Attached files
| file | filename |
|---|---|
| 8-K/A - 8-K/A HPI ACQUISITION - CORE MOLDING TECHNOLOGIES INC | a8-kahpiacquisition.htm |
| EX-99.3 - EXHIBIT 99.3 CORE MOLDING PROFORMA FINANCIAL INFORMATION - CORE MOLDING TECHNOLOGIES INC | ex993coremoldingtechnologi.htm |
| EX-99.1 - EXHIBIT 99.1 HPI FINANCIAL INFORMATION - CORE MOLDING TECHNOLOGIES INC | ex991hpifinancialstatements.htm |
| EX-23 - EXHIBIT 23 AUDITOR CONSENT - CORE MOLDING TECHNOLOGIES INC | ex231auditorconsent.htm |
Exhibit 99.2
HORIZON PLASTICS INTERNATIONAL INC.
COMBINED FINANCIAL STATEMENTS
(Expressed in Canadian Dollars)
(UNAUDITED)
November 30, 2017
HORIZON PLASTICS INTERNATIONAL INC.
COMBINED FINANCIAL STATEMENTS
(Expressed in Canadian Dollars)
(UNAUDITED)
NOVEMBER 30, 2017
INDEX | Page | |
Combined Balance Sheets | 1 | |
Combined Statements of Retained Earnings | 2 | |
Combined Statements of Earnings | 3 | |
Combined Statements of Cash Flows | 4 | |
Notes to Combined Financial Statements | 5-17 | |
Supplemental Combined Financial Information | ||
Schedule of Cost of Sales | 18 | |
Schedule of Expenses | 19 | |
HORIZON PLASTICS INTERNATIONAL INC.
COMBINED BALANCE SHEETS
(Expressed in Canadian Dollars)
(UNAUDITED)
At | November 30, 2017 | August 31, 2017 | ||||
ASSETS | ||||||
Current | ||||||
Cash | $ | 699,793 | $ | 2,888,862 | ||
Derivative contracts (Note 2) | 203,194 | 757,043 | ||||
Accounts receivable | 11,227,637 | 9,411,914 | ||||
Government remittances receivable | 2,572,477 | 2,868,045 | ||||
Inventories (Note 3) | 7,196,404 | 6,565,770 | ||||
Prepaid expenses and sundry | 897,591 | 529,653 | ||||
Income taxes recoverable | — | 48,124 | ||||
22,797,096 | 23,069,411 | |||||
Due from related parties (Note 4) | 2,377,673 | 2,415,282 | ||||
Property, plant and equipment (Note 5) | 13,107,902 | 13,482,939 | ||||
Future income taxes (Note 6) | 2,321,699 | 2,145,799 | ||||
40,604,370 | 41,113,431 | |||||
LIABILITIES | ||||||
Current | ||||||
Bank loan (Note 7) | 9,000,000 | 8,400,000 | ||||
Accounts payable and accrued charges | 4,370,635 | 6,030,440 | ||||
Income tax payable | 797,362 | — | ||||
Current portion of long term debt (Note 8) | 862,007 | 904,478 | ||||
Deferred revenue | 16,236 | 40,534 | ||||
Current portion of future income taxes | 10,000 | 10,000 | ||||
15,056,240 | 15,385,452 | |||||
Long-term debt (Note 8) | 3,061,903 | 3,177,271 | ||||
Due to related parties (Note 4) | 18,722,457 | 18,799,834 | ||||
36,840,600 | 37,362,557 | |||||
Commitments and contingencies (Note 10) | ||||||
SHAREHOLDERS' EQUITY | ||||||
Capital stock (Note 9) | 212 | 212 | ||||
Foreign currency translation adjustment | (57,893 | ) | (3,103 | ) | ||
Retained earnings | 3,821,451 | 3,753,765 | ||||
3,763,770 | 3,750,874 | |||||
$ | 40,604,370 | $ | 41,113,431 | |||
The accompanying notes are an integral part of the financial statements | ||||||
1
HORIZON PLASTICS INTERNATIONAL INC.
COMBINED STATEMENTS OF RETAINED EARNINGS
(Expressed in Canadian Dollars)
(UNAUDITED)
Period ended November 30 | 2017 | 2016 | ||||
(3 Months) | (3 Months) | |||||
Balance, beginning of period | 3,753,765 | 15,354,050 | ||||
Net earnings | 67,686 | 315,991 | ||||
Balance, end of year | $ | 3,821,451 | $ | 15,670,041 | ||
The accompanying notes are an integral part of the financial statements | ||||||
2
HORIZON PLASTICS INTERNATIONAL INC.
COMBINED STATEMENTS OF EARNINGS
(Expressed in Canadian Dollars)
(UNAUDITED)
Period ended November 30 | 2017 | 2016 | ||||
(3 Months) | (3 Months) | |||||
Revenue | $ | 16,460,924 | $ | 14,648,351 | ||
Cost of sales (Schedule) | 13,803,778 | 12,811,562 | ||||
Gross Profit | 2,657,146 | 1,836,789 | ||||
Expenses | ||||||
Administration (Schedule) | 1,864,770 | 1,307,910 | ||||
Selling (Schedule) | 117,600 | 172,780 | ||||
Interest on long-term debt | 28,945 | 7,782 | ||||
2,011,315 | 1,488,472 | |||||
Earnings from operations | 645,831 | 348,317 | ||||
Other income | ||||||
Foreign exchange gain | (553,849 | ) | 63,056 | |||
Earnings before income taxes | 91,982 | 411,373 | ||||
Provision for (recovery of) income taxes | ||||||
Current | 200,196 | 215,180 | ||||
Future | (175,900 | ) | (119,798 | ) | ||
24,296 | 95,382 | |||||
Net Earnings | $ | 67,686 | $ | 315,991 | ||
The accompanying notes are an integral part of the financial statements | ||||||
3
HORIZON PLASTICS INTERNATIONAL INC.
COMBINED STATEMENTS OF CASH FLOWS
(Expressed in Canadian Dollars)
(UNAUDITED)
Period ended November 30 | 2017 | 2016 | ||||
(3 Months) | (3 Months) | |||||
SOURCES (USES) OF CASH | ||||||
Operating activities | ||||||
Net earnings | $ | 67,686 | $ | 315,991 | ||
Items not involving cash | ||||||
Amortization | 383,652 | 276,006 | ||||
Future income taxes | (175,900 | ) | (135,082 | ) | ||
Unrealized gain (loss) on derivative contracts | 553,849 | (63,056 | ) | |||
829,287 | 393,859 | |||||
Changes in non-cash working capital items | ||||||
Accounts receivable | (1,815,723 | ) | 217,952 | |||
Government remittances receivable | 295,568 | (316,535 | ) | |||
Inventories | (630,634 | ) | 688,203 | |||
Prepaid expenses and sundry | (367,938 | ) | 617,984 | |||
Income taxes recoverable/payable | 845,486 | 215,599 | ||||
Accounts payable and accrued charges | (1,659,805 | ) | (2,872,040 | ) | ||
Deferred revenue | (24,298 | ) | 306,954 | |||
Cash used in operating activities | (2,528,057 | ) | (748,024 | ) | ||
Investing activities | ||||||
Purchase of property, plant and equipment | (8,615 | ) | 182,948 | |||
Cash provided by (used in) investing activities | (8,615 | ) | 182,948 | |||
Financing activities | ||||||
Bank indebtedness - net | — | 392,485 | ||||
Bank loan | 600,000 | (375,000 | ) | |||
Long-term debt | (157,839 | ) | (340,185 | ) | ||
Advances to related parties | 37,609 | 316,158 | ||||
Repayment of advances to related parties | (77,377 | ) | — | |||
Cash provided by (used in) financing activities | 402,393 | (6,542 | ) | |||
Foreign currency translation | (54,790 | ) | (159,144 | ) | ||
Net decrease in cash | (2,189,069 | ) | (730,762 | ) | ||
Cash, beginning of year | 2,888,862 | 730,762 | ||||
Cash, end of year | $ | 699,793 | $ | — | ||
The accompanying notes are an integral part of the financial statements | ||||||
4
HORIZON PLASTICS INTERNATIONAL INC.
NOTES TO COMBINED FINANCIAL STATEMENTS
(Expressed in Canadian Dollars)
(UNAUDITED)
November 30, 2017
1. | Summary of significant accounting policies |
These financial statements are prepared in accordance with Canadian accounting standards for private enterprises and the significant accounting policies are described below.
Basis of combination
The combined financial statements include the accounts of Horizon Plastics International Inc. ('HPI"), Horizon Plastics De Mexico, SA de CV (“HPM”), 2551024 Ontario Inc. and 1541689 Ontario Inc., entities which are controlled by related persons and under common management (collectively known as the “Company”). Effective January 1, 2017, HPI amalgamated with its inactive wholly‑owned subsidiary, 2551023 Ontario Inc., to continue operations as HPI. These combined financial statements are prepared using similar principles to those used in preparing consolidated financial statements under Canadian accounting standards for private enterprises. Accordingly, all inter‑company balances and transactions are eliminated upon combination.
Revenue recognition
Revenue is recognized at the time goods are shipped, title passes, or services are supplied to customers. Provision is made for expected collection losses based on the Company's past experience. Deferred revenue arises when a customer supplies a deposit to the Company to produce a mould and is recorded net of associated costs. This revenue is brought into income on a percentage of completion basis.
Bill‑and‑hold arrangements
The Company recognizes revenue on bill‑and‑hold arrangements with customers upon the transfer of control of the goods to the customers and where the following criteria have been met:
* | Customer has requested the arrangement |
* | The goods have been identified separately as belonging to the customer |
* | The goods are currently ready for physical transfer to the customer |
* | The Company does not have the ability to use the product or direct it to another customer |
Inventories
Cost of inventories include material, labour and a portion of indirect overheads. Raw materials and packaging inventories are valued at lower of cost and net realizable value with cost being determined on a last invoice basis. Finished goods inventories are valued at lower of cost and net realizable value.
5
HORIZON PLASTICS INTERNATIONAL INC.
NOTES TO COMBINED FINANCIAL STATEMENTS
(Expressed in Canadian Dollars)
(UNAUDITED)
November 30, 2017
1. | Summary of significant accounting policies (continued) |
Property, plant and equipment
Property, plant and equipment are recorded at cost. The Company provides for amortization using the following methods at rates designed to amortize the cost of the property, plant and equipment over their estimated useful lives. The annual amortization rates and methods are as follows:
Machinery and equipment ‑ 15 years straight line
Furniture and fixtures ‑ 10 years straight line
Computer equipment ‑ 3 years straight line
Computer software ‑ 10 years straight line
Tooling equipment ‑ 10 years straight line
Leasehold improvements ‑ 20 years straight‑line (term of lease)
The Company regularly reviews its property, plant and equipment assets to eliminate obsolete items. Gains and losses on disposal of property, plant and equipment are reflected in operations in year of disposal.
Government assistance (ITC)
The Company claims government assistance in the form of investment tax credits as a result of incurring research and experimental development expenditures. Investment tax credits are recognized when the related expenditures are incurred, and there is reasonable assurance of their realization. Management has made a number of estimates and assumptions in determining the amount eligible for the investment tax credit claim. It is possible that the allowed amount of the investment tax credit claim could be materially different from the recorded amount upon assessment by Canada Revenue Agency. Government assistance is recorded under other income.
Pension plan
HPI participates in The Pension Plan for Horizon Plastics International Inc., which is a defined contribution registered Pension Plan where pension benefits for retired participants are recorded when paid. Since the Plan is a money purchase plan, no unfunded liability exists and accordingly, no actuarial valuation has been performed. Contributions by HPI to the Pension Plan are included in direct labour, and employee benefits - administration expenses.
6
HORIZON PLASTICS INTERNATIONAL INC.
NOTES TO COMBINED FINANCIAL STATEMENTS
(Expressed in Canadian Dollars)
(UNAUDITED)
November 30, 2017
1. | Summary of significant accounting policies (continued) |
Income taxes
The Company follows the asset and liability method of accounting for future income taxes. Temporary differences arising from the difference between the tax basis of an asset or liability and its carrying amount on the balance sheet are used to calculate future income tax liabilities or assets. Future income tax liabilities or assets are calculated using substantively enacted tax rates anticipated to apply in the periods that the temporary differences are expected to reverse.
Future income tax assets are recorded to recognize tax benefits only to the extent that, based on available evidence, it is more likely than not that they will be realized. An asset for future income taxes arises with respect to non‑capital losses carried forward and scientific research and experimental development expenditures claimed for income tax purposes.
Future income tax liabilities arise to the extent by which capital cost allowance and other tax deductions deducted for income tax purposes exceed amortization recorded.
The carrying amount of future tax assets is reviewed at each balance sheet date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.
Foreign currency translation
Assets and liabilities denominated in currencies other than Canadian dollars are translated into Canadian dollars at rate of exchange in effect at balance sheet date. Gains and losses resulting from translation of assets and liabilities are reflected in net income in the period incurred.
Assets and liabilities of foreign operations are translated at exchange rates prevailing at the balance sheet date. The revenues and expenses are translated at average exchange rates prevailing during the year. Cumulative gains and losses on translation are deferred and included as a separate component of shareholders' equity.
Financial instruments
The Company's financial instruments consist of cash, derivative contracts, accounts receivable, accounts payable, bank loan, long‑term debt and due from/to related parties.
7
HORIZON PLASTICS INTERNATIONAL INC.
NOTES TO COMBINED FINANCIAL STATEMENTS
(Expressed in Canadian Dollars)
(UNAUDITED)
November 30, 2017
1. | Summary of significant accounting policies (continued) |
Financial instrument classification
All financial instruments are initially measured at fair value and subsequently according to the following measurement methods.
Financial instruments | Subsequent measurement |
Accounts receivable | Amortized cost using the effective interest method |
Derivative contracts | Fair value |
Bank loan | Amortized cost using the effective interest method |
Long term debt | Amortized cost using the effective interest method |
Accounts payable | Amortized cost using the effective interest method |
Due from/to related parties | Amortized cost using the effective interest method |
Derivative financial instruments
Derivative financial instruments are utilized by the Company in management of its foreign currency exposures. The company's policy is not to utilize derivative financial instruments for trading or speculative purposes.
All of the derivative contracts that HPI is currently entered into do not meet the criteria for hedge accounting. Therefore the total value of all outstanding contracts have been recorded at fair value with gains and losses recognized in income for the period. The fair values of the derivative contracts were determined by the use of a quote from a derivatives dealer, TD Bank, who is the issuer of the derivative financial instruments.
Measurement uncertainty
The preparation of financial statements in conformity with Canadian accounting standards for private enterprises requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reported period. Actual results could differ from those estimates.
2. Derivative contracts
HPI uses foreign exchange option contracts to manage portions of its forecasted revenue and expenditures denominated in foreign currencies. As a matter of policy, the Company does not enter into speculative hedge contracts or use other derivative financial instruments. These activities serve to minimize, but not eliminate, the risk from fluctuations in the exchange rate between the foreign currencies and the Canadian dollar.
As at November 30, 2017, the Company had outstanding forward contracts representing aggregate call and put options of USD $16,600,000 ranging from $1.219 to $1.410 and maturing throughout the period ending April 16, 2020.
8
HORIZON PLASTICS INTERNATIONAL INC.
NOTES TO COMBINED FINANCIAL STATEMENTS
(Expressed in Canadian Dollars)
(UNAUDITED)
November 30, 2017
3. | Inventories |
November 30, 2017 | August 31, 2017 | |||||
Raw materials and packaging | $ | 3,418,034 | $ | 3,443,774 | ||
Finished goods | 3,778,370 | 3,121,996 | ||||
$ | 7,196,404 | $ | 6,565,770 | |||
4. | Due from/to related parties and related party transactions |
The balances due from/ to related parties are unsecured, non‑interest bearing with no specific terms of repayment. All of the below entities are related by common ownership, majority ownership and/or controlled by related persons.
(a) Due from related parties | ||||||
November 30, 2017 | August 31, 2017 | |||||
Due from 157130 Ontario Limited | $ | 1,201,652 | $ | 1,218,888 | ||
Due from 1909827 Ontario Inc. | 642,500 | 642,500 | ||||
Due from Lumin Solar Inc. | 510,391 | 510,391 | ||||
Due from Main Access LLC | 19,312 | 39,685 | ||||
Due from Horizon Plastics Inc. | 3,818 | 3,818 | ||||
$ | 2,377,673 | $ | 2,415,282 | |||
Since the Company does not expect settlement of these amounts during the next fiscal year, these amounts have been classified as non‑current assets in the accompanying financial statements.
(b) Due to related parties | ||||||
November 30, 2017 | August 31, 2017 | |||||
Due to 1909826 Ontario Inc. (i) | $ | 18,721,830 | $ | 18,799,207 | ||
Due to related individual | 627 | 627 | ||||
$ | 18,722,457 | $ | 18,799,834 | |||
(i) Balance includes a non‑interest bearing promissory note in the amount of $17,578,606, due on demand.
Since the related parties have indicated that it is not their intention to request payment during the next fiscal year, these amounts have been classified as a non‑current liability in the accompanying financial statements.
9
HORIZON PLASTICS INTERNATIONAL INC.
NOTES TO COMBINED FINANCIAL STATEMENTS
(Expressed in Canadian Dollars)
(UNAUDITED)
November 30, 2017
(c) Related party transactions
All related party transactions are recorded at their exchange value and are in the normal course of business.
HPI trades with Main Access, LLC, a U.S. company controlled by related persons. The amount of sales to this customer during the period was USD $549,261 (Nov. 30, 2016 - USD $69,521). At November 30, 2017, trade account balances owing from the company amounted to USD $1,082,193 (Aug. 31, 2017 - USD $624,465).
5. | Property, plant and equipment |
Cost | Accumulated Amortization | November 30, 2017 Net Book value | |||||||
Machinery and equipment | $ | 24,404,803 | $ | (15,024,747 | ) | $ | 9,380,056 | ||
Furniture and fixtures | 28,683 | (2,491 | ) | 26,192 | |||||
Computer equipment | 173,025 | (145,236 | ) | 27,789 | |||||
Computer software | 656,706 | (139,857 | ) | 516,849 | |||||
Tooling equipment | 1,745,397 | (705,327 | ) | 1,040,070 | |||||
Leasehold improvement | 3,624,423 | (1,507,477 | ) | 2,116,946 | |||||
$ | 30,633,037 | $ | (17,525,135 | ) | $ | 13,107,902 | |||
Cost | Accumulated Amortization | August 31, 2017 Net Book value | |||||||
Machinery and equipment | $ | 24,325,325 | $ | (14,652,799 | ) | $ | 9,672,526 | ||
Furniture and fixtures | 27,900 | (1,683 | ) | 26,217 | |||||
Computer equipment | 168,095 | (143,476 | ) | 24,619 | |||||
Computer software | 643,844 | (130,222 | ) | 513,622 | |||||
Tooling equipment | 1,745,397 | (661,693 | ) | 1,083,704 | |||||
Leasehold improvement | 3,624,423 | (1,462,172 | ) | 2,162,251 | |||||
$ | 30,534,984 | $ | (17,052,045 | ) | $ | 13,482,939 | |||
10
HORIZON PLASTICS INTERNATIONAL INC.
NOTES TO COMBINED FINANCIAL STATEMENTS
(Expressed in Canadian Dollars)
(UNAUDITED)
November 30, 2017
6. | Income taxes |
HPM has operating losses available to reduce taxable income in future years of approximately $1,471,400, which expire as follows:
Period Ending November 30, | 2025 | $ | 357,100 | |
2026 | 1,114,300 | |||
The future income tax asset benefit resulting from these losses amounts to approximately $441,400. Since it cannot be established that the full extent of the losses will be utilized, a valuation allowance in respect of future income taxes has been provided.
Future income taxes consist of the following:
Future income tax assets | $ | 2,763,099 | |
Valuation allowance | 441,400 | ||
Net future income tax asset | $ | 2,321,699 | |
7. | Bank operating line of credit |
HPI has available maximum operating bank lines of credit of CDN $10,000,000 and USD $721,770 (Aug. 31, 2017 - same), bearing interest at prime plus 0.5% per annum, secured by a General Security Agreement (GSA) representing first charge on all the assets and undertaking of HPI and a list of related companies, an assignment of fire insurance on the buildings and contents located at the Company's plant in Cobourg, Ontario and an assignment of life insurance on a Director in the amount of CDN $5,000,000.
As at November 30, 2017, the Company had utilized $9,000,000 (Aug. 31, 2017 - $8,400,000) of this line of credit. Effective interest rate at the period-end was 3.7% (Aug. 31, 2017 - 3.45%).
The bank operating line of credit is subject to certain financial covenants.
11
HORIZON PLASTICS INTERNATIONAL INC.
NOTES TO COMBINED FINANCIAL STATEMENTS
(Expressed in Canadian Dollars)
(UNAUDITED)
November 30, 2017
8. | Long term debt |
Maturity date | Interest rate | November 30, 2017 | August 31, 2017 | ||||||
(a) | TD Bank | January 25, 2022 | 4.31% | $ | 2,734,384 | $ | 2,801,821 | ||
(b) | TD Bank | May 3, 2022 | 4.14% | 1,172,864 | 1,196,982 | ||||
(c) | TD Bank | December 18, 2017 | 4.52% | 16,662 | 82,946 | ||||
3,923,910 | 4,081,749 | ||||||||
Less current portion | (862,007 | ) | (904,478 | ) | |||||
Due beyond one year | $ | 3,061,903 | $ | 3,177,271 | |||||
The loans payable are secured by General Security Agreements over the assets of HPI and 1541689 Ontario Inc. and assets of the parties controlled by a related person, subordination agreements from the Company and parties controlled by a related person, assignment of life insurance and unlimited guarantee of advances between the Company and parties controlled by a related person.
Estimated principal repayments are as follows:
Year ending November 30, 2018 | $ | 862,007 | |
2019 | 899,082 | ||
2020 | 903,867 | ||
2021 | 969,866 | ||
2022 | 289,088 | ||
$ | 3,923,910 | ||
12
HORIZON PLASTICS INTERNATIONAL INC.
NOTES TO COMBINED FINANCIAL STATEMENTS
(Expressed in Canadian Dollars)
(UNAUDITED)
November 30, 2017
9. | Capital stock |
Authorized
Horizon Plastics International Inc.
Unlimited Voting Class A Common Shares
Unlimited Voting Class B Common Shares
Unlimited Voting Class C Common Shares
Unlimited Non‑voting Class A special Shares
Unlimited Non‑voting Class B special Shares
1541689 Ontario Inc.
Unlimited Common shares
Horizon Plastics De Mexico, SA de CV
Unlimited Series F shares
2017 | 2016 | ||||||
Issued | |||||||
Horizon Plastics International Inc. | |||||||
104 | Voting Class A Common Shares | 34 | 34 | ||||
1541689 Ontario Inc. | |||||||
100 | Common shares | 100 | 100 | ||||
Horizon Plastics De Mexico, SA de CV | |||||||
1,000 | Series F shares | 78 | 78 | ||||
212 | 212 | ||||||
13
HORIZON PLASTICS INTERNATIONAL INC.
NOTES TO COMBINED FINANCIAL STATEMENTS
(Expressed in Canadian Dollars)
(UNAUDITED)
November 30, 2017
10. | Commitments and contingencies |
(a) | Lease Commitments |
As at year end, the Company has long-term leases with respect to it's premises and equipment. The HPI premises lease expires June 2019, but contains three five-year renewal options ending June 2034 and provide for payment of property taxes and maintenance costs.
Future annual minimum lease payments for the following two years under premises leases for HPI as at November 30, 2017 are as follows:
2018 | $ | 843,000 | |
2019 | 492,000 | ||
The HPM premises lease expires October 2021, but contains a five-year renewal option ending October 2026. Future annual minimum lease payments for the following four years under premises lease for HPM as at November 30, 2017 are as follows (in USD):
2018 | $ | 324,900 | |
2019 | 324,900 | ||
2020 | $ | 324,900 | |
2021 | $ | 298,000 | |
(a) | Guarantees |
HPI has provided Guarantee of Advances (Unlimited Corporate) in support of certain related companies. The total outstanding for the related companies amount to USD $480,000 (Aug. 31, 2017 - USD $480,000).
(b) | Litigations and claims |
In the ordinary course of business activities, the Company may be liable for claims from, among others, current and former employees. Some of these are referred to the Company's insurer, where the outcome is determinable. Management believes that it has recorded adequate provision for such loss.
In certain instances, it is not possible to accurately estimate the extent of the potential uncovered costs and losses, if any, and in these cases, management does not record a provision for loss. Management believes that the facts of these cases are such that the ultimate resolution will not have a material adverse effect on the financial position of the Company.
14
HORIZON PLASTICS INTERNATIONAL INC.
NOTES TO COMBINED FINANCIAL STATEMENTS
(Expressed in Canadian Dollars)
(UNAUDITED)
November 30, 2017
11. | Financial instruments |
Transactions in financial instruments may result in an entity assuming or transferring to another party one or more of the financial risks described below. The required disclosures provide information that assists users of financial statements in assessing the extent of risk related to financial instruments.
The financial instruments of the Company and the nature of the risks to which it may be subject are as follows:
Risks | Market risk | ||||
Financial instrument | Credit | Liquidity | Currency | Interest rate | Other price |
Cash | X | ||||
Accounts receivable | X | X | |||
Derivative contracts | X | ||||
Accounts payable | X | X | |||
Due to/from related parties | X | X | |||
Bank indebtedness | X | X | |||
Long‑term debt | X | X | |||
Credit risk
The Company does have credit risk in accounts receivable of $11,227,637 (Aug. 31, 2017 - $9,411,914). Credit risk is the risk that one party to a transaction will fail to discharge an obligation and cause the other party to incur a financial loss. The Company reduces its exposure to credit risk by performing credit evaluations on a regular basis; granting credit upon a review of the credit history of the applicant and creating an allowance for bad debts when applicable. The Company maintains strict credit policies and limits in respect to counterparties.
Concentration risk
The Company does have concentration risk. Concentration risk is the risk that a customer has more than ten percent of the total accounts receivable balance and thus there is a higher risk to the business in the event of a default by one of these customers. Concentrations of credit risk relates to groups of counterparties that have similar economic or industry characteristics that cause their ability to meet contractual obligations to be similarly affected by changes in economic or other conditions. At year-end, receivables from three customers comprised approximately 40 % (Aug. 31, 2017 - 32%) of the total outstanding receivables. Also, the Company generated 47% (Nov. 30, 2016 - 60%) of its revenues from three customers. The Company reduces this risk by regularly assessing the credit risk associated with these accounts and closely monitoring any overdue balances.
15
HORIZON PLASTICS INTERNATIONAL INC.
NOTES TO COMBINED FINANCIAL STATEMENTS
(Expressed in Canadian Dollars)
(UNAUDITED)
November 30, 2017
11. | Financial instruments (continued) |
Liquidity risk
The Company does have a liquidity risk in the current liabilities of $15,056,240 (Aug. 31, 2017 - $15,385,452). Liquidity risk is the risk that the company cannot repay its obligations when they become due to its creditors. The Company reduces its exposure to liquidity risk by ensuring that it documents when authorized payments become due; maintains an adequate line of credit to repay trade creditors and repays long term debt interest and principal as they become due.
Market risk
Market risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market prices. Market risk comprises three types of risk: currency risk, interest rate risk and other price risk. These are described more fully in the appropriate sections below.
Interest rate risk
The Company is exposed to interest rate risk due to the variable rate interest on its bank operating line of credit. Changes in the borrowing rates may cause fluctuations in cash flows and interest expense.
Currency risk
The Company is exposed to foreign exchange risk in United States dollars. Foreign exchange risk is the risk that the exchange rate that was in effect on the date that an obligation in a foreign currency was made to the Company by a customer, or that an obligation in a foreign currency was made by the Company to a supplier, is different at the time of settlement than it was at time that the obligation was determined. The Company reduces its exposure to foreign exchange risk by carefully monitoring exchange rates on obligations that are made to the Company and entering into derivative contracts when there is a significant risk of exchange rate movement. The Company maintains adequate foreign currency balances in its bank provided by its customers that discharged their obligations to the Company in the related currency and forward foreign exchange positions, to discharge its related foreign currency obligations.
At year end, the Company had the following amounts denominated in foreign currencies:
Cash | $263,000 USD |
Accounts receivable | $6,556,000 USD |
Accounts payable and accrued charges | $795,000 USD |
Long-term debt | $3,029,000 USD |
16
HORIZON PLASTICS INTERNATIONAL INC.
NOTES TO COMBINED FINANCIAL STATEMENTS
(Expressed in Canadian Dollars)
(UNAUDITED)
November 30, 2017
11. | Financial instruments (continued) |
Price risk
The Company is exposed to price risk. Price risk is the risk that the commodity prices that the Company charges are significantly influenced by its competitors and the commodity prices that the Company must charge to meet its competitors may not be sufficient to meet its expenses. The Company reduces its exposure to price risk by ensuring that it obtains information regarding the commodity prices that are set by the competitors in the region to ensure that its prices are appropriate. In addition, management closely monitors expenses and matches capital outlays to its revenue stream.
Fair value
The fair value of current financial assets and current financial liabilities approximates their carrying value due to their short‑term maturity dates. The fair value of related party long‑term financial liabilities are not determinable since their maturity dates are not known. The fair value of the long‑term debt approximates its carrying value due to the underlying market interest rate.
12. | Subsequent event |
On January 16, 2018, the Company entered into an agreement to sell certain operating net assets for cash in the amount of USD $63,000,000. The net assets sold include accounts receivable, derivative contracts, inventories, certain prepaid expenses and sundry, property, plant and equipment, intellectual properties, net of certain accounts payable and accrued charges.
13. | Reconciliation due to accounting standards |
For the periods ended November 30, 2017 and 2016, there were no material variations noted in accounting principles, practices and methods used in preparing the financial statements between Canadian ASPE and accounting principles generally accepted in the United States of America ("US GAAP"). As such, there would be no material differences between the balance sheet and statements of earnings, retained earnings and cash flows presented in these financial statements and those prepared under US GAAP. Therefore, a reconciliation between Canadian ASPE and US GAAP has not been prepared.
17
HORIZON PLASTICS INTERNATIONAL INC.
SCHEDULE OF COST OF SALES
(Expressed in Canadian Dollars)
(UNAUDITED)
Period ended November 30 | 2017 | 2016 | ||
(3 Months) | (3 Months) | |||
Cost of sales | ||||
Finished goods inventories, beginning of year | 3,121,996 | 2,563,290 | ||
Raw materials | ||||
Inventories, beginning of year | 3,443,774 | 3,313,247 | ||
Purchases | 6,323,408 | 4,754,251 | ||
Less inventories, end of year | (3,418,034 | ) | (2,373,173 | ) |
9,471,144 | 8,257,615 | |||
Direct labour | 3,216,638 | 2,558,851 | ||
Overhead | ||||
Utilities | 584,607 | 572,155 | ||
Repairs and maintenance | 449,264 | 545,829 | ||
Rent | 352,335 | 289,755 | ||
Supplies | 246,219 | 485,591 | ||
Municipal taxes | 57,315 | 53,025 | ||
Insurance | 39,101 | 128,882 | ||
Equipment rental | 2,879 | 1,933 | ||
Mould costs | 3,823 | — | ||
Foreign exchange gain | (346,825 | ) | (106,209 | ) |
Amortization | 383,652 | 276,006 | ||
1,772,370 | 2,246,967 | |||
17,582,148 | 15,626,723 | |||
Finished goods inventories, end of year | (3,778,370 | ) | (2,815,161 | ) |
13,803,778 | 12,811,562 | |||
18
HORIZON PLASTICS INTERNATIONAL INC.
SCHEDULE OF EXPENSES
(Expressed in Canadian Dollars)
(UNAUDITED)
Period ended November 30 | 2017 | 2016 | ||
(3 Months) | (3 Months) | |||
Administration expenses | ||||
Office salaries | 1,461,609 | 965,316 | ||
Professional fees | 138,190 | 51,455 | ||
Bank charges and interest | 98,446 | 31,150 | ||
Office and general | 61,167 | 37,879 | ||
Consulting | 35,523 | 57,372 | ||
Telephone | 27,743 | 35,017 | ||
Employee benefits | 18,480 | 42,928 | ||
Subscriptions, dues and training | 10,055 | 13,297 | ||
Meals and entertainment | 6,557 | 8,393 | ||
Sundry | 7,000 | 65,103 | ||
1,864,770 | 1,307,910 | |||
Selling expenses | ||||
Commissions | 58,968 | 24,474 | ||
Travel | 41,096 | 103,404 | ||
Advertising and promotion | 17,536 | 44,902 | ||
117,600 | 172,780 | |||
19