Grows Q2 Revenue by 3.5%, Increases Adjusted
EBITDA(1) by 7%, and Updates 2024 Outlook
MARKHAM,
ON, Aug. 6, 2024 /CNW/ - Pet Valu Holdings
Ltd. ("Pet Valu" or the "Company") (TSX: PET), the leading
Canadian specialty retailer of pet food and pet-related supplies,
today announced its financial results for the second
quarter ended June 29, 2024.
Second Quarter Highlights
- System-wide sales(2) were $353.7 million, an increase of 2.8% versus the
prior year. Same-store sales growth(2) was
nil.
- Revenue was $265.2 million, up
3.5% versus the prior year, similar to system-wide sales
growth.
- Adjusted EBITDA was $57.7
million, up 7.3% versus the prior year, representing 21.8%
of revenue. Operating income was $33.8
million, down 16.0% versus the prior year.
- Net income was $17.8 million,
down from $24.1 million in the prior
year.
- Adjusted Net Income(1) was $25.9 million or $0.36 per diluted share, compared to $26.3 million or $0.36 per diluted share, respectively, in the
prior year.
- Opened 5 new stores and ended the quarter with 799 stores
across the network.
- The Board of Directors of the Company declared a dividend of
$0.11 per common share.
2024 Outlook
- The Company expects revenue between $1.08 and $1.11
billion, supported by 40-50 new store openings and flat
same-store sales growth, Adjusted EBITDA between $243 and $248
million, and Adjusted Net Income per Diluted
Share(3) between $1.50 and $1.55.
"Our business continued to deliver solid profitability and
revenue growth while successfully implementing key strategic
initiatives in second quarter, including launching our upgraded
digital platform as well as our nationwide rollout of Performatrin
Culinary frozen raw and gently-cooked products," said Richard Maltsbarger, President and Chief
Executive Officer of Pet Valu.
"We have continued this momentum into the summer, having
activated our goods-to-picker automation in our new GTA
distribution centre and opened our 800th store in July," continued
Mr. Maltsbarger. "Our updated 2024 outlook reflects the
evolving consumer backdrop together with the steps we are taking to
maintain our industry leadership."
Financial Results for the Second Quarter Fiscal 2024
All comparative figures below are for the 13-week period
ended June 29, 2024, compared to the 13-week period ended
July 1, 2023.
Revenue was $265.2 million
in Q2 2024, an increase of $8.9
million, or 3.5%, compared to $256.4
million in Q2 2023. The increase in revenue was mostly
driven by growth in franchise and other revenues.
Same-store sales growth was nil in Q2 2024 primarily
driven by 2.5% increase in same-store average spend per transaction
growth and partially offset by a 2.4% decrease in same-store
transactions. This is compared to same-store sales growth of 6.0%
in Q2 2023, which primarily consisted of 4.8% increase in
same-store average spend per transaction growth and a 1.2% increase
in same-store transactions.
Gross profit decreased by $4.4
million, or 4.8%, to $87.7
million in Q2 2024, compared to $92.1
million in Q2 2023. Gross profit margin was 33.1% in Q2
2024, compared to 35.9% in Q2 2023. Excluding costs related to the
supply chain transformation of 1.1% in Q2 2024 and 0.2% in Q2 2023,
the gross profit margin was 34.2% and 36.1% in Q2 2024 and Q2 2023,
respectively, and decreased by 1.9%. The decrease was primarily
driven by: (i) higher distribution and occupancy costs from the new
Greater Toronto Area
("GTA") distribution centre; (ii) higher wholesale merchandise
sales; and (iii) higher discounts related to planned promotional
activity.
Selling, general and administrative ("SG&A") expenses
were $53.9 million in Q2 2024, an
increase of $2.0 million, or 3.9%,
compared to $51.9 million in Q2 2023.
SG&A expenses represented 20.3% and 20.2% of total revenue for
Q2 2024 and Q2 2023, respectively. The increase of $2.0 million in SG&A expenses was primarily
due to: (i) higher technology expenditures from project-based
implementation costs associated with new systems; and (ii) higher
depreciation and amortization from store growth and investments in
other assets; partially offset by (iii) higher gain on sale of
assets for re-franchised stores.
Adjusted EBITDA increased by $3.9 million, or 7.3%, to $57.7 million in Q2 2024, compared to
$53.8 million in Q2 2023. Adjusted
EBITDA excludes $5.0 million of
overall net higher costs from business transformation, information
technology transformation costs, share-based compensation, loss on
foreign exchange, investment in associate, and other professional
fees. These costs were partially offset by lower
EBITDA(1) of $1.1
million in Q2 2024 compared to Q2 2023. Adjusted EBITDA as a
percentage of revenue(3) was 21.8% and 21.0%
in Q2 2024 and Q2 2023, respectively.
Net interest expense was $8.7
million in Q2 2024, an increase of $1.5 million, or 21.2%, compared to $7.2 million in Q2 2023. The increase was
primarily driven by higher interest expense on lease liabilities
resulting from the new GTA distribution centre and the new Metro
Vancouver Region ("MVR") distribution centre.
Income taxes were $7.0 million in Q2 2024 compared to
$9.0 million in Q2 2023, a
decrease of $2.0 million year over
year. The decrease in income taxes was primarily the result of
lower taxable earnings in Q2 2024. The effective income tax rate
was 28.2% in Q2 2024 compared to 27.1% in Q2 2023. The Q2 2024 and
Q2 2023 effective tax rate was higher than the blended statutory
rate of 26.5% primarily due to non-deductible expenses.
Net income decreased by $6.2
million to $17.8 million
in Q2 2024, compared to $24.1 million in Q2 2023. The decrease in
net income is primarily explained by the lower operating income and
higher net interest expense partially offset by lower income taxes,
as described above.
Adjusted Net Income decreased by $0.4 million to $25.9
million in Q2 2024, compared to $26.3
million in Q2 2023. The year over year decrease results from
the factors described above and the adjustment for the duplicative
depreciation expense on property and equipment and right-of-use
assets, and interest expense on lease liabilities related to the
supply chain transformation initiatives in Q2 2024. Adjusted Net
Income as a percentage of revenue(3) was 9.8% in Q2 2024
and 10.2% in Q2 2023, respectively.
Adjusted Net Income per Diluted Share was
$0.36 in Q2 2024 and in Q2 2023,
respectively, primarily due to changes in Adjusted Net Income and
the factors described above.
Cash at the end of the second quarter totaled
$24.1 million.
Free Cash Flow(1) amounted to $7.7 million in Q2 2024 compared to
$13.0 million in Q2 2023, a
decrease of $5.3 million
primarily driven by a decrease in cash from operating activities
and an increase in payments of principal and interest on lease
liabilities due to the new GTA and MVR distribution centres and
store network expansion; partially offset by a decrease in cash
used for investing activities.
Inventory at the end of Q2 2024 was $133.6 million compared to $122.1 million at the end of Q4 2023, an
increase of $11.5 million primarily
to support the growth of our store network, and due to timing of
purchases.
Dividends
On August 5, 2024, the Board of
Directors of the Company declared a dividend of $0.11 per common share payable on September 16, 2024 to holders of common shares of
record as at the close of business on August
30, 2024.
Outlook
Factoring in Q1 2024 and Q2 2024 performance, together with
subdued expectations for an improved macro-economic backdrop in the
back half of the year, the Company expects to achieve the following
for full year 2024:
- Revenue between $1.08 and
$1.11 billion, supported by 40 to 50
new store openings, higher wholesale merchandise sales penetration
with Chico franchisees, and approximately flat same-store sales
growth;
- Adjusted EBITDA between $243 and
$248 million, supported by operating
expense leverage, partially offset by pricing investment;
- Adjusted Net Income per Diluted Share between $1.50 and $1.55,
which incorporates approximately $20
million pre-tax, or $0.20 per
diluted share, of incremental depreciation and lease liability
interest expense associated with the new GTA and MVR distribution
centres;
- Business transformation costs of approximately $17 million pre-tax, information technology costs
of approximately $7 million pre-tax,
and share-based compensation of approximately $12 million pre-tax, all of which are excluded
from Adjusted EBITDA and Adjusted Net Income per Diluted Share;
and
- Net Capital Expenditures(1) of approximately
$50 million, roughly half of which is
attributable to investments in the Company's supply chain
transformation.
(1)
|
This is a non-IFRS
financial measure. Non-IFRS financial measures are not recognized
measures under IFRS and do not have standardized meanings
prescribed by IFRS. They are therefore unlikely to be comparable to
similar measures presented by other companies. Refer to "Non-IFRS
and Other Financial Measures" and "Selected Consolidated Financial
Information" below for a reconciliation of the non-IFRS measures
(except for Net Capital Expenditures) used in this release to the
most comparable IFRS measures. Also refer to 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" in the MD&A for the second
quarter ended June 29, 2024, incorporated by reference herein, for
further details concerning EBITDA, Adjusted EBITDA, Adjusted Net
Income, Free Cash Flow, and Net Capital Expenditures including
definitions and reconciliations to the relevant reported IFRS
measure.
|
(2)
|
This is a supplementary
financial measure. Refer to "Non-IFRS and Other Financial Measures"
below and to the section entitled "How We Assess the Performance of
our Business" in the MD&A for the second quarter ended June 29,
2024 for the definitions of supplementary financial
measures.
|
(3)
|
This is a non-IFRS
ratio. Non-IFRS ratios are not recognized measures under IFRS and
do not have standardized meanings prescribed by IFRS. They are
therefore unlikely to be comparable to similar measures presented
by other companies. Refer to "Non-IFRS and Other Financial
Measures" below and to the section entitled "How We Assess the
Performance of our Business" in the MD&A for the second quarter
ended June 29, 2024 for the definitions of non-IFRS ratios and each
non-IFRS measure that is used as a component of such non-IFRS
ratios.
|
Conference Call Details
A conference call to discuss the Company's second quarter
results is scheduled for August 6,
2024, at 8:30 a.m. ET. To
access Pet Valu's conference call, please dial 1-833-950-0062 (ID:
683662). A live webcast of the call will also be available through
the Events & Presentations section of the Company's website at
https://investors.petvalu.com/.
For those unable to participate, a playback will be available
shortly after the conclusion of the call by dialing 1-866-813-9403
(ID: 534270) and will be accessible until August 13, 2024. The webcast will also be
archived and available through the Events & Presentations
section of the Company's website at
https://investors.petvalu.com/.
About Pet Valu
Pet Valu is Canada's leading
retailer of pet food and pet-related supplies with over 800
corporate-owned or franchised locations across the country. For
more than 45 years, Pet Valu has earned the trust and loyalty of
pet parents by offering knowledgeable customer service, a premium
product offering and engaging in-store services. Through its
neighbourhood stores and digital platform, Pet Valu offers more
than 9,000 competitively-priced products, including a broad
assortment of premium, super premium, holistic and award-winning
proprietary brands. The Company is headquartered in Markham, Ontario and its shares trade on the
Toronto Stock Exchange (TSX: PET). To learn more, please visit:
www.petvalu.ca.
Non-IFRS and Other Financial Measures
This press release makes reference to certain non-IFRS measures
and non-IFRS ratios. These measures and ratios are not recognized
measures under IFRS and do not have a standardized meaning
prescribed by IFRS. They are therefore unlikely to be comparable to
similar measures presented by other companies. Rather, these
measures are provided as additional information to complement IFRS
measures by providing further understanding of the Company's
results of operations from management's perspective. Accordingly,
they should not be considered in isolation nor as a substitute for
analysis of the Company's financial information reported under
IFRS. Pet Valu uses non-IFRS measures, including "EBITDA",
"Adjusted EBITDA", "Adjusted Net Income", "Free Cash Flow" and "Net
Capital Expenditures", and non-IFRS ratios, including "Adjusted
EBITDA as a percentage of revenue", "Adjusted Net Income as a
percentage of revenue", and "Adjusted Net Income per Diluted
Share". This press release also makes reference to certain
supplementary financial measures that are commonly used in the
retail industry, including "System-wide sales", "Same-store sales",
"Same-store sales growth", and "Same-store average spend per
transaction growth". These non-IFRS measures, non-IFRS ratios and
supplementary financial measures are used to provide investors with
supplemental measures of Pet Valu's operating performance and thus
highlight trends in its core business that may not otherwise be
apparent when relying solely on IFRS financial measures. The
Company also believes that securities analysts, investors and other
interested parties frequently use non-IFRS measures, non-IFRS
ratios and these supplementary financial measures in the evaluation
of issuers. Management uses non-IFRS measures, non-IFRS ratios and
supplementary financial measures in order to facilitate operating
performance comparisons from period to period, to prepare annual
operating budgets and to determine components of management
compensation. Refer to the MD&A for the second quarter ended
June 29, 2024 for further information on non-IFRS measures,
non-IFRS ratios (including each non-IFRS measure that is used as a
component of such non-IFRS ratios) and supplementary measures,
including for their definition and, for non-IFRS measures, a
reconciliation to the most comparable IFRS measure.
Forward-Looking Information
Some of the information contained in this press release is
forward-looking information. Forward-looking information is
provided as at the date of this press release and is based on
management's opinions, estimates and assumptions in light of its
experience and perception of historical trends, current trends,
current conditions and expected future developments, as well as
other factors that management believes appropriate and reasonable
in the circumstances. Such forward-looking information is intended
to provide information about management's current expectations and
plans, and may not be appropriate for other purposes. Pet Valu does
not undertake to update any such forward-looking information
whether as a result of new information, future events or otherwise,
except as required under applicable Canadian securities laws.
Actual results and the timing of events may differ materially from
those anticipated in the forward-looking information as a result of
various factors. Particularly, information regarding our
expectations of future results, targets, performance achievements,
prospects or opportunities, including the information under the
headings "2024 Outlook" and "Outlook" in this press release, is
"future-oriented financial information" or a "financial outlook"
within the meaning of applicable securities legislation, which is
based on the factors and assumptions, and subject to the risks, as
set out herein and in the Company's annual information form dated
March 4, 2024 ("AIF"). In some cases,
forward-looking information can be identified by the use of
forward-looking terminology such as "plans", "targets", "expects"
or "does not expect", "is expected", "an opportunity exists",
"budget", "scheduled", "estimates", "outlook", "forecasts",
"projection", "prospects", "strategy", "intends", "anticipates",
"does not anticipate", "believes", "continue", or variations of
such words and phrases or statements that certain actions, events
or results "may", "could", "would", "should", "might", "will",
"will be taken", "occur" or "be achieved". In addition, any
statements that refer to expectations, intentions, projections or
other characterizations of future events or circumstances contain
forward-looking information.
Many factors could cause our actual results, level of activity,
performance or achievements, future events or developments, or
outlook to differ materially from those expressed or implied by the
forward-looking information, including, without limitation, the
factors discussed in the "Risk Factors" section of the AIF. A copy
of the AIF and the Company's other publicly filed documents can be
accessed under the Company's profile on SEDAR+ at
www.sedarplus.ca.
The Company cautions that the list of risk factors and
uncertainties described in the AIF is not exhaustive and other
factors could also adversely affect its results. Readers are urged
to consider the risks, uncertainties and assumptions carefully in
evaluating forward-looking information and are cautioned not to
place undue reliance on such information.
SELECTED CONSOLIDATED FINANCIAL INFORMATION
Condensed Interim Consolidated Statements of Income and
Comprehensive Income
(Unaudited, expressed in thousands of Canadian dollars, except per
share amounts)
|
Quarters
Ended
|
Year to Date
Ended
|
|
June 29,
2024
|
July 1,
2023
|
June 29,
2024
|
July 1,
2023
|
|
13
weeks
|
13
weeks
|
26
weeks
|
26
weeks
|
|
|
|
|
|
Revenue:
|
|
|
|
|
Retail
sales
|
$
100,157
|
$
103,012
|
$
200,466
|
$
205,031
|
Franchise and other
revenues
|
165,071
|
153,361
|
325,548
|
301,634
|
Total
revenue
|
265,228
|
256,373
|
526,014
|
506,665
|
|
|
|
|
|
Cost of
sales
|
177,535
|
164,268
|
350,970
|
327,346
|
Gross
profit
|
87,693
|
92,105
|
175,044
|
179,319
|
|
|
|
|
|
Selling, general and
administrative expenses
|
53,897
|
51,881
|
107,949
|
104,228
|
Total operating
income
|
33,796
|
40,224
|
67,095
|
75,091
|
|
|
|
|
|
Interest expenses,
net
|
8,670
|
7,155
|
17,225
|
14,062
|
Loss (gain) on foreign
exchange
|
274
|
(113)
|
671
|
198
|
Other loss
|
—
|
133
|
—
|
1,558
|
Income before income
taxes
|
24,852
|
33,049
|
49,199
|
59,273
|
|
|
|
|
|
Income tax
expense
|
7,013
|
8,971
|
13,842
|
16,466
|
Net
income
|
17,839
|
24,078
|
35,357
|
42,807
|
|
|
|
|
|
Other comprehensive
income, net of tax:
|
|
|
|
|
Currency translation
adjustments that
may be reclassified to
net income, net of tax
|
—
|
29
|
—
|
43
|
Comprehensive income
for the period
attributable to the
shareholders of the Company
|
$ 17,839
|
$ 24,107
|
$ 35,357
|
$ 42,850
|
|
|
|
|
|
Basic net income per
share attributable to the common
shareholders
|
$
0.25
|
$
0.34
|
$
0.49
|
$
0.60
|
Diluted net income
per share attributable to the common
shareholders
|
$
0.25
|
$
0.33
|
$
0.49
|
$
0.59
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income to EBITDA and Adjusted
EBITDA
(Unaudited, in thousands of Canadian dollars unless otherwise
noted)
|
Quarters
Ended
|
Year to Date
Ended
|
|
June 29,
2024
|
July 1,
2023
|
June 29,
2024
|
July 1,
2023
|
|
13
weeks
|
13
weeks
|
26
weeks
|
26
weeks
|
Reconciliation of
net income to Adjusted EBITDA:
|
|
|
|
|
Net income
|
$ 17,839
|
$ 24,078
|
$ 35,357
|
$ 42,807
|
Depreciation and
amortization
|
16,479
|
10,904
|
32,598
|
21,532
|
Interest expenses,
net
|
8,670
|
7,155
|
17,225
|
14,062
|
Income tax
expense
|
7,013
|
8,971
|
13,842
|
16,466
|
EBITDA
|
50,001
|
51,108
|
99,022
|
94,867
|
Adjustments to
EBITDA:
|
|
|
|
|
Information technology
transformation costs(1)
|
2,341
|
429
|
4,473
|
1,151
|
Business transformation
costs(2)
|
3,004
|
948
|
4,509
|
2,528
|
Other professional
fees(3)
|
302
|
349
|
758
|
349
|
Share-based
compensation(4)
|
1,809
|
963
|
4,878
|
1,964
|
Loss (gain) on foreign
exchange(5)
|
274
|
(113)
|
671
|
198
|
Investment in
associate(6)
|
—
|
133
|
—
|
1,558
|
Adjusted
EBITDA
|
$ 57,731
|
$ 53,817
|
$
114,311
|
$
102,615
|
Adjusted EBITDA as a
percentage of revenue
|
21.8 %
|
21.0 %
|
21.7 %
|
20.3 %
|
Notes:
|
|
(1)
|
Represents discrete,
project-based implementation costs associated with new information
technology systems and discrete Software-as-a-Service ("SaaS")
arrangements for transformational initiatives supporting
merchandise planning, inventory and order management, e-commerce
and omni-channel capabilities, customer relationship management and
other key processes.
|
(2)
|
Represents expenses
associated with supply chain transformation initiatives such as
duplicative warehousing and distribution costs, implementation
costs associated with new information technology systems and other
transition costs incurred during the transition to a new
distribution centre. The expenses included in cost of sales in Q2
2024 and YTD 2024 were $1.4 million and $2.1 million, respectively
(Q2 2023 and YTD 2023 – $0.5 million, respectively). The expenses
included in selling, general, and administrative expenses in Q2
2024 and YTD 2024 were $1.4 million and $2.2 million, respectively
(Q2 2023 and YTD 2023 – $0.4 million and $2.0 million,
respectively). Additionally, business transformation costs include
$0.2 million of expenses related to other transformation
initiatives for Q2 2024 and YTD 2024, respectively (Q2 2023 and YTD
2023 - $nil, respectively).
|
(3)
|
Professional fees
primarily incurred with respect to: (i) the Canada Revenue Agency's
("CRA") examination of the Company's Canadian tax filings for the
2016 and 2018 fiscal years; and (ii) professional fees incurred
with respect to the secondary offerings of the Company's common
shares completed on June 1, 2023 (the "2023 Secondary Offering")
and May 15, 2024 (the "2024 Secondary Offering").
|
(4)
|
Represents share-based
compensation in respect of our amended and restated share option
plan, long-term incentive plan, and deferred share unit
plan.
|
(5)
|
Represents foreign
exchange gains and losses.
|
(6)
|
Represents the
Company's share of loss from associate of $0.1 million and $0.3
million for Q2 2023 and YTD 2023, respectively and loss on the fair
value of the related call option of $nil and $1.3 million for Q2
2023 and YTD 2023, respectively.
|
Reconciliation of Net Income to Adjusted Net
Income
(Unaudited, in thousands of Canadian dollars
unless otherwise noted)
|
Quarters
Ended
|
Year to Date
Ended
|
|
June 29,
2024
|
July 1,
2023
|
June 29,
2024
|
July 1,
2023
|
|
13
weeks
|
13
weeks
|
26
weeks
|
26
weeks
|
Reconciliation of
net income to Adjusted Net Income:
|
|
|
|
|
Net income
|
$ 17,839
|
$ 24,078
|
$ 35,357
|
$ 42,807
|
Adjustments to net
income:
|
|
|
|
|
Information technology
transformation costs(1)
|
2,341
|
429
|
4,473
|
1,151
|
Business transformation
costs(2)
|
5,641
|
948
|
9,797
|
2,528
|
Other professional
fees(3)
|
302
|
349
|
758
|
349
|
Share-based
compensation(4)
|
1,809
|
963
|
4,878
|
1,964
|
Loss (gain) on foreign
exchange(5)
|
274
|
(113)
|
671
|
198
|
Investment in
associate(6)
|
—
|
133
|
—
|
1,558
|
Tax effect of
adjustments to net income
|
(2,325)
|
(519)
|
(4,719)
|
(1,335)
|
Adjusted Net
Income
|
$ 25,881
|
$ 26,268
|
$ 51,215
|
$ 49,220
|
Adjusted Net Income
as a percentage of revenue
|
9.8 %
|
10.2 %
|
9.7 %
|
9.7 %
|
Adjusted Net Income
per Diluted Share
|
$
0.36
|
$
0.36
|
$
0.71
|
$
0.68
|
Notes:
|
|
(1)
|
Represents discrete,
project-based implementation costs associated with new information
technology systems and discrete SaaS arrangements for
transformational initiatives supporting merchandise planning,
inventory and order management, e-commerce and omni-channel
capabilities, customer relationship management and other key
processes.
|
(2)
|
Represents expenses
associated with supply chain transformation initiatives such as
duplicative warehousing and distribution costs, implementation
costs associated with new information technology systems, and other
transition costs incurred during the transition to a new
distribution centre. This also includes duplicative depreciation
expense on property and equipment and right-of-use assets, and
interest expense on lease liabilities. The expenses included in
cost of sales in Q2 2024 and YTD 2024 were $3.0 million and
$5.4 million, respectively (Q2 2023 and YTD 2023 – $0.5 million,
respectively). The expenses included in selling, general, and
administrative expenses in Q2 2024 and YTD 2024 were $1.4 million
and $2.2 million, respectively (Q2 2023 and YTD 2023 – $0.4 million
and 2.0 million, respectively). The interest expense on the lease
liability in Q2 2024 and YTD 2024 was $1.0 million and $2.0
million, respectively (Q2 2023 and YTD 2023 – $nil, respectively).
Additionally, business transformation costs include $0.2 million of
expenses related to other transformation initiatives for Q2 2024
and YTD 2024, respectively (Q2 2023 and YTD 2023 - $nil,
respectively).
|
(3)
|
Professional fees
primarily incurred with respect to: (i) the CRA's examination of
the Company's Canadian tax filings for the 2016 and 2018 fiscal
years; and (ii) professional fees incurred with respect to the 2023
Secondary Offering and 2024 Secondary Offering.
|
(4)
|
Represents share-based
compensation in respect of our amended and restated share option
plan, long-term incentive plan, and deferred share unit
plan.
|
(5)
|
Represents foreign
exchange gains and losses.
|
(6)
|
Represents the
Company's share of loss from associate of $0.1 million and $0.3
million for Q2 2023 and YTD 2023, respectively and loss on the fair
value of the related call option of $nil and $1.3 million for Q2
2023 and YTD 2023, respectively.
|
Condensed Interim Consolidated Statements of Cash
Flows
(Unaudited, in thousands of Canadian dollars)
|
Quarters
Ended
|
Year to Date
Ended
|
|
June 29,
2024
|
July 1,
2023
|
June 29,
2024
|
July 1,
2023
|
|
13
weeks
|
13
weeks
|
26
weeks
|
26
weeks
|
Cash provided by
(used in):
|
|
|
|
|
Operating
activities:
|
|
|
|
|
Net income for the
period
|
$
17,839
|
$
24,078
|
$
35,357
|
$
42,807
|
Adjustments for items
not affecting cash:
|
|
|
|
|
Depreciation and
amortization
|
16,479
|
10,904
|
32,598
|
21,532
|
Deferred franchise
fees
|
61
|
(20)
|
(93)
|
63
|
Gain on disposal of
property and equipment
|
(1,283)
|
(167)
|
(1,610)
|
(304)
|
Loss on sale of
right-of-use assets
|
150
|
179
|
148
|
534
|
Loss (gain) on foreign
exchange
|
274
|
(113)
|
671
|
198
|
Loss on financial
instruments
|
—
|
—
|
—
|
1,302
|
Share-based
compensation expense
|
1,809
|
963
|
4,878
|
1,964
|
Share of loss from
associate
|
—
|
133
|
—
|
256
|
Interest expenses,
net
|
8,670
|
7,155
|
17,225
|
14,062
|
Income tax
expense
|
7,013
|
8,971
|
13,842
|
16,466
|
Income taxes
paid
|
(8,910)
|
(9,360)
|
(16,000)
|
(33,770)
|
Changes in non-cash
operating working capital:
|
|
|
|
|
Accounts
receivable
|
562
|
(1,787)
|
(2,494)
|
(1,139)
|
Inventories
|
(3,648)
|
9,424
|
(11,355)
|
(12,280)
|
Prepaid
expenses
|
(10,834)
|
641
|
(2,132)
|
3,562
|
Accounts payable and
accrued liabilities
|
3,574
|
(10,522)
|
5,605
|
(9,567)
|
Net cash provided by
operating activities
|
31,756
|
40,479
|
76,640
|
45,686
|
Financing
activities:
|
|
|
|
|
Proceeds from exercise
of share options
|
819
|
3,736
|
819
|
4,344
|
Dividends paid on
common shares
|
(15,731)
|
(14,244)
|
(15,731)
|
(14,244)
|
Repayment of 2021 Term
Facility
|
(4,438)
|
(4,436)
|
(8,875)
|
(36,874)
|
Interest paid on
long-term debt
|
(5,484)
|
(2,094)
|
(11,312)
|
(3,867)
|
Repayment of principal
on lease liabilities
|
(15,944)
|
(12,979)
|
(31,567)
|
(30,858)
|
Interest paid on lease
liabilities
|
(5,857)
|
(3,393)
|
(11,629)
|
(6,597)
|
Standby letter of
credit commitment fees
|
—
|
(347)
|
—
|
(663)
|
Net cash used in
financing activities
|
(46,635)
|
(33,757)
|
(78,295)
|
(88,759)
|
Investing
activities:
|
|
|
|
|
Business acquisition,
net of cash acquired
|
—
|
(3,000)
|
—
|
(3,000)
|
Purchases of property
and equipment
|
(14,168)
|
(16,663)
|
(26,478)
|
(27,381)
|
Purchase of intangible
assets
|
(536)
|
(1,432)
|
(1,264)
|
(1,975)
|
Proceeds on disposal
of property and equipment
|
2,230
|
918
|
3,256
|
1,201
|
Right-of-use asset
initial direct costs
|
(354)
|
(522)
|
(944)
|
(990)
|
Tenant
allowances
|
19
|
221
|
869
|
648
|
Notes
receivable
|
194
|
827
|
351
|
893
|
Lease
receivables
|
8,548
|
7,364
|
16,939
|
14,577
|
Interest received on
lease receivables and other
|
2,983
|
2,534
|
5,990
|
5,509
|
Repurchase of
franchises
|
(971)
|
(512)
|
(971)
|
(512)
|
Net cash used in
investing activities
|
(2,055)
|
(10,265)
|
(2,252)
|
(11,030)
|
Effect of exchange
rate on cash
|
(129)
|
100
|
(450)
|
(124)
|
Net decrease in
cash
|
(17,063)
|
(3,443)
|
(4,357)
|
(54,227)
|
Cash, beginning of
period
|
41,150
|
12,250
|
28,444
|
63,034
|
Cash, end of
period
|
$
24,087
|
$
8,807
|
$
24,087
|
$
8,807
|
Free Cash Flows
(Unaudited, expressed in
thousands of Canadian dollars)
|
Quarters
Ended
|
Year to Date
Ended
|
|
June 29,
2024
|
July 1,
2023
|
June 29,
2024
|
July 1,
2023
|
|
13
weeks
|
13
weeks
|
26
weeks
|
26
weeks
|
|
|
|
|
|
Cash provided by
operating activities
|
$ 31,756
|
$ 40,479
|
$ 76,640
|
$ 45,686
|
Cash used in investing
activities
|
(2,055)
|
(10,265)
|
(2,252)
|
(11,030)
|
Repayment of principal
on lease liabilities
|
(15,944)
|
(12,979)
|
(31,567)
|
(30,858)
|
Interest paid on lease
liabilities
|
(5,857)
|
(3,393)
|
(11,629)
|
(6,597)
|
Notes
receivable
|
(194)
|
(827)
|
(351)
|
(893)
|
Free Cash
Flow
|
$
7,706
|
$
13,015
|
$
30,841
|
$
(3,692)
|
Condensed Interim Consolidated Statements of Financial
Position
(Unaudited, expressed in thousands of Canadian
dollars)
|
As at June
29,
2024
|
As at December
30,
2023
|
|
|
|
Assets
|
|
|
|
|
|
Current
assets:
|
|
|
Cash
|
$
24,087
|
$
28,444
|
Accounts and other
receivables
|
30,347
|
27,875
|
Inventories,
net
|
133,600
|
122,069
|
Income taxes
recoverable
|
8,270
|
6,012
|
Prepaid expenses and
other assets
|
21,534
|
19,403
|
Current portion of
lease receivables
|
36,329
|
34,332
|
Total current
assets
|
254,167
|
238,135
|
|
|
|
Non-current
assets:
|
|
|
Long-term lease
receivables
|
165,304
|
159,101
|
Right-of-use assets,
net
|
237,465
|
237,941
|
Property and
equipment, net
|
134,528
|
120,493
|
Intangible assets,
net
|
51,552
|
52,205
|
Goodwill
|
98,337
|
97,562
|
Deferred tax
assets
|
7,230
|
7,230
|
Other
assets
|
4,001
|
4,240
|
Total non-current
assets
|
698,417
|
678,772
|
|
|
|
Total
assets
|
$
952,584
|
$
916,907
|
|
|
|
Liabilities and
shareholders' equity
|
|
|
|
|
|
Current
liabilities:
|
|
|
Accounts payable and
accrued liabilities
|
$
99,044
|
$
88,416
|
Provisions
|
258
|
669
|
Current portion of
deferred franchise fees
|
1,379
|
1,344
|
Current portion of
lease liabilities
|
67,175
|
64,068
|
Current portion of
long-term debt
|
17,750
|
17,750
|
Total current
liabilities
|
185,606
|
172,247
|
|
|
|
Non-current
liabilities:
|
|
|
Long-term deferred
franchise fees
|
4,312
|
4,166
|
Long-term lease
liabilities
|
388,152
|
379,833
|
Long-term
debt
|
267,173
|
275,474
|
Deferred tax
liabilities
|
8,864
|
8,864
|
Other
liabilities
|
2,295
|
3,977
|
Provisions
|
2,669
|
2,626
|
Total non-current
liabilities
|
673,465
|
674,940
|
|
|
|
Total
liabilities
|
859,071
|
847,187
|
|
|
|
Shareholders'
equity:
|
|
|
Common
shares
|
322,947
|
321,752
|
Contributed
surplus
|
9,849
|
6,877
|
Deficit
|
(239,142)
|
(258,768)
|
Currency translation
reserve
|
(141)
|
(141)
|
Total shareholders'
equity
|
93,513
|
69,720
|
Total liabilities
and shareholders' equity
|
$
952,584
|
$
916,907
|
|
|
|
SOURCE Pet Valu Canada Inc.