TORONTO, Nov. 18, 2014 /CNW/ - George Weston Limited (TSX:
WN) ("GWL" or the "Company") today announced its consolidated
unaudited results for the 16 weeks ended October 4, 2014. With the completion of
Loblaw Companies Limited's ("Loblaw") acquisition of Shoppers Drug
Mart Corporation ("Shoppers Drug Mart") as previously reported in
the second quarter of 2014, the Company's third quarter 2014
results include the results of Shoppers Drug Mart as well as the
associated acquisition-related accounting adjustments.
The 2014 Third Quarter Report to Shareholders of GWL is
available in the Investor Centre section of the Company's website
at weston.ca and has been filed with SEDAR and is available
at sedar.com.
2014 Third Quarter Highlights
- Sales growth of 34.7% to $13,974 million.
- Adjusted EBITDA(1) increased by $360 million to $1,101 million.
- Adjusted operating income(1) increased by
$280 million to $748 million.
- Adjusted basic net earnings per common share from continuing
operations(1) increased to $1.59 from $1.28.
- Free cash flow(1) was $194 million for the third quarter and
$588 million year-to-date.
"George Weston Limited continued to advance strategic
initiatives and focus on long term value creation for shareholders.
We are pleased with the Company's performance after two full
quarters of operations with Shoppers Drug Mart", said W. Galen Weston, Executive Chairman, George
Weston Limited.
CONSOLIDATED RESULTS OF OPERATIONS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ millions except where otherwise indicated) |
16 Weeks Ended |
|
|
|
|
40 Weeks Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the periods ended as indicated |
Oct. 4,
2014 |
|
|
Oct. 5, 2013(3) |
|
Change |
|
Oct. 4, 2014 |
|
|
Oct. 5, 2013(3) |
|
Change |
Sales |
$ |
13,974 |
|
|
$ |
10,377 |
|
34.7% |
|
$ |
32,184 |
|
|
$ |
25,663 |
|
25.4% |
|
Sales excluding Shoppers Drug
Mart |
$ |
10,587 |
|
|
$ |
10,377 |
|
2.0% |
|
$ |
26,188 |
|
|
$ |
25,663 |
|
2.0% |
EBITDA(1) |
$ |
936 |
|
|
$ |
735 |
|
27.3% |
|
$ |
1,483 |
|
|
$ |
1,919 |
|
(22.7)% |
Adjusted EBITDA(1) |
$ |
1,101 |
|
|
$ |
741 |
|
48.6% |
|
$ |
2,517 |
|
|
$ |
1,866 |
|
34.9% |
Adjusted EBITDA margin(1) |
|
7.9% |
|
|
|
7.1% |
|
|
|
|
7.8% |
|
|
|
7.3% |
|
|
|
Adjusted EBITDA(1)
excluding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shoppers Drug Mart |
$ |
746 |
|
|
$ |
741 |
|
0.7% |
|
$ |
1,881 |
|
|
$ |
1,866 |
|
0.8% |
|
Adjusted EBITDA
margin(1) excluding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shoppers Drug Mart |
|
7.0% |
|
|
|
7.1% |
|
|
|
|
7.2% |
|
|
|
7.3% |
|
|
Operating income |
$ |
415 |
|
|
$ |
461 |
|
(10.0)% |
|
$ |
351 |
|
|
$ |
1,240 |
|
(71.7)% |
Adjusted operating income(1) |
$ |
748 |
|
|
$ |
468 |
|
59.8% |
|
$ |
1,678 |
|
|
$ |
1,190 |
|
41.0% |
Adjusted operating margin(1) |
|
5.4% |
|
|
|
4.5% |
|
|
|
|
5.2% |
|
|
|
4.6% |
|
|
|
Adjusted operating
income(1) excluding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shoppers Drug Mart |
$ |
473 |
|
|
$ |
468 |
|
1.1% |
|
$ |
1,184 |
|
|
$ |
1,190 |
|
(0.5)% |
|
Adjusted operating
margin(1) excluding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shoppers Drug Mart |
|
4.5% |
|
|
|
4.5% |
|
|
|
|
4.5% |
|
|
|
4.6% |
|
|
Net interest expense and
other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
financing charges |
$ |
257 |
|
|
$ |
157 |
|
63.7% |
|
$ |
584 |
|
|
$ |
391 |
|
49.4% |
Income taxes |
$ |
28 |
|
|
$ |
80 |
|
(65.0)% |
|
$ |
(71) |
|
|
$ |
222 |
|
(132.0)% |
Net earnings (loss) from
continuing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
operations attributable to shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of the Company |
$ |
53 |
|
|
$ |
168 |
|
(68.5)% |
|
$ |
(35) |
|
|
$ |
437 |
|
(108.0)% |
Net earnings from discontinued
operations |
|
|
|
|
$ |
58 |
|
|
|
|
|
|
|
$ |
58 |
|
|
Basic net earnings (loss) per common
share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
from continuing operations ($) |
$ |
0.30 |
|
|
$ |
1.21 |
|
(75.2)% |
|
$ |
(0.54) |
|
|
$ |
3.16 |
|
(117.1)% |
Adjusted basic net earnings per
common |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share from continuing operations(1)
($) |
$ |
1.59 |
|
|
$ |
1.28 |
|
24.2% |
|
$ |
3.77 |
|
|
$ |
3.27 |
|
15.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pavi Binning, President, George
Weston Limited, commented that "We are satisfied with George Weston
Limited's third quarter results. Loblaw delivered solid performance
across its businesses and had same-store sales growth in a
competitive retail environment. Weston Foods delivered higher
volumes across all categories, however operating performance was
challenged by higher commodity and other input costs and plant
start-up costs".
GWL's third quarter 2014 adjusted basic net earnings per common
share from continuing operations(1) increased by
$0.31 compared to the same period in
2013. The improvement was due to higher adjusted operating
income(1) at Loblaw including Shoppers Drug Mart,
partially offset by higher interest expense and other financing
charges, the impact of the Company's dilution in ownership in
Loblaw as a result of shares Loblaw issued to acquire Shoppers Drug
Mart and the decline in adjusted operating income(1) at
Weston Foods.
With the completion of the acquisition of Shoppers Drug Mart in
the second quarter of 2014, there were significant
acquisition-related accounting adjustments that had a negative
impact on the Company's third quarter results, including the
recognition of the fair value increment on the acquired Shoppers
Drug Mart inventory sold of $107 million and the amortization of the
acquired Shoppers Drug Mart intangible assets of $168 million.
The Company expects these non-cash adjustments to negatively
impact its results in future periods as follows:
- annual amortization of approximately $550 million associated with the acquired
intangible assets over the next ten years and decreasing
thereafter; and
- remaining fair value increment on inventory sold of
$69 million will be recognized in the
fourth quarter of 2014.
In addition, the Company's third quarter results were negatively
impacted by the unfavourable year-over-year impact of the fair
value adjustment of the forward sale agreement for 9.6 million
Loblaw common shares and restructuring and other charges in the
amounts of $108 million and
$44 million, respectively. In
the third quarter of 2014, Loblaw recorded $46 million in restructuring and reorganization
costs primarily associated with the reduction of corporate and
store-support positions, the departure of certain executives and
the realignment of certain central office functions.
Basic net earnings per common share from continuing operations
decreased by $0.91 compared to the
same period in 2013. The decrease included the unfavourable impact
of the items described above as well as a number of other items.
For a complete list of items that impacted basic net earnings per
common share from continuing operations but that are excluded from
adjusted basic net earnings per common share from continuing
operations(1), see the "Non-GAAP Financial Measures"
section of this News Release.
REPORTABLE OPERATING SEGMENTS
Weston Foods |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ millions except where otherwise indicated) |
|
16 Weeks Ended |
|
40 Weeks Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the periods ended as indicated |
|
Oct. 4, 2014 |
|
|
Oct. 5,
2013(3) |
|
|
Oct. 4, 2014 |
|
|
Oct.
5, 2013(3) |
Sales |
|
$ |
574 |
|
|
$ |
562 |
|
|
$ |
1,454 |
|
|
$ |
1,399 |
EBITDA(1) |
|
$ |
72 |
|
|
$ |
106 |
|
|
$ |
210 |
|
|
$ |
249 |
Adjusted EBITDA(1) |
|
$ |
102 |
|
|
$ |
105 |
|
|
$ |
237 |
|
|
$ |
255 |
Adjusted EBITDA margin(1) |
|
|
17.8% |
|
|
|
18.7% |
|
|
|
16.3% |
|
|
|
18.2% |
Operating income |
|
$ |
51 |
|
|
$ |
86 |
|
|
$ |
157 |
|
|
$ |
198 |
Adjusted operating income(1) |
|
$ |
81 |
|
|
$ |
86 |
|
|
$ |
184 |
|
|
$ |
207 |
Adjusted operating margin(1) |
|
|
14.1% |
|
|
|
15.3% |
|
|
|
12.7% |
|
|
|
14.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales In the third quarter of 2014, Weston Foods
sales increased by $12 million,
or 2.1%, compared to the same period in 2013. Foreign currency
translation positively impacted sales by approximately 2.1%.
Excluding the impact of foreign currency translation, sales were
flat primarily due to an increase in volumes, offset by the
combined negative impact of pricing and changes in sales mix.
Earnings Before Interest Taxes Depreciation and
Amortization Weston Foods EBITDA(1) in the
third quarter of 2014 decreased by $34 million. The decrease was primarily due
to an insured inventory loss due to a weather event in the net
amount of $11 million, a
multi-employer pension plan ("MEPP") settlement payment of
$8 million as well as a fair
value loss on commodity derivatives of $9 million, each of which is described in
the "Non-GAAP Financial Measures" section of this News Release. In
addition, the decrease was due to the decline in underlying
operating performance described below.
Adjusted EBITDA(1) in the third quarter of 2014
decreased by $3 million, or
2.9%, compared to the same period in 2013. Adjusted EBITDA
margin(1) for the third quarter of 2014 decreased by
0.9% compared to the same period in 2013. The decrease in
adjusted EBITDA(1) was primarily due to higher commodity
and other input costs, including the negative impact of foreign
exchange, and plant start-up costs.
Operating Income Weston Foods operating income
decreased by $35 million
compared to the third quarter of 2013 and was negatively impacted
by the adjustments to EBITDA(1) described above.
Adjusted operating income(1) decreased by
$5 million, or 5.8%, compared to
the third quarter of 2013, driven by the decline in adjusted
EBITDA(1) described above and an increase in
depreciation and amortization in the third quarter of 2014 of
$2 million due to investments in
capital.
Loblaw |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ millions except where otherwise
indicated) |
|
16 Weeks Ended |
|
|
40 Weeks Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the periods ended as
indicated |
|
Oct. 4,
2014 |
|
|
Oct. 5,
2013(3) |
|
|
Oct. 4, 2014 |
|
|
Oct.
5, 2013(3) |
Sales |
|
$ |
13,599 |
|
|
$ |
10,009 |
|
|
$ |
31,198 |
|
|
$ |
24,731 |
|
Sales excluding Shoppers Drug
Mart |
|
$ |
10,212 |
|
|
$ |
10,009 |
|
|
$ |
25,202 |
|
|
$ |
24,731 |
EBITDA(1) |
|
$ |
833 |
|
|
$ |
617 |
|
|
$ |
1,228 |
|
|
$ |
1,637 |
Adjusted EBITDA(1) |
|
$ |
999 |
|
|
$ |
636 |
|
|
$ |
2,280 |
|
|
$ |
1,611 |
Adjusted EBITDA
margin(1) |
|
|
7.3% |
|
|
|
6.4% |
|
|
|
7.3 % |
|
|
|
6.5% |
|
Adjusted EBITDA(1)
excluding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shoppers Drug Mart |
|
$ |
644 |
|
|
$ |
636 |
|
|
$ |
1,644 |
|
|
$ |
1,611 |
|
Adjusted EBITDA
margin(1) excluding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shoppers Drug Mart |
|
|
6.3% |
|
|
|
6.4% |
|
|
|
6.5% |
|
|
|
6.5% |
Operating income |
|
$ |
333 |
|
|
$ |
363 |
|
|
$ |
149 |
|
|
$ |
1,009 |
Adjusted operating
income(1) |
|
$ |
667 |
|
|
$ |
382 |
|
|
$ |
1,494 |
|
|
$ |
983 |
Adjusted operating
margin(1) |
|
|
4.9% |
|
|
|
3.8% |
|
|
|
4.8% |
|
|
|
4.0% |
|
Adjusted operating
income(1) excluding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shoppers Drug Mart |
|
$ |
392 |
|
|
$ |
382 |
|
|
$ |
1,000 |
|
|
$ |
983 |
|
Adjusted operating
margin(1) excluding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shoppers Drug Mart |
|
|
3.8% |
|
|
|
3.8% |
|
|
|
4.0% |
|
|
|
4.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales Loblaw sales in the third quarter of 2014
increased by $3,590 million, or
35.9%, compared to the third quarter of 2013, and included
$3,387 million in sales related
to Shoppers Drug Mart. Excluding Shoppers Drug Mart, Retail sales
increased by 2.2% and same-store sales growth was 2.6% (2013 -
0.4%). Loblaw's average quarterly internal food price index was in
line with (2013 - lower than) the average quarterly national food
price inflation of 2.8% (2013 - 0.9%) as measured by "The
Consumer Price Index for Food Purchased from Stores". In the last
twelve months, corporate and franchise store square footage
remained flat (2013 - increase of 1.2%).
Gross Profit Loblaw's Retail gross profit increased
by $1,268 million to
$3,366 million in the third
quarter of 2014 from $2,098 million in the same period in 2013.
The increase included:
- $1,323 million of gross
profit generated by Shoppers Drug Mart; partially offset by
- the negative impact of the recognition of the fair value
increment on inventory sold of $107 million recorded on the acquisition of
Shoppers Drug Mart.
Excluding the above impacts, Retail gross profit increased by
$52 million, or 2.5%, in the
third quarter of 2014 compared to the same period in 2013, driven
by higher sales. While Retail gross profit percentage remained flat
at 21.5%, retail margins decreased, driven by inflationary
pressures, and shrink was higher due to continued investments in
fresh assortment. Synergies and lower transportation costs fully
offset these decreases.
Earnings Before Interest Taxes Depreciation and
Amortization Loblaw EBITDA(1) increased by
$216 million compared to the
third quarter of 2013, and was negatively impacted by a number of
items, including the fair value increment on inventory sold noted
in gross profit above and restructuring and other charges. For a
complete list of items that impacted EBITDA(1) but that
are excluded from adjusted EBITDA(1), see the "Non-GAAP
Financial Measures" section of this News Release.
Loblaw adjusted EBITDA(1) increased by $363 million to $999 million in the third quarter of 2014
from the same period in 2013, and included $355 million of adjusted
EBITDA(1) related to Shoppers Drug Mart. Excluding
Shoppers Drug Mart, adjusted EBITDA(1) increased by
$8 million compared to the third
quarter of 2013, primarily driven by an increase in Retail due to
higher gross profit as described above, partially offset by costs
related to certain of Loblaw's emerging businesses, synergy related
costs, higher marketing investments and an increase in other
operating costs. Excluding Shoppers Drug Mart, adjusted EBITDA
margin(1) was 6.3% compared to 6.4% in the same period
in 2013.
Operating Income Loblaw operating income in the
third quarter of 2014 decreased by $30 million compared to the third quarter of
2013, and was negatively impacted by the adjustments to
EBITDA(1) described above and the amortization of
intangible assets acquired with Shoppers Drug Mart. For a complete
list of items that impacted operating income but that are excluded
from adjusted operating income(1), see the "Non-GAAP
Financial Measures" section of this News Release.
Adjusted operating income(1) increased by
$285 million, or 74.6%, in the
third quarter of 2014 compared to the same period in 2013, and
included $275 million of
adjusted operating income(1) related to Shoppers Drug
Mart. Excluding Shoppers Drug Mart, adjusted operating
income(1) increased by $10 million and was positively impacted by
an increase in Retail adjusted EBITDA(1) described above
and a decrease in depreciation and amortization of $2 million.
NET INTEREST EXPENSE AND OTHER FINANCING CHARGES
In the third quarter of 2014, net interest expense and other
financing charges increased by $100 million to $257 million compared to the same period in
2013. Excluding the impacts described below, net interest expense
and other financing charges increased by $61 million, driven by higher interest on
long term debt, primarily as a result of debt incurred by Loblaw to
finance its acquisition of Shoppers Drug Mart and distributions
paid by Choice Properties Real Estate Investment Trust ("Choice
Properties") on its Trust Units held by unitholders other than the
Company.
Net interest expense and other financing charges was negatively
impacted when compared to the same period in 2013 as a result of
the following:
- the unfavourable year-over-year impact of $108 million for the fair value adjustment
of the forward sale agreement for 9.6 million Loblaw common
shares; and
- a charge of $4 million (2013
- nil) related to the accelerated amortization of deferred
financing costs.
These impacts were partially offset by:
- the favourable year-over-year impact of $11 million for the fair value adjustment of the
Trust Unit liability;
- Choice Properties' initial public offering ("IPO") transaction
costs of $43 million incurred in
the third quarter of 2013;
- early debt settlement costs of $18 million incurred by Loblaw in the third
quarter of 2013; and
- net financing charges of $1 million related to the acquisition of
Shoppers Drug Mart, incurred in the third quarter of 2013.
INCOME TAXES
In the third quarter of 2014, income tax expense decreased to
$28 million from $80 million, and the effective income tax
rate decreased to 17.7% from 26.3%, compared to the same period in
2013. The decrease in the effective income tax rate was primarily
attributable to an increase in non-taxable foreign currency
translation gains and a decrease in certain non-deductible
amounts.
ADJUSTED DEBT(1)
The Company's adjusted debt(1) increased significantly
in the second quarter of 2014 as a result of Loblaw's acquisition
of Shoppers Drug Mart. On closing of the acquisition, adjusted
debt(1) increased to approximately $12.1 billion.
Since the acquisition, the Company has made progress and is on
track towards its debt reduction targets. Adjusted
debt(1) was $11.8 billion
as at the end of the third quarter of 2014, a decrease of
approximately $350 million.
Since closing of the acquisition, Loblaw has repaid $1.95 billion of its $3.5 billion term loan and a $350 million medium term note ("MTN"). These
repayments were partially offset by $1.5 billion related to Loblaw's sale of
Choice Properties transferor notes to third parties, the Company's
issuance of a $200 million MTN,
credit facility draws by Choice Properties of $77 million and other indebtedness.
FREE CASH FLOW(1)
Free cash flow(1) was $194 million in the third quarter of 2014
compared to $34 million in the
same period in 2013. The $160 million increase was primarily due to
higher cash earnings driven by Shoppers Drug Mart, partially offset
by higher interest payments and higher fixed asset purchases.
ACQUISITION OF SHOPPERS DRUG MART CORPORATION
Loblaw expects to achieve annualized synergies of $300 million in the third full year
following the close of the acquisition of Shoppers Drug Mart (net
of related costs). First year synergies are being generated
primarily from improved cost of inventories sold and from
purchasing efficiencies in goods not for resale. In the third
quarter of 2014 and year-to-date, Loblaw realized net synergies of
approximately $44 million and
$52 million, respectively,
primarily in cost of inventories sold.
Pursuant to a Consent Agreement reached with the Competition
Bureau in the first quarter of 2014, Loblaw was required to divest
16 Shoppers Drug Mart stores, two of its franchise grocery stores
and nine of its in-store pharmacies. In the third quarter of 2014,
two Loblaw franchise grocery stores and two Shoppers Drug Mart
stores were sold, and the nine Loblaw in-store pharmacies were
licensed to unrelated parties. This resulted in a net gain of
$2 million to Loblaw recorded in
operating income. Subsequent to the end of the third quarter of
2014, the Competition Bureau approved the sale of an additional ten
Shoppers Drug Mart stores of which five sales have been
completed.
As a result of the acquisition, GWL's ownership interest in
Loblaw decreased from approximately 63% to approximately 46%. The
Company remains the controlling shareholder and continues to
consolidate Loblaw.
OUTLOOK(2)
The outlook reflects the underlying operating performance of the
Company's operating segments as discussed below.
Weston Foods expects a slight decline in adjusted operating
income(1) in the fourth quarter of 2014 when compared to
the same period in 2013 before including the positive impact of the
53rd week.
In the third quarter of 2014, Loblaw continued to execute on its
strategy and delivered solid financial and operational performance
in a very competitive trading environment that saw supermarket
square footage growth moderate and greater predictability in
regulatory drug reform. Loblaw expects these industry and business
trends to continue for the balance of the year. As a result, for
2014, Loblaw expects its business divisions to achieve financial
and operational performance, on an adjusted basis and excluding
synergies, in line with 2013 performance trends. Loblaw also
remains on track to achieve $100 million in net synergies in the first
twelve months following the acquisition of Shoppers Drug Mart.
DECLARATION OF QUARTERLY DIVIDENDS
Subsequent to the end of the third quarter of 2014, the Company's
Board of Directors declared a quarterly dividend on GWL Common
Shares, Preferred Shares, Series I, Preferred Shares, Series III,
Preferred Shares, Series IV and Preferred Shares, Series V payable
as follows:
Common Shares |
$0.42 per share payable January 1,
2015, to
shareholders of record December 15, 2014; |
|
|
Preferred Shares, Series I |
$0.3625 per share payable December
15, 2014, to
shareholders of record November 30, 2014; |
|
|
Preferred Shares, Series III |
$0.3250 per share payable January 1,
2015, to
shareholders of record December 15, 2014; |
|
|
Preferred Shares, Series IV |
$0.3250 per share payable January 1,
2015, to
shareholders of record December 15, 2014; and |
|
|
Preferred Shares, Series V |
$0.296875 per share payable January
1, 2015, to
shareholders of record December 15, 2014. |
FORWARD-LOOKING STATEMENTS
This News Release contains forward-looking statements about the
Company's objectives, plans, goals, aspirations, strategies,
financial condition, results of operations, cash flows,
performance, prospects and opportunities. Specific forward-looking
statements in this News Release include, but are not limited to,
statements with respect to the Company's anticipated future results
and events, targeted synergies expected following the acquisition
of Shoppers Drug Mart and future plans. These specific
forward-looking statements are contained throughout this News
Release including, without limitation, in the "Outlook" and
"Consolidated Results of Operations" sections. Forward-looking
statements are typically identified by words such as "expect",
"anticipate", "believe", "foresee", "could", "estimate", "goal",
"intend", "plan", "seek", "strive", "will", "may" and "should" and
similar expressions, as they relate to the Company and its
management.
Forward-looking statements reflect the Company's current
estimates, beliefs and assumptions, which are based on management's
perception of historical trends, current conditions and expected
future developments, as well as other factors it believes are
appropriate in the circumstances. The Company's expectation of
operating and financial performance in 2014 is based on certain
assumptions including assumptions about sales and volume growth,
anticipated cost savings and operating efficiencies, and
competitive square footage growth. The Company's estimates, beliefs
and assumptions are inherently subject to significant business,
economic, competitive and other uncertainties and contingencies
regarding future events and as such, are subject to change. The
Company can give no assurance that such estimates, beliefs and
assumptions will prove to be correct.
Numerous risks and uncertainties could cause the Company's
actual results to differ materially from those expressed, implied
or projected in the forward-looking statements, including those
described in the "Enterprise Risks and Risk Management" section of
the Management's Discussion and Analysis ("MD&A") in the
Company's 2013 Annual Report, the "Enterprise Risks and Risk
Management" section of the MD&A included in the Company's 2014
Third Quarter Report to Shareholders and the Company's Updated and
Restated Annual Information Form for the year ended December 31, 2013; updated to June 2, 2014 ("AIF"). Such risks and
uncertainties include:
- failure by Loblaw to realize the anticipated strategic benefits
or synergies expected following the acquisition of Shoppers Drug
Mart;
- failure to realize benefits from investments in the Company's
information technology ("IT") systems, including the Company's IT
systems implementation, or unanticipated results from these
initiatives;
- failure to realize anticipated results, including revenue
growth, anticipated cost savings or operating efficiencies from the
Company's major initiatives, including those from
restructuring;
- the inability of the Company's IT infrastructure to support the
requirements of the Company's business;
- the inability of the Company to manage inventory to minimize
the impact of obsolete or excess inventory and to control
shrink;
- changes in the Company's estimate of inventory cost as a result
of its IT system upgrade;
- public health events and risks associated with those related to
food and drug safety and product handling;
- failure to achieve desired results in labour negotiations,
including the terms of future collective bargaining agreements
which could lead to work stoppages;
- heightened competition, whether from current competitors or new
entrants to the marketplace;
- changes in economic conditions including the rate of inflation
or deflation, changes in interest and foreign currency exchange
rates and changes in derivative and commodity prices;
- changes in the Company's income, capital, commodity, property
and other tax and regulatory liabilities including changes in tax
laws, regulations or future assessments;
- changes to the regulation of generic prescription drug prices
and the reduction of reimbursements under public drug benefit plans
and the elimination or reduction of professional allowances paid by
drug manufacturers; and
- failure to respond to changes in consumer and retail customer
trends.
This is not an exhaustive list of the factors that may affect
the Company's forward-looking statements. Other risks and
uncertainties not presently known to the Company or that the
Company presently believes are not material could also cause actual
results or events to differ materially from those expressed in its
forward-looking statements. Additional risks and uncertainties are
discussed in the Company's materials filed with the Canadian
securities regulatory authorities from time to time. Information on
risks and uncertainties related to Shoppers Drug Mart are disclosed
in the Information Statement filed by Loblaw on August 20, 2013, the Shoppers Drug Mart 2013
annual MD&A filed by Shoppers Drug Mart on February 20, 2014 and the Company's AIF. Readers
are cautioned not to place undue reliance on these forward-looking
statements, which reflect the Company's expectations only as of the
date of this News Release. Except as required by law, the Company
does not undertake to update or revise any forward-looking
statements, whether as a result of new information, future events
or otherwise.
NON-GAAP FINANCIAL MEASURES
The Company uses the following non-GAAP financial measures: EBITDA,
adjusted EBITDA and adjusted EBITDA margin, adjusted operating
income and adjusted operating margin, adjusted basic net earnings
per common share from continuing operations, adjusted debt, and
free cash flow. The Company believes these non-GAAP financial
measures provide useful information to both management and
investors in measuring the financial performance of the Company for
the reasons outlined below.
Management uses these and other non-GAAP financial measures to
exclude the impact of certain expenses and income that must be
recognized under GAAP when analyzing consolidated and segment
underlying operating performance. The excluded items are not
necessarily reflective of the Company's underlying operating
performance and make comparisons of underlying financial
performance between periods difficult. From time to time, the
Company may exclude additional items if it believes doing so would
result in a more effective analysis of underlying operating
performance. The exclusion of certain items does not imply that
they are non-recurring.
As of the first quarter of 2014, management no longer excludes
equity-settled share-based compensation when analyzing consolidated
and segment underlying operating performance. As a result, prior
year adjusted EBITDA and adjusted EBITDA margin, adjusted operating
income and adjusted operating margin, and adjusted basic net
earnings per common share from continuing operations were restated
to conform with the current year's presentation.
As of the second quarter of 2014, management no longer excludes
net interest expense incurred in connection with the financing
related to the acquisition of Shoppers Drug Mart when analyzing
consolidated underlying operating performance. These amounts were
excluded from adjusted basic net earnings per common share from
continuing operations in periods prior to the closing of the
acquisition of Shoppers Drug Mart.
As of the third quarter of 2014, management no longer excludes
Choice Properties' general and administrative costs in periods
where these costs were incurred in the comparative period. These
costs continue to be excluded in periods where they were not
incurred in the comparative period in order to make comparisons of
underlying financial information more useful.
These measures do not have a standardized meaning prescribed by
GAAP and therefore they may not be comparable to similarly titled
measures presented by other publicly traded companies, and they
should not be construed as an alternative to other financial
measures determined in accordance with GAAP.
EBITDA, Adjusted EBITDA and Adjusted Operating
Income The Company believes adjusted EBITDA is useful in
assessing the underlying operating performance of the Company's
ongoing operations and in assessing the Company's ability to
generate cash flows to fund its cash requirements, including its
capital investment program and debt reduction objectives. The
Company believes adjusted operating income is also useful in
assessing the Company's underlying operating performance and in
making decisions regarding the ongoing operations of its
business.
The following table reconciles EBITDA, adjusted EBITDA and
adjusted operating income to operating income, which is reconciled
to GAAP net earnings (loss) from continuing operations attributable
to shareholders of the Company reported in the unaudited interim
period condensed consolidated statements of earnings for the
16 weeks and 40 weeks ended October 4, 2014 and October 5, 2013.
|
|
16 Weeks Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oct. 4,
2014 |
|
|
|
|
|
|
Oct. 5,
2013(i) |
(unaudited)
($ millions) |
|
Weston
Foods |
|
Loblaw |
|
Other(ii) |
|
Consolidated |
|
|
Weston
Foods |
|
Loblaw |
|
Other(ii) |
|
Consolidated |
Net earnings from continuing
operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
attributable to shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of the Company |
|
|
|
|
|
|
|
$ |
53 |
|
|
|
|
|
|
|
|
$ |
168 |
Add impact of the following: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interests |
|
|
|
|
|
|
|
77 |
|
|
|
|
|
|
|
|
56 |
Income taxes |
|
|
|
|
|
|
|
28 |
|
|
|
|
|
|
|
|
80 |
Net interest expense and other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
financing charges |
|
|
|
|
|
|
|
257 |
|
|
|
|
|
|
|
|
157 |
Operating income |
|
$ |
51 |
|
$ |
333 |
|
$ |
31 |
|
$ |
415 |
|
|
$ |
86 |
|
$ |
363 |
|
$ |
12 |
|
$ |
461 |
Depreciation and amortization |
|
21 |
|
500 |
|
|
|
521 |
|
|
20 |
|
254 |
|
|
|
274 |
EBITDA |
|
$ |
72 |
|
$ |
833 |
|
$ |
31 |
|
$ |
936 |
|
|
$ |
106 |
|
$ |
617 |
|
$ |
12 |
|
$ |
735 |
Operating income |
|
$ |
51 |
|
$ |
333 |
|
$ |
31 |
|
$ |
415 |
|
|
$ |
86 |
|
$ |
363 |
|
$ |
12 |
|
$ |
461 |
Add (deduct) impact of the
following: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
with Shoppers Drug Mart |
|
|
|
168 |
|
|
|
168 |
|
|
|
|
|
|
|
|
|
Recognition of fair value increment
on |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
inventory sold at Loblaw |
|
|
|
107 |
|
|
|
107 |
|
|
|
|
|
|
|
|
|
Restructuring and other charges |
|
2 |
|
46 |
|
|
|
48 |
|
|
1 |
|
3 |
|
|
|
4 |
Fixed asset and other related
impairments |
|
|
|
10 |
|
|
|
10 |
|
|
|
|
4 |
|
|
|
4 |
Fair value adjustment
of Shoppers Drug Mart's |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share-based compensation liability |
|
|
|
5 |
|
|
|
5 |
|
|
|
|
|
|
|
|
|
Shoppers Drug Mart (divestitures) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
acquisition costs |
|
|
|
(2) |
|
|
|
(2) |
|
|
|
|
9 |
|
|
|
9 |
Choice Properties start-up costs |
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
3 |
Inventory loss incurred by Weston
Foods |
|
11 |
|
|
|
|
|
11 |
|
|
|
|
|
|
|
|
|
Fair value adjustment of
commodity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
derivatives at Weston Foods |
|
9 |
|
|
|
|
|
9 |
|
|
(1) |
|
|
|
|
|
(1) |
MEPP settlement payment by Weston
Foods |
|
8 |
|
|
|
|
|
8 |
|
|
|
|
|
|
|
|
|
Foreign currency translation gain |
|
|
|
|
|
(31) |
|
(31) |
|
|
|
|
|
|
(12) |
|
(12) |
Adjusted operating income |
|
$ |
81 |
|
$ |
667 |
|
|
|
$ |
748 |
|
|
$ |
86 |
|
$ |
382 |
|
|
|
$ |
468 |
Depreciation and amortization
excluding the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
impact of the above adjustments(iii) |
|
21 |
|
332 |
|
|
|
353 |
|
|
19 |
|
254 |
|
|
|
273 |
Adjusted EBITDA |
|
$ |
102 |
|
$ |
999 |
|
|
|
$ |
1,101 |
|
|
$ |
105 |
|
$ |
636 |
|
|
|
$ |
741 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(i) |
Certain 2013 figures have been amended. See note 2 of the
Company's unaudited interim period condensed consolidated financial
statements
included in the 2014 Third Quarter Report
to Shareholders. |
(ii) |
Represents the effect of foreign currency translation on a
portion of the United States ("U.S.") dollar denominated cash and
short term investments
held by foreign operations. |
(iii) |
Depreciation and amortization for the calculation of adjusted
EBITDA at Loblaw excludes $168 million (2013 - nil) of
amortization of intangible assets
acquired with Shoppers Drug Mart, and in the third quarter of 2013,
$1 million of accelerated depreciation recorded as
restructuring and other
charges at Weston Foods. |
|
|
40 Weeks Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oct. 4,
2014 |
|
|
|
|
|
|
Oct. 5,
2013(i) |
(unaudited)
($ millions) |
|
Weston
Foods |
|
Loblaw |
|
Other(ii) |
|
Consolidated |
|
|
|
Weston
Foods |
|
Loblaw |
|
Other(ii) |
|
Consolidated |
Net (loss) earnings from
continuing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
operations attributable to shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of the Company |
|
|
|
|
|
|
|
$ |
(35) |
|
|
|
|
|
|
|
|
|
$ |
437 |
Add impact of the following: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interests |
|
|
|
|
|
|
|
(127) |
|
|
|
|
|
|
|
|
|
190 |
Income taxes |
|
|
|
|
|
|
|
(71) |
|
|
|
|
|
|
|
|
|
222 |
Net interest expense and other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
financing charges |
|
|
|
|
|
|
|
584 |
|
|
|
|
|
|
|
|
|
391 |
Operating income |
|
$ |
157 |
|
$ |
149 |
|
$ |
45 |
|
$ |
351 |
|
|
|
$ |
198 |
|
$ |
1,009 |
|
$ |
33 |
|
$ |
1,240 |
Depreciation and amortization |
|
53 |
|
1,079 |
|
|
|
1,132 |
|
|
|
51 |
|
628 |
|
|
|
679 |
EBITDA |
|
$ |
210 |
|
$ |
1,228 |
|
$ |
45 |
|
$ |
1,483 |
|
|
|
$ |
249 |
|
$ |
1,637 |
|
$ |
33 |
|
$ |
1,919 |
Operating income |
|
$ |
157 |
|
$ |
149 |
|
$ |
45 |
|
$ |
351 |
|
|
|
$ |
198 |
|
$ |
1,009 |
|
$ |
33 |
|
$ |
1,240 |
Add (deduct) impact of the
following: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recognition of fair value increment
on |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
inventory sold at Loblaw |
|
|
|
729 |
|
|
|
729 |
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
with Shoppers Drug Mart |
|
|
|
293 |
|
|
|
293 |
|
|
|
|
|
|
|
|
|
|
Charge related to inventory
measurement and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
other conversion differences at Loblaw |
|
|
|
190 |
|
|
|
190 |
|
|
|
|
|
|
|
|
|
|
Restructuring and other charges |
|
5 |
|
46 |
|
|
|
51 |
|
|
|
3 |
|
3 |
|
|
|
6 |
Shoppers Drug Mart (divestitures) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
acquisition costs |
|
|
|
58 |
|
|
|
58 |
|
|
|
|
|
9 |
|
|
|
9 |
Fixed asset and other related
impairments |
|
|
|
15 |
|
|
|
15 |
|
|
|
|
|
10 |
|
|
|
10 |
Choice Properties general and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
administrative costs |
|
|
|
9 |
|
|
|
9 |
|
|
|
|
|
|
|
|
|
|
Fair value adjustment of Shoppers Drug
Mart's |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share-based compensation liability |
|
|
|
5 |
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
Choice Properties start-up costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
3 |
Defined benefit plan amendments |
|
|
|
|
|
|
|
|
|
|
|
|
|
(51) |
|
|
|
(51) |
Inventory loss incurred by Weston
Foods |
|
11 |
|
|
|
|
|
11 |
|
|
|
|
|
|
|
|
|
|
MEPP settlement payment by Weston
Foods |
|
8 |
|
|
|
|
|
8 |
|
|
|
|
|
|
|
|
|
|
Fair value adjustment of
commodity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
derivatives at Weston Foods |
|
3 |
|
|
|
|
|
3 |
|
|
|
6 |
|
|
|
|
|
6 |
Foreign currency translation gain |
|
|
|
|
|
(45) |
|
(45) |
|
|
|
|
|
|
|
(33) |
|
(33) |
Adjusted operating income |
|
$ |
184 |
|
$ |
1,494 |
|
|
|
$ |
1,678 |
|
|
|
$ |
207 |
|
$ |
983 |
|
|
|
$ |
1,190 |
Depreciation and amortization
excluding the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
impact of the above adjustments(iii) |
|
53 |
|
786 |
|
|
|
839 |
|
|
|
48 |
|
628 |
|
|
|
676 |
Adjusted EBITDA |
|
$ |
237 |
|
$ |
2,280 |
|
|
|
$ |
2,517 |
|
|
|
$ |
255 |
|
$ |
1,611 |
|
|
|
$ |
1,866 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(i) |
Certain 2013 figures have been amended. See note 2 of the
Company's unaudited interim period condensed consolidated financial
statements
included in the 2014 Third Quarter Report
to Shareholders. |
(ii) |
Represents the effect of foreign currency translation on a
portion of the U.S. dollar denominated cash and short term
investments held by foreign
operations. |
(iii) |
Year-to-date depreciation and amortization for the calculation
of adjusted EBITDA at Loblaw excludes $293 million (2013 -
nil) of amortization of
intangible assets acquired with Shoppers Drug Mart, and in 2013,
$3 million of accelerated depreciation recorded as
restructuring and other
charges at Weston Foods. |
The following items impacted operating income in the third
quarters of 2014 and 2013:
Amortization of intangible assets acquired
with Shoppers Drug Mart The acquisition of Shoppers
Drug Mart in the second quarter of 2014 included approximately
$6 billion of definite life
intangible assets, which are being amortized over their estimated
useful lives. During the third quarter of 2014, $168 million of amortization was recognized
in operating income.
Recognition of fair value increment on inventory sold at
Loblaw In connection with the acquisition of Shoppers
Drug Mart, acquired assets and liabilities were recorded on the
Company's consolidated balance sheet at their fair value. This
resulted in a fair value adjustment to Shoppers Drug Mart inventory
on the date of acquisition of $798 million representing the difference
between inventory cost and its fair value. In the third quarter of
2014, $107 million was
recognized in gross profit and operating income.
Restructuring and other charges The
Company continuously evaluates strategic and cost reduction
initiatives related to its store infrastructure, manufacturing
assets, distribution networks and administrative infrastructure
with the objective of ensuring a low cost operating structure.
Restructuring activities related to these initiatives are
ongoing.
Fixed asset and other related impairments At
each balance sheet date, the Company assesses and, when required,
records impairments and recoveries of previous impairments related
to the carrying value of its fixed assets, investment properties
and intangible assets. In the third quarter of 2014, Loblaw
recorded a charge of $10 million
(2013 - $4 million) related to
fixed asset and other related impairments.
Fair value adjustment of Shoppers Drug Mart's share-based
compensation liability In the second quarter of 2014,
in conjunction with Loblaw's acquisition of Shoppers Drug Mart,
Loblaw converted certain Shoppers Drug Mart cash-settled
share-based compensation awards to awards based on Loblaw's common
shares. Loblaw is exposed to market price fluctuations in its
common share price as these awards are settled in cash and the
associated liability is recorded at fair value each reporting date
based on the market price of Loblaw's common shares. In the third
quarter of 2014, Loblaw recorded a loss of $5 million (2013 - nil).
Shoppers Drug Mart (divestitures)
acquisition costs In the third quarter of 2014, Loblaw
recognized a net gain of $2 million
related to the completed divestitures required by the Competition
Bureau as a result of Loblaw's acquisition of Shoppers Drug Mart.
Further adjustments for divestiture gains or losses will be made
when the remaining Shoppers Drug Mart stores are sold. In
connection with the acquisition of Shoppers Drug Mart, in the third
quarter of 2014, Loblaw recorded nil (2013 - $9 million) of acquisition costs.
Choice Properties start-up costs In
connection with the IPO of Choice Properties in the third quarter
of 2013, Loblaw incurred certain costs to facilitate the start-up
of the new entity. During the third quarter of 2013, Loblaw
recorded $3 million of
Choice Properties start-up costs.
Inventory loss incurred by Weston Foods On
August 31, 2014, a weather event in
the U.S. caused significant damage to Weston Foods inventories
stored at a third-party warehouse. Damaged inventory in the amount
of $17 million
(U.S. $15 million) was
written-off in the third quarter of 2014 and was recorded in
selling, general and administrative expenses in the Company's
consolidated statement of earnings. An insurance claim is in
progress and partial proceeds of $6 million (U.S. $5 million) were received in the third
quarter of 2014 and were also recorded in selling, general and
administrative expenses. Additional losses or charges associated
with this inventory will be recorded as incurred and additional
proceeds are expected to be recorded as the insurance claim
progresses. Subsequent to the end of the third quarter of 2014, the
Company received additional proceeds of $16
million (U.S. $14 million) associated with this claim.
Fair value adjustment of commodity derivatives at Weston
Foods Weston Foods is exposed to commodity price and
U.S. dollar exchange rate fluctuations primarily as a result of
purchases of certain raw materials, fuels and utilities. In
accordance with the Company's commodity risk management policy,
Weston Foods enters into commodity and foreign currency derivatives
to reduce the impact of price fluctuations in forecasted raw
material purchases over a specified period of time. These
derivatives are not acquired for trading or speculative purposes.
Pursuant to Weston Foods' derivative instruments accounting policy,
certain changes in fair value, which include realized and
unrealized gains and losses related to future purchases of raw
materials, are recorded in operating income. In the third quarter
of 2014, Weston Foods recorded a charge of $9 million (2013 - income of $1 million) related to the fair value
adjustment of exchange traded commodity derivatives and foreign
currency derivatives. Despite the impact of accounting for these
commodity and foreign currency derivatives on the Company's
reported results, the derivatives have the economic impact of
largely mitigating the associated risks arising from price and
exchange rate fluctuations in the underlying commodities.
Multi-employer pension plan settlement payment by Weston
Foods Weston Foods participates in a U.S. MEPP,
providing pension benefits to union employees pursuant to the
provisions of one of its collective bargaining agreements. During
the third quarter of 2014, Weston Foods made a settlement payment
of $8 million
(U.S. $7 million) which was
recorded in selling, general and administrative expenses in the
Company's consolidated statement of earnings. Weston Foods will
participate in the MEPP as a new employer as defined by the plan
pursuant to its collective bargaining agreement.
Foreign currency translation gain The
Company's consolidated financial statements are expressed in
Canadian dollars. A portion of the Company's (excluding Loblaw's)
net assets are denominated in U.S. dollars and as a result, the
Company is exposed to foreign currency translation gains and
losses. The impact of foreign currency translation on a portion of
the U.S. dollar denominated net assets, primarily cash and short
term investments held by foreign operations, is recorded in
operating income. In the third quarter of 2014, a foreign currency
translation gain of $31 million
(2013 - $12 million) was
recorded in operating income as a result of the appreciation of the
U.S. dollar relative to the Canadian dollar.
Adjusted Basic Net Earnings per Common Share from Continuing
Operations The Company believes adjusted basic net
earnings per common share from continuing operations is useful in
assessing the Company's underlying operating performance and in
making decisions regarding the ongoing operations of its
business.
The following table reconciles adjusted basic net earnings per
common share from continuing operations to GAAP basic net earnings
(loss) per common share from continuing operations reported for the
periods ended as indicated.
(unaudited) |
|
|
16 Weeks Ended |
|
|
40 Weeks Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($) |
|
|
Oct. 4,
2014 |
|
|
Oct. 5,
2013(i) |
|
|
|
Oct. 4, 2014 |
|
|
|
Oct. 5,
2013(i) |
Basic net earnings (loss) per common
share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
from continuing operations |
|
|
$ |
0.30 |
|
|
|
$ |
1.21 |
|
|
|
$ |
(0.54) |
|
|
|
$ |
3.16 |
Add (deduct) impact of the
following(ii): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value adjustment of the forward
sale agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for 9.6 million Loblaw common shares |
|
|
0.51 |
|
|
|
(0.11) |
|
|
|
0.82 |
|
|
|
0.20 |
Amortization of intangible assets
acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
with Shoppers Drug Mart |
|
|
0.43 |
|
|
|
|
|
|
|
0.76 |
|
|
|
|
Recognition of fair value increment
on |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
inventory sold at Loblaw |
|
|
0.28 |
|
|
|
|
|
|
|
1.91 |
|
|
|
|
Restructuring and other charges |
|
|
0.14 |
|
|
|
0.02 |
|
|
|
0.16 |
|
|
|
0.03 |
Inventory loss incurred by Weston
Foods |
|
|
0.05 |
|
|
|
|
|
|
|
0.05 |
|
|
|
|
Fair value adjustment of commodity
derivatives |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
at Weston Foods |
|
|
0.05 |
|
|
|
(0.01) |
|
|
|
0.02 |
|
|
|
0.03 |
MEPP settlement payment by Weston
Foods |
|
|
0.04 |
|
|
|
|
|
|
|
0.04 |
|
|
|
|
Fixed asset and other related
impairments |
|
|
0.03 |
|
|
|
0.01 |
|
|
|
0.05 |
|
|
|
0.03 |
Fair value adjustment of Shoppers Drug
Mart's |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share-based compensation liability |
|
|
0.02 |
|
|
|
|
|
|
|
0.02 |
|
|
|
|
Accelerated amortization of deferred
financing costs |
|
|
0.01 |
|
|
|
|
|
|
|
0.05 |
|
|
|
|
Shoppers Drug Mart acquisition costs
and net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
financing charges |
|
|
|
|
|
|
0.05 |
|
|
|
0.25 |
|
|
|
0.05 |
Fair value adjustment of Trust Unit
liability |
|
|
(0.03) |
|
|
|
(0.02) |
|
|
|
0.01 |
|
|
|
(0.02) |
Charge related to inventory
measurement and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
other conversion differences at Loblaw |
|
|
|
|
|
|
|
|
|
|
0.49 |
|
|
|
|
Choice Properties general and
administrative costs |
|
|
|
|
|
|
|
|
|
|
0.03 |
|
|
|
|
Choice Properties start-up and IPO
transaction costs |
|
|
|
|
|
|
0.17 |
|
|
|
|
|
|
|
0.17 |
Early debt settlement costs |
|
|
|
|
|
|
0.06 |
|
|
|
|
|
|
|
0.06 |
Defined benefit plan amendments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.18) |
Foreign currency translation gain |
|
|
(0.24) |
|
|
|
(0.10) |
|
|
|
(0.35) |
|
|
|
(0.26) |
Adjusted basic net earnings per common
share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
from continuing operations |
|
|
$ |
1.59 |
|
|
|
$ |
1.28 |
|
|
|
$ |
3.77 |
|
|
|
$ |
3.27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(i) |
Certain 2013 figures have been amended. See note 2 of the
Company's unaudited interim period condensed consolidated
financial statements included in the 2014 Third Quarter Report
to Shareholders. |
(ii) |
Net of interest, income taxes and non-controlling interests, as
applicable. |
In addition to the items described in the "EBITDA, Adjusted
EBITDA and Adjusted Operating Income" section above, the following
items also impacted basic net earnings per common share from
continuing operations in the third quarters of 2014 and 2013:
Fair value adjustment of the forward sale agreement for
9.6 million Loblaw common shares The fair
value adjustment of the forward sale agreement for 9.6 million
Loblaw common shares is non-cash and is included in net interest
expense and other financing charges. The adjustment is determined
by changes in the value of the underlying Loblaw common shares. In
the third quarter of 2014, a charge of $88 million on a pre-tax basis (2013 -
income of $20 million) was
recorded in net interest expense and other financing charges as a
result of the increase (2013 - decrease) in the market price of
Loblaw common shares. An increase (decrease) in the market price of
Loblaw common shares results in a charge (income) to net interest
expense and other financing charges.
Fair value adjustment of Trust Unit liability The
Company is exposed to market price fluctuations as a result of
Choice Properties Trust Units held by unitholders other than the
Company. These Trust Units are presented as a liability on the
Company's consolidated balance sheets as they are redeemable for
cash at the option of the holder, subject to certain restrictions.
This liability is recorded at fair value at each reporting period
based on the market price of Trust Units at the end of the period.
In the third quarter of 2014, the Company recorded a gain of
$16 million (2013 - $5 million) in net interest expense and
other financing charges related to the fair value adjustment of the
Trust Unit liability as a result of a decrease in the market price
of Trust Units.
Accelerated amortization of deferred financing
costs In the third quarter of 2014, Loblaw recorded a
charge, on a pre-tax basis, of $4 million related to the accelerated
amortization of deferred financing costs due to the repayment of
$350 million of Loblaw's term loan
facility.
Shoppers Drug Mart net financing charges In
addition to the acquisition costs noted above, during the third
quarter of 2013, net charges of $1
million on a pre-tax basis were incurred in connection with
the financing related to Loblaw's acquisition of Shoppers Drug
Mart. These financing charges were recorded in net interest expense
and other financing charges.
Choice Properties IPO transaction costs In
addition to the start-up costs noted above, during the third
quarter of 2013, transaction costs of $43
million on a pre-tax basis were incurred related directly to
the IPO. These transaction costs were recorded in net interest
expense and other financing charges.
Early debt settlement costs In the third
quarter of 2013, Loblaw settled its remaining U.S. $150 million private placement note and
related cross currency swap in advance of their May 29, 2015 maturity date. Loblaw
incurred early-settlement costs related to the prepayment of
$18 million on a pre-tax basis,
which were recorded in net interest expense and other financing
charges.
Adjusted Debt The Company believes adjusted debt to
rolling year adjusted EBITDA is useful in assessing the amount of
financial leverage employed. The Company changed its definition of
adjusted debt in the second quarter of 2014 to include capital
securities to better align with management's definition for debt
reduction purposes. In the table below, the Company has presented
adjusted debt as at March 28, 2014,
the date of acquisition of Shoppers Drug Mart, as this is the
baseline for the Company's debt reduction targets.
The following table reconciles adjusted debt used in the
adjusted debt to rolling year adjusted EBITDA ratio to GAAP
measures reported as at the periods ended as indicated.
(unaudited) |
|
As at |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ millions) |
|
Oct. 4,
2014 |
|
|
|
Oct. 5, 2013 |
|
|
|
Mar. 28, 2014 |
|
|
|
Dec. 31, 2013 |
Bank indebtedness |
|
$ |
323 |
|
|
|
|
|
|
|
$ |
295 |
|
|
|
|
Short term debt |
|
1,090 |
|
|
|
$ |
1,349 |
|
|
|
1,070 |
|
|
|
$ |
1,060 |
Long term debt due within one
year |
|
71 |
|
|
|
1,182 |
|
|
|
902 |
|
|
|
1,208 |
Long term debt |
|
12,813 |
|
|
|
7,712 |
|
|
|
12,327 |
|
|
|
7,736 |
Trust Unit liability |
|
478 |
|
|
|
455 |
|
|
|
487 |
|
|
|
478 |
Capital securities |
|
224 |
|
|
|
223 |
|
|
|
224 |
|
|
|
224 |
Certain other liabilities |
|
49 |
|
|
|
39 |
|
|
|
39 |
|
|
|
39 |
Fair value of
financial derivatives related to the above debt |
|
(415) |
|
|
|
(481) |
|
|
|
(484) |
|
|
|
(524) |
Total debt |
|
$ |
14,633 |
|
|
|
$ |
10,479 |
|
|
|
$ |
14,860 |
|
|
|
$ |
10,221 |
Less: |
Independent securitization trusts in short term
debt |
|
605 |
|
|
|
905 |
|
|
|
605 |
|
|
|
605 |
|
Independent securitization trusts in long term
debt |
|
750 |
|
|
|
600 |
|
|
|
750 |
|
|
|
750 |
|
Trust Unit liability |
|
478 |
|
|
|
455 |
|
|
|
487 |
|
|
|
478 |
|
Independent funding trusts |
|
487 |
|
|
|
460 |
|
|
|
469 |
|
|
|
475 |
|
Guaranteed Investment Certificates |
|
563 |
|
|
|
365 |
|
|
|
443 |
|
|
|
430 |
Adjusted debt |
|
$ |
11,750 |
|
|
|
$ |
7,694 |
|
|
|
$ |
12,106 |
|
|
|
$ |
7,483 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow The Company believes free cash flow
is useful in assessing the Company's cash available for additional
financing and investing activities.
The following table reconciles free cash flow to GAAP measures
reported for the periods ended as indicated.
|
|
|
|
|
(unaudited) |
|
16 Weeks Ended |
|
40 Weeks Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
($ millions) |
|
Oct. 4, 2014 |
|
Oct. 5, 2013 |
|
Oct. 4, 2014 |
|
Oct.
5, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities of
continuing operations |
|
$ |
746 |
|
$ |
312 |
|
$ |
1,761 |
|
$ |
925 |
Change in credit card receivables |
|
|
(12) |
|
|
151 |
|
|
11 |
|
|
125 |
Cash flows from operating activities
of continuing |
|
|
|
|
|
|
|
|
|
|
|
|
operations net of credit card
receivables |
|
|
734 |
|
|
463 |
|
|
1,772 |
|
|
1,050 |
Less: |
Interest paid |
|
|
198 |
|
|
141 |
|
|
465 |
|
|
349 |
|
Fixed asset purchases |
|
|
342 |
|
|
288 |
|
|
719 |
|
|
635 |
Free cash flow |
|
$ |
194 |
|
$ |
34 |
|
$ |
588 |
|
$ |
66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
SELECTED FINANCIAL INFORMATION
The following includes selected quarterly financial information
which is prepared by management in accordance with International
Financial Reporting Standards ("IFRS") and is based on the
Company's 2014 Third Quarter Report to Shareholders. This financial
information does not contain all disclosures required by IFRS, and
accordingly, this financial information should be read in
conjunction with the Company's 2013 Annual Report and 2014 Third
Quarter Report to Shareholders available in the Investor Centre
section of the Company's website at www.weston.ca.
Condensed Consolidated Statements of Earnings
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(millions of Canadian dollars except where |
16 Weeks Ended |
|
|
|
40 Weeks Ended |
|
otherwise
indicated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Oct. 4, 2014 |
|
|
|
Oct. 5, 2013(3) |
|
|
|
Oct. 4, 2014 |
|
|
|
Oct. 5, 2013(3) |
Revenue |
|
$ |
13,974 |
|
|
|
$ |
10,377 |
|
|
|
$ |
32,184 |
|
|
|
$ |
25,663 |
Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of inventories sold |
|
10,214 |
|
|
|
7,860 |
|
|
|
24,304 |
|
|
|
19,332 |
|
Selling, general and administrative expenses |
|
3,345 |
|
|
|
2,056 |
|
|
|
7,529 |
|
|
|
5,091 |
|
|
13,559 |
|
|
|
9,916 |
|
|
|
31,833 |
|
|
|
24,423 |
Operating Income |
|
415 |
|
|
|
461 |
|
|
|
351 |
|
|
|
1,240 |
Net Interest Expense and Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing Charges |
|
257 |
|
|
|
157 |
|
|
|
584 |
|
|
|
391 |
Earnings (Loss) Before Income
Taxes |
|
158 |
|
|
|
304 |
|
|
|
(233) |
|
|
|
849 |
Income Tax Expense (Recovery) |
|
28 |
|
|
|
80 |
|
|
|
(71) |
|
|
|
222 |
Net Earnings (Loss)
from Continuing Operations |
|
130 |
|
|
|
224 |
|
|
|
(162) |
|
|
|
627 |
Attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders of the Company |
|
53 |
|
|
|
168 |
|
|
|
(35) |
|
|
|
437 |
|
Non-Controlling Interests |
|
77 |
|
|
|
56 |
|
|
|
(127) |
|
|
|
190 |
Net Earnings (Loss)
from Continuing Operations |
|
130 |
|
|
|
224 |
|
|
|
(162) |
|
|
|
627 |
Discontinued Operations |
|
|
|
|
|
58 |
|
|
|
|
|
|
|
58 |
Net Earnings (Loss) |
|
$ |
130 |
|
|
|
$ |
282 |
|
|
|
$ |
(162) |
|
|
|
$ |
685 |
Net Earnings (Loss) per
Common |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share ($) - Basic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing Operations |
|
$ |
0.30 |
|
|
|
$ |
1.21 |
|
|
|
$ |
(0.54) |
|
|
|
$ |
3.16 |
|
Discontinued Operations |
|
|
|
|
|
$ |
0.46 |
|
|
|
|
|
|
|
$ |
0.46 |
|
Net Earnings |
|
$ |
0.30 |
|
|
|
$ |
1.67 |
|
|
|
$ |
(0.54) |
|
|
|
$ |
3.62 |
Net Earnings (Loss) per
Common |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share ($) - Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing Operations |
|
$ |
0.30 |
|
|
|
$ |
1.20 |
|
|
|
$ |
(0.54) |
|
|
|
$ |
3.13 |
|
Discontinued Operations |
|
|
|
|
|
$ |
0.46 |
|
|
|
|
|
|
|
$ |
0.46 |
|
Net Earnings |
|
$ |
0.30 |
|
|
|
$ |
1.66 |
|
|
|
$ |
(0.54) |
|
|
|
$ |
3.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Balance Sheets
(unaudited) |
As at |
(millions of Canadian dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oct. 4, 2014 |
|
|
|
Oct.
5, 2013(3) |
|
|
|
Dec. 31,
2013(3) |
ASSETS |
|
|
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
1,304 |
|
|
|
$ |
1,837 |
|
|
|
$ |
2,869 |
|
Short term investments |
|
1,017 |
|
|
|
2,223 |
|
|
|
1,490 |
|
Accounts receivable |
|
1,333 |
|
|
|
681 |
|
|
|
697 |
|
Credit card receivables |
|
2,549 |
|
|
|
2,430 |
|
|
|
2,538 |
|
Inventories |
|
4,611 |
|
|
|
2,245 |
|
|
|
2,244 |
|
Income taxes recoverable |
|
33 |
|
|
|
|
|
|
|
|
|
Prepaid expenses and other assets |
|
225 |
|
|
|
158 |
|
|
|
84 |
|
Assets held for sale |
|
79 |
|
|
|
22 |
|
|
|
22 |
Total Current Assets |
|
11,151 |
|
|
|
9,596 |
|
|
|
9,944 |
Fixed Assets |
|
11,339 |
|
|
|
9,459 |
|
|
|
9,655 |
Investment Properties |
|
146 |
|
|
|
96 |
|
|
|
99 |
Intangible Assets |
|
9,376 |
|
|
|
219 |
|
|
|
215 |
Goodwill |
|
3,641 |
|
|
|
1,357 |
|
|
|
1,365 |
Deferred Income Taxes |
|
307 |
|
|
|
296 |
|
|
|
307 |
Security Deposits |
|
91 |
|
|
|
1,990 |
|
|
|
1,791 |
Franchise Loans Receivable |
|
388 |
|
|
|
362 |
|
|
|
375 |
Other Assets |
|
658 |
|
|
|
790 |
|
|
|
853 |
Total Assets |
|
$ |
37,097 |
|
|
|
$ |
24,165 |
|
|
|
$ |
24,604 |
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
|
|
|
|
Bank indebtedness |
|
$ |
323 |
|
|
|
|
|
|
|
|
|
Trade payables and other liabilities |
|
4,763 |
|
|
|
$ |
3,533 |
|
|
|
$ |
3,989 |
|
Provisions |
|
140 |
|
|
|
87 |
|
|
|
120 |
|
Income taxes payable |
|
|
|
|
|
34 |
|
|
|
2 |
|
Short term debt |
|
1,090 |
|
|
|
1,349 |
|
|
|
1,060 |
|
Long term debt due within one year |
|
71 |
|
|
|
1,182 |
|
|
|
1,208 |
|
Associate interest |
|
177 |
|
|
|
|
|
|
|
|
|
Capital securities |
|
224 |
|
|
|
|
|
|
|
|
Total Current Liabilities |
|
6,788 |
|
|
|
6,185 |
|
|
|
6,379 |
Provisions |
|
89 |
|
|
|
94 |
|
|
|
81 |
Long Term Debt |
|
12,813 |
|
|
|
7,712 |
|
|
|
7,736 |
Trust Unit Liability |
|
478 |
|
|
|
455 |
|
|
|
478 |
Deferred Income Taxes |
|
2,077 |
|
|
|
164 |
|
|
|
187 |
Other Liabilities |
|
870 |
|
|
|
653 |
|
|
|
618 |
Capital Securities |
|
|
|
|
|
223 |
|
|
|
224 |
Total Liabilities |
|
23,115 |
|
|
|
15,486 |
|
|
|
15,703 |
EQUITY |
|
|
|
|
|
|
|
|
|
|
Share Capital |
|
994 |
|
|
|
972 |
|
|
|
972 |
Contributed Surplus |
|
69 |
|
|
|
36 |
|
|
|
65 |
Retained Earnings |
|
6,026 |
|
|
|
5,133 |
|
|
|
5,260 |
Accumulated Other Comprehensive Income
(Loss) |
|
53 |
|
|
|
(9) |
|
|
|
16 |
Total Equity Attributable to
Shareholders of the Company |
|
7,142 |
|
|
|
6,132 |
|
|
|
6,313 |
Non-Controlling Interests |
|
6,840 |
|
|
|
2,547 |
|
|
|
2,588 |
Total Equity |
|
13,982 |
|
|
|
8,679 |
|
|
|
8,901 |
Total Liabilities and
Equity |
|
$ |
37,097 |
|
|
|
$ |
24,165 |
|
|
|
$ |
24,604 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows
(unaudited) |
16 Weeks Ended |
|
40 Weeks Ended |
(millions of Canadian dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oct. 4, 2014 |
|
Oct. 5,
2013(3) |
|
Oct. 4, 2014 |
|
Oct. 5,
2013(3) |
Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) from continuing
operations |
|
$ |
130 |
|
$ |
224 |
|
$ |
(162) |
|
$ |
627 |
|
Income taxes |
|
|
28 |
|
|
80 |
|
|
(71) |
|
|
222 |
|
Net interest expense and other
financing charges |
|
|
257 |
|
|
157 |
|
|
584 |
|
|
391 |
|
Depreciation and amortization |
|
|
521 |
|
|
274 |
|
|
1,132 |
|
|
679 |
|
Recognition of fair value increment
on |
|
|
|
|
|
|
|
|
|
|
|
|
|
inventory sold |
|
|
107 |
|
|
|
|
|
729 |
|
|
|
|
Charge related to inventory
measurement and other |
|
|
|
|
|
|
|
|
|
|
|
|
|
conversion
differences |
|
|
|
|
|
|
|
|
190 |
|
|
|
|
Foreign currency translation gain |
|
|
(31) |
|
|
(12) |
|
|
(45) |
|
|
(33) |
|
Gain on defined benefit plan
amendments |
|
|
|
|
|
|
|
|
|
|
|
(51) |
|
Settlement of derivatives |
|
|
|
|
|
20 |
|
|
|
|
|
(17) |
|
Change in credit card receivables |
|
|
12 |
|
|
(151) |
|
|
(11) |
|
|
(125) |
|
Change in non-cash working
capital |
|
|
(266) |
|
|
(242) |
|
|
(491) |
|
|
(643) |
|
Income taxes paid |
|
|
(63) |
|
|
(78) |
|
|
(243) |
|
|
(196) |
|
Interest received |
|
|
6 |
|
|
21 |
|
|
31 |
|
|
52 |
|
Other |
|
|
45 |
|
|
19 |
|
|
118 |
|
|
19 |
Cash Flows from Operating
Activities of |
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing Operations |
|
|
746 |
|
|
312 |
|
|
1,761 |
|
|
925 |
Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed asset purchases |
|
|
(342) |
|
|
(288) |
|
|
(719) |
|
|
(635) |
|
Change in short term investments |
|
|
(91) |
|
|
251 |
|
|
514 |
|
|
(35) |
|
Acquisition of Shoppers Drug
Mart, |
|
|
|
|
|
|
|
|
|
|
|
|
|
net of cash
acquired |
|
|
|
|
|
|
|
|
(6,619) |
|
|
|
|
Change in franchise investments
and |
|
|
|
|
|
|
|
|
|
|
|
|
|
other
receivables |
|
|
(8) |
|
|
2 |
|
|
(21) |
|
|
27 |
|
Change in security deposits |
|
|
98 |
|
|
(1,672) |
|
|
1,703 |
|
|
(1,636) |
|
Intangible asset additions |
|
|
(30) |
|
|
(3) |
|
|
(48) |
|
|
(12) |
|
Other |
|
|
59 |
|
|
12 |
|
|
56 |
|
|
11 |
Cash Flows used in
Investing Activities of |
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing Operations |
|
|
(314) |
|
|
(1,698) |
|
|
(5,134) |
|
|
(2,280) |
Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in bank indebtedness |
|
|
(12) |
|
|
|
|
|
28 |
|
|
|
|
Change in Associate interest |
|
|
7 |
|
|
|
|
|
3 |
|
|
|
|
Change in short term debt |
|
|
10 |
|
|
10 |
|
|
30 |
|
|
30 |
|
Long term debt |
- Issued, net of financing
charges |
|
|
305 |
|
|
2,266 |
|
|
5,910 |
|
|
2,276 |
|
|
- Retired |
|
|
(395) |
|
|
(178) |
|
|
(3,195) |
|
|
(402) |
|
Trust Units |
- Issued, net of financing
charges |
|
|
|
|
|
417 |
|
|
|
|
|
417 |
|
Share capital |
- Issued |
|
|
5 |
|
|
4 |
|
|
19 |
|
|
17 |
|
|
- Purchased and held in trust |
|
|
(11) |
|
|
|
|
|
(11) |
|
|
(15) |
|
|
- Retired |
|
|
(13) |
|
|
|
|
|
(13) |
|
|
(42) |
|
Loblaw share capital |
- Issued |
|
|
46 |
|
|
12 |
|
|
110 |
|
|
67 |
|
|
- Purchased and held in trust |
|
|
|
|
|
|
|
|
|
|
|
(46) |
|
|
- Retired |
|
|
(90) |
|
|
(73) |
|
|
(149) |
|
|
(73) |
|
Interest paid |
|
|
(198) |
|
|
(141) |
|
|
(465) |
|
|
(349) |
|
Dividends |
- To common shareholders |
|
|
(108) |
|
|
(106) |
|
|
(214) |
|
|
(203) |
|
|
- To preferred shareholders |
|
|
(22) |
|
|
(22) |
|
|
(41) |
|
|
(41) |
|
|
- To minority shareholders |
|
|
(110) |
|
|
(50) |
|
|
(218) |
|
|
(96) |
Cash Flows (used in) from Financing
Activities of |
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing Operations |
|
|
(586) |
|
|
2,139 |
|
|
1,794 |
|
|
1,540 |
Effect of foreign currency exchange
rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
changes on cash and cash
equivalents |
|
|
6 |
|
|
8 |
|
|
14 |
|
|
15 |
Cash Flows (used in) from
Continuing Operations |
|
|
(148) |
|
|
761 |
|
|
(1,565) |
|
|
200 |
Cash Flows from Discontinued
Operations |
|
|
|
|
|
48 |
|
|
|
|
|
48 |
Change in Cash and Cash
Equivalents |
|
|
(148) |
|
|
809 |
|
|
(1,565) |
|
|
248 |
Cash and Cash Equivalents, Beginning
of Period |
|
|
1,452 |
|
|
1,028 |
|
|
2,869 |
|
|
1,589 |
Cash and Cash Equivalents, End of
Period |
|
$ |
1,304 |
|
$ |
1,837 |
|
$ |
1,304 |
|
$ |
1,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014 THIRD QUARTER REPORT TO SHAREHOLDERS
The Company's 2013 Annual Report and 2014 Third Quarter Report to
Shareholders are available in the Investor Centre section of the
Company's website at www.weston.ca and have been filed with SEDAR
and are available online at www.sedar.com.
INVESTOR RELATIONS
Shareholders, security analysts and investment professionals should
direct their requests to Mr. Geoffrey H. Wilson,
Senior Vice President, Investor Relations, Business Intelligence
and Communications, at the Company's Executive Office or
by e-mail at investor@weston.ca.
Additional financial information has been filed electronically
with the Canadian securities regulatory authorities in Canada through SEDAR. This News Release
includes selected information on Loblaw, a public company with
shares trading on the Toronto Stock Exchange. For information
regarding Loblaw, readers should also refer to the materials filed
by Loblaw with SEDAR from time to time. These filings are also
maintained at Loblaw's corporate website at www.loblaw.ca.
CONFERENCE CALL AND WEBCAST PRESENTATION
George Weston Limited will host a conference call as well as an
audio webcast on Tuesday November
18, 2014 at 11:00 a.m.
(EST). To access via tele-conference, please dial
(647) 427-7450. The playback will be available two hours after
the event at (416) 849-0833, passcode: 21369576#. To access via
audio webcast, please visit the Investor Centre section of
www.weston.ca. Pre-registration will be available.
|
|
Endnotes |
|
|
|
(1) |
See "Non-GAAP Financial Measures"
section of this News Release. |
(2) |
This News Release contains
forward-looking information. See Forward-Looking Statements of this
News Release for a discussion of material factors that could cause
actual results to differ materially from the forecasts and
projections herein and of the material factors, estimates, beliefs
and assumptions that were applied in presenting the conclusions,
forecasts and projections presented herein. This News Release must
be read in conjunction with GWL's filings with securities
regulators made from time to time, all of which can be found at
www.weston.ca and www.sedar.com. |
(3) |
Certain 2013 figures have been
amended. See "Non-GAAP Financial Measures" section of this News
Release and note 2 of the Company's unaudited interim period
condensed consolidated financial statements included in the 2014
Third Quarter Report to Shareholders. |
|
|
SOURCE George Weston Limited