MISSISSAUGA, ON, March 10, 2014 /CNW/ - The Second Cup Ltd. (TSX:SCU)
reported financial results today for the 13 weeks (the "Quarter") and
52 weeks (the "Year") ended December 28, 2013. All amounts in this news
release are presented in thousands of Canadian dollars, unless
otherwise indicated.
Highlights
-
Alix Box was appointed as the new Chief Executive Officer effective
February 24, 2014.
-
Reconstituted the Board of Directors. The new Board is led by Chairman
Michael Bregman, along with Stephen Kelley, Alton McEwen, Rael Merson,
Alan Simpson, and Alix Box.
-
Declared a quarterly dividend of $0.085 per share.
-
System sales of cafés decreased by 3.0% to $51,898 for the Quarter and
1.5% to $191,434 for the Year compared to a year ago. Same café sales
decreased 4.3% in the Quarter and decreased 3.6% for the Year.
-
Adjusted basic and diluted earnings per share of $0.17 for the Quarter
compared to $0.18 in the comparable Quarter a year ago and $0.45 for
the Year, stable versus a year ago.
Alix Box, President & CEO of Second Cup commented, "I am excited for the
opportunity to lead Second Cup. Our objectives are ambitious. Working
with the Board of Directors, we intend to reinvigorate this iconic
Canadian brand to become a best in class specialty coffee retailer.
This mission is clear and I will be working closely with our franchise
partners to establish the highest levels of excellence and innovation
throughout the organization. Notwithstanding the near-term impact on
profitability, I am committed to make the best decisions to maximize
long-term shareholder value."
FINANCIAL HIGHLIGHTS
The following table sets out selected IFRS and certain non-GAAP
financial measures of the Company and should be read in conjunction
with the MD&A and Audited Financial Statements of the Company for the
52 weeks ended December 28, 2013.
|
13 weeks ended
|
|
52 weeks ended
|
(in thousands of Canadian dollars, except
Number of cafés, Same café sales, and per share amounts)
|
December 28,
2013
|
December 29,
2012
|
|
December 28,
2013
|
December 29,
2012
|
|
|
|
|
|
|
System sales of cafés1
|
$51,898
|
$53,515
|
|
$191,434
|
$194,387
|
|
|
|
|
|
|
Same café sales1
|
(4.3%)
|
(4.2%)
|
|
(3.6%)
|
(1.9%)
|
|
|
|
|
|
|
Number of cafés - end of period
|
356
|
360
|
|
356
|
360
|
|
|
|
|
|
|
Total revenue
|
$8,038
|
$7,785
|
|
$27,188
|
$ 26,346
|
|
|
|
|
|
|
Gross profit
|
$6,949
|
$6,638
|
|
$23,134
|
$22,823
|
|
|
|
|
|
|
Operating expenses
|
$4,759
|
$3,9772
|
|
$16,704
|
$15,4172
|
|
|
|
|
|
|
Impairment charges
|
$299
|
$15,6492
|
|
$13,552
|
$15,6562
|
|
|
|
|
|
|
Operating income (loss)1
|
$1,891
|
($12,988)
|
|
($7,122)
|
($8,250)
|
|
|
|
|
|
|
Adjusted EBITDA1
|
$2,868
|
$3,027
|
|
$7,570
|
$8,643
|
|
|
|
|
|
|
Net income (loss) and comprehensive income (loss)
|
$1,177
|
($12,024)
|
|
($7,369)
|
($9,404)
|
|
|
|
|
|
|
Basic and diluted earnings (loss) per share as reported
|
$0.12
|
($1.21)
|
|
($0.74)
|
($0.95)
|
|
|
|
|
|
|
Adjusted basic and diluted earnings per share1
|
$0.17
|
$0.182
|
|
$0.45
|
$0.452
|
|
|
|
|
|
|
Total Assets - end of period
|
$77,340
|
$88,680
|
|
$77,340
|
$88,680
|
|
|
|
|
|
|
Number of common shares issued and outstanding - end of period
|
9,903,045
|
9,903,045
|
|
9,903,045
|
9,903,045
|
1
|
See the section "Definitions and discussion on certain non-GAAP
measures" below for further analysis.
|
2
|
Comparative figures were subject to reclassification as discussed in
note 2a of the Audited Financial Statements. The net impact of the
reclassification was $nil to net loss and comprehensive loss and only
impacted presentation within current liabilities.
|
OPERATIONAL REVIEW
Fourth Quarter
System sales of cafés
System sales of cafés for the 13 weeks ended December 28, 2013 were
$51,898 compared to $53,515 for the 13 weeks ended December 29, 2012,
representing a decrease of $1,617 or 3.0%. The decrease is
attributable to decreased Same café sales and to the marginally smaller
store network.
Same café sales
During the Quarter, Second Cup continued to be impacted by competitive
activity resulting in a same café sales decline of 4.3%, compared to a
decline of 4.2% in the comparable Quarter of 2012.
Analysis of revenue
Total revenue for the Quarter was $8,038 (2012 - $7,785) and consisted
of royalty revenue, revenue from sale of goods, and services revenue.
Royalty revenue for the Quarter was $3,816 (2012 - $4,017). The
reduction in royalty revenue of $201 is primarily a result of overall
lower System sales of cafés, and to a lesser extent, the mix of cafés
with varying royalty rates.
Revenue from the sale of goods, which consists of revenue from
Company-operated cafés and from the e-commerce channel was $1,526 (2012
- $1,597) for the Quarter. The decrease of $71 in revenue from the sale
of goods was mainly due lower customer traffic across the
Company-operated café portfolio and changes within the portfolio of
cafés. There were ten Company-operated cafés at the end of both Years.
Services revenue for the Quarter was $2,696 (2012 - $2,171). Services
revenue includes initial franchise fees, renewal fees, transfer fees
earned on the sale of cafés from one franchise partner to another,
construction administration fees, product licencing revenue, wholesale
revenue, purchasing coordination fees, and other ancillary fees (such
as IT support and training fees). The $525 increase in services
revenue was primarily due to sales pertaining to the partnership with
Kraft Canada Inc. to produce, market, and sell Second Cup branded
TASSIMO T-Discs.
Cost of goods sold
Cost of goods sold represents the product cost of goods sold in
Company-operated cafés and through the e-commerce channel, plus the
cost of direct labour to prepare and deliver the goods to the customers
in the Company-operated cafés. Cost of goods sold was $1,089 (2012 -
$1,147) or alternatively as a percentage of revenue from the sale of
goods was 71% (2012 - 72%). The improvement is due to menu price
increases at cafés and decreases pertaining to product purchase costs
as a result of improved vendor pricing.
Operating expenses
Operating expenses include the head office expenses of Second Cup and
the overhead expenses of Company-operated cafés. Total operating
expenses for the Quarter were $4,759 (2012 - $3,970), an increase of
$782.
Head office
Head office expenses for the Quarter were $4,406 (2012 - $3,424), an
increase of $982 or 29%. During the Quarter, the Company recorded $883
of restructuring charges pertaining to the reconstitution of the Board
of Directors and change in Chief Executive Officer. The Company also
recorded bad debt expense of $265 in the Quarter. Offsetting impacts
included lower salaries, wages, benefits, and incentives coupled with a
gain of $372 relating to breakage income on gift cards.
Company-operated cafés
Company-operated café expenses for the Quarter were $353 (2012 - $546),
a decrease of $193 or 35%. The decrease is due to gains on disposal of
capital related items as a result of required software upgrades in
advance of the anticipated launch of the loyalty program.
Impairment charges
The Company recognized impairment charges of $299 (2012 - $15,649). The
2013 charge pertained to leasehold improvement assets carried at a
value in excess of its recoverable amount that cannot be redeployed to
another Company-operated café.
The 2012 charges of $15,649 were a result of the Company's annual
impairment analysis, which consisted of $12,850 to trademarks, $2,444
to goodwill, and $355 to other assets.
Interest and financing
The Company incurred interest and financing expenses of $254 (2012 -
$128). The swap agreement expired on April 1, 2013 and was
subsequently renewed during the Quarter on September 30, 2013. The
increase in interest and financing expenses is due to the fair value
adjustment primarily realized at inception of the renewed swap which
captures an interest rate premium to fix the effective interest rate on
the Long-term debt. Details are discussed in the "Liquidity and
capital resources" section onward in this news release.
Income taxes (recovery)
Current income taxes of $427 (2012 - $596) and deferred income tax
expense of $33 (2012 - tax recovery of $1,688) were recorded in the
Quarter. Current income taxes decreased as a result of decreased
royalties. The change in deferred income taxes was driven by the
impairment charges recorded in 2012.
Adjusted EBITDA
Adjusted EBITDA for the Quarter was $2,868 (2012 - $3,027). The decrease
of $159 in Adjusted EBITDA was primarily due to decreased royalty
revenue.
Net income (loss)
The Company's net income for the Quarter was $1,177 or $0.12 per share,
compared to a loss of $12,024 or $1.21 per share in 2012. The increase
in net income of $13,201 or $1.33 per share was mainly due to the
non-cash impairment charge that was recorded in the prior Year.
A reconciliation of net income (loss) to Adjusted EBITDA is provided in
the section "Definitions and discussion of certain non-GAAP financial
measures".
Year
System sales of cafés
System sales of cafés for the Year were $191,434 compared to $194,387
for 2012, representing a decrease of $2,953 or 1.5%. The decrease is
attributable to lower same café sales and to the marginally smaller
store network.
Same café sales
For the Year, there was a decline of 3.6% compared to a decline of 1.9%
in the comparable Year of 2012. The nature of the decrease is
consistent to what was discussed above in the Quarter.
Analysis of revenue
Total revenues for the Year were $27,188 (2012 - $26,346).
Royalty revenue for the Year was $14,117 (2012 - $14,927). The
reduction in royalty revenue of $810 was mainly a result of overall
lower system sales of cafés and the reduction in the effective royalty
rate from 7.9% in 2012 to 7.6% in the Year. This change was consistent
with what was discussed above pertaining to the Quarter.
Revenue from the sale of goods, which consists of revenue from
Company-operated cafés and the e-commerce channel was $5,506 (2012 -
$4,698) for the Year. The increase in revenue from the sale of goods
was mainly due to a range of ten to eleven Company-operated cafés
compared to a 2012 range of seven to ten Company-operated cafés.
Services revenue for the Year was $7,565 (2012 - $6,721). The $844
increase in services revenue was primarily due to the full year impact
of the partnership with Kraft Canada Inc. to produce, market, and sell
Second Cup TASSIMO T-Discs. Sales of TASSIMO T-Discs commenced in the
third Quarter of 2012, hence the 2013 Year benefitted from having a
full period of sales.
Cost of goods sold
Cost of goods sold was $4,054 (2012 - $3,523) or alternatively as a
percentage of revenue from the sale of goods was 74% (2012 - 75%). The
improvement was discussed above in the Quarter.
Operating expenses
Total operating expenses for the Year were $16,704 (2012 - $15,417), an
increase of $1,287.
Head office
Head office expenses increased by $1,191 (9%) in the Year to $14,943
from $13,752 in 2012. The Company incurred $883 in restructuring
charges as discussed above in the Quarter. The increase was also
driven by adjustments to closed café lease provisions and increases in
other onerous lease related provisions where the Company is on the
headlease. The increase also pertains to expenditures on innovation,
test concepts, and initiatives mostly due to costs towards the loyalty
program and new café branding and design costs. Offsetting some of the
increase was a gain of $797 relating to breakage income on gift cards
recorded in the Year.
Company-operated cafés
The overhead expenses in Company-operated cafés for the Year increased
by $96 to $1,761 from $1,665 in 2012. The increase is due to a larger
number of Company-operated cafés offset partially by a gain on disposal
of capital related items, both of which were discussed above in the
Quarter.
Impairment charges
The Company incurred impairment charges of $13,552 (2012 - $15,656).
During the second Quarter of 2013, the Company identified impairment
indicators on its trademark assets, which were primarily a result of
the decline in its stock price and a decline in sales in comparison to
internal projections. The impairment test is based on the expected
recoverable amount of the cash generating unit which has been
determined using fair value less costs to sell. The determination of
the recoverable amount incorporates an element of risk in meeting those
expectations. As a result of the impairment test, the Company
recognized an impairment charge of $13,253 in the Year pertaining to
trademarks. The after-tax impact of this impairment charge was $11,497
and reduced earnings per share by $1.16. The impairment charge had no
impact on the Company's liquidity, cash flow, borrowing capability or
operations.
Further impairment charges are discussed above in the Quarter.
Interest and financing
The Company incurred interest and financing expenses of $516 (2012 -
$503). The increase in interest and financing expenses was discussed
above in the Quarter. Offsetting the increases were recoveries
pertaining to higher interest income as a result of higher cash
balances. Further recoveries were a result of a lower fixed effective
interest rate of 4.82% vs. 5.79% under the previous interest rate swap
that ended on April 30, 2013. Details are discussed in the "Liquidity
and capital resources" section onward in this news release.
Income taxes (recovery)
Current income taxes of $1,503 (2012 - $1,644) and deferred income tax
recoveries of $1,772 (2012 - $993) were recorded in the Year. The
decline in current taxes is consistent with the discussion above in the
Quarter. The income tax recoveries pertaining to deferred income taxes
were driven by the impairment charges discussed above.
Adjusted EBITDA
Adjusted EBITDA for the Year was $7,570 (2012 - $8,643). The Adjusted
EBITDA decrease of $1,073 was primarily due to an increase in operating
expenses before restructuring charges, the change in estimate
pertaining to the gift card breakage rate, and a decrease in royalty
revenue as discussed above.
Net loss
The Company's net loss for the Year was $7,369 or $0.74 loss per share,
compared to net loss of $9,404 or $0.95 loss per share in 2012. The
improvement of net loss of $2,035 or $0.20 per share was mainly due to
lower non-cash impairment charges in the current Year.
Dividend
On March 7, 2014 the Board of Directors of Second Cup approved a
quarterly dividend of $0.085 per common share, payable on March 28,
2014 to shareholders of record at the close of business on March 21,
2014.
The Company's dividend policy is to continue to pay a portion of
earnings while retaining funds for organic growth initiatives. The
determination to declare and make payable dividends from Second Cup is
at the discretion of the Board of Directors of Second Cup and until
declared payable, Second Cup has no requirement to pay cash dividends
to shareholders. Taking into account current economic conditions and
their impact on the profitability of Second Cup, the Board of Directors
will continually review the level of dividends paid by the Company and
there can be no assurance the dividends will remain at the current
level.
Café network
|
13 weeks ended
|
|
52 weeks ended
|
|
December 28,
2013
|
December 29,
2012
|
|
December 28,
2013
|
December 29,
2012
|
|
|
|
|
|
|
Number of cafés - beginning of period
|
351
|
358
|
|
360
|
359
|
Cafés opened
|
6
|
4
|
|
15
|
18
|
Cafés closed
|
(1)
|
(2)
|
|
(19)
|
(17)
|
|
|
|
|
|
|
Number of cafés - end of period
|
356
|
360
|
|
356
|
360
|
|
|
|
|
|
|
Number of cafés renovated
|
3
|
4
|
|
22
|
19
|
Closure activity in 2013 was predominantly driven by the planned
closures of eight low volume cafés located inside home improvement
retail centres. The Company ended the Year with ten (2012 - ten)
Company-operated cafés.
SELECTED QUARTERLY INFORMATION
(in thousands of Canadian dollars, except
Number of cafés, Same café sales, and per share amounts)
|
|
Q4 20132
|
|
Q3 2013
|
|
Q2 2013
|
|
Q1 2013
|
|
|
|
|
|
|
|
|
|
System sales of cafés1
|
|
$51,898
|
|
$44,894
|
|
$47,688
|
|
$46,954
|
|
|
|
|
|
|
|
|
|
Same café sales1
|
|
(4.3%)
|
|
(3.7%)
|
|
(2.2%)
|
|
(3.3%)
|
|
|
|
|
|
|
|
|
|
Number of cafés - end of period
|
|
356
|
|
351
|
|
362
|
|
361
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$8,038
|
|
$6,268
|
|
$6,636
|
|
$6,246
|
|
|
|
|
|
|
|
|
|
Operating income (loss)1
|
|
$1,891
|
|
$1,361
|
|
($11,401)
|
|
$1,027
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA1
|
|
$2,868
|
|
$1,2463
|
|
$2,122
|
|
$1,334
|
|
|
|
|
|
|
|
|
|
Net income (loss) for the period
|
|
$1,177
|
|
$918
|
|
($10,152)
|
|
$688
|
|
|
|
|
|
|
|
|
|
Basic/diluted earnings (loss) per share
|
|
$0.12
|
|
$0.09
|
|
($1.03)
|
|
$0.07
|
|
|
|
|
|
|
|
|
|
Dividends declared per share
|
|
$0.085
|
|
$0.085
|
|
$0.085
|
|
$0.085
|
|
|
|
|
|
|
|
|
|
|
|
Q4 20122
|
|
Q3 2012
|
|
Q2 2012
|
|
Q1 2012
|
|
|
|
|
|
|
|
|
|
System sales of cafés1
|
|
$53,515
|
|
$46,389
|
|
$47,382
|
|
$47,101
|
|
|
|
|
|
|
|
|
|
Same café sales1
|
|
(4.2%)
|
|
(2.8%)
|
|
(1.5%)
|
|
0.4%
|
|
|
|
|
|
|
|
|
|
Number of cafés - end of period
|
|
360
|
|
358
|
|
356
|
|
355
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$7,785
|
|
$6,378
|
|
$6,175
|
|
$6,008
|
|
|
|
|
|
|
|
|
|
Operating (loss) income1
|
|
($12,988)
|
|
$1,133
|
|
$2,063
|
|
$1,542
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA1
|
|
$3,027
|
|
$1,468
|
|
$2,334
|
|
$1,814
|
|
|
|
|
|
|
|
|
|
Net (loss) income for the period
|
|
($12,024)
|
|
$746
|
|
$842
|
|
$1,032
|
|
|
|
|
|
|
|
|
|
Basic/diluted (loss) earnings per share
|
|
($1.21)
|
|
$0.08
|
|
$0.09
|
|
$0.10
|
|
|
|
|
|
|
|
|
|
Dividends declared per share
|
|
$0.085
|
|
$0.15
|
|
$0.15
|
|
$0.15
|
1
|
See the section "Definitions and discussion on certain non-GAAP
financial measures" below for further analysis.
|
2
|
The Company's fourth quarter System sales of cafés are higher than other
quarters due to the seasonality of the business.
|
3
|
The Company amended its definition of Adjusted EBITDA as discussed in
the section "Definitions and
discussion on certain non-GAAP financial measures" to include changes in
the estimate pertaining to the gift card breakage rate.
Comparative amounts were amended in order to provide adequate
comparative figures.
|
OUTLOOK
This section is qualified by the section "Caution Regarding
Forward-Looking Statements" onward in this news release.
The Second Cup business continues to operate in a competitive
marketplace and a challenging consumer environment. In 2013, management
continued to invest in the business, including investing in the
development of a loyalty program which is being tested in 31 cafés,
with positive initial results. In 2014, Second Cup plans to roll out
the loyalty program nationally.
As well, the Company introduced and will further expand a coffee
revitalization program. Promotions will be geared to put coffee at the
forefront as one of the Company's key success factors. Included in the
revitalization program was the expansion of the TASSIMO T-Disc line,
which was launched in market late in the Quarter.
Second Cup has announced that it will leverage its success with its
partner, Kraft Canada Inc., to distribute its Second Cup branded whole
bean and roast & ground coffee to grocery stores across Canada
commencing in February 2014. The new revenue stream is intended to
increase corporate sales, while increasing brand presence in the
marketplace to attract customers into cafés in addition to their
homes. This new venture will require an initial investment in listing
fees and potential advertising support in 2014.
Second Cup will continue to improve the café network with the opening of
cafés while closing below average performing cafés.
As a result of the reconstitution of the Board of Directors, a change in
the Chief Executive Officer, and an ongoing review of the Second Cup's
operational direction, the Company may incur certain transitional and
restructuring related charges onward in 2014. The Company will focus on
embracing change and implementing improvements to better the economic
health of the franchise network, which is intended to ultimately
benefit the Company and its shareholders.
CAUTION REGARDING FORWARD-LOOKING STATEMENTS
Certain statements in this news release may constitute forward-looking
statements within the meaning of applicable securities legislation. The
terms the "Company", "Second Cup", "we", "us", or "our" refer to The
Second Cup Ltd. Forward-looking statements include words such as "may",
"will", "should", "expect", "anticipate", "believe", "plan", "intend"
and other similar words. These statements reflect current expectations
regarding future events and financial performance and speak only as of
the date of this news release. It should not be read as a guarantee of
future performance or results and will not necessarily be an accurate
indication of whether or not those results will be achieved.
Forward-looking statements are based on a number of assumptions and are
subject to known and unknown risks, uncertainties and other factors,
many of which are beyond Second Cup's control that may cause Second
Cup's actual results, performance or achievements, or those of
Second Cup cafés, or industry results to be materially different from
any future results, performance or achievements expressed or implied by
such forward-looking statements. The foregoing list of factors is not
exhaustive, and investors should refer to the risks described under
"Risks and Uncertainties" in Second Cup's Management's Discussion and
Analysis ("MD&A") and Annual Information Form, which is available at www.sedar.com.
Although the forward-looking statements contained in this news release
are based on what management believes are reasonable assumptions, there
can be no assurance that actual results will be consistent with these
forward-looking statements and, as a result, the forward-looking
statements may prove to be incorrect.
As these forward-looking statements are made as of the date of this news
release, Second Cup does not undertake to update any such
forward-looking statements whether as a result of new information,
future events or otherwise. Additional information about these
assumptions and risks and uncertainties is contained in the Company's
filings with securities regulators. These filings are also available on
the Company's website at www.secondcup.com.
DEFINITIONS AND DISCUSSION ON CERTAIN NON-GAAP FINANCIAL MEASURES
In this news release, the Company reports certain non-IFRS measures such
as System sales of cafés, Same café sales, EBITDA, Adjusted EBITDA, and
Adjusted earnings per share.
System sales of cafés
System sales of cafés comprise the net revenue reported to Second Cup by
franchisees of Second Cup cafés and by Company-operated cafés. This
measure is useful in assessing the operating performance of the entire
Company network, such as capturing the net growth of the overall café
network. Sales are reported by franchisees to Second Cup on a weekly
basis without audit or other form of independent assurance. Second
Cup's substantiation of sales reported by its franchisees is through
analytical and financial reviews performed by management, comparison to
sales data on the POS, on-site visits, and analyses of raw materials
purchased by the cafés as reported by authorized vendors.
Increases in System sales of cafés result from the addition of new cafés
and Same café sales (as described below). The primary factors
influencing the number of cafés added to the Second Cup café network
include the availability and cost of high quality locations,
competition from other specialty coffee retailers and other businesses
for prime locations, and the availability of qualified franchisees.
System sales of cafés are also affected by the permanent closure of
Second Cup cafés. Cafés are closed when they cease to be viable or,
occasionally, when a renewal of a lease for a particular location is
not available or when an alternative, preferable location is available.
Same café sales
Same café sales represents the percentage change, on average, in sales
at cafés (franchised and Company-operated) operating system-wide that
have been open for more than 12 months. It is one of the key metrics
the Company uses to assess its performance with specific focus on
organic growth. Organic growth is an indicator on how the Company is
impacted by operational effectiveness, the results of marketing
efforts, pricing, and responsiveness to competition. Same café sales
provides a useful comparison between periods while also encompassing
other matters such as seasonality. The two principal factors that
affect same café sales are changes in customer traffic and changes in
average sale.
Operating income (loss)
Operating income (loss) represents Revenue, less Cost of goods sold,
less Operating expenses, and less Impairment charges. This measure is
not defined under IFRS, although the measure is derived from input
figures in accordance with IFRS. Management views this as an indicator
of financial performance that excludes costs pertaining to Interest and
financing, and Income taxes.
EBITDA and Adjusted EBITDA
EBITDA represents earnings before interest, taxes, depreciation, and
amortization. As there is no generally accepted method of calculating
EBITDA, the measure as calculated by the Company is likely not
comparable to similarly titled measures reported by other issuers.
EBITDA is presented as management believes it is a useful indicator of
the Company's ability to meet debt service, capital expenditure
requirements, and evaluate liquidity. Management interprets trends in
EBITDA as an indicator of relative financial performance. EBITDA
should not be considered by an investor as an alternative to net income
or cash flows as determined in accordance with IFRS.
Impairment charges are a reconciling item in the calculation of Adjusted
EBITDA as its nature is non-cash and management interprets this measure
to be similar in substance to depreciation and amortization. This
interpretation by management is consistently applied regardless of
whether impairment charges are or are expected to be recurring.
Restructuring charges are a reconciling item in the definition of
Adjusted EBITDA as management believes such costs are non-recurring and
not an indicative performance measure directly linked to the focus of
the Company's business operations and strategic imperatives. As there
is no generally accepted method of calculating Adjusted EBITDA, the
measure as calculated by the Company is likely not comparable to
similarly titled measures reported by other issuers. Adjusted EBITDA
should not be considered by an investor as an alternative to net income
or cash flows as determined in accordance with IFRS.
The change in estimate pertaining to the gift card breakage rate was
captured as a reconciling item to Adjusted EBITDA as management
believes this change in estimate was material and not an indicative
performance measure used to evaluate the sustainable current and
ongoing financial performance.
A reconciliation of net income (loss) to EBITDA and Adjusted EBITDA is
provided below:
|
|
13 weeks ended
|
|
52 weeks ended
|
|
|
December 28,
2013
|
|
December 29,
2012
|
|
December 28,
2013
|
|
December 29,
2012
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
$
|
1,177
|
$
|
(12,024)
|
$
|
(7,369)
|
$
|
(9,404)
|
Net interest and financing
|
|
254
|
|
128
|
|
516
|
|
503
|
Income taxes (recovery)
|
|
460
|
|
(1,092)
|
|
(269)
|
|
651
|
Depreciation of property and equipment
|
|
206
|
|
208
|
|
749
|
|
716
|
Amortization of intangible assets
|
|
142
|
|
116
|
|
502
|
|
451
|
(Gain) loss on disposal of property and equipment
|
|
(181)
|
|
42
|
|
(197)
|
|
70
|
EBITDA
|
|
2,058
|
|
(12,622)
|
|
(6,068)
|
|
(7,013)
|
Impairment charges
|
|
299
|
|
15,6491
|
|
13,552
|
|
15,6561
|
Restructuring charges
|
|
883
|
|
-
|
|
883
|
|
-
|
Gift card breakage rate - change in estimate
|
|
(372)
|
|
-
|
|
(797)
|
|
-
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
$
|
2,868
|
$
|
3,027
|
$
|
7,570
|
$
|
8,643
|
|
|
|
|
|
|
|
|
|
1
|
As a result of the reclassification of impairment charges discussed in
note 2a of the Audited Financial Statements, adjusted
earnings per share for comparative amounts were amended in order to
provide adequate comparative figures.
|
Adjusted basic and diluted earnings per share
Adjusted earnings per share represents earnings per share excluding
impairment and restructuring charges, and the change in estimate
pertaining to the gift card breakage rate. Impairment charges of
trademarks and goodwill are non-cash, but material items that were
adjusted as management concluded that this was not a direct measure of
the company's focus on day to day operations, is not indicative of
future operating results, and thus better evaluates the underlying
business of the Company. Impairment charges of tangible assets are
primarily related to leasehold improvements at Company-operated cafés.
The Company typically operates such cafés for exploratory purposes or
with the intention to improve underperformers and to subsequently
refranchise the cafés. Restructuring charges are a reconciling item as
management believes these costs are non-recurring and not an indicative
performance measure directly linked to the focus of the Company's
business operations on a per share basis. The change in estimate
pertaining to the gift card breakage rate was captured as a reconciling
item to Adjusted earnings per share as management believed this change
in estimate was material and not an indicative performance measure used
to evaluate the sustainable current and ongoing financial performance.
A reconciliation of Adjusted based and diluted earnings per share is
provided below:
|
|
13 weeks ended
|
|
52 weeks ended
|
|
|
December 28,
2013
|
|
December 29,
2012
|
|
December 28,
2013
|
|
December 29,
2012
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
$
|
1,177
|
$
|
(12,024)
|
$
|
(7,369)
|
$
|
(9,404)
|
Impairment charges
|
|
299
|
|
15,6491
|
|
13,552
|
|
15,6561
|
Restructuring charges
|
|
883
|
|
-
|
|
883
|
|
-
|
Gift card breakage rate - change in estimate
|
|
(372)
|
|
-
|
|
(797)
|
|
-
|
Tax effect of impairment and restructuring charges, and the
change in estimate of the gift card breakage rate
|
|
(215)
|
|
(1,795)1
|
|
(1,859)
|
|
(1,799)1
|
Adjusted earnings
|
|
1,722
|
|
1,8301
|
|
4,410
|
|
4,4531
|
Weighted average number of shares issued and outstanding (unrounded)
|
|
9,903,045
|
|
9,903,045
|
|
9,903,045
|
|
9,903,045
|
|
|
|
|
|
|
|
|
|
Adjusted basic and diluted earnings per share
|
$
|
0.17
|
$
|
0.181
|
$
|
0.45
|
$
|
0.451
|
|
|
|
|
|
|
|
|
|
1
|
As a result of the reclassification of impairment charges discussed in
note 2a of the Audited Financial Statements, adjusted earnings per
share for
comparative amounts were amended in order to provide adequate
comparative figures.
|
About Second Cup®
Founded in 1975, Second Cup® is Canada's largest specialty coffee
franchisor operating more than 350 cafés across the country. All of
approximately 4,000 Second Cup® associates are trained coffee experts
who handcraft over 1,000,000 coffee and tea beverages every week, and
are committed to ensuring "there's a little love in every cup.™" For
more information, please visit www.secondcup.com or find us on Facebook and Twitter.
SOURCE The Second Cup Ltd.