Grows Q1 Revenue by 4%, Increases Adjusted EBITDA(1) by 16%, and Reaffirms 2024 Outlook
MARKHAM, ON, May 7, 2024 /CNW/ – Pet Valu Holdings Ltd. (“Pet Valu” or the “Company”) (TSX: PET), the main Canadian specialty retailer of pet meals and pet-related provides, at the moment introduced its monetary outcomes for the primary quarter ended March 30, 2024.
First Quarter Highlights
-
System-wide gross sales(2) had been $352.9 million, a rise of three.9% versus the prior 12 months. Same-store gross sales development(2) was 0.8%, pushed by same-store common spend per transaction development(2).
-
Revenue was $260.8 million, up 4.2% versus the prior 12 months, just like system-wide gross sales development.
-
Adjusted EBITDA was $56.6 million, up 15.9% versus the prior 12 months, representing 21.7% of income. Operating earnings was $33.3 million, down 4.5% versus the prior 12 months.
-
Net earnings was $17.5 million, down from $18.7 million within the prior 12 months.
-
Adjusted Net Income(1) was $25.3 million or $0.35 per diluted share, in comparison with $23.0 million or $0.32 per diluted share, respectively, within the prior 12 months.
-
Opened 11 new shops and ended the quarter with 794 shops throughout the community.
-
The Board of Directors of the Company declared a dividend of $0.11 per widespread share.
2024 Outlook
-
The Company expects income between $1.11 and $1.14 billion, supported by same-store gross sales development between 2% and 5% and 40-50 new retailer openings, Adjusted EBITDA between $248 and $254 million, and Adjusted Net Income per Diluted Share(3) between $1.57 and $1.63.
“Our business delivered strong efficiency within the first quarter, underpinned by the resilience of our distinctive positioning, along with the distinctive efforts and agility of our groups,” mentioned Richard Maltsbarger, President and Chief Executive Officer of Pet Valu. “Our differentiated providing of compelling worth, premium merchandise, main experience and unmatched comfort continues to resonate with devoted pet lovers coast-to-coast.
“We additionally superior a number of key strategic initiatives set to go dwell within the second quarter,” continued Mr. Maltsbarger. “Excitement is mounting as we rollout our extremely anticipated performatrin CulinaryTM/MC line-up, activate goods-to-picker automation in our new GTA distribution centre in June, and upgrade our digital platform on the finish of the quarter.”
Financial Results for the First Quarter Fiscal 2024
All comparative figures beneath are for the 13-week interval ended March 30, 2024, in comparison with the 13-week interval ended April 1, 2023.
Revenue was $260.8 million in Q1 2024, a rise of $10.5 million, or 4.2%, in comparison with $250.3 million in Q1 2023. The improve in income was principally pushed by development in franchise and different revenues.
Same-store gross sales development was 0.8% in Q1 2024 primarily pushed by a 3.2% improve in same-store common spend per transaction and partially offset by a 2.3% lower in same-store transactions. This is in comparison with same-store gross sales development of 9.4% in Q1 2023, which primarily consisted of a 3.0% improve in same-store transactions and a 6.3% improve in same-store common spend per transaction.
Gross revenue elevated by $0.1 million, or 0.2%, to $87.4 million in Q1 2024, in comparison with $87.2 million in Q1 2023. Gross revenue margin was 33.5% in Q1 2024, in comparison with 34.8% in Q1 2023. Excluding prices associated to the availability chain transformation of 0.9%, the gross revenue margin was 34.4% and decreased by 0.4%. The lower was primarily pushed by: (i) larger distribution and occupancy prices from the brand new Greater Toronto Area (“GTA”) distribution centre; (ii) larger wholesale merchandise gross sales; partially offset by (iii) decrease inbound freight prices.
Selling, normal and administrative (“SG&A”) bills had been $54.1 million in Q1 2024, a rise of $1.7 million, or 3.3%, in comparison with $52.3 million in Q1 2023. SG&A bills represented 20.7% and 20.9% of whole income for Q1 2024 and Q1 2023, respectively. The improve of $1.7 million in SG&A bills was primarily attributable to: (i) elevated compensation prices because of share-based compensation and wage investments; (ii) larger depreciation and amortization from retailer development and investments in different belongings; partially offset by (iii) larger achieve on sale of belongings for re-franchised shops; and (iv) decrease skilled charges and different bills.
Adjusted EBITDA elevated by $7.8 million, or 15.9%, to $56.6 million in Q1 2024, in comparison with $48.8 million in Q1 2023. Adjusted EBITDA excludes $2.5 million of total internet larger prices from share-based compensation, info know-how transformation, different skilled charges, loss on international change, business transformation prices and funding in affiliate. Adjusted EBITDA additionally elevated attributable to larger EBITDA(1) of $5.3 million in Q1 2024 in comparison with Q1 2023. Adjusted EBITDA as a share of income(3) was 21.7% and 19.5% in Q1 2024 and Q1 2023, respectively.
Net curiosity expense was $8.6 million in Q1 2024, a rise of $1.6 million, or 23.9%, in comparison with $6.9 million in Q1 2023. The improve was primarily pushed by larger curiosity expense on lease liabilities ensuing from the brand new GTA distribution centre and the brand new Metro Vancouver Region (“MVR”) distribution centre.
Income taxes had been $6.8 million in Q1 2024 in comparison with $7.5 million in Q1 2023, a lower of $0.7 million 12 months over 12 months. The lower in earnings taxes was primarily the results of decrease taxable earnings in Q1 2024. The efficient earnings tax fee was 28.0% in Q1 2024 in comparison with 28.6% in Q1 2023. The Q1 2024 and Q1 2023 efficient tax fee was larger than the blended statutory fee of 26.5% primarily attributable to non-deductible bills.
Net earnings decreased by $1.2 million to $17.5 million in Q1 2024, in comparison with $18.7 million in Q1 2023. The lower in internet earnings is primarily defined by the decrease working earnings, larger internet curiosity expense partially offset by decrease earnings taxes, as described above, and by the loss acknowledged on the derecognition of the decision choice associated to an funding in affiliate included in Q1 2023.
Adjusted Net Income elevated by $2.4 million to $25.3 million in Q1 2024, in comparison with $23.0 million in Q1 2023. Adjusted Net Income as a share of income(3) was 9.7% in Q1 2024 and 9.2% in Q1 2023, respectively. The 0.5% 12 months over 12 months improve outcomes from the elements described above.
Adjusted Net Income per Diluted Share elevated by $0.03 to $0.35 in Q1 2024, in comparison with $0.32 in Q1 2023. The 9.4% 12 months over 12 months improve outcomes primarily from the elements described above.
Cash on the finish of the primary quarter totaled $41.2 million.
Free Cash Flow(1) amounted to $23.1 million in Q1 2024 in comparison with $(16.7) million in Q1 2023, a rise of $39.8 million primarily pushed by a rise in money from working actions and a lower in funds of principal on lease liabilities because of the timing of quarter finish, partially offset by a rise in curiosity paid on lease liabilities pushed by the brand new GTA and MVR distribution centres and retailer community growth.
Inventory on the finish of Q1 2024 was $129.8 million in comparison with $122.1 million on the finish of This fall 2023, a rise of $7.7 million primarily attributable to replenishment following the vacation season and to assist the expansion of our retailer community, and timing of receipts ensuing from international provide chain enhancements.
Dividends
On May 6, 2024, the Board of Directors of the Company declared a dividend of $0.11 per widespread share payable on June 17, 2024 to holders of widespread shares of document as on the shut of business on May 31, 2024.
Outlook
For the total 12 months 2024, the Company expects:
-
Revenue between $1.11 and $1.14 billion, supported by same-store gross sales development of between 2% and 5%, 40 to 50 new retailer openings and better wholesale merchandise gross sales penetration with Chico franchisees;
-
Adjusted EBITDA between $248 and $254 million, supported by working expense leverage, partially offset by pricing funding;
-
Adjusted Net Income per Diluted Share between $1.57 and $1.63, which includes roughly $20 million pre-tax, or $0.20 per diluted share, of incremental depreciation and lease legal responsibility curiosity expense related to the brand new GTA and MVR distribution centres;
-
Business transformation prices of roughly $17 million pre-tax, info know-how prices of roughly $7 million pre-tax, and share-based compensation of roughly $12 million pre-tax, all of that are excluded from Adjusted EBITDA and Adjusted Net Income per Diluted Share; and
-
Net Capital Expenditures(1) of roughly $55 million, roughly half of which is attributable to investments within the Company’s provide chain transformation.
(1) This is a non-IFRS monetary measure. Non-IFRS monetary measures should not acknowledged measures beneath IFRS and don’t have standardized meanings prescribed by IFRS. They are due to this fact unlikely to be akin to related measures introduced by different firms. Refer to “Non-IFRS and Other Financial Measures” and “Selected Consolidated Financial Information” beneath for a reconciliation of the non-IFRS measures used on this launch to probably the most comparable IFRS measures. Also confer with the sections entitled “How We Assess the Performance of our Business”, “Non-IFRS and Other Financial Measures” and “Selected Consolidated Financial Information and Industry Metrics” within the MD&A for the primary quarter ended March 30, 2024, included by reference herein, for additional particulars regarding EBITDA, Adjusted EBITDA, Adjusted Net Income, Free Cash Flow, and Net Capital Expenditures together with definitions and reconciliations to the related reported IFRS measure. |
|
(2) This is a supplementary monetary measure. Refer to “Non-IFRS and Other Financial Measures” beneath and to the part entitled “How We Assess the Performance of our Business” within the MD&A for the primary quarter ended March 30, 2024 for the definitions of supplementary monetary measures. |
|
(3) This is a non-IFRS ratio. Non-IFRS ratios should not acknowledged measures beneath IFRS and don’t have standardized meanings prescribed by IFRS. They are due to this fact unlikely to be akin to related measures introduced by different firms. Refer to “Non-IFRS and Other Financial Measures” beneath and to the part entitled “How We Assess the Performance of our Business” within the MD&A for the primary quarter ended March 30, 2024 for the definitions of non-IFRS ratios and every non-IFRS measure that’s used as a element of such non-IFRS ratios. |
Conference Call Details
A convention name to debate the Company’s first quarter outcomes is scheduled for May 7, 2024, at 8:30 a.m. ET. To access Pet Valu’s convention name, please dial 1-833-950-0062 (ID: 440652). A dwell webcast of the decision may even be available via the Events & Presentations part of the Company’s web site at https://investors.petvalu.com/.
For these unable to take part, a playback will likely be available shortly after the conclusion of the decision by dialing 1-866-813-9403 (ID: 139856) and will likely be accessible till May 14, 2024. The webcast may even be archived and available via the Events & Presentations part of the Company’s web site at https://investors.petvalu.com/.
About Pet Valu
Pet Valu is Canada’s main retailer of pet meals and pet-related provides with over 700 corporate-owned or franchised places throughout the nation. For greater than 40 years, Pet Valu has earned the belief and loyalty of pet dad and mom by providing educated customer support, a premium product providing and fascinating in-store companies. Pet Valu’s neighbourhood shops provide greater than 7,000 competitively-priced merchandise, together with a broad assortment of premium, tremendous premium, holistic and award-winning proprietary manufacturers. To study extra, please go to: www.petvalu.ca.
Non-IFRS and Other Financial Measures
This press launch makes reference to sure non-IFRS measures and non-IFRS ratios. These measures and ratios should not acknowledged measures beneath IFRS and don’t have a standardized that means prescribed by IFRS. They are due to this fact unlikely to be akin to related measures introduced by different firms. Rather, these measures are supplied as further info to enrich IFRS measures by offering additional understanding of the Company’s outcomes of operations from administration’s perspective. Accordingly, they shouldn’t be thought-about in isolation nor as an alternative to evaluation of the Company’s monetary info reported beneath IFRS. Pet Valu makes use of non-IFRS measures, together with “EBITDA”, “Adjusted EBITDA”, “Adjusted Net Income”, “Free Cash Flow” and “Net Capital Expenditures”, and non-IFRS ratios, together with “Adjusted EBITDA as a share of income”, “Adjusted Net Income as a share of income”, and “Adjusted Net Income per Diluted Share”. This press launch additionally makes reference to sure supplementary monetary measures which can be generally used within the retail business, together with “System-wide gross sales”, “Same-store gross sales”, “Same-store gross sales development”, and “Same-store common spend per transaction development”. These non-IFRS measures, non-IFRS ratios and supplementary monetary measures are used to offer buyers with supplemental measures of Pet Valu’s working efficiency and thus spotlight developments in its core business that won’t in any other case be obvious when relying solely on IFRS monetary measures. The Company additionally believes that securities analysts, buyers and different events regularly use non-IFRS measures, non-IFRS ratios and these supplementary monetary measures within the analysis of issuers. Management makes use of non-IFRS measures, non-IFRS ratios and supplementary monetary measures to be able to facilitate working efficiency comparisons from interval to interval, to arrange annual working budgets and to find out elements of administration compensation. Refer to the MD&A for the primary quarter ended March 30, 2024 for additional info on non-IFRS measures, non-IFRS ratios (together with every non-IFRS measure that’s used as a element of such non-IFRS ratios) and supplementary measures, together with for his or her definition and, for non-IFRS measures, a reconciliation to probably the most comparable IFRS measure.
Forward-Looking Information
Some of the data contained on this press launch is forward-looking info. Forward-looking info is supplied as on the date of this press launch and is predicated on administration’s opinions, estimates and assumptions in mild of its expertise and notion of historic developments, present developments, present circumstances and anticipated future developments, in addition to different elements that administration believes acceptable and cheap within the circumstances. Such forward-looking info is meant to offer details about administration’s present expectations and plans, and might not be acceptable for different functions. Pet Valu doesn’t undertake to update any such forward-looking info whether or not because of new info, future occasions or in any other case, besides as required beneath relevant Canadian securities legal guidelines. Actual outcomes and the timing of occasions might differ materially from these anticipated within the forward-looking info because of varied elements. Particularly, info concerning our expectations of future outcomes, targets, efficiency achievements, prospects or alternatives, together with the data beneath the headings “2024 Outlook” and “Outlook” on this press launch, is “future-oriented monetary info” or a “monetary outlook” throughout the that means of relevant securities laws, which is predicated on the elements and assumptions, and topic to the dangers, as set out herein and within the Company’s annual info kind dated March 4, 2024 (“AIF”). In some instances, forward-looking info will be recognized by means of forward-looking terminology corresponding to “plans”, “targets”, “expects” or “doesn’t anticipate”, “is anticipated”, “a chance exists”, “price range”, “scheduled”, “estimates”, “outlook”, “forecasts”, “projection”, “prospects”, “technique”, “intends”, “anticipates”, “doesn’t anticipate”, “believes”, “proceed”, or variations of such phrases and phrases or statements that sure actions, occasions or outcomes “might”, “might”, “would”, “ought to”, “may”, “will”, “will likely be taken”, “happen” or “be achieved”. In addition, any statements that confer with expectations, intentions, projections or different characterizations of future occasions or circumstances comprise forward-looking info.
Many elements might trigger our precise outcomes, degree of exercise, efficiency or achievements, future occasions or developments, or outlook to vary materially from these expressed or implied by the forward-looking info, together with, with out limitation, the elements mentioned within the “Risk Factors” part of the AIF. A replica of the AIF and the Company’s different publicly filed paperwork will be accessed beneath the Company’s profile on SEDAR+ at www.sedarplus.ca.
The Company cautions that the record of danger elements and uncertainties described within the AIF just isn’t exhaustive and different elements might additionally adversely have an effect on its outcomes. Readers are urged to contemplate the dangers, uncertainties and assumptions rigorously in evaluating forward-looking info and are cautioned to not place undue reliance on such info.
SELECTED CONSOLIDATED FINANCIAL INFORMATION
Condensed Interim Consolidated Statements of Income and Comprehensive Income
(Unaudited, expressed in 1000’s of Canadian {dollars}, besides per share quantities)
Quarters Ended |
||
March 30, |
April 1, |
|
13 weeks |
13 weeks |
|
Revenue: |
||
Retail gross sales |
$ 100,309 |
$ 102,019 |
Franchise and different revenues |
160,477 |
148,273 |
Total income |
260,786 |
250,292 |
Cost of gross sales |
173,435 |
163,078 |
Gross revenue |
87,351 |
87,214 |
Selling, normal and administrative bills |
54,052 |
52,347 |
Total working earnings |
33,299 |
34,867 |
Interest bills, internet |
8,555 |
6,907 |
Loss on international change |
397 |
311 |
Other loss |
— |
1,425 |
Income earlier than earnings taxes |
24,347 |
26,224 |
Income tax expense |
6,829 |
7,495 |
Net earnings |
17,518 |
18,729 |
Other complete earnings, internet of tax: |
||
Currency translation changes that could also be reclassified to internet earnings, internet of tax |
— |
14 |
Comprehensive earnings for the interval attributable to the shareholders of the Company |
$ 17,518 |
$ 18,743 |
Basic internet earnings per share attributable to the widespread shareholders |
$ 0.25 |
$ 0.26 |
Diluted internet earnings per share attributable to the widespread shareholders |
$ 0.24 |
$ 0.26 |
Reconciliation of Net Income to EBITDA and Adjusted EBITDA
(Unaudited, in 1000’s of Canadian {dollars} until in any other case famous)
Quarters Ended |
||
March 30, |
April 1, |
|
13 weeks |
13 weeks |
|
Reconciliation of internet earnings to Adjusted EBITDA: |
||
Net earnings |
$ 17,518 |
$ 18,729 |
Depreciation and amortization |
16,119 |
10,628 |
Interest bills, internet |
8,555 |
6,907 |
Income tax expense |
6,829 |
7,495 |
EBITDA |
49,021 |
43,759 |
Adjustments to EBITDA: |
||
Information know-how transformation prices(1) |
2,132 |
722 |
Business transformation prices(2) |
1,505 |
1,580 |
Other skilled charges(3) |
456 |
— |
Share-based compensation(4) |
3,069 |
1,001 |
Loss on international change(5) |
397 |
311 |
Investment in affiliate(6) |
— |
1,425 |
Adjusted EBITDA |
$ 56,580 |
$ 48,798 |
Adjusted EBITDA as a share of income |
21.7 % |
19.5 % |
Notes: |
|
(1) |
Represents discrete, project-based implementation prices related to new info know-how programs and discrete Software-as-a-Service (“SaaS”) preparations for transformational initiatives supporting merchandise planning, stock and order administration, e-commerce and omni-channel capabilities, buyer relationship administration and different key processes. |
(2) |
Represents bills related to provide chain transformation initiatives corresponding to duplicative warehousing and distribution prices, implementation prices related to new info know-how programs and different transition prices incurred in the course of the transition to a brand new distribution centre. The bills included in cost of gross sales in Q1 2024 had been $0.7 million (Q1 2023 – $nil). The bills included in promoting, normal, and administrative bills had been $0.8 million in Q1 2024 (Q1 2023 – $1.6 million). |
(3) |
Professional charges primarily incurred with respect to the Canada Revenue Agency’s (“CRA”) examination of the Company’s Canadian tax filings for the 2016 and 2018 fiscal years. |
(4) |
Represents share-based compensation in respect of our amended and restated share choice plan, long-term incentive plan, and deferred share unit plan. |
(5) |
Represents international change good points and losses. |
(6) |
Represents the Company’s share of loss from affiliate of $0.1 million for Q1 2023 and loss on the honest worth of the associated name choice for Q1 2023 of $1.3 million. |
Reconciliation of Net Income to Adjusted Net Income
(Unaudited, in 1000’s of Canadian {dollars} until in any other case famous)
Quarters Ended |
||
March 30, |
April 1, |
|
13 weeks |
13 weeks |
|
Reconciliation of internet earnings to Adjusted Net Income: |
||
Net earnings |
$ 17,518 |
$ 18,729 |
Adjustments to internet earnings: |
||
Information know-how transformation prices(1) |
2,132 |
722 |
Business transformation prices(2) |
4,156 |
1,580 |
Other skilled charges(3) |
456 |
— |
Share-based compensation(4) |
3,069 |
1,001 |
Loss on international change(5) |
397 |
311 |
Investment in affiliate(6) |
— |
1,425 |
Tax impact of changes to internet earnings |
(2,394) |
(816) |
Adjusted Net Income |
$ 25,334 |
$ 22,952 |
Adjusted Net Income as a share of income |
9.7 % |
9.2 % |
Adjusted Net Income per Diluted Share |
$ 0.35 |
$ 0.32 |
Notes: |
|
(1) |
Represents discrete, project-based implementation prices related to new info know-how programs and discrete SaaS preparations for transformational initiatives supporting merchandise planning, stock and order administration, e-commerce and omni-channel capabilities, buyer relationship administration and different key processes. |
(2) |
Represents bills related to provide chain transformation initiatives corresponding to duplicative warehousing and distribution prices, implementation prices related to new info know-how programs, and different transition prices incurred in the course of the transition to a brand new distribution centre. This additionally contains duplicative depreciation expense on property and tools and right-of-use belongings, and curiosity expense on lease liabilities. The bills included in cost of gross sales in Q1 2024 had been $2.4 million (Q1 2023 – $nil). The bills included in promoting, normal, and administrative bills had been $0.8 million in Q1 2024 (Q1 2023 – $1.6 million). The curiosity expense on the lease legal responsibility in Q1 2024 was $1.0 million (Q1 2023 – $nil). |
(3) |
Professional charges primarily incurred with respect to the CRA’s examination of the Company’s Canadian tax filings for the 2016 and 2018 fiscal years. |
(4) |
Represents share-based compensation in respect of our amended and restated share choice plan, long-term incentive plan, and deferred share unit plan. |
(5) |
Represents international change good points and losses. |
(6) |
Represents the Company’s share of loss from affiliate of $0.1 million for Q1 2023 and loss on the honest worth of the associated name choice for Q1 2023 of $1.3 million. |
Condensed Interim Consolidated Statements of Cash Flows
(Unaudited, in 1000’s of Canadian {dollars})
Quarters Ended |
||
March 30, |
April 1, |
|
13 weeks |
13 weeks |
|
Cash supplied by (utilized in): |
||
Operating actions: |
||
Net earnings for the interval |
$ 17,518 |
$ 18,729 |
Adjustments for objects not affecting money: |
||
Depreciation and amortization |
16,119 |
10,628 |
Deferred franchise charges |
(154) |
83 |
Gain on disposal of property and tools |
(327) |
(137) |
(Gain) loss on sale of right-of-use belongings |
(2) |
355 |
Loss on international change |
397 |
311 |
Loss on monetary devices |
— |
1,302 |
Share-based compensation expense |
3,069 |
1,001 |
Share of loss from affiliate |
— |
123 |
Interest bills, internet |
8,555 |
6,907 |
Income tax expense |
6,829 |
7,495 |
Income taxes paid |
(7,090) |
(24,410) |
Changes in non-cash working working capital: |
||
Accounts receivable |
(3,056) |
648 |
Inventories |
(7,707) |
(21,704) |
Prepaid bills |
8,702 |
2,921 |
Accounts payable and accrued liabilities |
2,031 |
955 |
Net money supplied by working actions |
44,884 |
5,207 |
Financing actions: |
||
Proceeds from train of share choices |
— |
608 |
Repayment of 2021 Term Facility |
(4,437) |
(32,438) |
Interest paid on long-term debt |
(5,828) |
(1,773) |
Repayment of principal on lease liabilities |
(15,623) |
(17,879) |
Interest paid on lease liabilities |
(5,772) |
(3,204) |
Standby letter of credit score dedication charges |
— |
(316) |
Net money utilized in financing actions |
(31,660) |
(55,002) |
Investing actions: |
||
Purchases of property and tools |
(12,310) |
(10,718) |
Purchase of intangible belongings |
(728) |
(543) |
Proceeds on disposal of property and tools |
1,026 |
283 |
Right-of-use asset preliminary direct prices |
(590) |
(468) |
Tenant allowances |
850 |
427 |
Notes receivable |
157 |
66 |
Lease receivables |
8,391 |
7,213 |
Interest acquired on lease receivables and different |
3,007 |
2,975 |
Net money utilized in investing actions |
(197) |
(765) |
Effect of change fee on money |
(321) |
(224) |
Net improve (lower) in money |
12,706 |
(50,784) |
Cash, starting of interval |
28,444 |
63,034 |
Cash, finish of interval |
$ 41,150 |
$ 12,250 |
Free Cash Flows
(Unaudited, expressed in 1000’s of Canadian {dollars})
Quarters Ended |
||
March 30, |
April 1, |
|
13 weeks |
13 weeks |
|
Cash supplied by working actions |
$ 44,884 |
$ 5,207 |
Cash utilized in investing actions |
(197) |
(765) |
Repayment of principal on lease liabilities |
(15,623) |
(17,879) |
Interest paid on lease liabilities |
(5,772) |
(3,204) |
Notes receivable |
(157) |
(66) |
Free Cash Flow |
$ 23,135 |
$ (16,707) |
Condensed Interim Consolidated Statements of Financial Position
(Unaudited, expressed in 1000’s of Canadian {dollars})
As at March 30, |
As at December 30, |
|
Assets |
||
Current belongings: |
||
Cash |
$ 41,150 |
$ 28,444 |
Accounts and different receivables |
31,010 |
27,875 |
Inventories, internet |
129,776 |
122,069 |
Income taxes recoverable |
6,372 |
6,012 |
Prepaid bills and different belongings |
10,701 |
19,403 |
Current portion of lease receivables |
35,006 |
34,332 |
Total present belongings |
254,015 |
238,135 |
Non-current belongings: |
||
Long-term lease receivables |
158,892 |
159,101 |
Right-of-use belongings, internet |
242,147 |
237,941 |
Property and tools, internet |
127,928 |
120,493 |
Intangible belongings, internet |
52,007 |
52,205 |
Goodwill |
97,562 |
97,562 |
Deferred tax belongings |
7,230 |
7,230 |
Other belongings |
4,139 |
4,240 |
Total non-current belongings |
689,905 |
678,772 |
Total belongings |
$ 943,920 |
$ 916,907 |
Liabilities and shareholders’ fairness |
||
Current liabilities: |
||
Accounts payable and accrued liabilities |
$ 103,493 |
$ 88,416 |
Provisions |
669 |
669 |
Current portion of deferred franchise charges |
1,359 |
1,344 |
Current portion of lease liabilities |
65,699 |
64,068 |
Current portion of long-term debt |
17,750 |
17,750 |
Total present liabilities |
188,970 |
172,247 |
Non-current liabilities: |
||
Long-term deferred franchise charges |
4,131 |
4,166 |
Long-term lease liabilities |
384,958 |
379,833 |
Long-term debt |
271,320 |
275,474 |
Deferred tax liabilities |
8,864 |
8,864 |
Other liabilities |
2,016 |
3,977 |
Provisions |
2,647 |
2,626 |
Total non-current liabilities |
673,936 |
674,940 |
Total liabilities |
862,906 |
847,187 |
Shareholders’ fairness: |
||
Common shares |
321,752 |
321,752 |
Contributed surplus |
8,514 |
6,877 |
Deficit |
(249,111) |
(258,768) |
Currency translation reserve |
(141) |
(141) |
Total shareholders’ fairness |
81,014 |
69,720 |
Total liabilities and shareholders’ fairness |
$ 943,920 |
$ 916,907 |
SOURCE Pet Valu Canada Inc.