Winpak Ltd — Interim / Quarterly Report 2019

Mar 3, 2020

==> picture [140 x 30] intentionally omitted <==

NEWS RELEASE

Winpak Reports 2019 Fourth Quarter Results

Winnipeg, Manitoba, March 3, 2020 - Winpak Ltd. (WPK) today reports consolidated results in US dollars for the fourth quarter of 2019, which ended on December 29, 2019.

2019, which ended on December 29, 2019.
(thousands of US dollars, except per share amounts) Revenue Net income Income tax expense Net finance income Depreciation and amortization EBITDA (1) Net income attributable to equity holders of the Company Net income attributable to non-controlling interests Net income Basic and diluted earnings per share (cents)	Quarter Ended December 29 December 30 2019 2018* 217,456 222,138 27,521 27,241 9,830 10,059 (996) (751) 12,640 10,194 48,995 46,743 26,679 26,683 842 558 27,521 27,241 41 41	Year Ended
	December 29 2019 217,456 27,521 9,830 (996) 12,640 48,995 26,679 842 27,521 41	December 29 2019 873,843 118,064 41,711 (4,801) 43,570 198,544 114,772 3,292 118,064 177	December 30 2018*
			889,641
			111,577
			39,952 (1,443) 40,068
			190,154
			108,921 2,656
			111,577
			168

Winpak Ltd. manufactures and distributes high-quality packaging materials and related packaging machines. The Company’s products are used primarily for the packaging of perishable foods, beverages and in healthcare applications.

For further information: L.A. Warelis, Vice President and CFO, (204) 831-2254; O.Y. Muggli, President and CEO, (204) 831-2214

1 EBITDA is not a recognized measure under International Financial Reporting Standards (IFRS). Management believes that in addition to net income, this measure provides useful supplemental information to investors including an indication of cash available for distribution prior to debt service, capital expenditures, payment of lease liabilities and income taxes. Investors should be cautioned, however, that this measure should not be construed as an alternative to net income, determined in accordance with IFRS, as an indicator of the Company’s performance. The Company’s method of calculating this measure may differ from other companies and, accordingly, the results may not be comparable.

*The Company has initially applied IFRS 16 “Leases” at December 31, 2018. Under the transition method chosen by the Company, comparative information has not been restated.

1

==> picture [140 x 30] intentionally omitted <==

(presented in US dollars)

Forward-looking statements: Certain statements made in the following report contain forward-looking statements including, but not limited to, statements concerning possible or assumed future results of operations of the Company. Forward-looking statements represent the Company’s intentions, plans, expectations and beliefs, and are not guarantees of future performance. Such forward-looking statements represent Winpak’s current views based on information as at the date of this report. They involve risks, uncertainties and assumptions and the Company’s actual results could differ, which in some cases may be material, from those anticipated in these forward-looking statements. Factors that could cause results to differ from those expected include, but are not limited to: the terms, availability and costs of acquiring raw materials and the ability to pass on price increases to customers; ability to negotiate contracts with new customers or renew existing customer contracts with less favorable terms; timely response to changes in customer product needs and market acceptance of our products; the potential loss of business or increased costs due to customer or vendor consolidation; competitive pressures, including new product development; industry capacity, and changes in competitors’ pricing; ability to maintain or increase productivity levels; ability to contain or reduce costs; foreign currency exchange rate fluctuations; changes in governmental regulations, including environmental, health and safety; changes in Canadian and foreign income tax rates, income tax laws and regulations. Unless otherwise required by applicable securities law, Winpak disclaims any intention or obligation to publicly update or revise this information, whether as a result of new information, future events or otherwise. The Company cautions investors not to place undue reliance upon forward-looking statements.

Financial Performance

Net income attributable to equity holders of the Company for the fourth quarter of 2019 of $26.7 million or 41 cents in earnings per share (EPS) was equivalent to the result of the corresponding quarter of 2018. Foreign exchange enhanced EPS by 2.5 cents. Lower income taxes raised EPS by a further 0.5 cents. Conversely, the contraction in sales volumes and gross profit margins caused EPS to decline by 1.5 cents and 1.0 cent respectively. Higher operating expenses decreased EPS by 0.5 cents.

For the year ended December 29, 2019, net income attributable to equity holders of the Company of $114.8 million or $1.77 per share eclipsed the prior year net income of $108.9 million or $1.68 per share by 5.4 percent. Higher gross profit margins propelled EPS forward by 6.0 cents while foreign exchange and net finance income added 4.5 cents and 4.0 cents respectively. The minor reduction in income taxes augmented EPS by 1.0 cent. These positive factors were offset in part by higher operating expenses and lower sales volumes, which subtracted 3.0 cents and 2.5 cents respectively from EPS. Furthermore, a larger proportion of net income attributable to non-controlling interests lowered EPS by 1.0 cent.

On October 1, 2019, the Company signed a definitive agreement and closed the acquisition with respect to all the business (net assets including property and plant) of privately owned Cheringal Associates, Inc. and Norwood Printing, Inc. collectively (“Control Group”) located in Norwood, New Jersey. Control Group provides specialized printed packaging formats to select markets. The purchase price of $42.7 million was paid from cash resources on hand. The acquired business now operates as Winpak Control Group Inc. (WCGI). Winpak’s financial performance for the fourth quarter of 2019 and the year ended December 29, 2019 reflects the operating results of WCGI since October 1, 2019, including revenue of $5.2 million, and income from operations of $0.2 million.

Operating Segments and Product Groups

The Company provides three distinct types of packaging technologies: a) rigid packaging and flexible lidding, b) flexible packaging and c) packaging machinery. Each is deemed to be a separate operating segment.

The rigid packaging and flexible lidding segment includes the rigid containers, lidding and specialized printed packaging product groups. Rigid containers include portion control and single-serve containers, as well as plastic sheet, custom and retort trays, which are used for applications such as food, pet food, beverage, dairy, industrial and healthcare. Lidding products are available in die-cut, daisy chain and rollstock formats and are used for applications such as food, dairy, beverage, industrial and healthcare. Specialized printed packaging provides packaging solutions to the pharmaceutical, healthcare, nutraceutical, cosmetic and personal care markets.

The flexible packaging segment includes the modified atmosphere packaging, specialty films and biaxially oriented nylon product groups. Modified atmosphere packaging extends the shelf life of perishable foods, while at the same time maintains or improves the quality of the product. The packaging is used for a wide range of markets and applications, including fresh and processed meats, poultry, cheese, medical device packaging, high performance pouch applications and high-barrier films for converting applications. Specialty films include a full line of barrier and non-barrier films which are ideal for converting applications such as printing, laminating and bag making, including shrink bags. Biaxially oriented nylon film is stretched by length and width to add stability for further conversion using printing, metalizing or laminating processes and is ideal for food packaging applications such as cheese, fluid and viscous liquids, and industrial applications such as book covers and balloons.

Packaging machinery includes a full line of horizontal fill/seal machines for preformed containers and vertical form/fill/seal pouch machines for pumpable liquid and semi-liquid products and certain dry products.

2

==> picture [140 x 30] intentionally omitted <==

Revenue

Revenue in the fourth quarter of 2019 of $217.5 million was $4.7 million or 2.1 percent less than the final quarter of 2018. Volumes, in total, declined by 3.5 percent from the prior year comparable quarter after adjusting for the incremental volume from the Control Group acquisition, which added 2.3 percent to fourth quarter revenue. Within the rigid packaging and flexible lidding operating segment, volumes receded by 11 percent. This was a function of lost retort tray business in early 2019 and considerably lower specialty beverage container volumes reflecting the unfavorable impact from the conversion to the recyclable polypropylene cup. The lidding product group’s positive performance was largely a function of strong specialty beverage lidding orders. The flexible packaging operating segment realized appreciable volume growth of 4 percent in the quarter. Healthy growth in modified atmosphere packaging volumes was partially offset by soft specialty films volumes. For the packaging machinery operating segment, solid volume growth of 8 percent was achieved in comparison to the fourth quarter of 2018. Selling price and mix changes lowered revenues for the quarter by 0.8 percent. The depreciation of the Canadian dollar in comparison to its US counterpart had a minor negative impact on revenue.

For 2019, revenue of $873.8 million represented a decrease of $15.8 million or 1.8 percent compared to 2018 revenue of $889.6 million. Volumes, in total, declined by 1.3 percent from the prior year after adjusting for the incremental volume from the Control Group acquisition, which added 0.5 percent to 2019 revenue. The rigid packaging and flexible lidding operating segment experienced a 7 percent contraction in volumes. Volumes for the rigid container product group were restrained, influenced by the contraction in specialty beverage and retort tray shipments. Conversely, the lidding product group benefitted from inroads made with respect to specialty beverage die-cut lidding. The flexible packaging operating segment advanced by 4 percent. Robust growth in biaxially oriented nylon volumes reflected the heightened activity at key accounts. Gains at protein and dairy producers, most notably in Mexico, generated modest volume growth in modified atmosphere packaging while specialty films experienced lighter activity in the year. Within the packaging machinery operating segment, volume growth was healthy at 9 percent. Compared to 2018, selling price and mix changes had a negative effect on revenue of 0.7 percent. Foreign exchange reduced reported revenues by another 0.3 percent.

Gross Profit Margins

Gross profit margins contracted slightly to 30.4 percent of revenue in the fourth quarter of 2019, down from the 30.6 percent recorded in the same quarter of 2018, lowering EPS by 1.0 cent. Diminished sale volumes has led to elevated production costs due to lower equipment utilization, causing a reduction in gross profit margins. On a positive note, raw material costs declined to a greater extent than the related selling price adjustments. This discrepancy stemmed from the systematic delay in passing along corresponding selling price modifications to customers on formal price indexing programs.

For the current year, gross profit margins climbed to 31.3 percent of revenue versus the 2018 level of 30.4 percent. This resulted in an overall increase in EPS of 6.0 cents. The sizeable decline in raw material costs for two of the Company’s principal resins was a significant factor as the related selling price adjustments passed along to customers on contractual price indexing arrangements did not take effect until the second half of 2019. This resulted in an expansion in gross profit margins, raising EPS by 9.5 cents. With sales volumes receding marginally in the current year and fixed manufacturing costs rising, due to targeted capital expenditures in recent years, gross profit margins were negatively impacted which tempered EPS by 3.5 cents.

The weighted indexed cost of the Company’s primary raw materials fell by 2.5 percent from the third quarter of 2019. During the fourth quarter, polypropylene resin costs decreased by 6 percent while polyethylene and polystyrene resins experienced more modest declines. In comparison to 2018, the index dropped by 12.2 percent due to the markedly lower costs for polyethylene and polypropylene resins.

Expenses and Other

Operating expenses, exclusive of foreign exchange and the acquisition of Control Group, in the fourth quarter of 2019 receded at a similar rate relative to the decline in sales volumes, thereby having a negligible impact on EPS. Higher pre-production expenses reflected product development initiatives. Foreign exchange raised EPS by 2.5 cents in the quarter due to the positive translation differences on the revaluation of Canadian dollar monetary assets and liabilities. In contrast, significant negative translation differences were recorded in the fourth quarter of 2018. A slight decrease in the effective income tax rate in the current quarter elevated EPS by 0.5 cents.

For the 2019 fiscal year, operating expenses, adjusted for foreign exchange and the acquisition of Control Group, grew at a rate of 0.9 percent in relation to the drop in sales volumes, generating a decline in EPS of 3.0 cents. During 2019, additional one-time personnel costs were incurred due to the closure and relocation of an administration office. Pre-production costs in 2019 were $0.9 million higher than 2018 and related primarily to new production lines being commercialized along with new product development. In total, foreign exchange had a positive impact on EPS of 4.5 cents. The continued strengthening of the Canadian dollar during the year resulted in positive translation differences with respect to Canadian dollar monetary assets and liabilities. In the prior year, significant negative translation differences were recorded. Furthermore, the depreciation in the average exchange rate of the Canadian dollar in relation to the US dollar had a favorable influence on EPS. Net finance income elevated EPS by 4.0 cents and was the outcome of advancements in both the level of cash and cash equivalents on hand and the rate of interest earned thereon. The effective income tax rate dropped by half a percentage point, adding 1.0 cent to EPS. This was offset by a higher proportion of earnings attributable to non-controlling interests.

3

==> picture [140 x 30] intentionally omitted <==

Capital Resources, Cash Flow and Liquidity

The Company’s cash and cash equivalents balance ended the current year at $397.2 million, a decrease of $18.0 million from the end of the third quarter. Winpak continued to generate strong and consistent cash flow from operating activities before changes in working capital of $49.7 million. Cash was consumed by net working capital additions of $1.7 million. In addition, cash was utilized for the Control Group business acquisition of $42.7 million, plant and equipment additions of $14.3 million, income tax payments of $8.2 million, dividends of $1.5 million and other items totaling $0.4 million while net finance income provided cash of $1.1 million.

For the year, the cash and cash equivalents balance advanced by $52.8 million, fueled by the exceptional cash flow generated from operating activities before changes in working capital of $199.4 million. Working capital additions utilized cash of $4.2 million. Trade and other receivables grew by $6.0 million due to the timing of cash receipts. The acquisition of Control Group consumed cash of $42.7 million. Additional uses of cash included: plant and equipment additions of $58.1 million, income tax payments of $37.8 million, dividends of $5.8 million and other items amounting to $3.1 million. The main plant and equipment expenditures included: the completion of the new flexible packaging facility in Querétaro, Mexico; a new extrusion line at the Senoia, Georgia plant; two new thermoforming lines at the Sauk Village, Illinois operation; and the building expansion in Winnipeg, Manitoba that will house the new state-of-the-art biaxially oriented polyamide (BOPA) line. Net finance income produced incremental cash of $5.1 million.

Summary of Quarterly Results

Summary of Quarterly Results
Revenue Net income attributable to equity holders of the Company EPS	Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 2019 2019 2019 2019 2018 2018 2018 2018 Thousands of US dollars, except per share amounts (US cents)
	217,456 212,734 219,618 224,035 222,138 220,647 225,191 221,665 26,679 28,578 31,086 28,429 26,683 27,835 28,042 26,361 41 44 48 44 41 43 43 41

The Company has initially applied IFRS 16 “Leases” at December 31, 2018 and IFRS 15 “Revenue From Contracts With Customers” and IFRS 9 “Financial Instruments” at January 1, 2018. Under the transition methods chosen by the Company, comparative information has not been restated.

Looking Forward

In 2019, the North American food packaging markets exhibited nominal growth. Winpak’s sales volumes receded slightly due to weak/lost rigid container business which overshadowed the positive volume gains realized from the Company’s other product groups. During 2019, considerably lower raw material resin costs for polyethylene and polypropylene provided the catalyst for elevated gross profit margins and earnings advancement. The decline in these resin costs resulted in lower customer selling prices as 69 percent of the Company’s revenues are indexed to the price of raw materials albeit with a three to four-month time lag. In 2020, a key strategic focus for the Company will be to continue developing and expanding its portfolio of recyclable/reusable products to meet customers’ expectations for sustainable plastic food packaging. Winpak expects revenues and earnings to advance from sales volume growth however, there is a degree of uncertainty on timing as customers control the onboarding of new business. Sales volumes are projected to expand in the flexible lidding and flexible packaging segments. The new Mexican flexible packaging facility is fully operational and will provide local customers with unique, highquality print technology capabilities for the protein and cheese markets. The acquisition of Control Group will provide an uplift to revenues and earnings. In addition, this strategic investment provides Winpak with the ability to realize synergies and pursue new business opportunities with its clients. Rigid container sales volumes will expand from new business being secured with customers, including new product launches however, this growth will be more than offset by the reduced participation in supplying the specialty beverage business with the new recyclable polypropylene cup. Competitive selling price pressures are prevalent which will apply pressure on gross profit margins. As raw material resin costs declined marginally in the fourth quarter of 2019, downward pressure will be applied on selling prices in the first quarter of 2020. Polyethylene and polypropylene resin costs are forecast to rise in the first half of the year however, these resin costs should still be lower from a year-over-year perspective. Production costs may be elevated as new and retrofitted extrusion lines strive to achieve commercial status, the extent of which will depend on the technical challenges that may be encountered. Gross profit margins are not expected to deviate from levels attained in recent years by more than a few percentage points. The Company will continue to focus on elevating operational performance by reducing production waste, introducing lower cost raw material formulations and improving productivity. With the reduction in US interest rates in the second half of 2019 and the potential for further interest rate reductions in 2020, finance income will be negatively affected in the coming year.

4

==> picture [140 x 30] intentionally omitted <==

Capital expenditures of $60 to $70 million are forecasted for 2020. To secure future organic growth prospects, cash resources will be put towards capital projects that significantly elevate the Company’s material science acumen and technical capabilities with new production technologies and processes to drive the development of recyclable/reusable products that North American customers are now trying to effectively source. In this regard, two cast coextrusion lines are undergoing substantial modifications and upgrades, at the modified atmosphere packaging plant in Winnipeg, Manitoba, to broaden the Company’s product portfolio with a new generation of recyclable/reusable high-barrier thermoformable transparent films. Both retrofit projects are scheduled to be completed by the end of 2020. Other major capital expenditures being completed in the upcoming year include: a new extrusion line will be operational by the end of the first quarter at the Senoia, Georgia specialty films facility; additional capacity from a polypropylene thermoforming line is planned to be commercial in the second quarter at the Sauk Village, Illinois rigid container plant; the packaging machinery operations will be relocating in the fourth quarter from San Bernardino to Rialto, California, occupying a new, significantly larger leased facility to accommodate future growth requirements; and the state-of-the-art biaxially oriented polyamide (BOPA) line and building expansion in Winnipeg, Manitoba continues to move forward with the new line projected to be commercial in the first quarter of 2021. Winpak’s strong financial resources enable management to assess strategic business acquisition opportunities that meet and align with its principal competencies in sophisticated plastic packaging for food, beverage and healthcare applications providing enhanced long-term shareholder returns.

5

==> picture [140 x 30] intentionally omitted <==

Winpak Ltd.

Interim Condensed Consolidated Financial Statements Fourth Quarter Ended: December 29, 2019

These interim condensed consolidated financial statements have not been audited or reviewed by the Company’s independent external auditors, KPMG LLP. For a complete set of notes to the condensed consolidated financial statements, refer to www.sedar.com or the Company’s website, www.winpak.com.

6

==> picture [140 x 30] intentionally omitted <==

Winpak Ltd.

Condensed Consolidated Balance Sheets

(thousands of US dollars) (unaudited)

	December 29 December 30 2019 2018*
Assets Current assets: Cash and cash equivalents Trade and other receivables	397,159 344,322 141,855 131,851
Income taxes receivable	1,253 1,294
Inventories Prepaid expenses Derivative financial instruments Non-current assets: Property, plant and equipment Intangible assets Employee benefit plan assets Deferred tax assets Total assets Equity and Liabilities Current liabilities: Trade payables and other liabilities	130,467 132,318 2,715 2,761 527 - 673,976 612,546 489,267 453,867 37,326 14,311 11,131 7,507 688 707 538,412 476,392 1,212,388 1,088,938 64,134 63,687
Contract liabilities	3,715 3,031
Provisions	149 -
Income taxes payable	3,529 3,753
Derivative financial instruments Non-current liabilities: Employee benefit plan liabilities Deferred income Provisions and other long-term liabilities Deferred tax liabilities Total liabilities Equity: Share capital Reserves Retained earnings Total equity attributable to equity holders of the Company Non-controlling interests Total equity Total equity and liabilities	8 2,697 71,535 73,168 11,411 11,108 14,237 14,786 4,839 660 44,604 41,313 75,091 67,867 146,626 141,035 29,195 29,195 380 (2,264) 1,005,202 893,279 1,034,777 920,210 30,985 27,693 1,065,762 947,903 1,212,388 1,088,938

*The Company has initially applied IFRS 16 “Leases” at December 31, 2018. Under the transition method chosen by the Company, comparative information has not been restated.

7

==> picture [140 x 30] intentionally omitted <==

Winpak Ltd.

Condensed Consolidated Statements of Income

(thousands of US dollars, except per share amounts) (unaudited)

	Quarter Ended	Quarter Ended	Year Ended	Year Ended
	December 29 2019	December 30 2018*	December 29 December 30 2019 2018*
Revenue Cost of sales Gross profit Sales, marketing and distribution expenses General and administrative expenses Research and technical expenses Pre-production expenses Other income (expenses) Income from operations Finance income Finance expense Income before income taxes Income tax expense Net income for the period Attributable to: Equity holders of the Company Non-controlling interests Basic and diluted earnings per share - cents Condensed Consolidated Statements of Comprehensive Income (thousands of US dollars) (unaudited)	217,456 (151,369)	222,138 (154,181)	873,843 889,641 (600,252) (619,582) 273,591 270,059 (67,693) (69,533) (33,069) (31,845) (16,900) (16,640) (975) (115) 20 (1,840) 154,974 150,086 8,515 5,276 (3,714) (3,833) 159,775 151,529 (41,711) (39,952) 118,064 111,577 114,772 108,921 3,292 2,656 118,064 111,577 177 168 Year Ended
	66,087 (16,844) (8,409) (4,219) (628) 368	67,957 (17,421) (8,377) (4,315) - (1,295)
	36,355 1,949 (953)	36,549 1,737 (986)
	37,351 (9,830)	37,300 (10,059)
	27,521	27,241
	26,679 842	26,683 558
	27,521	27,241
	41	41
	December 29 2019	December 30 2018*	December 29 2019	December 30 2018*
Net income for the period	27,521	27,241	118,064	111,577
Items that will not be reclassified to the statements of income:
Cash flow hedge (losses) gains recognized	(10)	(1,327)	389	(1,260)
Cash flow hedge losses transferred to property, plant and equipment	24	227	690	47
Employee benefit plan remeasurements	4,174	2,269	4,174	2,269
Income tax effect	(1,112)	(613)	(1,112)	(613)
	3,076	556	4,141	443
Items that are or may be reclassified subsequently to the statements of income: Cash flow hedge gains (losses) recognized Cash flow hedge losses transferred to the statements of income Income tax effect Other comprehensive income (loss) for the period - net of income tax Comprehensive income for the period	392 56 (120)	(1,854) 269 424	1,187 951 (573)	(2,580) 331 602
	328	(1,161)	1,565	(1,647)
	3,404	(605)	5,706	(1,204)
	30,925	26,636	123,770	110,373
Attributable to: Equity holders of the Company Non-controlling interests	30,083 842	26,078 558	120,478 3,292	107,717 2,656
	30,925	26,636	123,770	110,373

*The Company has initially applied IFRS 16 “Leases” at December 31, 2018. Under the transition method chosen by the Company, comparative information has not been restated.

8

==> picture [140 x 30] intentionally omitted <==

Winpak Ltd.

Condensed Consolidated Statements of Changes in Equity

(thousands of US dollars) (unaudited)

	Non- Share Retained controlling capital Reserves earnings Total interests Total equity Attributable to equity holders of the Company
Balance at January 1, 2018 Comprehensive (loss) income for the year Cash flow hedge losses, net of tax Cash flow hedge losses transferred to the statements of income, net of tax Cash flow hedge losses transferred to property, plant and equipment Employee benefit plan remeasurements, net of tax Other comprehensive (loss) income Net income for the year Comprehensive (loss) income for the year Dividends Balance at December 30, 2018**	29,195 596 788,636 818,427 25,037 843,464
	- (3,149) - (3,149) - (3,149) - 242 - 242 - 242 - 47 - 47 - 47 - - 1,656 1,656 - 1,656
	- (2,860) 1,656 (1,204) - (1,204) - - 108,921 108,921 2,656 111,577
	- (2,860) 110,577 107,717 2,656 110,373
	- - (5,934) (5,934) - (5,934)
	29,195 (2,264) 893,279 920,210 27,693 947,903
Balance at December 31, 2018 Comprehensive income for the year Cash flow hedge gains, net of tax Cash flow hedge losses transferred to the statements of income, net of tax Cash flow hedge losses transferred to property, plant and equipment Employee benefit plan remeasurements, net of tax Other comprehensive income Net income for the year Comprehensive income for the year Dividends Balance at December 29, 2019	29,195 (2,264) 893,279 920,210 27,693 947,903
	- 1,258 - 1,258 - 1,258 - 696 - 696 - 696 - 690 - 690 - 690 - - 3,062 3,062 - 3,062
	- 2,644 3,062 5,706 - 5,706 - - 114,772 114,772 3,292 118,064
	- 2,644 117,834 120,478 3,292 123,770
	- - (5,911) (5,911) - (5,911)
	29,195 380 1,005,202 1,034,777 30,985 1,065,762

*The Company has initially applied IFRS 16 “Leases” at December 31, 2018. Under the transition method chosen by the Company, comparative information has not been restated.

9

==> picture [140 x 30] intentionally omitted <==

Winpak Ltd.

Condensed Consolidated Statements of Cash Flows

(thousands of US dollars) (unaudited)

	Quarter Ended December 29 December 30 2019 2018* 27,521 27,241 12,590 10,476 (381) (401) 431 119 941 806 (996) (751) 9,830 10,059 (196) (47) 49,740 47,502 (2,598) 530 802 (1,498) 707 313 (2,784) (2,155) 2,187 129 (323) (111) (8,214) (6,941) 1,894 1,648 (810) (886) 40,601 38,531 (14,282) (16,005) (19) (225) (42,726) - (57,027) (16,230) (124) - (1,472) (1,508) (1,596) (1,508) (18,022) 20,793 415,181 323,529 397,159 344,322	Year Ended
	December 29 2019	December 29 December 30 2019 2018*
Cash provided by (used in): Operating activities: Net income for the period Items not involving cash: Depreciation Amortization - deferred income Amortization - intangible assets Employee defined benefit plan expenses Net finance income Income tax expense Other Cash flow from operating activities before the following Change in working capital: Trade and other receivables Inventories Prepaid expenses Trade payables and other liabilities Contract liabilities Employee defined benefit plan contributions Income tax paid Interest received Interest paid Net cash from operating activities Investing activities: Acquisition of property, plant and equipment - net Acquisition of intangible assets Business acquisition Financing activities: Payment of lease liabilities Dividends paid Change in cash and cash equivalents Cash and cash equivalents, beginning of period Cash and cash equivalents, end of period	27,521 12,590 (381) 431 941 (996) 9,830 (196) 49,740 (2,598) 802 707 (2,784) 2,187 (323) (8,214) 1,894 (810) 40,601 (14,282) (19) (42,726) (57,027) (124) (1,472) (1,596) (18,022) 415,181 397,159	118,064 111,577 44,310 41,143 (1,517) (1,586) 777 511 3,490 3,650 (4,801) (1,443) 41,711 39,952 (2,586) (2,383) 199,448 191,421 (6,002) (14,896) 2,960 (15,598) 96 (441) (1,960) 189 684 3,031 (2,530) (2,056) (37,754) (33,248) 8,339 5,100 (3,250) (3,479) 160,031 130,023 (58,052) (71,227) (122) (378) (42,726) - (100,900) (71,605) (445) - (5,849) (6,055) (6,294) (6,055) 52,837 52,363 344,322 291,959 397,159 344,322

*The Company has initially applied IFRS 16 “Leases” at December 31, 2018. Under the transition method chosen by the Company, comparative information has not been restated.

10