings from time-to-time during the periods set forth above and repaid such borrowings in full within the quarter borrowed, with no impact to the amounts outstanding at the relevant quarter-end. Such intra-quarter borrowings and repayments are excluded from this table. |
| (2) | Represents the scheduled quarterly principal repayment under the Incremental Term Loan. |
| (3) | Represents the scheduled quarterly principal repayment under the Incremental Term Loan and a |
At September 30, 2023 and December 31, 2022, we were in compliance with all restrictive and financial covenants under the Credit Facility.
The following tables set forth, at the dates shown: outstanding borrowings under the Credit Facility, excluding ordinary course letters of credit (L/Cs); notional amounts under our interest rate swap agreements; and outstanding lease obligations:
| Outstanding borrowings | Notional amounts under interest rate swaps (note 10) | ||||||||||||
| December 31 2022 | September 30 2023 | December 31 2022 | September 30 2023 | ||||||||||
| Borrowings under the Revolver | $ | — | $ | — | $ | — | $ | — | |||||
| Borrowings under term loans: | |||||||||||||
| Initial Term Loan | $ | 280.4 | $ | 280.4 | $ | 100.0 | $ | 100.0 | |||||
| Incremental Term Loan | 346.8 | 333.0 | 230.0 | 230.0 | |||||||||
| Total | $ | 627.2 | $ | 613.4 | $ | 330.0 | $ | 330.0 | |||||
| Total borrowings under Credit Facility | $ | 627.2 | $ | 613.4 | |||||||||
| Unamortized debt issuance costs related to our term loans (1) | (3.5 | ) | (2.7 | ) | |||||||||
| Lease obligations(2) | 162.4 | 179.6 | |||||||||||
| $ | 786.1 | $ | 790.3 | ||||||||||
| Total Credit Facility and lease obligations: | |||||||||||||
| Current portion | $ | 52.2 | $ | 51.2 | |||||||||
| Long-term portion | 733.9 | 739.1 | |||||||||||
| $ | 786.1 | $ | 790.3 | ||||||||||
| (1) | We incur debt issuance costs upon execution of, subsequent security arrangements under, and amendments to the Credit Facility. Debt issuance costs incurred in Q3 2023 and YTD 2023 in connection with our Revolver totaling nil and |
| (2) | These lease obligations represent the present value of unpaid lease payment obligations recognized as liabilities as of December 31, 2022 and September 30, 2023, respectively, which have been discounted using our incremental borrowing rate on the lease commencement dates. In addition to these lease obligations, we have commitments under real property leases in Richardson, Texas and in Toronto, Canada not recognized as liabilities as of September 30, 2023 because such leases had not yet commenced as of such date. A description of these leases and minimum lease obligations thereunder are disclosed in note 24 to the 2022 AFS. In Q3 2023, we subleased a portion of the space under the Toronto lease. See note 8 below. |
The following table sets forth, at the dates shown, information regarding outstanding L/Cs, surety bonds and overdraft facilities:
| December 31 2022 | September 30 2023 | ||||
| Outstanding L/Cs under the Revolver | $ | 18.0 | $ | 10.5 | |
| Outstanding L/Cs and surety bonds outside the Revolver | 23.8 | 16.0 | |||
| Total | $ | 41.8 | $ | 26.5 | |
| Available uncommitted bank overdraft facilities | $ | 198.5 | $ | 198.5 | |
| Amounts outstanding under available uncommitted bank overdraft facilities | $ | — | $ | — | |
Finance costs consist of interest expense and fees related to our Credit Facility (including debt issuance and related amortization costs), our interest rate swap agreements, our TRS Agreement, our A/R sales program and the SFPs, and interest expense on our lease obligations, net of interest income earned.
7. CAPITAL STOCK AND RELATED PARTY TRANSACTIONS
Secondary Offerings by Onex Corporation (Onex):
In connection with two underwritten secondary public offerings by Onex, our then-controlling shareholder, completed in June 2023 (June Secondary Offering) and August 2023 (August Secondary Offering), we issued approximately 11.8 million SVS and approximately 6.8 million SVS, respectively, in each case upon conversion of an equivalent number of our multiple voting shares (MVS). Each of the June Secondary Offering and the August Secondary Offering had nil impact on our aggregate capital stock amount.
Prior to the August Secondary Offering, Onex beneficially owned, controlled, or directed, directly or indirectly, all of our issued and outstanding MVS. Accordingly, Onex had the ability to exercise significant influence over our business and affairs and generally had the power to determine all matters submitted to a vote of our shareholders where the SVS and MVS vote together as a single class. Mr. Gerald Schwartz, the Chairman of the Board of Onex, indirectly owns shares representing the majority of the voting rights of the shares of Onex. However, as a result of the August Secondary Offering, we have no MVS outstanding and Onex is no longer our controlling shareholder.
Prior to September 3, 2023, we were party to a services agreement (Services Agreement) with Onex for the services of Mr. Tawfiq Popatia, an officer of Onex, as a director of Celestica, pursuant to which Onex received compensation for such services. The Services Agreement terminated automatically on September 3, 2023. In accordance with the provisions of the Services Agreement, we paid Onex approximately
SVS Repurchase Plans:
In recent years, we have repurchased SVS in the open market, or as otherwise permitted, for cancellation through normal course issuer bids (NCIBs), which allow us to repurchase a limited number of SVS during a specified period. The maximum number of SVS we are permitted to repurchase for cancellation under each NCIB is reduced by the number of SVS we arrange to be purchased by any non-independent broker in the open market during the term of such NCIB to satisfy delivery obligations under our SBC plans. We from time-to-time enter into automatic share purchase plans (ASPPs) with a broker, instructing the broker to purchase our SVS in the open market on our behalf, either for cancellation under an NCIB (NCIB ASPPs) or for delivery obligations under our SBC plans (SBC ASPPs), including during any applicable trading blackout periods, up to specified maximums (and subject to certain pricing and other conditions) through the term of each ASPP.
On December 2, 2021, the TSX accepted our notice to launch an NCIB (2021 NCIB), which allowed us to repurchase, at our discretion, from December 6, 2021 until the earlier of December 5, 2022 or the completion of purchases thereunder, up to approximately 9.0 million of our SVS in the open market, or as otherwise permitted, subject to the normal terms and limitations of such bids. In each of December 2021 and June 2022, we entered into an NCIB ASPP, each of which has since expired. We accrued
On December 8, 2022, the TSX accepted our notice to launch another NCIB (2022 NCIB), which allows us to repurchase, at our discretion, from December 13, 2022 until the earlier of December 12, 2023 or the completion of purchases thereunder, up to approximately 8.8 million of our SVS in the open market, or as otherwise permitted, subject to the normal terms and limitations of such bids. As of September 30, 2023, approximately 6.3 million SVS remain available for repurchase under the 2022 NCIB. In each of December 2022 and February 2023, we entered into an NCIB ASPP, each of which has since expired. There was no NCIB ASPP accrual at December 31, 2022 or September 30, 2023. In each of May 2023 and June 2023, we entered into an SBC ASPP, each of which has since expired. In September 2023, we entered into three SBC ASPPs (the September 2023 SBC ASPPs). In connection with one of the September 2023 SBC ASPPs, we recorded an accrual of
SVS repurchased in Q3 2023, YTD 2023 and the respective prior year periods for cancellation and for SBC plan delivery obligations (including under ASPPs) are set forth in the chart below.
SVS repurchases:
| Three months ended September 30 | Nine months ended September 30 | ||||||||||
| 2022 | 2023 | 2022 | 2023 | ||||||||
| Aggregate cost(1) of SVS repurchased for cancellation(2) | $ | 5.0 | $ | — | $ | 22.6 | $ | 25.6 | |||
| Number of SVS repurchased for cancellation (in millions)(3) | 0.5 | — | 2.2 | 2.2 | |||||||
| Weighted average price per share for repurchases | $ | 9.86 | $ | — | $ | 10.58 | $ | 11.80 | |||
| Aggregate cost(1) of SVS repurchased for delivery under SBC plans(4) (see below) | $ | — | $ | 42.0 | $ | 44.9 | $ | 47.2 | |||
| Number of SVS repurchased for delivery under SBC plans (in millions)(5) | — | 2.0 | 3.9 | 2.4 | |||||||
| (1) | Includes transaction fees. |
| (2) | For Q3 2022 and YTD 2022, excludes the |
| (3) | For Q3 2023 and YTD 2023, includes nil and 0.9 million NCIB ASPP purchases of SVS for cancellation, respectively. For Q3 2022 and YTD 2022, includes 0.5 million and 1.7 million NCIB ASPP purchases of SVS for cancellation, respectively. |
| (4) | For Q3 2023 and YTD 2023, excludes the |
| (5) | For each period, consists entirely of SBC ASPP purchases through an independent broker. |
SBC:
From time to time, we pay cash to a broker to purchase SVS in the open market to satisfy delivery requirements under our SBC plans. At September 30, 2023, the broker held 2.5 million SVS with a value of
We grant restricted share units (RSUs) and performance share units (PSUs), and from time-to-time stock options, to employees under our SBC plans. The majority of RSUs vest one-third per year over a three-year period. Stock options generally vest
Information regarding RSU, PSU and DSU grants to employees and directors, as applicable, for the periods indicated is set forth below (no stock options were granted in the periods below):
| Three months ended September 30 | Nine months ended September 30 | ||||||||||
| 2022 | 2023 | 2022 | 2023 | ||||||||
| RSUs Granted: | |||||||||||
| Number of awards (in millions) | 0.1 | 0.1 | 2.0 | 2.0 | |||||||
| Weighted average grant date fair value per unit | $ | 10.43 | $ | 22.11 | $ | 12.21 | $ | 13.03 | |||
| PSUs Granted: | |||||||||||
| Number of awards (in millions, representing | — | 0.01 | 1.3 | 1.3 | |||||||
| Weighted average grant date fair value per unit | $ | — | $ | 24.89 | $ | 14.27 | $ | 15.06 | |||
| DSUs Granted: | |||||||||||
| Number of awards (in millions) | 0.03 | 0.01 | 0.09 | 0.07 | |||||||
| Weighted average grant date fair value per unit | $ | 8.41 | $ | 24.52 | $ | 9.80 | $ | 15.84 | |||
In Q1 2023, we settled a portion of RSUs and PSUs that vested during the quarter with a cash payment of
In December 2022, we entered into the TRS Agreement to manage cash flow requirements and our exposure to fluctuations in the share price of our SVS in connection with the settlement of certain outstanding equity awards under our SBC plans. In September 2023, we terminated a portion of the TRS Agreement by reducing the notional amount thereunder by 0.5 million SVS. See note 10 for further detail.
Information regarding employee and director SBC expense and TRS FVAs for the periods indicated is set forth below:
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||
| 2022 | 2023 | 2022 | 2023 | ||||||||||
| Employee SBC expense in cost of sales | $ | 3.8 | $ | 5.1 | $ | 14.7 | $ | 18.4 | |||||
| Employee SBC expense in SG&A | 5.2 | 7.8 | 22.1 | 27.4 | |||||||||
| Total employee SBC expense | $ | 9.0 | $ | 12.9 | $ | 36.8 | $ | 45.8 | |||||
| TRS FVAs (gains) in cost of sales | $ | — | $ | (11.8 | ) | $ | — | $ | (13.8 | ) | |||
| TRS FVAs (gains) in SG&A | — | (17.6 | ) | — | (20.4 | ) | |||||||
| Total TRS FVAs (gains) | $ | — | $ | (29.4 | ) | $ | — | $ | (34.2 | ) | |||
| Combined effect of employee SBC expense and TRS FVAs | $ | 9.0 | $ | (16.5 | ) | $ | 36.8 | $ | 11.6 | ||||
| Director SBC expense in SG&A(1) | $ | 0.5 | $ | 0.6 | $ | 1.6 | $ | 1.8 | |||||
(1) Expense consists of director compensation to be settled with SVS, or SVS and cash, as elected by each director.
8. OTHER CHARGES, NET OF RECOVERIES
| Three months ended September 30 | Nine months ended September 30 | ||||||||||||
| 2022 | 2023 | 2022 | 2023 | ||||||||||
| Restructuring charges, net of recoveries (a) | $ | 1.6 | $ | 0.3 | $ | 5.6 | $ | 9.8 | |||||
| Transition Costs (Recoveries) (b) | — | 3.9 | (2.1 | ) | 3.9 | ||||||||
| Acquisition Costs (c) | — | 0.6 | 0.4 | 0.9 | |||||||||
| Other costs (recoveries) (d) | — | 0.8 | — | (0.9 | ) | ||||||||
| $ | 1.6 | $ | 5.6 | $ | 3.9 | $ | 13.7 | ||||||
(a) Restructuring:
Our restructuring activities for Q3 2023 and YTD 2023 consisted primarily of actions to adjust our cost base to address reduced levels of demand in certain of our businesses and geographies.
We recorded cash restructuring charges of
We recorded cash restructuring charges of
(b) Transition Costs (Recoveries):
Transition Costs consist of costs recorded in connection with: (i) the transfer of manufacturing lines from closed sites to other sites within our global network; (ii) the sale of real properties unrelated to restructuring actions (Property Dispositions) and (iii) with respect to Q3 2023 and YTD 2023, the Purchaser Lease Charge (defined below). Transition Costs consist of direct relocation and duplicate costs (such as rent expense, utility costs, depreciation charges, and personnel costs) incurred during the transition periods, as well as cease-use and other costs incurred in connection with idle or vacated portions of the relevant premises that we would not have incurred but for these relocations, transfers and dispositions. Transition Recoveries consist of any gains recorded in connection with Property Dispositions.
In connection with our March 2019 Toronto real property sale, we treated associated relocation and duplicate costs as Transition Costs. As part of such sale, we entered into a 10-year lease with the purchaser of such property for our then-anticipated headquarters, to be built by such purchaser on the site of our former location (Purchaser Lease). However, as previously disclosed, we were informed that due to construction issues, the commencement date of the Purchaser Lease would be delayed beyond the prior target of May 2023. As a result, in November 2022, we extended (on a long-term basis) the lease on our current corporate headquarters. Subsequently, we were informed that the Purchaser Lease would commence in June 2024. In Q3 2023, we executed a sublease for a portion of the space under the Purchaser Lease. Consistent with our prior treatment of duplicate costs incurred as a result of our 2019 Toronto real property sale, we recorded Transition Costs of
We incurred nil Transition Recoveries in Q3 2023 or YTD 2023. We incurred no Transition Costs in Q3 2022 and
(c) Acquisition Costs:
We incur consulting, transaction and integration costs relating to potential and completed acquisitions. We also incur charges or releases related to the subsequent re-measurement of indemnification assets or the release of indemnification or other liabilities recorded in connection with acquisitions, when applicable. Collectively, these costs, charges and releases are referred to as Acquisition Costs (Recoveries).
We recorded Acquisition Costs of
(d) Other costs (recoveries):
Substantially all of other costs in Q3 2023 consisted of fees and expenses of the August Secondary Offering. Other costs (recoveries) in YTD 2023 consisted of legal recoveries of
9. INCOME TAXES
Our income tax expense or recovery for each quarter is determined by multiplying the earnings or losses before tax for such quarter by management’s best estimate of the weighted-average annual income tax rate expected for the full year, taking into account the tax effect of certain items recognized in the interim period. As a result, the effective income tax rates used in our interim financial statements may differ from management’s estimate of the annual effective tax rate for the annual financial statements. Our estimated annual effective income tax rate varies as the quarters progress, for various reasons, including as a result of the mix and volume of business in various tax jurisdictions within the Americas, Europe and Asia, in jurisdictions with tax holidays and tax incentives, and in jurisdictions for which no net deferred income tax assets have been recognized because management believes it is not probable that future taxable profit will be available against which tax losses and deductible temporary differences could be utilized. Our annual effective income tax rate can also vary due to the impact of restructuring charges, foreign exchange fluctuations, operating losses, cash repatriations, and changes in our provisions related to tax uncertainties.
Our Q3 2023 net income tax expense of
Our Q3 2022 net income tax expense of
10. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT
Our financial assets are comprised primarily of cash and cash equivalents, A/R, and derivatives used for hedging purposes. Our financial liabilities are comprised primarily of accounts payable, certain accrued and other liabilities, the Term Loans, borrowings under the Revolver, lease obligations, and derivatives.
Equity price risk:
In December 2022, we entered into the TRS Agreement with a third-party bank with respect to a notional amount of 3.0 million of our SVS (Notional Amount) to manage our cash flow requirements and exposure to fluctuations in the price of our SVS in connection with the settlement of certain outstanding equity awards under our SBC plans. The counterparty under the TRS Agreement is obligated to make a payment to us upon its termination (in whole or in part) or expiration (Settlement) based on the increase (if any) in the value of the TRS (as defined in the TRS Agreement) over the agreement’s term, in exchange for periodic payments made by us based on the counterparty’s SVS purchase costs and SOFR plus a specified margin. Similarly, if the value of the TRS (as defined in the TRS Agreement) decreases over the term of the TRS Agreement, we are obligated to pay the counterparty the amount of such decrease upon Settlement. The change in value of the TRS is determined by comparing the average amount realized by the counterparty upon the disposition of purchased SVS to the average amount paid for such SVS. By the end of Q1 2023, the counterparty had acquired the entire Notional Amount at a weighted average price of
Interest rate risk:
Borrowings under the Credit Facility expose us to interest rate risk due to the potential variability of market interest rates. In order to partially hedge against our exposure to interest rate variability on our Term Loans, we have entered into various agreements with third-party banks to swap the variable interest rate with a fixed rate of interest for a portion of the borrowings under our Term Loans. At September 30, 2023, we had: (i) interest rate swaps hedging the interest rate risk associated with
We amended our Credit Facility in June 2023 to replace LIBOR with Adjusted Term SOFR. See note 6. In June 2023, all of our interest rate swap agreements were similarly amended. None of these amendments (individually or in the aggregate) had a significant impact on our Q3 2023 Interim Financial Statements. We continue to apply hedge accounting to our interest rate swaps.
At September 30, 2023, the interest rate risk related to
At September 30, 2023, the fair value of our interest rate swap agreements was an unrealized gain of
Currency risk:
The majority of our currency risk is driven by operational costs, including income tax expense, incurred in local currencies by our subsidiaries. We cannot predict changes in currency exchange rates, the impact of exchange rate changes on our operating results, nor the degree to which we will be able to manage the impact of currency exchange rate changes. Such changes could have a material effect on our business, financial performance and financial condition.
Our major currency exposures at September 30, 2023 are summarized in U.S. dollar equivalents in the following table. The local currency amounts have been converted to U.S. dollar equivalents using spot rates at September 30, 2023.
| Canadian dollar | Euro | Thai baht | Chinese renminbi | Mexican peso | |||||||||||||||
| Cash and cash equivalents | $ | 0.8 | $ | 13.9 | $ | 1.4 | $ | 11.7 | $ | 0.5 | |||||||||
| Accounts receivable | 0.2 | 64.3 | — | 24.4 | — | ||||||||||||||
| Income taxes and value-added taxes receivable | 16.4 | 0.5 | 1.3 | 2.5 | 59.6 | ||||||||||||||
| Other financial assets | — | 2.5 | 0.3 | 0.2 | 2.0 | ||||||||||||||
| Pension and non-pension post-employment liabilities | (48.5 | ) | (0.8 | ) | (18.7 | ) | (0.7 | ) | (4.8 | ) | |||||||||
| Income taxes and value-added taxes payable | (2.0 | ) | (1.3 | ) | — | (9.1 | ) | (12.5 | ) | ||||||||||
| Accounts payable and certain accrued and other liabilities and provisions | (76.7 | ) | (40.3 | ) | (37.9 | ) | (38.9 | ) | (19.0 | ) | |||||||||
| Net financial assets (liabilities) | $ | (109.8 | ) | $ | 38.8 | $ | (53.6 | ) | $ | (9.9 | ) | $ | 25.8 | ||||||
We enter into foreign currency forward contracts to hedge our cash flow exposures and foreign currency swaps to hedge the exposures of our monetary assets and liabilities denominated in foreign currencies. While these contracts are intended to reduce the effects of fluctuations in foreign currency exchange rates, our hedging strategy does not mitigate the longer-term impacts of changes to foreign exchange rates.
At September 30, 2023, we had foreign currency forwards and swaps to trade U.S. dollars in exchange for the following currencies:
| Currency | Contract amount in U.S. dollars | Weighted average exchange rate in U.S. dollars (1) | Maximum period in months | Fair value gain (loss) | |||||||
| Canadian dollar | $ | 206.3 | $ | 0.75 | 12 | $ | (3.3 | ) | |||
| Thai baht | 154.3 | 0.03 | 12 | (8.4 | ) | ||||||
| Malaysian ringgit | 123.1 | 0.22 | 12 | (4.4 | ) | ||||||
| Mexican peso | 87.7 | 0.05 | 12 | 2.0 | |||||||
| British pound | 3.5 | 1.24 | 4 | 0.1 | |||||||
| Chinese renminbi | 30.0 | 0.14 | 12 | (0.8 | ) | ||||||
| Euro | 63.2 | 1.08 | 12 | 2.2 | |||||||
| Romanian leu | 40.9 | 0.22 | 12 | (0.4 | ) | ||||||
| Singapore dollar | 26.0 | 0.75 | 12 | (0.5 | ) | ||||||
| Japanese yen | 4.6 | 0.0069 | 4 | 0.2 | |||||||
| Korean won | 3.9 | 0.0008 | 4 | 0.1 | |||||||
| Total | $ | 743.5 | $ | (13.2 | ) | ||||||
| Fair values of outstanding foreign currency forward and swap contracts related to effective cash flow hedges where we applied hedge accounting | (12.3 | ) | |||||||||
| Fair values of outstanding foreign currency forward and swap contracts related to economic hedges where we record the changes in the fair values of such contracts through our consolidated statement of operations | (0.9 | ) | |||||||||
| (1) | Represents the U.S. dollar equivalent (not in millions) of one unit of the foreign currency, weighted based on the notional amounts of the underlying foreign currency forward and swap contracts outstanding as at September 30, 2023. |
At September 30, 2023, the aggregate fair value of our outstanding contracts was a net unrealized loss of
Credit risk:
Credit risk refers to the risk that a counterparty may default on its contractual obligations resulting in a financial loss to us. We believe our credit risk of counterparty non-performance continues to be relatively low. We are in regular contact with our customers, suppliers and logistics providers, and have not experienced significant counterparty credit-related non-performance in 2022 or YTD 2023. However, if a key supplier (or any company within such supplier’s supply chain) or customer fails to comply with their contractual obligations, this could result in a significant financial loss to us. We would also suffer a significant financial loss if an institution from which we purchased foreign currency exchange contracts and swaps, interest rate swaps, or annuities for our pension plans, or which is a counterparty to our TRS Agreement, defaults on their contractual obligations. With respect to our financial market activities, we have adopted a policy of dealing only with counterparties we deem to be creditworthy. No significant adjustments were made to our allowance for doubtful accounts during Q3 2023 or YTD 2023 in connection with our ongoing credit risk assessments.
Liquidity risk:
Liquidity risk is the risk that we may not have cash available to satisfy our financial obligations as they come due. The majority of our financial liabilities recorded in accounts payable, accrued and other current liabilities and provisions are due within 90 days. We manage liquidity risk through maintenance of cash on hand and access to the various financing arrangements described in notes 4 and 6. We believe that cash flow from operating activities, together with cash on hand, cash from accepted sales of A/R, and borrowings available under the Revolver and potentially available under uncommitted intraday and overnight bank overdraft facilities, are sufficient to fund our currently anticipated financial obligations, and will remain available in the current environment. As our A/R sales program and SFPs are each uncommitted, however, there can be no assurance that any participant bank will purchase any of the A/R that we wish to sell.
11. COMMITMENTS AND CONTINGENCIES
Litigation:
In the normal course of our operations, we may be subject to lawsuits, investigations and other claims, including environmental, labor, product, customer disputes, and other matters. Management believes that adequate provisions have been recorded where required. Although it is not always possible to estimate the extent of potential costs, if any, we believe that the ultimate resolution of all such pending matters will not have a material adverse impact on our financial performance, financial position or liquidity.
Taxes and Other Matters:
In the third quarter of 2021 (Q3 2021), the Romanian tax authorities issued a final assessment in the aggregate amount of approximately 31 million Romanian leu (approximately
The successful pursuit of assertions made by any government authority, including tax authorities, could result in our owing significant amounts of tax or other reimbursements, interest and possibly penalties. We believe we adequately accrue for any probable potential adverse ruling. However, there can be no assurance as to the final resolution of any claims and any resulting proceedings. If any claims and any ensuing proceedings are determined adversely to us, the amounts we may be required to pay could be material, and in excess of amounts accrued.
12. FIRE EVENT
In June 2022, a fire occurred at our Batam, Indonesia facility. The fire destroyed inventories and damaged a building and equipment located at the site. Our manufacturing operations at the site were briefly paused, but resumed in June 2022. In 2022, we wrote down inventories destroyed (approximately
FAQ
What were the Q3 2023 financial results for Celestica Inc.?
What is Celestica Inc.'s outlook for 2024?
What is the current stock price of Celestica Inc. (TSX: CLS) (NYSE: CLS)?
