BRAMPTON, ON, April 30, 2014 /CNW/ - Loblaw Companies Limited (TSX: L)
("Loblaw" or the "Company") today announced its unaudited financial
results for the first quarter ended March 22, 2014. The Company's first
quarter report will be available in the Investor Centre section of the
Company's website at loblaw.ca and will be filed with SEDAR and available at sedar.com.
On March 28, 2014, subsequent to the end of the first quarter of 2014,
the Company completed the acquisition of Shoppers Drug Mart Corporation
("Shoppers Drug Mart"). A summary of Shoppers Drug Mart operating
results for the first quarter ended March 22, 2014 is included as an
addendum to this News Release.
2014 First Quarter Highlights(1)
-
Revenue of $7,292 million, an increase of 1.2% over the first quarter of
2013.
-
Adjusted EBITDA(2) up 5.0% to $463 million compared to $441 million in the first quarter
of 2013.
-
Adjusted basic net earnings per common share(2) up 2.1% to $0.49 compared to $0.48 in the first quarter of 2013.
-
Basic net earnings per common share(3) down 39.3% to $0.37 compared to $0.61 in the first quarter of 2013,
with 2013 positively impacted by a gain related to defined benefit plan
amendments.
-
Retail sales growth of 0.8% and same-store sales(3) growth of 0.9% compared to the first quarter of 2013. Retail same-store
sales(3) growth was negatively impacted by approximately 0.2% due to the shift
in the timing of Easter. Normalized for the shift, same-store sales(3) growth for the quarter was approximately 1.1%.
-
Financial Services revenue increased by 9.1% over the first quarter of
2013.
-
Quarterly common share dividend increase of approximately 2.1%, from
$0.24 per common share to $0.245 per common share.
"The first quarter of 2014 marked another quarter of steady progress in
our core business," said Galen G. Weston, Executive Chairman, Loblaw
Companies Limited. "We remained focused on balancing our commitment to
competitiveness and financial performance, achieving positive
same-store sales and growing adjusted operating income. While the
industry backdrop continues to be challenging with the intensely
competitive market environment and the continued impact of drug reform,
we still expect to advance our combined business both financially and
operationally this year."
"With the acquisition of Shoppers Drug Mart completed, we are able to
move into the next chapter for Loblaw, as we continue to build a
portfolio of strong, complementary and independent businesses,"
continued Mr. Weston. "The near-term financial benefits, as well as the
long-term strategic rationale of this transaction are extremely
compelling."
(1)
|
This News Release contains forward-looking information. See
Forward-Looking Statements in 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
and assumptions that were used when making these statements. This News
Release should be read in conjunction with Loblaw Companies Limited's
filings with securities regulators made from time to time, all of which
can be found at sedar.com and at loblaw.ca.
|
(2)
|
See Non-GAAP Financial Measures in this News Release.
|
(3)
|
For financial definitions and ratios refer to the Glossary of Terms on
page 109 of the 2013 Annual Report.
|
Consolidated Quarterly Results of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
For the periods ended March 22, 2014 and March 23, 2013 (unaudited)
|
|
2014
|
|
|
|
2013(1)
|
|
|
|
|
|
|
(millions of Canadian dollars except where otherwise indicated)
|
|
(12 weeks)
|
|
|
|
(12 weeks)
|
|
|
$ Change
|
|
|
% Change
|
Revenue
|
|
$
|
7,292
|
|
|
|
$
|
7,202
|
|
|
$
|
90
|
|
|
1.2%
|
Operating income
|
|
253
|
|
|
|
309
|
|
|
(56)
|
|
|
(18.1)%
|
Adjusted operating income(2)
|
|
268
|
|
|
|
258
|
|
|
10
|
|
|
3.9%
|
Adjusted operating margin(2)
|
|
3.7%
|
|
|
|
3.6%
|
|
|
|
|
|
|
Adjusted EBITDA(2)
|
|
$
|
463
|
|
|
|
$
|
441
|
|
|
$
|
22
|
|
|
5.0%
|
Adjusted EBITDA margin(2)
|
|
6.3%
|
|
|
|
6.1%
|
|
|
|
|
|
|
Net interest expense and other financing charges
|
|
$
|
115
|
|
|
|
$
|
76
|
|
|
$
|
39
|
|
|
51.3%
|
Net earnings
|
|
103
|
|
|
|
171
|
|
|
(68)
|
|
|
(39.8)%
|
Adjusted net earnings(2)
|
|
139
|
|
|
|
134
|
|
|
5
|
|
|
3.7%
|
Basic net earnings per common share ($)
|
|
0.37
|
|
|
|
0.61
|
|
|
(0.24)
|
|
|
(39.3)%
|
Adjusted basic net earnings per common share(2) ($)
|
|
0.49
|
|
|
|
0.48
|
|
|
0.01
|
|
|
2.1%
|
|
|
|
|
|
|
|
|
|
|
|
-
The $90 million increase in revenue compared to the first quarter of
2013 was primarily driven by an increase in the Company's Retail
segment. Revenue also increased in the Company's Financial Services
segment.
-
Operating income decreased by $56 million compared to the first quarter of 2013. The
change in operating income was negatively impacted by the gain related
to defined benefit plan amendments recorded in the first quarter of
2013, costs related to the acquisition of Shoppers Drug Mart, general
and administrative costs related to Choice Properties Real Estate
Investment Trust ("Choice Properties") and unfavourable year-over-year
changes in fixed asset and other related impairments. Adjusted
operating income(2) increased by $10 million compared to the first quarter of 2013,
primarily driven by an increase in adjusted operating income(2) in the Company's Financial Services segment.
-
Adjusted operating margin(2) was 3.7% for the first quarter of 2014 compared to 3.6% in the same
quarter in 2013. Adjusted EBITDA margin(2) was 6.3% for the first quarter of 2014 compared to 6.1%in the same
quarter in 2013.
-
Net interest expense and other financing charges increased by $39
million compared to the first quarter of 2013 and included net interest
of $15 million related to indebtedness incurred to finance the
acquisition of Shoppers Drug Mart, and an unfavourable $12 million fair
value adjustment related to the Trust Unit Liability for the change in
the fair value of Choice Properties' Trust Units ("Units") held by
unitholders other than the Company. Excluding these impacts net
interest expense and other financing charges increased by $12 million,
driven primarily by distributions paid by Choice Properties on its
Units and by higher interest on long term debt.
-
Income tax expense for the first quarter of 2014 was $35 million (2013
- $62 million) and the effective income tax rate was 25.4% (2013 -
26.6%). The decrease in the effective tax rate over the first quarter
of 2013 was primarily due to an increase in income tax recoveries
related to prior year tax matters, partially offset by an increase in
non-deductible amounts, including fair value adjustments on the Trust
Unit Liability. After excluding the tax impact of items excluded from
adjusted net earnings(2), the effective income tax rate on adjusted net earnings(2) was 22.8% (2013 - 26.4%).
-
Net earnings decreased by $68 million compared to the first quarter of
2013, primarily driven by the decrease in operating income and the
increase in net interest expense and other financing charges described
above, partially offset by a lower income tax expense. Adjusted net
earnings(2) increased by $5 million compared to the first quarter of 2013,
primarily driven by higher adjusted operating income(2) and a lower effective income tax rate on adjusted net earnings(2), partially offset by higher net interest and other financing charges
after excluding certain items described above.
-
Basic net earnings per common share(3) were $0.37 in the first quarter of 2014 compared to $0.61 in the first
quarter of 2013. Adjusted basic net earnings per common share(2) were $0.49 in the first quarter of 2014 compared to $0.48 in the first
quarter of 2013.
-
In the first quarter of 2014, the Company invested $116 million (2013 -
$119 million) in capital expenditures.
(1)
|
Certain 2013 non-GAAP financial measures have been restated to conform
with the current year's presentation. See Non-GAAP Financial Measures
in this News Release.
|
(2)
|
See Non-GAAP Financial Measures in this News Release.
|
(3)
|
For financial definitions and ratios refer to the Glossary of Terms on
page 109 of the 2013 Annual Report.
|
Retail Segment
|
|
|
|
|
|
|
|
|
|
|
|
For the periods ended March 22, 2014 and March 23, 2013 (unaudited)
|
|
2014
|
|
|
2013(1)
|
|
|
|
|
|
|
(millions of Canadian dollars except where otherwise indicated)
|
|
(12 weeks)
|
|
|
(12 weeks)
|
|
|
$ Change
|
|
|
% Change
|
Sales
|
|
$
|
7,095
|
|
|
$
|
7,037
|
|
|
$
|
58
|
|
|
0.8%
|
Gross profit
|
|
1,580
|
|
|
1,576
|
|
|
4
|
|
|
0.3%
|
Operating income
|
|
217
|
|
|
279
|
|
|
(62)
|
|
|
(22.2)%
|
Adjusted operating income(2)
|
|
226
|
|
|
228
|
|
|
(2)
|
|
|
(0.9)%
|
Adjusted EBITDA(2)
|
|
416
|
|
|
408
|
|
|
8
|
|
|
2.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014
|
|
|
2013(1)
|
For the periods ended March 22, 2014 and March 23, 2013 (unaudited)
|
|
|
|
|
|
|
|
(12 weeks)
|
|
|
(12 weeks)
|
Same-store sales(3) growth
|
|
|
|
|
|
|
|
0.9%
|
|
|
2.8%
|
Gross profit percentage
|
|
|
|
|
|
|
|
22.3%
|
|
|
22.4%
|
Adjusted operating margin(2)
|
|
|
|
|
|
|
|
3.2%
|
|
|
3.2%
|
Adjusted EBITDA margin(2)
|
|
|
|
|
|
|
|
5.9%
|
|
|
5.8%
|
|
|
|
|
|
|
|
|
|
|
|
-
In the first quarter of 2014, the increase in Retail sales of $58
million, or 0.8%, over the same period in the prior year was a result
of the following factors:
-
Same-store sales(3) growth was 0.9% (2013 - 2.8%) and was negatively impacted by
approximately 0.2% due to the shift in the timing of Easter. Normalized
for the shift, same-store sales(3) growth for the quarter was approximately 1.1%. Same-store sales(3) growth excluding gas bar for the quarter was 0.8% (2013 - 2.8%) and
normalized for the effect of the shift in the timing of Easter, was
approximately 1.0%;
-
Sales growth in food was moderate;
-
Sales in drugstore declined marginally;
-
Sales growth in gas bar was moderate;
-
Sales in general merchandise, excluding apparel, were flat;
-
Sales in apparel were flat;
-
The Company's average quarterly internal food price index was slightly
higher (2013 - lower) than the average quarterly national food price
inflation of 1.2% (2013 - 1.4%) as measured by "The Consumer Price
Index for Food Purchased from Stores" ("CPI"). CPI does not necessarily
reflect the effect of inflation on the specific mix of goods sold in
Loblaw stores; and
-
23 corporate and franchise stores were opened and 12 corporate and
franchise stores were closed in the last 12 months, resulting in a net
increase of 0.4 million square feet, or 0.8%.
-
In the first quarter of 2014, gross profit percentage was 22.3%, down 10
basis points compared to the first quarter of 2013.The decline was
primarily driven by higher shrink due to the investment in fresh
assortment and increased transportation costs, which were mainly the
result of higher fuel prices. Gross profit dollars increased by $4
million, or 0.3%, compared to the same period in 2013, driven by higher
sales partially offset by the decline in gross profit percentage.
-
Operating income decreased by $62 million compared to the first quarter
of 2013, and was negatively impacted by the gain related to defined
benefit plan amendments recorded in the first quarter of 2013, costs
related to the acquisition of Shoppers Drug Mart and unfavourable
year-over-year changes in fixed asset and other related impairments.
Adjusted operating income(1) decreased by $2 million compared to the first quarter of 2013,
primarily driven by increased other operating costs, including
depreciation and amortization, higher foreign exchange losses and costs
related to certain of the Company's emerging businesses, partially
offset by supply chain and labour efficiencies, and higher gross
profit. For the first quarter of 2014, adjusted operating margin(2) was 3.2%, flat compared to the same period in 2013.
-
Adjusted EBITDA(1) increased by $8 million compared to the first quarter of 2013. For the
first quarter of 2014 adjusted EBITDA margin(1) was 5.9% compared to 5.8% in the same period in 2013. Retail segment
depreciation and amortization increased by $10 million compared to the
first quarter of 2013.
(1)
|
Certain 2013 non-GAAP financial measures have been restated to conform
with the current year's presentation. See Non-GAAP Financial Measures
in this News Release.
|
(2)
|
See Non-GAAP Financial Measures in this News Release.
|
(3)
|
For financial definitions and ratios refer to the Glossary of Terms on
page 109 of the 2013 Annual Report.
|
Financial Services Segment
|
|
|
|
|
|
|
|
|
|
|
|
For the periods ended March 22, 2014 and March 23, 2013 (unaudited)
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
(millions of Canadian dollars except where otherwise indicated)
|
|
(12 weeks)
|
|
|
(12 weeks)
|
|
|
$ Change
|
|
|
% Change
|
Revenue
|
|
$
|
180
|
|
|
$
|
165
|
|
|
$
|
15
|
|
|
9.1%
|
Operating income
|
|
36
|
|
|
30
|
|
|
6
|
|
|
20.0%
|
Earnings before income taxes
|
|
23
|
|
|
19
|
|
|
4
|
|
|
21.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(millions of Canadian dollars except where otherwise indicated)
|
|
As at
|
|
|
As at
|
|
|
|
|
(unaudited)
|
|
March 22, 2014
|
|
|
March 23, 2013
|
|
|
$ Change
|
|
|
% Change
|
Average quarterly net credit card receivables
|
|
$
|
2,469
|
|
|
$
|
2,240
|
|
|
$
|
229
|
|
|
10.2%
|
Credit card receivables
|
|
2,399
|
|
|
2,175
|
|
|
224
|
|
|
10.3%
|
Allowance for credit card receivables
|
|
47
|
|
|
43
|
|
|
4
|
|
|
9.3%
|
Annualized yield on average quarterly gross credit card receivables(2)
|
|
14.2%
|
|
|
13.5%
|
|
|
|
|
|
|
Annualized credit loss rate on average quarterly gross credit card
receivables(2)
|
|
4.5%
|
|
|
4.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Revenue for the first quarter of 2014 increased by 9.1% compared to the
first quarter of 2013. This increase was primarily driven by higher
interest income from higher credit card receivable balances and an
increased interest income yield, and higher other service fee related
income.
-
Operating income and earnings before income taxes increased by $6
million and $4 million, respectively, compared to the first quarter of
2013. These increases were mainly attributable to higher revenue as
described above, partially offset by higher operating costs as a result
of an increase in the active customer base, and higher credit losses.
-
As at March 22, 2014, credit card receivables were $2,399 million, an
increase of $224 million compared to March 23, 2013. This increase was
primarily driven by growth in the active customer base as a result of
continued investments in customer acquisitions and marketing
initiatives over the past two years. As at March 22, 2014, the
allowance for credit card receivables was $47 million, an increase of
$4 million compared to March 23, 2013, primarily due to the growth in
the credit card portfolio.
(1)
|
See Non-GAAP Financial Measures in this News Release.
|
(2)
|
For financial definitions and ratios refer to the Glossary of Terms on
page 109 of the 2013 Annual Report.
|
Choice Properties Segment
|
|
|
|
|
|
For the periods ended March 22, 2014 and March 23, 2013 (unaudited)
|
|
2014(1)
|
|
|
2013
|
(millions of Canadian dollars)
|
|
(12 weeks)
|
|
|
(12 weeks)
|
Revenue
|
|
$
|
167
|
|
|
$
|
—
|
Operating income
|
|
118
|
|
|
—
|
|
Adjusted operating income(2)
|
|
124
|
|
|
|
—
|
Net interest expense and other financing charges
|
|
126
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the periods ended March 22, 2014 and March 23, 2013 (unaudited)
|
|
2014(1)
|
|
|
2013
|
(millions of Canadian dollars except where otherwise indicated)
|
|
(12 weeks)
|
|
|
(12 weeks)
|
Net operating income(2)
|
|
$
|
115
|
|
|
$
|
—
|
Funds from operations(2)
|
|
87
|
|
|
—
|
Adjusted funds from operations(2)
|
|
69
|
|
|
—
|
Adjusted funds from operations per unit diluted(2) ($)
|
|
0.19
|
|
|
—
|
Adjusted funds from operations payout ratio(2)
|
|
87.8%
|
|
|
—%
|
|
|
|
|
|
|
-
Revenue for the first quarter of 2014 was $167 million, of which $150
million was received from the Retail segment. Revenue consists of base
rent, operating cost and property tax recoveries.
-
Operating income for the first quarter of 2014 was $118 million and
included $5 million of general and administrative costs. Adjusted
operating income(2) was $124 million.
-
Net operating income(2) for the first quarter of 2014 was $115 million, which consisted of cash
rental revenue less property operating costs.
-
Funds from operations(2) and adjusted funds from operations(2) for the first quarter of 2014 were $87 million and $69 million,
respectively.
-
Results of Choice Properties operations for the first quarter of 2014
were slightly better than the financial forecast included in Choice
Properties' equity and debt prospectuses dated June 26, 2013, primarily
driven by incremental income from properties acquired since that date.
-
In the first quarter of 2014, Choice Properties completed the issuance
of $450 million aggregate principal amount of senior unsecured
debentures. The majority of the proceeds were used to repay $440
million of transferor notes held by Loblaw.
-
Also in the first quarter of 2014, Choice Properties acquired an
industrial property in Mississauga, Ontario, for approximately
$16 million. The acquisition was funded entirely with cash. This
property is fully leased to a related party.
(1)
|
Results are for the period ended March 31, 2014, consistent with Choice
Properties' fiscal calendar. Adjustments to March 22, 2014 are included
in Consolidation and Eliminations.
|
(2)
|
See Non-GAAP Financial Measures in this News Release.
|
Acquisition of Shoppers Drug Mart Corporation
On March 28, 2014, subsequent to the end of the first quarter, the
Company acquired all of the outstanding shares of Shoppers Drug Mart
for total consideration of $12.3 billion, comprised of approximately
$6.6 billion of cash and the issuance of approximately 119.5 million
common shares of the Company.
The cash portion of the acquisition was financed as follows:
-
$3.5 billion was obtained through an unsecured term loan facility
bearing interest at a rate equal to the Bankers' Acceptance rate plus
1.75% and maturing March 28, 2019;
-
$1.6 billion of proceeds from the issuance of unsecured notes in the
third quarter of 2013 were released from escrow;
-
$500 million was received in consideration of the issuance of 10.5
million common shares to George Weston Limited; and
-
approximately $1.0 billion was used from cash on hand.
Loblaw expects to achieve annualized synergies of $300 million in the
third full year following the close of the transaction (net of related
costs), phased in evenly over three years. First year synergies are
expected to be generated primarily from improved cost of goods sold and
from purchasing efficiencies in goods not for resale.
Pursuant to a Consent Agreement reached with the Competition Bureau in
the first quarter of 2014, the Company is required to divest of 14
Shoppers Drug Mart stores and four of the Company's franchise grocery
stores, as well as nine pharmacy operations of the Company. The
divestitures are not expected to have a material impact on the
operations of the Company or the planned synergies.
Based on a preliminary assessment, the Company expects to recognize the
following amounts of net tangible assets, goodwill and intangible
assets in the second quarter of 2014:
|
|
|
(millions of Canadian dollars except where otherwise indicated)
(unaudited)
|
$
|
|
Estimated Useful
Life
|
|
|
|
|
Fair Value of Net Tangible Assets Acquired
|
$
|
552
|
|
|
|
|
|
|
Goodwill
|
2,251
|
|
|
|
|
|
|
|
Prescription files
|
5,040
|
|
11 years
|
|
Brands
|
3,340
|
|
indefinite
|
|
Optimum loyalty program
|
490
|
|
18 years
|
|
Other
|
600
|
|
5 to 10 years
|
Total Intangible Assets
|
9,470
|
|
|
|
|
|
|
Total Net Assets Acquired
|
$
|
12,273
|
|
|
The Company anticipates annual amortization of approximately $550
million relating to the intangible assets identified above. In
addition, other purchase-related fair value adjustments will be
recognized, including a fair value adjustment to inventory of
approximately $800 million, representing the difference between
inventory cost and its fair value. This difference will be recognized
in cost of sales as the inventory is sold over the remainder of 2014,
with a resulting negative impact on gross profit. The Company will
exclude these impacts in calculating adjusted operating income(1), as management does not consider them to be reflective of the Company's
underlying operating performance.
In the first quarter of 2014, the Company incurred costs related to the
acquisition of $23 million, of which $8 million was recorded in
selling, general and administrative expenses and $15 million was
recorded in net interest expense and other financing charges.
Upon closing of the acquisition, all amounts owing on Shoppers Drug
Mart's revolving bank credit facility were repaid and the facility was
cancelled. In addition, upon closing, the Company guaranteed the
outstanding principal amount of Shoppers Drug Mart medium term notes of
$500 million, along with any accrued interest. The Company has also
provided guarantees to various Canadian banks in support of the
financing obtained by Shoppers Drug Mart associates.
Declaration of Dividends
Subsequent to the end of the first quarter of 2014, the Board of
Directors declared a quarterly dividend on Loblaw Companies Limited
common shares of $0.245 payable July 1, 2014 to shareholders of
record on June 15, 2014 and a dividend on the Second Preferred Shares,
Series A of $0.37 per share payable July 31, 2014 to shareholders of
record on July 15, 2014.
(1)
|
See Non-GAAP Financial Measures in this News Release.
|
Outlook(1)
The Company expects to update this outlook in the second quarter
earnings announcement, which will reflect the impacts of:
-
Accounting policies alignment and the purchase price allocation with
respect to the acquisition of Shoppers Drug Mart; and
-
Synergies expected to be achieved in 2014. The Company's overall synergy
targets remain unchanged.
The Company expects the competitive environment and industry square
footage to remain at historically high levels in the second quarter,
and also expects deflationary pressure from regulatory drug reform -
the impacts of which are expected to moderate in the second half of the
year. During the second quarter, the Company also anticipates to be
negatively impacted by the timing of charges related to the transition
of certain stores to more cost effective and efficient operating terms
under collective agreements. These charges are anticipated to be
approximately $25 million. Expectations for the full year with respect
to these charges are approximately $35 million. In 2013, the charges
were $8 million and $24 million, for the second quarter and full year,
respectively.
(1)
|
See Forward-Looking Statements in this News Release.
|
Forward-Looking Statements
This News Release for the Company 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, future liquidity, planned capital expenditures, amount of pension
plan contributions, status and impact of information technology ("IT")
systems implementation and future plans. These specific forward-looking
statements are contained throughout this News Release including,
without limitation, in the Outlook section of this News Release.
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 revenue 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 MD&A on pages 28 to
35 of the 2013 Annual Report - Financial Review ("2013 Annual Report")
and the Enterprise Risks and Risk Management section of the MD&A
included in the Company's 2014 First Quarter Report to Shareholders.
Such risks and uncertainties include:
-
failure by the Company to realize the anticipated strategic benefits or
operational, competitive and cost synergies expected following the
acquisition of Shoppers Drug Mart;
-
failure to realize benefits from investments in the Company's 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;
-
failure to achieve desired results in labour negotiations, including the
terms of future collective bargaining agreements, which could lead to
work stoppages;
-
public health events including those related to food safety;
-
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 currency exchange rates and
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;
-
the inability of the Company to manage inventory to minimize the impact
of obsolete or excess inventory and to control shrink; and
-
changes in the Company's estimate of inventory cost as a result of its
IT system upgrade.
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
the Company on August 20, 2013, and the Shoppers Drug Mart 2013 annual
MD&A filed by Shoppers Drug Mart on February 20, 2014. 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: adjusted
operating income, adjusted operating margin, adjusted EBITDA, adjusted
EBITDA margin, adjusted net earnings, adjusted basic net earnings per
common share,and with respect to Choice Properties, net operating
income, funds from operations, adjusted funds from operations, adjusted
funds from operations per unit diluted and adjusted funds from
operations payout ratio. The Company believes these non-GAAP financial
measures provide useful information to both management and investors in
measuring the financial performance and financial condition 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, as 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.
Beginning in the first quarter of 2014, the Company no longer excludes
the impact of share-based compensation when analyzing consolidated and
segment underlying operating performance. As a result, prior year
adjusted operating income and adjusted operating margin, adjusted
EBITDA and adjusted EBITDA margin, and adjusted net earnings and
adjusted basic net earnings per common share were restated to conform
with the current year's presentation.
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 should not be
construed as an alternative to other financial measures determined in
accordance with GAAP.
Adjusted Operating Income, Adjusted Operating Margin, Adjusted EBITDA
and Adjusted EBITDA Margin The following table reconciles adjusted operating income and adjusted
earnings before income taxes, net interest expense and other financing
charges and depreciation and amortization ("adjusted EBITDA") to
operating income, which is reconciled to GAAP net earnings measures
reported in the condensed consolidated statements of earnings for the
12 weeks ended March 22, 2014 and March 23, 2013. The Company believes
that adjusted operating income is useful in assessing the Company's
underlying operating performance and in making decisions regarding the
ongoing operations of the business. The Company believes that adjusted
EBITDA is also useful in assessing the performance of its ongoing
operations and its ability to generate cash flows to fund its cash
requirements, including the Company's capital investment program.
Adjusted operating margin is calculated as adjusted operating income
divided by revenue. Adjusted EBITDA margin is calculated as adjusted
EBITDA divided by revenue.
|
|
|
|
|
|
|
|
|
|
|
|
|
2014
(12 weeks)
|
|
2013
(12 weeks)
|
(millions of Canadian dollars) (unaudited)
|
|
Retail
|
|
Financial Services
|
|
Choice
Properties(1)
|
|
Consolidation
and
Eliminations
|
|
Consolidated
|
|
Retail
|
|
Financial
Services
|
|
Choice Properties
|
|
Consolidation
and
Eliminations
|
|
Consolidated
|
Net earnings
|
|
|
|
|
|
|
|
|
|
|
$
|
103
|
|
|
|
|
|
|
|
|
|
$
|
171
|
Add impact of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest expense and other
financing charges
|
|
|
|
|
|
|
|
|
|
115
|
|
|
|
|
|
|
|
|
|
76
|
Income taxes
|
|
|
|
|
|
|
|
|
|
35
|
|
|
|
|
|
|
|
|
|
62
|
Operating income
|
|
$
|
217
|
|
$
|
36
|
|
$
|
118
|
|
$
|
(118)
|
|
$
|
253
|
|
$
|
279
|
|
$
|
30
|
|
$
|
—
|
|
$
|
—
|
|
$
|
309
|
Add (deduct) impact of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Defined benefit plan amendments
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(51)
|
|
—
|
|
—
|
|
—
|
|
(51)
|
|
Shoppers Drug Mart related costs
|
|
8
|
|
—
|
|
—
|
|
—
|
|
8
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
Choice Properties general and
administrative costs
|
|
(1)
|
|
—
|
|
5
|
|
—
|
|
4
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
Fixed asset and other related
impairments
|
|
2
|
|
—
|
|
1
|
|
—
|
|
3
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Adjusted operating income
|
|
$
|
226
|
|
$
|
36
|
|
$
|
124
|
|
$
|
(118)
|
|
$
|
268
|
|
$
|
228
|
|
$
|
30
|
|
$
|
—
|
|
$
|
—
|
|
$
|
258
|
Depreciation and amortization
|
|
190
|
|
2
|
|
—
|
|
|
3
|
|
195
|
|
180
|
|
3
|
|
—
|
|
—
|
|
183
|
Adjusted EBITDA
|
|
$
|
416
|
|
$
|
38
|
|
$
|
124
|
|
$
|
(115)
|
|
$
|
463
|
|
$
|
408
|
|
$
|
33
|
|
$
|
—
|
|
$
|
—
|
|
$
|
441
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Results are for the period ended March 31, 2014, consistent with Choice
Properties' fiscal calendar. Adjustments to March 22, 2014 are included
in Consolidation and Eliminations.
|
Defined benefit plan amendments During the first quarter of 2013, the Company announced amendments to
certain of its defined benefit plans impacting certain employees
retiring after January 1, 2015. As a result, the Company recorded a
gain of $51 million in the first quarter of 2013.
Shoppers Drug Mart related costs In connection with the agreement to acquire all of the outstanding
common shares of Shoppers Drug Mart, in the first quarter of 2014 the
Company recorded $8 million of acquisition costs in operating income.
Choice Properties general and administrative costs During the first quarter of 2014, the Company recorded $4 million of
incremental general and administrative costs incurred by Choice
Properties in operating income.
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 first quarter of 2014, the Company recorded a
charge of $3 million (2013 - nil) related to fixed asset and other
related impairments.
Adjusted Net Earnings and Adjusted Basic Net Earnings Per Common Share The Company believes adjusted net earnings and adjusted basic net
earnings per common share are 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 net earnings and adjusted basic
net earnings per common share to GAAP net earnings and basic net
earnings per common share reported for the 12 week periods ended March
22, 2014 and March 23, 2013:
|
|
|
|
|
|
(millions of Canadian dollars/Canadian dollars) (unaudited)
|
|
2014
(12 weeks)
|
|
|
2013
(12 weeks)
|
Net earnings/basic net earnings per common share
|
|
$
|
103
|
|
$
|
0.37
|
|
|
$
|
171
|
|
$
|
0.61
|
Add (deduct) impact of the following:
|
|
|
|
|
|
|
|
|
|
|
Defined benefit plan amendments
|
|
—
|
|
—
|
|
|
(37)
|
|
(0.13)
|
|
Shoppers Drug Mart related costs
|
|
19
|
|
0.06
|
|
|
—
|
|
—
|
|
Choice Properties general and administrative costs
|
|
3
|
|
0.01
|
|
|
—
|
|
—
|
|
Fixed asset and other related impairments
|
|
2
|
|
0.01
|
|
|
—
|
|
—
|
|
Fair value adjustment of Trust Unit Liability
|
|
12
|
|
0.04
|
|
|
—
|
|
—
|
Adjusted net earnings/adjusted basic net earnings per common share
|
|
$
|
139
|
|
$
|
0.49
|
|
|
$
|
134
|
|
$
|
0.48
|
|
|
|
|
|
|
|
|
Shoppers Drug Mart related costs In addition to the related costs recorded in operating income noted
above, during the first quarter of 2014, $15 million of additional net
interest expense on a pre-tax basis was incurred in connection with the
financing related to the acquisition. These financing charges were
recorded in 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 the
Choice Properties Units held by unitholders other than the Company.
These Units are presented as a liability on the Company's condensed
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 Units at the end of the period. In the first quarter of 2014,
the Company recorded a loss of $12 million (2013 - nil) related to the
fair value adjustment on the Trust Unit Liability.
Choice Properties Net Operating Income The following table reconciles Choice Properties net operating income to
GAAP measures for the 12 week periods ended March 22, 2014 and March
23, 2013. The Company believes net operating income is useful in
measuring Choice Properties operating performance and the performance
of the real estate properties.
|
|
|
|
|
|
|
|
2014(1)
|
|
|
2013
|
(millions of Canadian dollars) (unaudited)
|
|
(12 weeks)
|
|
|
(12 weeks)
|
Rental revenue
|
|
$
|
167
|
|
|
$
|
—
|
Reverse - Straight-line rental revenue
|
|
(9)
|
|
|
—
|
|
|
158
|
|
|
—
|
Property Operating Costs
|
|
(43)
|
|
|
—
|
Net Operating Income
|
|
$
|
115
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Choice Properties Funds from Operations, Adjusted Funds from Operations,
Adjusted Funds from Operations per Unit Diluted and Adjusted Funds from
Operations Payout Ratio The following table reconciles Choice Properties funds from operations
and adjusted funds from operations to GAAP measures for the 12 week
periods ended March 22, 2014 and March 23, 2013. The Company believes
funds from operations is useful in measuring Choice Properties
operating performance and the performance of the real estate
properties, and that adjusted funds from operations is useful in
measuring economic performance and is indicative of Choice Properties
ability to pay distributions.
|
|
|
|
|
|
|
|
|
|
2014(1)
|
|
|
2013
|
(millions of Canadian dollars) (unaudited)
|
|
(12 weeks)
|
|
|
(12 weeks)
|
Net income
|
|
$
|
(8)
|
|
|
$
|
—
|
|
Fair value adjustments on Class B Limited Partnership units
|
|
48
|
|
|
—
|
|
Distributions on Class B Limited Partnership units
|
|
46
|
|
|
—
|
|
Amortization of tenant improvement allowances
|
|
1
|
|
|
—
|
Funds from Operations
|
|
$
|
87
|
|
|
$
|
—
|
|
Straight-line rental revenue
|
|
(9)
|
|
|
—
|
|
Amortization of finance charges
|
|
(1)
|
|
|
—
|
|
Sustaining capital expenditures(2)
|
|
(8)
|
|
|
—
|
Adjusted Funds from Operations
|
|
$
|
69
|
|
|
$
|
—
|
|
|
|
|
|
|
|
Adjusted funds from operations per unit diluted is calculated as
adjusted funds from operations divided by Choice Properties' diluted
weighted average units outstanding, which were 372.1 million in the
first quarter of 2014.
Adjusted funds from operations payout ratio is calculated as Choice
Properties' distribution per unit, which was $0.162501 in the first
quarter of 2014, divided by adjusted funds from operations per unit
diluted.
(1)
|
Results are for the period ended March 31, 2014, consistent with Choice
Properties' fiscal calendar. Adjustments to March 22, 2014 are included
in Consolidation and Eliminations.
|
(2)
|
Anticipated property and leasing capital expenditures for the first
quarter of 2014 was $8 million, however only $2 million was spent as
winter weather impacted the start date of new projects.
|
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 First
Quarter Report to Shareholders. This financial information does not
contain all interim period disclosures required by IFRS, and
accordingly, should be read in conjunction with the Company's 2013
Annual Report and 2014 First Quarter Report to Shareholders, which are
available in the Investor Centre section of the Company's website at
loblaw.ca.
Condensed Consolidated Statements of Earnings
|
|
|
|
|
|
(millions of Canadian dollars except where otherwise indicated)
|
March 22, 2014
|
|
|
March 23, 2013
|
(unaudited)
|
(12 weeks)
|
|
|
(12 weeks)
|
Revenue
|
|
$
|
7,292
|
|
|
$
|
7,202
|
Cost of Merchandise Inventories Sold
|
|
5,528
|
|
|
5,474
|
Selling, General and Administrative Expenses
|
|
1,511
|
|
|
1,419
|
Operating Income
|
|
$
|
253
|
|
|
$
|
309
|
Net interest expense and other financing charges
|
|
115
|
|
|
76
|
Earnings Before Income Taxes
|
|
$
|
138
|
|
|
$
|
233
|
Income taxes
|
|
35
|
|
|
62
|
Net Earnings
|
|
$
|
103
|
|
|
$
|
171
|
Net Earnings per Common Share ($)
|
|
|
|
|
|
|
Basic
|
|
$
|
0.37
|
|
|
$
|
0.61
|
|
Diluted
|
|
$
|
0.36
|
|
|
$
|
0.60
|
|
|
|
|
|
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
As at
|
|
|
As at
|
|
|
As at
|
(millions of Canadian dollars) (unaudited)
|
|
March 22, 2014
|
|
|
March 23, 2013
|
|
|
December 28, 2013
|
Assets
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
2,537
|
|
|
$
|
689
|
|
|
$
|
2,260
|
|
Short term investments
|
|
39
|
|
|
854
|
|
|
290
|
|
Accounts receivable
|
|
621
|
|
|
519
|
|
|
618
|
|
Credit card receivables
|
|
2,399
|
|
|
2,175
|
|
|
2,538
|
|
Inventories
|
|
2,084
|
|
|
1,951
|
|
|
2,084
|
|
Prepaid expenses and other assets
|
|
123
|
|
|
109
|
|
|
75
|
|
Assets held for sale
|
|
23
|
|
|
35
|
|
|
22
|
Total Current Assets
|
|
$
|
7,826
|
|
|
$
|
6,332
|
|
|
$
|
7,887
|
Fixed Assets
|
|
9,034
|
|
|
8,919
|
|
|
9,105
|
Investment Properties
|
|
115
|
|
|
95
|
|
|
99
|
Goodwill and Intangible Assets
|
|
1,052
|
|
|
1,062
|
|
|
1,054
|
Deferred Income Taxes
|
|
292
|
|
|
249
|
|
|
253
|
Security Deposits
|
|
1,697
|
|
|
207
|
|
|
1,701
|
Franchise Loans Receivable
|
|
363
|
|
|
372
|
|
|
375
|
Other Assets
|
|
237
|
|
|
224
|
|
|
285
|
Total Assets
|
|
$
|
20,616
|
|
|
$
|
17,460
|
|
|
$
|
20,759
|
Liabilities
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
Trade payables and other liabilities
|
|
$
|
3,297
|
|
|
$
|
3,211
|
|
|
$
|
3,797
|
|
Provisions
|
|
53
|
|
|
64
|
|
|
66
|
|
Income taxes payable
|
|
3
|
|
|
19
|
|
|
37
|
|
Short term debt
|
|
605
|
|
|
905
|
|
|
605
|
|
Long term debt due within one year
|
|
902
|
|
|
772
|
|
|
1,008
|
Total Current Liabilities
|
|
$
|
4,860
|
|
|
$
|
4,971
|
|
|
$
|
5,513
|
Provisions
|
|
56
|
|
|
64
|
|
|
56
|
Long Term Debt
|
|
7,155
|
|
|
4,901
|
|
|
6,672
|
Trust Unit Liability
|
|
703
|
|
|
—
|
|
|
688
|
Deferred Income Taxes
|
|
36
|
|
|
18
|
|
|
34
|
Capital Securities
|
|
224
|
|
|
223
|
|
|
224
|
Other Liabilities
|
|
578
|
|
|
741
|
|
|
554
|
Total Liabilities
|
|
$
|
13,612
|
|
|
$
|
10,918
|
|
|
$
|
13,741
|
Shareholders' Equity
|
|
|
|
|
|
|
|
|
Common Share Capital
|
|
$
|
1,656
|
|
|
$
|
1,574
|
|
|
$
|
1,642
|
Retained Earnings
|
|
5,264
|
|
|
4,895
|
|
|
5,289
|
Contributed Surplus
|
|
80
|
|
|
68
|
|
|
87
|
Accumulated Other Comprehensive Income
|
|
4
|
|
|
5
|
|
|
—
|
Total Shareholders' Equity
|
|
$
|
7,004
|
|
|
$
|
6,542
|
|
|
$
|
7,018
|
Total Liabilities and Shareholders' Equity
|
|
$
|
20,616
|
|
|
$
|
17,460
|
|
|
$
|
20,759
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
March 22, 2014
|
|
|
March 23, 2013
|
(millions of Canadian dollars) (unaudited)
|
|
(12 weeks)
|
|
|
(12 weeks)
|
Operating Activities
|
|
|
|
|
|
|
Net earnings
|
|
$
|
103
|
|
|
$
|
171
|
|
Income taxes
|
|
35
|
|
|
62
|
|
Net interest expense and other financing charges
|
|
115
|
|
|
76
|
|
Depreciation and amortization
|
|
195
|
|
|
183
|
|
Income taxes paid
|
|
(81)
|
|
|
(64)
|
|
Interest received
|
|
8
|
|
|
10
|
|
Settlement of equity forward contracts
|
|
—
|
|
|
(16)
|
|
Change in credit card receivables
|
|
139
|
|
|
130
|
|
Change in non-cash working capital
|
|
(568)
|
|
|
(529)
|
|
Fixed asset and other related impairments
|
|
3
|
|
|
—
|
|
Gain on disposal of assets
|
|
—
|
|
|
(1)
|
|
Gain on defined benefit plan amendments
|
|
—
|
|
|
(51)
|
|
Other
|
|
5
|
|
|
—
|
Cash Flows used in Operating Activities
|
|
(46)
|
|
|
(29)
|
Investing Activities
|
|
|
|
|
|
|
Fixed asset purchases
|
|
(116)
|
|
|
(119)
|
|
Change in short term investments
|
|
251
|
|
|
(118)
|
|
Proceeds from fixed asset sales
|
|
10
|
|
|
2
|
|
Change in franchise investments and other receivables
|
|
6
|
|
|
8
|
|
Change in security deposits
|
|
4
|
|
|
47
|
|
Intangible asset additions
|
|
(1)
|
|
|
(9)
|
Cash Flows from (used in) Investing Activities
|
|
154
|
|
|
(189)
|
Financing Activities
|
|
|
|
|
|
|
Long term debt
|
|
|
|
|
|
|
|
Issued
|
|
469
|
|
|
10
|
|
|
Retired
|
|
(126)
|
|
|
(26)
|
|
Interest paid
|
|
(119)
|
|
|
(64)
|
|
Dividends paid
|
|
(68)
|
|
|
(62)
|
|
Common shares
|
|
|
|
|
|
|
|
Issued
|
|
10
|
|
|
11
|
|
|
Purchased and held in trust
|
|
—
|
|
|
(46)
|
Cash Flows from (used in) Financing Activities
|
|
166
|
|
|
(177)
|
Effect of foreign currency exchange rate changes on cash and cash
equivalents
|
|
3
|
|
|
5
|
Change in cash and cash equivalents
|
|
277
|
|
|
(390)
|
Cash and cash equivalents, beginning of period
|
|
2,260
|
|
|
1,079
|
Cash and Cash Equivalents, End of Period
|
|
$
|
2,537
|
|
|
$
|
689
|
|
|
|
|
|
|
Segment Information
The Company has three reportable operating segments with all material
operations carried out in Canada:
-
The Retail segment, which consists primarily of retail food, drugstore,
gas bar, apparel and other general merchandise operations;
-
The Financial Services segment, which provides credit card services, a
retail loyalty program, insurance brokerage services, personal banking
services provided by a major Canadian chartered bank, deposit taking
services and telecommunication services; and
-
The Choice Properties segment, which owns and leases income‑producing
commercial properties. The Choice Properties segment information
presented below reflects the accounting policies of Choice Properties,
which may differ from those of the consolidated Company. Any
differences in policies are eliminated in Consolidation and
Eliminations.
The Company's chief operating decision maker evaluates segment
performance on the basis of adjusted operating income(1) and adjusted EBITDA(1), as reported to internal management, on a periodic basis.
Information for each reportable operating segment is included below:
|
|
|
|
|
|
|
|
March 22, 2014
|
|
|
March 23, 2013
|
|
|
(12 weeks)
|
|
|
(12 weeks)
|
(millions of Canadian dollars)
|
|
Retail
|
|
Financial
Services(i)
|
|
Choice
Properties(2)
|
|
Consolidation
and
Eliminations(ii)
|
|
Total
|
|
|
Retail
|
|
Financial
Services(i)
|
|
Choice
Properties
|
|
Consolidation
and
Eliminations(ii)
|
|
Total
|
(unaudited)
|
|
Revenue
|
|
$
|
7,095
|
|
$
|
180
|
|
$
|
167
|
|
$
|
(150)
|
|
$
|
7,292
|
|
|
$
|
7,037
|
|
$
|
165
|
|
$
|
—
|
|
$
|
—
|
|
$
|
7,202
|
Operating Income
|
|
$
|
217
|
|
$
|
36
|
|
$
|
118
|
|
$
|
(118)
|
|
$
|
253
|
|
|
$
|
279
|
|
$
|
30
|
|
$
|
—
|
|
$
|
—
|
|
$
|
309
|
Adjusting Items(1)
|
|
9
|
|
—
|
|
6
|
|
—
|
|
15
|
|
|
(51)
|
|
—
|
|
—
|
|
—
|
|
(51)
|
Adjusted Operating Income(1)
|
|
226
|
|
36
|
|
124
|
|
(118)
|
|
268
|
|
|
228
|
|
30
|
|
—
|
|
—
|
|
258
|
Depreciation and Amortization
|
|
$
|
190
|
|
$
|
2
|
|
$
|
—
|
|
$
|
3
|
|
$
|
195
|
|
|
$
|
180
|
|
$
|
3
|
|
$
|
—
|
|
$
|
—
|
|
$
|
183
|
Adjusted EBITDA(1)
|
|
416
|
|
38
|
|
124
|
|
(115)
|
|
463
|
|
|
408
|
|
33
|
|
—
|
|
—
|
|
441
|
Net interest expense and other
financing charges
|
|
70
|
|
13
|
|
126
|
|
(94)
|
|
115
|
|
|
65
|
|
11
|
|
—
|
|
—
|
|
76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(i)
|
Included in Financial Services revenue is $89 million (March 23, 2013 -
$77 million) of interest income.
|
(ii)
|
Consolidation and Eliminations includes the following items:
|
|
-
Revenue includes the elimination of $115 million of rental revenue and
$35 million of cost recovery recognized by Choice Properties, received
from the Retail segment
-
Operating income includes the elimination of the $115 million impact of
rental revenue described above and the recognition of $3 million of
depreciation expense for certain investment properties recorded by
Choice Properties and measured at fair value.
-
Net interest expense and other financing charges includes the
elimination of $69 million of interest expense included in Choice
Properties related to debt owing to the Company; Unit distributions to
external unitholders of $11 million, which excludes distributions paid
to the Company, which are reflected as a reduction of equity in Choice
Properties, and presented as interest expense for the consolidated
Company; the elimination of a $48 million fair value loss recognized by
Choice Properties on Class B Limited Partnership units held by the
Company; and a $12 million fair value loss on the Company's Trust Unit
Liability.
|
(1)
|
Certain items are excluded from operating income and EBITDA to derive
adjusted operating income and adjusted EBITDA, respectively. Adjusted
operating income and adjusted EBITDA are used internally by management
when analyzing segment underlying performance.
|
(2)
|
Results are for the period ended March 31, 2014, consistent with Choice
Properties' fiscal calendar. Adjustments to March 22, 2014 are included
in Consolidation and Eliminations.
|
Addendum - Shoppers Drug Mart Corporation Results
On March 28, 2014, subsequent to the end of the first quarter of 2014,
the Company completed the acquisition of Shoppers Drug Mart. As
Shoppers Drug Mart is no longer a public issuer, it was not required to
file a quarterly report for the first quarter of 2014. Below is a
summary of Shoppers Drug Mart operating results for the first quarter
ended March 22, 2014. Beginning in the second quarter of 2014, Shoppers
Drug Mart operating results will be included within the Retail
operating segment of the Company.
|
|
|
|
|
|
|
|
|
For the periods ended March 22, 2014 and March 23, 2013 (unaudited)
|
|
|
2014
|
|
|
|
|
2013
|
(millions of Canadian dollars)
|
|
|
(12 weeks)
|
|
|
|
|
(12 weeks)
|
Sales
|
|
$
|
2,518
|
|
|
|
$
|
2,486
|
Cost of goods sold
|
|
|
1,552
|
|
|
|
|
1,529
|
Gross profit
|
|
$
|
966
|
|
|
|
$
|
957
|
Operating and administrative expenses
|
|
|
796
|
|
|
|
|
782
|
Operating income
|
|
$
|
170
|
|
|
|
$
|
175
|
Adjusted operating income(1)
|
|
$
|
177
|
|
|
|
$
|
175
|
EBITDA
|
|
$
|
243
|
|
|
|
$
|
250
|
Adjusted EBITDA(1)
|
|
$
|
250
|
|
|
|
$
|
250
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Adjusted to exclude $7 million of transaction costs related to the
acquisition of Shoppers Drug Mart by Loblaw.
|
The following provides an overview of Shoppers Drug Mart's operating
performance for the quarter ended March 22, 2014 compared to the
quarter ended March 23, 2013:
-
Sales were $2.5 billion, an increase of 1.3% over the same period of the
prior year, driven by sales gains in the front of the store and
continued strength in prescription count growth. On a same-store basis,
sales increased 1.4% in the quarter.
-
Pharmacy sales were $1.2 billion, an increase of 0.5% compared to the
same period of the prior year, as strong growth in the number of
prescriptions filled at retail was partially offset by a further
reduction in average prescription value. On a same-store basis,
pharmacy sales increased by 0.4% in the quarter. During the first
quarter of 2014, the number of prescriptions dispensed at retail
increased by 4.1% compared to the same period of the prior year and was
up 4.0% on a same-store basis. Year-over-year, average prescription
value at retail declined by 3.0% during the first quarter of 2014,
largely as a result of further reductions in generic prescription
reimbursement rates due to ongoing drug system reform initiatives,
along with increasing generic prescription utilization rates. Generic
molecules comprised 62.5% of the prescriptions dispensed in the first
quarter of 2014 compared to 60.7% in the same period last year.
-
Front store sales were $1.3 billion, an increase of 2.1% compared to the
same period of the prior year, led by strong growth in cosmetics, food
and confection and beverage. On a same-store basis, front store sales
increased by 2.2% during the first quarter of 2014.
-
During the first quarter, four new drug stores were opened, one of which
was a relocation, one drug store was acquired and four smaller pharmacy
formats were closed. Year-over-year, retail selling square footage
increased by 2.1%.
Operating income, inclusive of transaction-related costs of $7 million
associated with the acquisition of Shoppers Drug Mart by Loblaw, was
$170 million in the first quarter of 2014. Excluding the impact of
these transaction-related costs, adjusted operating income for the
first quarter of 2014 was $177 million compared to adjusted operating
income of $175 million in the same period of the prior year.
Year-over-year, gross profit dollars increased by 0.9% in the first
quarter of 2014, as the level of promotional intensity in the market
remained high. Operating and administrative expenses, including
depreciation and amortization expense, increased 1.7% compared to the
same period last year. Excluding the impact of the aforementioned
transaction-related costs of $7 million, first quarter adjusted
operating and administrative expenses were up 0.9% year-over-year,
driven largely by higher store-level expenses, primarily occupancy and
wages and benefits.
2013 Annual Report and 2014 First Quarter Report to Shareholders
The Company's 2013 Annual Report and 2014 First Quarter Report to
Shareholders are available in the Investor Centre section of the
Company's website at loblaw.ca or at sedar.com.
Additional financial information has been filed electronically with
various securities regulators in Canada through the System for
Electronic Document Analysis and Retrieval (SEDAR) and with the Office
of the Superintendent of Financial Institutions (OSFI) as the primary
regulator for the Company's subsidiary, President's Choice Bank.
Conference Call and Webcast
Loblaw Companies Limited will host a conference call as well as an audio
webcast on April 30, 2014 at 11:00 a.m. (EST).
To access via tele-conference please dial (416) 642-5212. The playback
will be made available two hours after the event at (647) 436-0148,
access code: 6056008. To access via audio webcast please visit loblaw.ca, go to Investor Centre and click on webcast. Pre-registration will be
available.
Full details about the conference call and webcast, as well as a summary
presentation of first quarter 2014 highlights, are available on the
Loblaw Companies Limited website at loblaw.ca.
Annual Meeting of Shareholders
The 2014 Annual Meeting of Shareholders of Loblaw Companies Limited will
be held on Thursday, May 1, 2014 at 11:00 a.m. (EST) at the Mattamy
Athletic Centre, 50 Carlton Street, Toronto, Canada M5B 1J2.
To access via tele-conference, please dial (416) 642-5212. The playback
will be available two hours after the event at (647) 436-0148, access
code: 7521292. To access via audio webcast please visit the Investor
Centre section of loblaw.ca. Pre-registration will be available.
SOURCE Loblaw Companies Limited