Grows Q1 Revenue by 4%, Increases Adjusted
EBITDA(1) by 16%, and Reaffirms 2024 Outlook
MARKHAM,
ON, May 7, 2024 /CNW/ - Pet Valu Holdings Ltd.
("Pet Valu" or the "Company") (TSX: PET), the leading
Canadian specialty retailer of pet food and pet-related supplies,
today announced its financial results for the first
quarter ended March 30, 2024.
First Quarter Highlights
- System-wide sales(2) were $352.9 million, an increase of 3.9% versus the
prior year. Same-store sales growth(2) was 0.8%,
driven by same-store average spend per transaction
growth(2).
- Revenue was $260.8 million, up
4.2% versus the prior year, similar to system-wide sales
growth.
- Adjusted EBITDA was $56.6
million, up 15.9% versus the prior year, representing 21.7%
of revenue. Operating income was $33.3
million, down 4.5% versus the prior year.
- Net income was $17.5 million,
down from $18.7 million in the prior
year.
- Adjusted Net Income(1) was $25.3 million or $0.35 per diluted share, compared to $23.0 million or $0.32 per diluted share, respectively, in the
prior year.
- Opened 11 new stores and ended the quarter with 794 stores
across the network.
- The Board of Directors of the Company declared a dividend of
$0.11 per common share.
2024 Outlook
- The Company expects revenue between $1.11 and $1.14
billion, supported by same-store sales growth between 2% and
5% and 40-50 new store openings, Adjusted EBITDA between
$248 and $254
million, and Adjusted Net Income per Diluted
Share(3) between $1.57 and $1.63.
"Our business delivered solid performance in the first quarter,
underpinned by the resilience of our unique positioning, together
with the exceptional efforts and agility of our teams," said
Richard Maltsbarger, President and
Chief Executive Officer of Pet Valu. "Our differentiated offering
of compelling value, premium products, leading expertise and
unmatched convenience continues to resonate with devoted pet lovers
coast-to-coast.
"We also advanced several key strategic initiatives set to go
live in the second quarter," continued Mr. Maltsbarger. "Excitement
is mounting as we rollout our highly anticipated performatrin
CulinaryTM/MC line-up, activate goods-to-picker
automation in our new GTA distribution centre in June, and upgrade
our digital platform at the end of the quarter."
Financial Results for the First
Quarter Fiscal 2024
All comparative figures below are for the 13-week period
ended March 30, 2024, compared to the 13-week period ended
April 1, 2023.
Revenue was $260.8 million
in Q1 2024, an increase of $10.5
million, or 4.2%, compared to $250.3
million in Q1 2023. The increase in revenue was mostly
driven by growth in franchise and other revenues.
Same-store sales growth was 0.8% in Q1 2024
primarily driven by a 3.2% increase in same-store average spend per
transaction and partially offset by a 2.3% decrease in same-store
transactions. This is compared to same-store sales growth of 9.4%
in Q1 2023, which primarily consisted of a 3.0% increase in
same-store transactions and a 6.3% increase in same-store average
spend per transaction.
Gross profit increased by $0.1
million, or 0.2%, to $87.4
million in Q1 2024, compared to $87.2
million in Q1 2023. Gross profit margin was 33.5% in Q1
2024, compared to 34.8% in Q1 2023. Excluding costs related to the
supply chain transformation of 0.9%, the gross profit margin was
34.4% and decreased by 0.4%. The decrease was primarily driven
by: (i) higher distribution and occupancy costs from the new
Greater Toronto Area ("GTA")
distribution centre; (ii) higher wholesale merchandise sales;
partially offset by (iii) lower inbound freight costs.
Selling, general and administrative ("SG&A") expenses
were $54.1 million in Q1 2024, an
increase of $1.7 million, or 3.3%,
compared to $52.3 million in Q1 2023.
SG&A expenses represented 20.7% and 20.9% of total revenue for
Q1 2024 and Q1 2023, respectively. The increase of $1.7 million in SG&A expenses was primarily
due to: (i) increased compensation costs as a result of share-based
compensation and salary investments; (ii) higher depreciation and
amortization from store growth and investments in other assets;
partially offset by (iii) higher gain on sale of assets for
re-franchised stores; and (iv) lower professional fees and other
expenses.
Adjusted EBITDA increased by $7.8 million, or 15.9%, to $56.6 million in Q1 2024, compared to
$48.8 million in Q1 2023. Adjusted
EBITDA excludes $2.5 million of
overall net higher costs from share-based compensation, information
technology transformation, other professional fees, loss on foreign
exchange, business transformation costs and investment in
associate. Adjusted EBITDA also increased due to higher
EBITDA(1) of $5.3
million in Q1 2024 compared to Q1 2023. Adjusted EBITDA as a
percentage of revenue(3) was 21.7% and 19.5% in
Q1 2024 and Q1 2023, respectively.
Net interest expense was $8.6
million in Q1 2024, an increase of $1.6 million, or 23.9%, compared to $6.9 million in Q1 2023. The increase was
primarily driven by higher interest expense on lease liabilities
resulting from the new GTA distribution centre and the new Metro
Vancouver Region ("MVR") distribution centre.
Income taxes were $6.8 million in Q1 2024 compared to
$7.5 million in Q1 2023, a
decrease of $0.7 million year over
year. The decrease in income taxes was primarily the result of
lower taxable earnings in Q1 2024. The effective income tax rate
was 28.0% in Q1 2024 compared to 28.6% in Q1 2023. The Q1 2024 and
Q1 2023 effective tax rate was higher than the blended statutory
rate of 26.5% primarily due to non-deductible expenses.
Net income decreased by $1.2
million to $17.5 million
in Q1 2024, compared to $18.7 million in Q1 2023. The decrease in
net income is primarily explained by the lower operating income,
higher net interest expense partially offset by lower income taxes,
as described above, and by the loss recognized on the derecognition
of the call option related to an investment in associate included
in Q1 2023.
Adjusted Net Income increased by $2.4 million to $25.3 million in Q1 2024, compared to
$23.0 million in Q1 2023.
Adjusted Net Income as a percentage of revenue(3)
was 9.7% in Q1 2024 and 9.2% in Q1 2023, respectively. The 0.5%
year over year increase results from the factors described
above.
Adjusted Net Income per Diluted Share increased by
$0.03 to $0.35 in Q1 2024, compared to $0.32 in Q1 2023. The 9.4% year over year
increase results primarily from the factors described above.
Cash at the end of the first quarter totaled $41.2 million.
Free Cash Flow(1) amounted to $23.1 million in Q1 2024 compared to
$(16.7) million in Q1 2023, an increase of $39.8 million primarily driven by an
increase in cash from operating activities and a decrease in
payments of principal on lease liabilities due to the timing of
quarter end, partially offset by an increase in interest paid on
lease liabilities driven by the new GTA and MVR distribution
centres and store network expansion.
Inventory at the end of Q1 2024 was $129.8 million compared to $122.1 million at the end of Q4 2023, an
increase of $7.7 million primarily
due to replenishment following the holiday season and to support
the growth of our store network, and timing of receipts resulting
from global supply chain improvements.
Dividends
On May 6, 2024, the Board of
Directors of the Company declared a dividend of $0.11 per common share payable on June 17, 2024 to holders of common shares of
record as at the close of business on May
31, 2024.
Outlook
For the full year 2024, the Company expects:
- Revenue between $1.11 and
$1.14 billion, supported by
same-store sales growth of between 2% and 5%, 40 to 50 new store
openings and higher wholesale merchandise sales penetration with
Chico franchisees;
- Adjusted EBITDA between $248 and
$254 million, supported by operating
expense leverage, partially offset by pricing investment;
- Adjusted Net Income per Diluted Share between $1.57 and $1.63,
which incorporates approximately $20
million pre-tax, or $0.20 per
diluted share, of incremental depreciation and lease liability
interest expense associated with the new GTA and MVR distribution
centres;
- Business transformation costs of approximately $17 million pre-tax, information technology costs
of approximately $7 million pre-tax,
and share-based compensation of approximately $12 million pre-tax, all of which are excluded
from Adjusted EBITDA and Adjusted Net Income per Diluted Share;
and
- Net Capital Expenditures(1) of approximately
$55 million, roughly half of which is
attributable to investments in the Company's supply chain
transformation.
|
(1) This is
a non-IFRS financial measure. Non-IFRS financial measures are not
recognized measures under IFRS and do not have standardized
meanings prescribed by IFRS. They are therefore unlikely to be
comparable to similar measures presented by other companies. Refer
to "Non-IFRS and Other Financial Measures" and "Selected
Consolidated Financial Information" below for a reconciliation of
the non-IFRS measures used in this release to the most comparable
IFRS measures. Also refer to the sections entitled "How We Assess
the Performance of our Business", "Non-IFRS and Other Financial
Measures" and "Selected Consolidated Financial Information and
Industry Metrics" in the MD&A for the first quarter ended March
30, 2024, incorporated by reference herein, for further details
concerning EBITDA, Adjusted EBITDA, Adjusted Net Income, Free Cash
Flow, and Net Capital Expenditures including definitions and
reconciliations to the relevant reported IFRS measure.
|
|
(2) This is
a supplementary financial measure. Refer to "Non-IFRS and Other
Financial Measures" below and to the section entitled "How We
Assess the Performance of our Business" in the MD&A for the
first quarter ended March 30, 2024 for the definitions of
supplementary financial measures.
|
|
(3) This is
a non-IFRS ratio. Non-IFRS ratios are not recognized measures under
IFRS and do not have standardized meanings prescribed by IFRS. They
are therefore unlikely to be comparable to similar measures
presented by other companies. Refer to "Non-IFRS and Other
Financial Measures" below and to the section entitled "How We
Assess the Performance of our Business" in the MD&A for the
first quarter ended March 30, 2024 for the definitions of non-IFRS
ratios and each non-IFRS measure that is used as a component of
such non-IFRS ratios.
|
Conference Call Details
A conference call to discuss the Company's first quarter results
is scheduled for May 7, 2024, at
8:30 a.m. ET. To access Pet Valu's
conference call, please dial 1-833-950-0062 (ID: 440652). A live
webcast of the call will also be available through the Events &
Presentations section of the Company's website at
https://investors.petvalu.com/.
For those unable to participate, a playback will be available
shortly after the conclusion of the call by dialing 1-866-813-9403
(ID: 139856) and will be accessible until May 14, 2024. The webcast will also be archived
and available through the Events & Presentations section of the
Company's website at https://investors.petvalu.com/.
About Pet Valu
Pet Valu is Canada's leading
retailer of pet food and pet-related supplies with over 700
corporate-owned or franchised locations across the country. For
more than 40 years, Pet Valu has earned the trust and loyalty of
pet parents by offering knowledgeable customer service, a premium
product offering and engaging in-store services. Pet Valu's
neighbourhood stores offer more than 7,000 competitively-priced
products, including a broad assortment of premium, super premium,
holistic and award-winning proprietary brands. To learn more,
please visit: www.petvalu.ca.
Non-IFRS and Other Financial
Measures
This press release makes reference to certain non-IFRS measures
and non-IFRS ratios. These measures and ratios are not recognized
measures under IFRS and do not have a standardized meaning
prescribed by IFRS. They are therefore unlikely to be comparable to
similar measures presented by other companies. Rather, these
measures are provided as additional information to complement IFRS
measures by providing further understanding of the Company's
results of operations from management's perspective. Accordingly,
they should not be considered in isolation nor as a substitute for
analysis of the Company's financial information reported under
IFRS. Pet Valu uses non-IFRS measures, including "EBITDA",
"Adjusted EBITDA", "Adjusted Net Income", "Free Cash Flow" and "Net
Capital Expenditures", and non-IFRS ratios, including "Adjusted
EBITDA as a percentage of revenue", "Adjusted Net Income as a
percentage of revenue", and "Adjusted Net Income per Diluted
Share". This press release also makes reference to certain
supplementary financial measures that are commonly used in the
retail industry, including "System-wide sales", "Same-store sales",
"Same-store sales growth", and "Same-store average spend per
transaction growth". These non-IFRS measures, non-IFRS ratios and
supplementary financial measures are used to provide investors with
supplemental measures of Pet Valu's operating performance and thus
highlight trends in its core business that may not otherwise be
apparent when relying solely on IFRS financial measures. The
Company also believes that securities analysts, investors and other
interested parties frequently use non-IFRS measures, non-IFRS
ratios and these supplementary financial measures in the evaluation
of issuers. Management uses non-IFRS measures, non-IFRS ratios and
supplementary financial measures in order to facilitate operating
performance comparisons from period to period, to prepare annual
operating budgets and to determine components of management
compensation. Refer to the MD&A for the first quarter ended
March 30, 2024 for further information on non-IFRS measures,
non-IFRS ratios (including each non-IFRS measure that is used as a
component of such non-IFRS ratios) and supplementary measures,
including for their definition and, for non-IFRS measures, a
reconciliation to the most comparable IFRS measure.
Forward-Looking
Information
Some of the information contained in this press release is
forward-looking information. Forward-looking information is
provided as at the date of this press release and is based on
management's opinions, estimates and assumptions in light of its
experience and perception of historical trends, current trends,
current conditions and expected future developments, as well as
other factors that management believes appropriate and reasonable
in the circumstances. Such forward-looking information is intended
to provide information about management's current expectations and
plans, and may not be appropriate for other purposes. Pet Valu does
not undertake to update any such forward-looking information
whether as a result of new information, future events or otherwise,
except as required under applicable Canadian securities laws.
Actual results and the timing of events may differ materially from
those anticipated in the forward-looking information as a result of
various factors. Particularly, information regarding our
expectations of future results, targets, performance achievements,
prospects or opportunities, including the information under the
headings "2024 Outlook" and "Outlook" in this press release, is
"future-oriented financial information" or a "financial outlook"
within the meaning of applicable securities legislation, which is
based on the factors and assumptions, and subject to the risks, as
set out herein and in the Company's annual information form dated
March 4, 2024 ("AIF"). In some cases,
forward-looking information can be identified by the use of
forward-looking terminology such as "plans", "targets", "expects"
or "does not expect", "is expected", "an opportunity exists",
"budget", "scheduled", "estimates", "outlook", "forecasts",
"projection", "prospects", "strategy", "intends", "anticipates",
"does not anticipate", "believes", "continue", or variations of
such words and phrases or statements that certain actions, events
or results "may", "could", "would", "should", "might", "will",
"will be taken", "occur" or "be achieved". In addition, any
statements that refer to expectations, intentions, projections or
other characterizations of future events or circumstances contain
forward-looking information.
Many factors could cause our actual results, level of activity,
performance or achievements, future events or developments, or
outlook to differ materially from those expressed or implied by the
forward-looking information, including, without limitation, the
factors discussed in the "Risk Factors" section of the AIF. A copy
of the AIF and the Company's other publicly filed documents can be
accessed under the Company's profile on SEDAR+ at
www.sedarplus.ca.
The Company cautions that the list of risk factors and
uncertainties described in the AIF is not exhaustive and other
factors could also adversely affect its results. Readers are urged
to consider the risks, uncertainties and assumptions carefully in
evaluating forward-looking information and are cautioned not to
place undue reliance on such information.
SELECTED CONSOLIDATED FINANCIAL
INFORMATION
Condensed Interim Consolidated Statements of Income and
Comprehensive Income
(Unaudited, expressed in thousands
of Canadian dollars, except per share amounts)
|
Quarters
Ended
|
|
March 30,
2024
|
April 1,
2023
|
|
13
weeks
|
13
weeks
|
|
|
|
Revenue:
|
|
|
Retail
sales
|
$
100,309
|
$
102,019
|
Franchise and other
revenues
|
160,477
|
148,273
|
Total
revenue
|
260,786
|
250,292
|
|
|
|
Cost of
sales
|
173,435
|
163,078
|
Gross
profit
|
87,351
|
87,214
|
|
|
|
Selling, general and
administrative expenses
|
54,052
|
52,347
|
Total operating
income
|
33,299
|
34,867
|
|
|
|
Interest expenses,
net
|
8,555
|
6,907
|
Loss on foreign
exchange
|
397
|
311
|
Other loss
|
—
|
1,425
|
Income before income
taxes
|
24,347
|
26,224
|
|
|
|
Income tax
expense
|
6,829
|
7,495
|
Net
income
|
17,518
|
18,729
|
|
|
|
Other comprehensive
income, net of tax:
|
|
|
Currency translation
adjustments that
may be reclassified to
net income, net of tax
|
—
|
14
|
Comprehensive income
for the period
attributable to the
shareholders of the Company
|
$
17,518
|
$
18,743
|
|
|
|
Basic net income per
share attributable to the common shareholders
|
$
0.25
|
$
0.26
|
Diluted net income
per share attributable to the common shareholders
|
$
0.24
|
$
0.26
|
|
|
|
|
|
|
Reconciliation of Net Income to EBITDA and Adjusted
EBITDA
(Unaudited, in thousands of Canadian dollars
unless otherwise noted)
|
Quarters
Ended
|
|
March 30,
2024
|
April 1,
2023
|
|
13
weeks
|
13
weeks
|
Reconciliation of
net income to Adjusted EBITDA:
|
|
|
Net income
|
$
17,518
|
$
18,729
|
Depreciation and
amortization
|
16,119
|
10,628
|
Interest expenses,
net
|
8,555
|
6,907
|
Income tax
expense
|
6,829
|
7,495
|
EBITDA
|
49,021
|
43,759
|
Adjustments to
EBITDA:
|
|
|
Information technology
transformation costs(1)
|
2,132
|
722
|
Business transformation
costs(2)
|
1,505
|
1,580
|
Other professional
fees(3)
|
456
|
—
|
Share-based
compensation(4)
|
3,069
|
1,001
|
Loss on foreign
exchange(5)
|
397
|
311
|
Investment in
associate(6)
|
—
|
1,425
|
Adjusted
EBITDA
|
$
56,580
|
$
48,798
|
Adjusted EBITDA as a
percentage of revenue
|
21.7 %
|
19.5 %
|
Notes:
|
(1)
|
Represents discrete,
project-based implementation costs associated with new information
technology systems and discrete Software-as-a-Service ("SaaS")
arrangements for transformational initiatives supporting
merchandise planning, inventory and order management, e-commerce
and omni-channel capabilities, customer relationship management and
other key processes.
|
(2)
|
Represents expenses
associated with supply chain transformation initiatives such as
duplicative warehousing and distribution costs, implementation
costs associated with new information technology systems and other
transition costs incurred during the transition to a new
distribution centre. The expenses included in cost of sales in Q1
2024 were $0.7 million (Q1 2023 – $nil). The expenses included in
selling, general, and administrative expenses were $0.8 million in
Q1 2024 (Q1 2023 – $1.6 million).
|
(3)
|
Professional fees
primarily incurred with respect to the Canada Revenue Agency's
("CRA") examination of the Company's Canadian tax filings for the
2016 and 2018 fiscal years.
|
(4)
|
Represents share-based
compensation in respect of our amended and restated share option
plan, long-term incentive plan, and deferred share unit
plan.
|
(5)
|
Represents foreign
exchange gains and losses.
|
(6)
|
Represents the
Company's share of loss from associate of $0.1 million for Q1 2023
and loss on the fair value of the related call option for Q1 2023
of $1.3 million.
|
Reconciliation of Net Income to Adjusted Net
Income
(Unaudited, in thousands of Canadian dollars
unless otherwise noted)
|
Quarters
Ended
|
|
March 30,
2024
|
April 1,
2023
|
|
13
weeks
|
13
weeks
|
Reconciliation of
net income to Adjusted Net Income:
|
|
|
Net income
|
$
17,518
|
$
18,729
|
Adjustments to net
income:
|
|
|
Information technology
transformation costs(1)
|
2,132
|
722
|
Business transformation
costs(2)
|
4,156
|
1,580
|
Other professional
fees(3)
|
456
|
—
|
Share-based
compensation(4)
|
3,069
|
1,001
|
Loss on foreign
exchange(5)
|
397
|
311
|
Investment in
associate(6)
|
—
|
1,425
|
Tax effect of
adjustments to net income
|
(2,394)
|
(816)
|
Adjusted Net
Income
|
$
25,334
|
$
22,952
|
Adjusted Net Income
as a percentage of revenue
|
9.7 %
|
9.2 %
|
Adjusted Net Income
per Diluted Share
|
$
0.35
|
$
0.32
|
Notes:
|
(1)
|
Represents discrete,
project-based implementation costs associated with new information
technology systems and discrete SaaS arrangements for
transformational initiatives supporting merchandise planning,
inventory and order management, e-commerce and omni-channel
capabilities, customer relationship management and other key
processes.
|
(2)
|
Represents expenses
associated with supply chain transformation initiatives such as
duplicative warehousing and distribution costs, implementation
costs associated with new information technology systems, and other
transition costs incurred during the transition to a new
distribution centre. This also includes duplicative depreciation
expense on property and equipment and right-of-use assets, and
interest expense on lease liabilities. The expenses included in
cost of sales in Q1 2024 were $2.4 million (Q1 2023 – $nil). The
expenses included in selling, general, and administrative expenses
were $0.8 million in Q1 2024 (Q1 2023 – $1.6 million). The interest
expense on the lease liability in Q1 2024 was $1.0 million (Q1 2023
– $nil).
|
(3)
|
Professional fees
primarily incurred with respect to the CRA's examination of the
Company's Canadian tax filings for the 2016 and 2018 fiscal
years.
|
(4)
|
Represents share-based
compensation in respect of our amended and restated share option
plan, long-term incentive plan, and deferred share unit
plan.
|
(5)
|
Represents foreign
exchange gains and losses.
|
(6)
|
Represents the
Company's share of loss from associate of $0.1 million for Q1 2023
and loss on the fair value of the related call option for Q1 2023
of $1.3 million.
|
Condensed Interim Consolidated Statements of Cash
Flows
(Unaudited, in thousands of Canadian dollars)
|
Quarters
Ended
|
|
March 30,
2024
|
April 1,
2023
|
|
13
weeks
|
13
weeks
|
Cash provided by
(used in):
|
|
|
Operating
activities:
|
|
|
Net income for the
period
|
$
17,518
|
$
18,729
|
Adjustments for items
not affecting cash:
|
|
|
Depreciation and
amortization
|
16,119
|
10,628
|
Deferred franchise
fees
|
(154)
|
83
|
Gain on disposal of
property and equipment
|
(327)
|
(137)
|
(Gain) loss on sale of
right-of-use assets
|
(2)
|
355
|
Loss on foreign
exchange
|
397
|
311
|
Loss on financial
instruments
|
—
|
1,302
|
Share-based
compensation expense
|
3,069
|
1,001
|
Share of loss from
associate
|
—
|
123
|
Interest expenses,
net
|
8,555
|
6,907
|
Income tax
expense
|
6,829
|
7,495
|
Income taxes
paid
|
(7,090)
|
(24,410)
|
Changes in non-cash
operating working capital:
|
|
|
Accounts
receivable
|
(3,056)
|
648
|
Inventories
|
(7,707)
|
(21,704)
|
Prepaid
expenses
|
8,702
|
2,921
|
Accounts payable and
accrued liabilities
|
2,031
|
955
|
Net cash provided by
operating activities
|
44,884
|
5,207
|
Financing
activities:
|
|
|
Proceeds from exercise
of share options
|
—
|
608
|
Repayment of 2021 Term
Facility
|
(4,437)
|
(32,438)
|
Interest paid on
long-term debt
|
(5,828)
|
(1,773)
|
Repayment of principal
on lease liabilities
|
(15,623)
|
(17,879)
|
Interest paid on lease
liabilities
|
(5,772)
|
(3,204)
|
Standby letter of
credit commitment fees
|
—
|
(316)
|
Net cash used in
financing activities
|
(31,660)
|
(55,002)
|
Investing
activities:
|
|
|
Purchases of property
and equipment
|
(12,310)
|
(10,718)
|
Purchase of intangible
assets
|
(728)
|
(543)
|
Proceeds on disposal
of property and equipment
|
1,026
|
283
|
Right-of-use asset
initial direct costs
|
(590)
|
(468)
|
Tenant
allowances
|
850
|
427
|
Notes
receivable
|
157
|
66
|
Lease
receivables
|
8,391
|
7,213
|
Interest received on
lease receivables and other
|
3,007
|
2,975
|
Net cash used in
investing activities
|
(197)
|
(765)
|
Effect of exchange
rate on cash
|
(321)
|
(224)
|
Net increase
(decrease) in cash
|
12,706
|
(50,784)
|
Cash, beginning of
period
|
28,444
|
63,034
|
Cash, end of
period
|
$
41,150
|
$
12,250
|
Free Cash Flows
(Unaudited, expressed in
thousands of Canadian dollars)
|
Quarters
Ended
|
|
March 30,
2024
|
April 1,
2023
|
|
13
weeks
|
13
weeks
|
|
|
|
Cash provided by
operating activities
|
$
44,884
|
$
5,207
|
Cash used in investing
activities
|
(197)
|
(765)
|
Repayment of principal
on lease liabilities
|
(15,623)
|
(17,879)
|
Interest paid on lease
liabilities
|
(5,772)
|
(3,204)
|
Notes
receivable
|
(157)
|
(66)
|
Free Cash
Flow
|
$
23,135
|
$
(16,707)
|
Condensed Interim Consolidated Statements of Financial
Position
(Unaudited, expressed in thousands of Canadian
dollars)
|
As at March
30,
2024
|
As at December
30,
2023
|
Assets
|
|
|
|
|
|
Current
assets:
|
|
|
Cash
|
$
41,150
|
$
28,444
|
Accounts and other
receivables
|
31,010
|
27,875
|
Inventories,
net
|
129,776
|
122,069
|
Income taxes
recoverable
|
6,372
|
6,012
|
Prepaid expenses and
other assets
|
10,701
|
19,403
|
Current portion of
lease receivables
|
35,006
|
34,332
|
Total current
assets
|
254,015
|
238,135
|
|
|
|
Non-current
assets:
|
|
|
Long-term lease
receivables
|
158,892
|
159,101
|
Right-of-use assets,
net
|
242,147
|
237,941
|
Property and
equipment, net
|
127,928
|
120,493
|
Intangible assets,
net
|
52,007
|
52,205
|
Goodwill
|
97,562
|
97,562
|
Deferred tax
assets
|
7,230
|
7,230
|
Other
assets
|
4,139
|
4,240
|
Total non-current
assets
|
689,905
|
678,772
|
Total
assets
|
$
943,920
|
$
916,907
|
Liabilities and
shareholders' equity
|
|
|
|
|
|
Current
liabilities:
|
|
|
Accounts payable and
accrued liabilities
|
$
103,493
|
$
88,416
|
Provisions
|
669
|
669
|
Current portion of
deferred franchise fees
|
1,359
|
1,344
|
Current portion of
lease liabilities
|
65,699
|
64,068
|
Current portion of
long-term debt
|
17,750
|
17,750
|
Total current
liabilities
|
188,970
|
172,247
|
|
|
|
Non-current
liabilities:
|
|
|
Long-term deferred
franchise fees
|
4,131
|
4,166
|
Long-term lease
liabilities
|
384,958
|
379,833
|
Long-term
debt
|
271,320
|
275,474
|
Deferred tax
liabilities
|
8,864
|
8,864
|
Other
liabilities
|
2,016
|
3,977
|
Provisions
|
2,647
|
2,626
|
Total non-current
liabilities
|
673,936
|
674,940
|
Total
liabilities
|
862,906
|
847,187
|
|
|
|
Shareholders'
equity:
|
|
|
Common
shares
|
321,752
|
321,752
|
Contributed
surplus
|
8,514
|
6,877
|
Deficit
|
(249,111)
|
(258,768)
|
Currency translation
reserve
|
(141)
|
(141)
|
Total shareholders'
equity
|
81,014
|
69,720
|
Total liabilities
and shareholders' equity
|
$
943,920
|
$
916,907
|
SOURCE Pet Valu Canada Inc.