Sunopta Inc.TSX: SOY

SunOpta Announces Second Quarter 2010 Results

· Issued by Sunopta Inc. via Newsfile

Aug. 12, 2010 (Newsfile Corp.) --

Toronto, Ontario--(August 10, 2010) - SunOpta Inc. (“SunOpta” or “the Company”) (NASDAQ:STKL; TSX:SOY), a leading global company focused on natural, organic and specialty foods and natural health products, today announced financial results for the period ended July 3, 2010. All amounts are expressed in U.S. dollars and results are reported in accordance with U.S. GAAP, except where specifically noted. Please note that as a result of the June 2010 sale of the Company’s Food Distribution assets, all results from operations related to this business have been excluded from operating results and are now reported as discontinued operations for all comparable periods.

For the second quarter of 2010 the Company realized revenues of $235.9 million versus second quarter 2009 revenues of $216.1 million, a year over year increase of 9.2% . Revenues in SunOpta Foods were $212.7 million, an increase of 5.5% versus the second quarter of 2009. After adjusting for movements in foreign exchange rates and commodity prices, revenues in SunOpta Foods increased approximately 6.9% versus the second quarter of 2009, reflecting continued momentum in the natural and organic foods sector. All operating segments realized increased revenues and operating income1 year over year.

For the second quarter of 2010 the Company reported net income on a GAAP basis of $20.5 million or $0.31 per diluted common share versus net income in the second quarter of 2009 of $1.8 million or $0.03 per diluted common share. Included in the results of the second quarter was a gain on the sale of the Canadian Food Distribution assets of $13.8 million or $0.21 per diluted common share.

Earnings from operations1 for the second quarter of 2010 were $6.7 million or $0.10 per diluted common share. Earnings from operations1 for the second quarter include additional pre-tax costs of approximately $1.3 million, including legal and professional fees and costs related to ongoing facility and operational rationalizations.

Operating income1 increased to $11.8 million or 5.0% of revenues versus operating income1 in the prior year of $4.6 million or 2.1% of revenues. Operating income1 in SunOpta Foods increased to $12.8 million or 6.0% of revenues versus $6.8 million or 3.4% in the prior year.

EBITDA1 for the second quarter of 2010, excluding the benefits of one-time gain items and contributions from discontinued operations increased 75% to $15.8 million versus $9.0 million in 2009, indicative of the improved operating performance realized in the business.

For the year to date period ended July 3, 2010 the Company has realized revenues of $453.3 million versus year to date second quarter 2009 revenues of $407.4 million, a year over year increase of 11.3% . Revenues in SunOpta Foods for the period were $411.6 million, an increase of 8.8% versus the first half of 2009. After adjusting for movements in foreign exchange rates and commodity prices, the increase in food revenues remained constant at approximately 8.8% versus the first half of 2009. Year to date all operating segments have realized increased revenues and operating income1 versus the prior year.

1 See discussion and reconciliation of Non-GAAP Measures

Year to date the Company has realized net income on a GAAP basis of $25.1 million or $0.38 per diluted common share versus net income in 2009 of $0.1 million or $0.00 per diluted common share. Included in the year to date results was a gain on the sale of the Canadian Food Distribution assets of $13.8 million or $0.21 per diluted common share.

Earnings from operations1 for the first half of 2010 were $11.3 million or $0.17 per diluted common share. Earnings from operations in the first half also include additional pre-tax costs of approximately $3.6 million, including legal and professional fees and costs related to ongoing facility and operational rationalizations.

Year to date the Company has realized operating income1 of $20.8 million or 4.6% of revenues versus operating income1 in the prior year of $3.0 million or 0.7% of revenues. Operating income1 in SunOpta Foods increased to $24.2 million or 5.9% of revenues versus $8.8 million or 2.3% in the prior year.

The Company has realized EBITDA1 through the six month period ended July 3, 2010 of $29.2 million versus $11.7 million in the prior year, an increase of 150%, excluding the benefit of one-time items and the benefit of discontinued operations.

At July 3, 2010 the Company’s balance sheet reflects a current working capital ratio of 1.71 to 1.00, long-term debt to equity ratio of 0.33 to 1.00 and total debt to equity ratio of 0.43 to 1.00. During the second quarter the Company generated cash from continuing operations of $16.6 million versus $11.0 million in the prior year, due primarily to increased earnings from operating activities. At July 3, 2010 the Company has total assets of $500.8 million and a net book value of $3.84 per outstanding share.

At quarter-end, the Company is in compliance with all banking covenants.

Steve Bromley, President and Chief Executive Officer of SunOpta commented, “We are very pleased with our second quarter and year to date results which are indicative of numerous initiatives which have been implemented, centered on improving operating results within our core business segments while at the same time improving our return on assets employed. We continue to focus on these core operating processes and believe that the initiatives are having the expected positive effect on our results. At the same time our balance sheet has also improved significantly with lower debt levels and improved return on net assets employed. Our continued focus on margin improvement and asset management combined with strong consumer interest in health and wellness positions our Company for long-term success.”

The Company plans to host a conference call at 10:00 a.m. Eastern Time on Wednesday, August 11th, 2010 to discuss these results and recent corporate developments. The conference call can be accessed via a link at the Company’s website at www.sunopta.com. Additionally, the call may be accessed with the toll free dial-in number 1-877-312-9198 or 631-291-4622. A replay number can also be accessed between August 11th and 18th with the toll free dial-in number 1–800-642-1687 or 706-645-9291 followed by pass code: 86530032#.

1 See discussion and reconciliation of Non-GAAP Measures

About SunOpta Inc.

SunOpta Inc. is an operator of high-growth ethical businesses, focusing on integrated business models in the natural and organic food and natural health markets. The Company has three business units: the SunOpta Foods, which specializes in sourcing, processing and distribution of natural and organic food products integrated from seed through packaged products; Opta Minerals Inc. (TSX:OPM) (66.4 % owned by SunOpta), a producer, distributor, and recycler of environmentally friendly industrial materials; and SunOpta BioProcess Inc. which engineers and markets proprietary steam explosion technology systems for the bio-fuel, pulp and food processing industries. SunOpta believes that each of these business units has proprietary products and services that give it a solid competitive advantage in its sector.

Forward-Looking Statements

Certain statements included in this press release may be considered “forward-looking statements” within the meaning of the United States Private Securities Litigation Reform Act of 1995 and applicable Canadian securities legislation, which are based on information available to us on the date of this release. These forward-looking statements include, but are not limited to, management’s expectations regarding improving our operating results and return on assets employed and our continued focus on margin improvement. The terms and phrases “improving”, “continue”, “remain confident”, “positions”, and other similar terms and phrases are intended to identify these forward looking statements. Forward looking statements are based on information available to us on the date of this release and are based on estimates and assumptions made by the Company in light of its experience and its perception of historical trends, current conditions and expected future developments as well as other factors the Company believes are appropriate in the circumstances including, but not limited to, general economic conditions, consumer trends, preferences and spending patterns, product pricing levels, current customer demand, competitive intensity, cost rationalization and product development initiatives,. Whether actual timing and results will agree with expectations and predications of the Company is subject to many risks and uncertainties including, but not limited to, global economic conditions, consumer spending patterns and changes in market trends, decreases in customer demand, potential failure of product development, working capital management and continuous improvement initiatives, availability and pricing of raw materials and supplies, and other risks described from time to time under “Risk Factors” in the Company’s Annual Report on Form 10-K and its Quarterly Reports on Form 10-Q (available at www.sec.gov). Consequently all forward-looking statements made herein are qualified by these cautionary statements and there can be no assurance that the actual results or developments anticipated by the Company will be realized.

For further information, please contact:

SunOpta Inc.
Steve Bromley, President & CEO
Eric Davis, Vice President & CFO
Tony Tavares, Chief Operating Officer
Susan Wiekenkamp, Information Officer
Tel: 905-455-2528, ext 103
susan.wiekenkamp@sunopta.com
Website: www.sunopta.com


SunOpta Inc.
Consolidated Statements of Operations
For the quarter ended July 3, 2010 and June 30, 2009
Unaudited
(Expressed in thousands of U.S. dollars, except per share amounts)

                   
    Quarter ended     Quarter ended        
    July 3,     June 30,        
    2010     2009     %  
 
$  
$     change  
                   
Revenues   235,939     216,099     9.2%  
Cost of goods sold   197,351     187,748     5.1%  
Gross profit   38,588     28,351     36.1%  
Warehousing and distribution expenses   1,122     974     15.2%  
Selling, general and administrative expenses   24,764     22,364     10.7%  
Intangible asset amortization   1,144     1,085     5.4%  
Other (income) expense, net   (65 )   116     156.0%  
Foreign exchange gain   (193 )   (672 )   71.3%  
Earnings from continuing operations before the following   11,816     4,484     163.5%  
Interest expense, net   2,618     3,470     (24.6% )
Earnings from continuing operations before income taxes   9,198     1,014     807.1%  
Provision for income taxes   1,895     388     388.4%  
Earnings from continuing operations for the period   7,303     626     1,066.6%  
Discontinued operations                  
           (Loss) earnings from discontinued operations, net of taxes   (460 )   920     (150.0% )
           Gain on sale of discontinued operations, net of taxes   13,809     -     n/m  
Earnings from discontinued operations   13,349     920     1,351.0%  
Earnings for period   20,652     1,546     1,235.8%  
Earnings (loss) for the period attributable to non-controlling interests   186     (234 )   179.5%  
Earnings for the period attributable to SunOpta Inc.   20,466     1,780     1,049.8%  
Earnings per share for the period – basic                  
           -from continuing operations   0.11     0.01        
           -from discontinued operations   0.21     0.02        
    0.32     0.03        
Earnings per share for the period – diluted                  
           -from continuing operations   0.11     0.01        
           -from discontinued operations   0.20     0.02        
    0.31     0.03        

SunOpta Inc.
Consolidated Statements of Operations
For the two quarters ended July 3, 2010 and June 30, 2009
Unaudited
(Expressed in thousands of U.S. dollars, except per share amounts)

                   
    Two quarters     Two quarters        
    ended July 3,     ended June 30,        
    2010     2009     %  
 
$  
$     change  
                   
Revenues   453,310     407,416     11.3%  
Cost of goods sold   377,953     354,892     6.5%  
Gross profit   75,357     52,524     43.5%  
Warehousing and distribution expenses   2,192     1,998     9.7%  
Selling, general and administrative expenses   51,556     44,744     15.2%  
Intangible asset amortization   2,319     2,283     1.6%  
Other expense (income), net   250     (72 )   (447.2% )
Foreign exchange (gain) loss   (1,499 )   501     (399.2% )
Earnings from continuing operations before the following   20,539     3,070     569.0%  
Interest expense, net   5,739     6,341     (9.5% )
Earnings (loss) from continuing operations before income taxes   14,800     (3,271 )   552.5%  
                   
Provision for (recovery of) income taxes   3,930     (1,061 )   470.4%  
Earnings (loss) from continuing operations for the period   10,870     (2,210 )   591.9%  
Discontinued operations                  
           Earnings from discontinued operations, net of taxes   614     1,777     (65.5% )
           Gain on sale of discontinued operations, net of taxes   13,809     -     n/m  
Earnings from discontinued operations   14,423     1,777     711.6%  
Earnings (loss) for the period   25,293     (433 )   n/m  
Earnings (loss) for the period attributable to non-controlling interests   214     (556 )   138.5%  
Earnings for the period attributable to SunOpta Inc.   25,079     123     n/m  
Earnings (loss) per share for the period – basic                  
           -from continuing operations   0.16     (0.03 )      
           -from discontinued operations   0.22     0.03        
    0.38     0.00        
Earnings (loss) per share for the period – diluted                  
           -from continuing operations   0.16     (0.03 )      
           -from discontinued operations   0.22     0.03        
    0.38     0.00        

SunOpta Inc.
Consolidated Balance Sheets
As at July 3, 2010 and December 31, 2009
Unaudited
(Expressed in thousands of U.S. dollars, except per share amounts)

             
    July 3,     December 31,  
    2010     2009  
 
$  
$  
             
Assets            
             
Current assets            
Cash and cash equivalents   38,355     20,706  
Accounts receivable   99,684     78,790  
Inventories   146,599     157,547  
Prepaid expenses and other current assets   9,079     10,100  
Current income taxes recoverable   -     442  
Deferred income taxes   5,172     5,457  
Current assets held for sale   -     36,774  
    298,889     309,816  
             
Property, plant and equipment   106,379     106,066  
Goodwill   30,491     31,431  
Intangible assets   50,718     55,541  
Deferred income taxes   10,758     14,734  
Other assets   3,539     2,876  
Non-current assets held for sale   -     30,826  
             
    500,774     551,290  
Liabilities            
             
Current liabilities            
Bank indebtedness   26,085     63,481  
Accounts payable and accrued liabilities   80,938     88,401  
Customer and other deposits   1,215     1,413  
Incomes taxes payable   1,079     -  
Other current liabilities   1,914     1,566  
Current portion of long-term debt   63,723     52,455  
Current portion of long-term liabilities   -     683  
Current liabilities held for sale   -     17,904  
    174,954     225,903  
             
Long-term debt   17,908     34,734  
Long-term liabilities   2,611     2,760  
Deferred income taxes   13,010     12,708  
Non-current liabilities held for sale   -     487  
    208,483     276,592  
             
Preferred shares of a subsidiary company   28,387     28,187  
             
Equity            
SunOpta Inc. shareholders’ equity            
         Capital stock   179,218     178,694  
         65,170,331 common shares (December 31, 2009 – 64,982,968)            
         Additional paid in capital   11,064     7,934  
         Retained earnings   59,225     34,146  
         Accumulated other comprehensive income   953     12,079  
    250,460     232,853  
Non-controlling interest   13,444     13,658  
Total equity   263,904     246,511  
             
    500,774     551,290  


SunOpta Inc.
Consolidated Statements of Cash Flow
For the quarters ended July 3, 2010 and June 30, 2009
Unaudited
(Expressed in thousands of U.S. dollars, except per share amounts)

             
    Quarter ended     Quarter ended  
    July 3,     June 30,  
    2010     2009  
 
$  
$  
             
Cash provided by (used in)            
             
Operating activities            
Earnings for the period attributable to SunOpta Inc.   20,652     1,546  
Earnings from discontinued operations   13,349     920  
Earnings from continuing operations   7,303     626  
             
Items not affecting cash            
           Amortization   4,003     4,390  
           Unrealized (gain) loss on foreign exchange   (326 )   291  
           Deferred income taxes   -     2,378  
           Other   909     165  
Changes in non-cash working capital   4,728     3,107  
Net cash flows from operating activities – continuing operations   16,617     10,957  
Net cash flows from operating activities – discontinued operations   (607 )   518  
             
    16,010     11,475  
Investing activities            
Increase in short-term investments   -     15,000  
Purchases of property, plant and equipment, net   (3,266 )   (4,103 )
Payment of deferred purchase consideration   (221 )   (1,000 )
Purchase of patents, trademarks and other intangible assets   (585 )   (138 )
Other   (131 )   (2,282 )
Net cash flows from investing activities – continuing operations   (4,203 )   7,477  
Net cash flows from investing activities – discontinued operations   65,794     (152 )
             
    61,591     7,325  
Financing activities            
Decrease in line of credit facilities   (58,182 )   (2,756 )
Borrowings under long-term debt   247     -  
Proceeds from the issuance of common shares   305     214  
Repayment of long-term debt   (3,067 )   (2,510 )
Other   (55 )   (8 )
             
Net cash flows from financing activities – continuing operations   (60,752 )   (5,060 )
Net cash flows from financing activities – discontinued operations   -     -  
    (60,752 )   (5,060 )
             
Foreign exchange (loss) gain on cash held in a foreign currency   (834 )   447  
             
Increase in cash and cash equivalents during the period   16,015     14,187  
             
Discontinued operations cash activity included above:            
           Add: Balance included at beginning of period   -     (169 )
           Less: Balance included at end of period   -     (197 )
             
Cash and cash equivalents – beginning of the period   22,340     7,574  
             
Cash and cash equivalents – end of the period   38,355     21,395  
SunOpta Inc.
Condensed Consolidated Statements of Cash Flow
For the two quarters ended July 3, 2010 and June 30, 2009
Unaudited
(Expressed in thousands of U.S. dollars, except per share amounts)

             
    Two quarters     Two quarters  
    ended July 3,     ended June 30,  
    2010     2009  
 
$  
$  
             
Cash provided by (used in)            
             
Operating activities            
Earnings (loss) for the period   25,293     (433 )
Earnings from discontinued operations   14,423     1,777  
Earnings (loss) from continuing operations   10,870     (2,210 )
             
Items not affecting cash            
           Amortization   8,418     8,689  
           Unrealized gain on foreign exchange   (1,418 )   (234 )
           Deferred income taxes   1,125     485  
           Other   660     (1,020 )
Changes in non-cash working capital   (18,033 )   1,623  
Net cash flows from operating activities – continuing operations   1,622     7,333  
Net cash flows from operating activities – discontinued operations   53     (378 )
             
    1,675     6,955  
Investing activities            
Increase in short-term investments   -     (1,500 )
Purchases of property, plant and equipment, net   (9,417 )   (8,618 )
Payment of deferred purchase consideration   (721 )   (1,500 )
Purchase of patents, trademarks and other intangible assets   (627 )   (202 )
Other   165     (2,232 )
Net cash flows from investing activities – continuing operations   (10,600 )   (14,052 )
Net cash flows from investing activities – discontinued operations   65,633     (225 )
             
    55,033     (14,277 )
Financing activities            
(Decrease) increase in line of credit facilities   (34,796 )   9,246  
Borrowings under long-term debt   247     716  
Proceeds from the issuance of common shares   512     412  
Repayment of long-term debt   (4,169 )   (6,529 )
Other   (243 )   61  
             
Net cash flows from financing activities – continuing operations   (38,449 )   3,906  
Net cash flows from financing activities – discontinued operations   -     -  
    (38,449 )   3,906  
             
Foreign exchange (loss) gain on cash held in a foreign currency   (627 )   253  
             
Increase (decrease) in cash and cash equivalents during the period   17,632     (3,163 )
             
Discontinued operations cash activity included above:            
           Add: Balance included at beginning of period   17     800  
           Less: Balance included at end of period   -     (197 )
             
Cash and cash equivalents – beginning of the period   20,706     23,955  
             
Cash and cash equivalents – end of the period   38,355     21,395  

SunOpta Inc.

Segmented Information
For the quarter ended July 3, 2010 and June 30, 2009
Unaudited
(Expressed in thousands of U.S. dollars)

                   
                Quarter ended  
                July 3, 2010  
    SunOpta    

  Opta

    SunOpta              
    Foods     Minerals     BioProcess     Corporate     Consolidated  
 
$  
 $  
 $  
 $  
 $  
                               
Total revenues from external customers
212,744

21,141

2,054

-

235,939
                               
Segment Operating Income   12,817     1,719     (326 )   (2,459 )   11,751  
                               
SunOpta Foods has the following segmented reporting:                              
                Quarter ended  
                July 3, 2010  
                      International        
    Grains and          

  Fruit

    Foods     SunOpta  
    Foods     Ingredients      Group     Group     Foods  
 
$  
$  
$  
 $  
 $  
                               
Total revenues from external customers
92,088

17,648

41,352

61,656

212,744
                               
Segment Operating Income   7,188     3,006     1,305     1,318     12,817  
                               
                Quarter ended  
                June 30, 2009  
    SunOpta    

  Opta

    SunOpta              
    Foods      Minerals     BioProcess     Corporate     Consolidated  
 
 $  
 $  
 $  
 $  
 $  
                               
Total revenues from external customers
201,640

14,340

119

-

216,099
                               
Segment Operating Income   6,847     (109 )   (837 )   (1,301 )   4,600  
                               
SunOpta Foods has the following segmented reporting:                              
                Quarter ended  
                June 30, 2009  
                      International        
    Grains and          

  Fruit

    Foods     SunOpta  
    Foods     Ingredients     Group     Group     Foods  
 
$  
 $  
 $  
 $  
 $  
                               
Total revenues from external customers
89,717

16,213

39,859

55,851

201,640
                               
Segment Operating Income   5,213     1,890     623     (879 )   6,847  

(Segment Operating Income is defined as “Earnings before the following” excluding the impact of “other expense (income), net”)

SunOpta Inc.
Segmented Information
For the two quarters ended July 3, 2010 and June 30, 2009
Unaudited
(Expressed in thousands of U.S. dollars)

                   
                Two quarters ended  
                July 3, 2010  
    SunOpta    

  Opta

    SunOpta              
    Foods      Minerals     BioProcess     Corporate     Consolidated  
 
 $  
 $  
 $  
 $  
 $  
                               
Total revenues from external customers
411,562

39,072

2,676

-

453,310
                               
Segment Operating Income   24,215     3,432     (823 )   (6,035 )   20,789  
                               
SunOpta Foods has the following segmented reporting:                              
                Two quarters ended  
                July 3, 2010  
                      International        
    Grains and          

  Fruit

    Foods     SunOpta  
    Foods     Ingredients     Group     Group     Foods  
 
 $  
 $  
 $  
 $  
 $  
                               
Total revenues from external customers
170,933

35,798

84,652

120,179

411,562
                               
Segment Operating Income   12,204     7,218     3,160     1,633     24,215  
                               
                Two quarters ended  
                June 30, 2009  
    SunOpta    

  Opta

    SunOpta              
    Foods      Minerals     BioProcess     Corporate     Consolidated  
 
 $  
 $  
 $  
 $  
 $  
                               
Total revenues from external customers
378,219

29,065

132

-

407,416
                               
Segment Operating Income   8,764     (861 )   (1,594 )   (3,311 )   2,998  
                               
SunOpta Foods has the following segmented reporting:                              
                Two quarters ended  
                June 30, 2009  
                      International        
    Grains and          

  Fruit

    Foods     SunOpta  
    Foods     Ingredients      Group     Group     Foods  
 
$  
 $  
 $  
 $  
 $  
                               
Total revenues from external customers
164,056

29,753

77,461

106,949

378,219
                               
Segment Operating Income   9,148     2,712     (534 )   (2,562 )   8,764  

(Segment Operating Income is defined as “Earnings before the following” excluding the impact of “other expense (income), net”)

Non-GAAP Measures

In addition to reporting financial results in accordance with generally accepted accounting principles (“GAAP”), the Company provides information regarding Operating Income, Earnings before interest, taxes, depreciation and amortization (“EBITDA”) and Earnings from Operations as additional information about its operating results, which are not measures in accordance with GAAP. The Company believes that these non-GAAP measures assist investors and analysts in comparing performance across reporting periods on a consistent basis by excluding items that are not indicative of the Company’s core operating performance. The non-GAAP measures of operating income, EBITDA, and earnings from operations should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP.

The Company defines Operating Income as “Earnings from continuing operations before the following” excluding the impact of “Other expense (income), net”; and EBITDA as Operating Income plus depreciation and amortization. The following is a tabular presentation of Operating Income and EBITDA, including a reconciliation to GAAP earnings for the period, which the Company believes to be the most directly comparable GAAP financial measure.

    Quarter ended     Quarter ended  
    July 3,     June 30,  
    2010     2009  
 
$  
 $  
             
Earnings from continuing operations for the period   7,303     626  
             
Provision for income taxes   1,895     388  
Interest expense, net   2,618     3,470  
Other (income) expense, net   (65 )   116  
         Operating income   11,751     4,600  
Depreciation and amortization   4,003     4,390  
         Earnings before interest, taxes, depreciation 
         and amortization (EBITDA)
 
15,754
   
8,990
 

    Two quarters     Two quarters  
    ended     ended  
    July 3,     June 30,  
    2010     2009  
    $  
 $  
             
Earnings (loss) from continuing operations for the period   10,870     (2,210 )
             
Provision for (recovery of) income taxes   3,930     (1,061 )
Interest expense, net   5,739     6,341  
Other expense (income), net   250     (72 )
         Operating income   20,789     2,998  
Depreciation and amortization   8,418     8,689  
         Earnings before interest, taxes, depreciation 
         and amortization (EBITDA)
 
29,207
   
11,687
 

Earnings from operations and diluted earnings from operations per share are non-GAAP measures. During the quarter and two quarters ended July 3, 2010, the Company recognized two gains and recorded specific expenses related to these gains. As a result, earnings for the period attributable to SunOpta Inc. and earnings per diluted share for the period are adjusted to arrive at per diluted share. The following is a tabular presentation of earnings from operations and earnings from operations per diluted common share, including a reconciliation to GAAP earnings for the period attributable to SunOpta Inc. and diluted earnings per share for the period, which the Company believes to be the most directly comparable GAAP financial measure.

    Quarter Ended  
    July 3, 2010  
    Diluted earnings  
    per share  
    for the  
    period  
             
Earnings for the period attributable to 
     SunOpta Inc.
$
20,466
  $
0.31
 
Adjusted for:            
     Gain on sale of discontinued operations, net of 
          income taxes
 
(13,809
)  
(0.21
)
     Gain on dilution of SunOpta BioProcess’ 
          ownership position in Xylitol Canada
 
(1,242
)  
(0.02
)
     Costs included in discontinued operations incurred 
          as a result of the sale of the Canadian food 
          distribution assets, net of income taxes of $388
 

902
   

0.01
 
     Severance costs related to restructuring plan at our 
          natural health products division, net of income 
          taxes of $223
 

413
   

0.01
 
Earnings from operations $ 6,730   $ 0.10  

    Two Quarters Ended  
    July 3, 2010  
    Diluted earnings  
    per share  
    for the  
    period  
             
Earnings for the period attributable to 
     SunOpta Inc.

$

25,079


$

0.38

Adjusted for:            
     Gain on sale of discontinued operations, net of 
          income taxes


(13,809

)


(0.21

)
     Gain on dilution of SunOpta BioProcess’ 
          ownership position in Xylitol Canada


(1,242

)


(0.02

)
     Costs included in discontinued operations incurred 
          as a result of the sale of the Canadian food 
          distribution assets, net of income taxes of $388




902






0.01


     Severance costs related to restructuring plan at our 
          natural health products division, net of income 
          taxes of $223




413






0.01


Earnings from operations $ 11,343   $ 0.17