A conference call to discuss the results for the year ended
December 31, 2011 will be held on
March 23, 2012 at 11:00 a.m. Eastern time (9:00 a.m. Mountain time). To participate in the
conference call, please dial 1-888-231-8191 or (647) 427-7450
approximately 10 minutes prior to the call. A live and archived
audio webcast of the conference call will also be available on the
Company's website www.autocan.ca.
EDMONTON,
March 22, 2012 /PRNewswire/ -
AutoCanada Inc. (the "Company" or "AutoCanada") (TSX: ACQ) today
announced financial results for the year ended December 31, 2011 and the three month period
ended December 31, 2011.
2011
Annual Operating Results
- Revenue increased by 16.0% or $139.4 million to over $1
billion
- Gross profit increased by 12.7% or $19.1 million
- Same store revenue increased by 17.3%
- Same store gross profit increased by 13.9%
- EBITDA was $29.1 million vs. $16.7 million in 2010, a 74%
increase
- The number of new vehicles retailed increased by 13.6%
- The number of used vehicles retailed decreased by 1.0%
- Repair orders completed for the year were down 1.4%
- Same store repair orders completed for the year were up
1.0%
|
In commenting on the financial results for the
year ended December 31, 2011,
Pat Priestner, Chief Executive
Officer of AutoCanada Inc. stated that, "The Company reached a
significant milestone this year with sales exceeding the billion
dollar threshold for the first time in our history. We
achieved record results in 2011 with significant improvements to
sales, gross profit and net earnings. Our management team is
very pleased with the performance of our dealerships in 2011 and
would like to express our gratitude for the hard work and
dedication of the members of our dealership teams, our head office
team, our Manufacturer partners, and finance providers, all of whom
contributed greatly to this achievement. In addition,
Management is pleased to be currently pursuing a number of
opportunities, which if successful, could provide additional
sources of long term shareholder value."
2011
Fourth Quarter Operating Results
- Revenue increased 20.4% or $40.4 million
- Gross profit increased by 18.2% or $6.5 million
- Same store revenue increased by 24.8%
- Same store gross profit increased by 20.6%
- EBITDA was $7.5 million vs. $3.5 million in Q4 of 2010, a
117.6% increase
- The number of new vehicles retailed increased by 13.2%
- The number of used vehicles retailed increased by 12.0%
- Repair orders completed for the quarter were down 1.5%
- Same store repair orders completed for the quarter were up
4.2%
|
In commenting on the financial results for the
three month period ended December 31,
2011, Pat Priestner, Chief
Executive Officer of AutoCanada Inc. stated that, "The fourth
quarter of 2011 was a very strong quarter for the Company with
increases in revenue and gross profit in all four business
streams. We are pleased to have more than doubled our EBITDA
for the quarter and to have increased our dividend for the fourth
consecutive quarter, as announced on February 15, 2012."
Fourth Quarter 2011 Highlights
- For the fourth quarter of 2011, the Company generated net
earnings before other items (reversal of impairment of intangible
assets and its related tax effect) of $4.5
million or basic and diluted earnings per share of
$0.23. Pre-tax earnings before
other items (reversal of impairment of intangible assets) increased
by $4.3 million to $6.2 million in the fourth quarter of 2011 as
compared to $1.9 million in the same
period in 2010.
- Same store revenue increased by 24.8% in the fourth quarter of
2011, compared to the same quarter in 2010. Same store gross
profit increased by 20.6% in the fourth quarter of 2011, compared
to the same quarter in 2010.
- Revenue from existing and new dealerships increased 20.4% to
$238.3 million in the fourth quarter
of 2011 from $197.9 million in the
same quarter in 2010.
- Gross profit from existing and new dealerships increased 18.2%
to $42.2 million in the fourth
quarter of 2011 from $35.7 million in
the same quarter in 2010.
- EBITDA increased 117.6% to $7.5
million in the fourth quarter of 2011 from $3.5 million in the same quarter in 2010.
- Free cash flow increased to $9.0
million in the fourth quarter of 2011 or $0.45 per share as compared to $5.7 million or $0.29 per share in the fourth quarter of
2010.
- Adjusted free cash flow increased to $7.4 million in the fourth quarter of 2011 or
$0.37 per share as compared to
$2.7 million or $0.14 per share in 2010.
- Adjusted return on capital employed increased to 5.3% in the
fourth quarter of 2011 as compared to 2.0% in 2010.
2011 Highlights
- For the year ended December 31,
2011, the Company generated net earnings before other items
(reversal of impairment of intangible assets and its related tax
effect) of $17.6 million, or basic
and fully diluted earnings per share of $0.89. Pre-tax earnings before other items
(reversal of impairment of intangible assets) increased by
$12.3 million to $23.8 million for the year ended December 31, 2011 as compared to $11.5 million in 2010.
- Same store revenue and gross profit increased by 17.3% and
13.9% respectively in the year ended December 31, 2011, compared to the results of the
Company for the 2010 year.
- Revenue from existing and new dealerships increased 16.0% to
$1.01 billion in the year ended
December 31, 2011 from the
$869.5 million that was generated by
the Company in 2010.
- Gross profit from existing and new dealerships increased by
12.7% to $169.1 million in the year
ended December 31, 2011 from the
$150.0 million that was generated by
the Company in the 2010 year.
- EBITDA increased 74.0% to $29.1
million for the year ended December
31, 2011 from the $16.7
million that was generated by the Company in the 2010
year.
- Free cash flow decreased to $27.1
million in the year ended December
31, 2011 or $1.36 per share as
compared to $29.9 million or
$1.51 per share in 2010.
- Adjusted free cash flow increased to $27.7 million in the year ended December 31, 2011 or $1.39 per share as compared to $14.0 million or $0.70 per share in 2010.
- On November 4, 2011, the Company
purchased substantially all of the net operating and fixed assets
of Valley Autohouse (1984) Ltd. operating two dealerships as Valley
Autohouse ("Abbotsford and
Chilliwack Volkswagen"). The
Abbotsford facility is an
approximately 9,300 sq. ft. leased facility which includes eight
service bays and a six car showroom. The dealership has been in
operation since 1986 and in 2010 retailed approximately 210 new and
190 used vehicles. The Chilliwack facility is an approximately 4,500
sq. ft. leased facility which includes 3 service bays and a single
car showroom. The dealership has been in operation since 2002
and in 2010 retailed approximately 30 new and 40 used
vehicles.
Dividends
Management reviews the Company's financial
results on a monthly basis. The Board of Directors reviews
the financial results on a quarterly basis, or as requested by
Management, and determine whether a dividend shall be paid based on
a number of factors.
The following table summarizes the dividends
declared by the Company in 2011:
(In thousands of
dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
Record date |
Payment date |
|
|
|
|
|
Declared |
Paid |
|
|
|
|
|
|
|
$ |
$ |
February 28, 2011 |
March 15, 2011 |
|
|
|
|
|
795 |
795 |
May 31, 2011 |
June 15, 2011 |
|
|
|
|
|
995 |
995 |
August 31, 2011 |
September 15, 2011 |
|
|
|
|
|
1,988 |
1,988 |
November 30, 2011 |
December 15, 2011 |
|
|
|
|
|
2,386 |
2,386 |
On February 15,
2012, the Board declared a quarterly eligible dividend of
$0.14 per common share on
AutoCanada's outstanding Class A common shares, payable on
March 15, 2012 to shareholders of
record at the close of business on February
29, 2012. The quarterly eligible dividend of
$0.14 represents an annual dividend
rate of $0.56 per share or a 17%
increase in the dividend from the prior quarter. The next
scheduled dividend review will be in May of 2012.
SELECTED ANNUAL FINANCIAL INFORMATION
The following table shows the audited results of
the Company for the years ended December 31,
2009, December 31, 2010 and
December 31, 2011. The results
of operations for these periods are not necessarily indicative of
the results of operations to be expected in any given comparable
period. The column below marked "CGAAP" represents financial
information which has not been restated for the Company's adoption
of IFRS and readers are cautioned that this column may not provide
appropriate comparative information.
(In thousands of
dollars except Operating Data
and gross profit %) |
The
Company
CGAAP
(Audited) |
The Company
IFRS
(Audited) |
The Company
IFRS
(Audited) |
|
2009 |
2010 |
2011 |
Income Statement Data
Revenue |
775,836 |
869,507 |
1,008,858 |
New
vehicles |
412,203 |
514,676 |
640,721 |
Used vehicles |
212,234 |
202,552 |
206,030 |
Parts, service
& collision repair |
108,164 |
108,558 |
110,262 |
Finance, insurance &
other |
43,235 |
43,721 |
51,845 |
Gross profit |
141,976 |
150,020 |
169,124 |
New vehicles |
29,308 |
38,164 |
47,705 |
Used vehicles |
19,913 |
16,885 |
17,381 |
Parts, service & collision
repair |
53,338 |
55,888 |
57,480 |
Finance, insurance &
other |
39,417 |
39,083 |
46,558 |
Gross profit % |
18.3% |
17.3% |
16.8% |
Operating expenses |
121,813 |
130,237 |
136,846 |
Operating expenses as % of gross
profit |
85.8% |
86.8% |
80.9% |
Finance costs - floorplan |
4,855 |
7,536 |
8,057 |
Finance costs - long term debt |
1.647 |
1,076 |
1,136 |
(Reversal of) Impairment of intangible
assets |
- |
(8,059) |
(25,543) |
Income taxes |
449 |
4,956 |
12,509 |
Net earnings |
12,578 |
14,596 |
36,784 |
EBITDA 1 |
18,352 |
16,740 |
29,131 |
Cash dividends per share |
0.062 |
0.120 |
0.310 |
Basic earnings (loss) per share |
0.633 |
0.734 |
1.850 |
Diluted earnings (loss) per share |
0.633 |
0.734 |
1.850 |
|
|
|
|
Operating Data
Vehicles (new and used) sold |
23,083 |
24,239 |
27,998 |
New retail vehicles sold |
11,117 |
12,767 |
14,499 |
New fleet vehicles sold |
2,233 |
2,717 |
4,832 |
Used retail vehicles sold |
9,733 |
8,755 |
8,667 |
Number of service & collision
repair orders completed |
301,282 |
309,705 |
305,298 |
Absorption rate 2 |
89% |
86% |
88% |
# of dealerships |
22 |
23 |
24 |
# of same store dealerships
3 |
19 |
21 |
21 |
# of service bays at period end |
331 |
339 |
333 |
Same store revenue growth
3 |
(10.5)% |
10.5% |
17.3% |
Same store gross profit growth
3 |
(7.8)% |
4.1% |
13.9% |
|
|
|
1 |
EBITDA has been calculated as
described under "NON-GAAP MEASURES". |
2 |
Absorption has been calculated as
described under "NON-GAAP MEASURES" |
3 |
Same store revenue growth &
same store gross profit growth is calculated using franchised
automobile dealerships that we have owned for at least 2 full
years. |
|
|
SELECTED QUARTERLY FINANCIAL
INFORMATION
The following table shows the unaudited results
of the Company for each of the eight most recently completed
quarters. The results of operations for these periods are not
necessarily indicative of the results of operations to be expected
in any given comparable period.
(In thousands of dollars except
Operating
Data and gross profit %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1
2010 |
|
Q2
2010 |
|
Q3
2010 |
|
Q4
2010 |
|
Q1
2011 |
|
Q2
2011 |
|
Q3
2011 |
|
Q4
2011 |
Income Statement Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New vehicles |
|
114,520 |
|
144,655 |
|
141,533 |
|
113,967 |
|
128,303 |
|
196,850 |
|
172,688 |
|
142,880 |
Used vehicles |
|
49,034 |
|
57,181 |
|
50,922 |
|
45,414 |
|
44,906 |
|
52,054 |
|
55,351 |
|
53,719 |
Parts, service & collision repair |
|
26,168 |
|
27,501 |
|
26,540 |
|
28,351 |
|
26,462 |
|
28,256 |
|
26,871 |
|
28,673 |
Finance, insurance & other |
|
10,067 |
|
12,442 |
|
11,060 |
|
10,151 |
|
11,113 |
|
13,577 |
|
14,109 |
|
13,046 |
Revenue |
|
199,789 |
|
241,779 |
|
230,055 |
|
197,883 |
|
210,784 |
|
290,737 |
|
269,019 |
|
238,318 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New vehicles |
|
8,128 |
|
11,030 |
|
9,983 |
|
9,023 |
|
9,724 |
|
13,974 |
|
12,740 |
|
11,267 |
Used vehicles |
|
4,099 |
|
4,906 |
|
4,221 |
|
3,659 |
|
3,486 |
|
4,302 |
|
5,020 |
|
4,573 |
Parts, service & collision repair |
|
13,252 |
|
14,612 |
|
14,031 |
|
13,994 |
|
13,277 |
|
15,159 |
|
14,493 |
|
14,551 |
Finance, insurance & other |
|
9,082 |
|
11,107 |
|
9,843 |
|
9,050 |
|
9,947 |
|
12,117 |
|
12,641 |
|
11,853 |
Gross profit |
|
34,561 |
|
41,655 |
|
38,078 |
|
35,725 |
|
36,434 |
|
45,552 |
|
44,894 |
|
42,244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit % |
|
17.3% |
|
17.2% |
|
16.6% |
|
18.1% |
|
17.3% |
|
15.7% |
|
16.7% |
|
17.7% |
Operating expenses |
|
30,740 |
|
34,280 |
|
33,207 |
|
32,010 |
|
31,891 |
|
35,127 |
|
35,742 |
|
34,086 |
Operating exp. as % of gross profit |
|
88.9% |
|
82.3% |
|
87.2% |
|
89.6% |
|
87.5% |
|
77.1% |
|
79.6% |
|
80.7% |
Finance costs - floorplan |
|
1,670 |
|
2,230 |
|
2,042 |
|
1,594 |
|
1,685 |
|
2,311 |
|
2,190 |
|
1,871 |
Finance costs - long-term debt |
|
236 |
|
230 |
|
278 |
|
332 |
|
283 |
|
323 |
|
296 |
|
234 |
Reversal of impairment of intangibles |
|
- |
|
- |
|
- |
|
(8,059) |
|
- |
|
- |
|
- |
|
(25,543) |
Income taxes |
|
516 |
|
1,330 |
|
692 |
|
2,418 |
|
690 |
|
2,029 |
|
1,646 |
|
8,144 |
Net earnings 4 |
|
1,414 |
|
3,624 |
|
1,983 |
|
7,575 |
|
1,995 |
|
5,951 |
|
5,230 |
|
23,608 |
EBITDA 1, 4
Basic earnings (loss) per share
Diluted earnings (loss) per share |
|
3,096
0.071
0.071 |
|
6,164
0.182
0.182 |
|
4,011
0.100
0.100 |
|
3,469
0.381
0.381 |
|
4,047
0.100
0.100 |
|
9,321
0.299
0.299 |
|
8,216
0.263
0.263 |
|
7,547
1.187
1.187 |
Operating Data
Vehicles (new and used) sold |
|
5,676 |
|
6,994 |
|
6,350 |
|
5,219 |
|
5,826 |
|
8,210 |
|
7,649 |
|
6,313 |
New retail vehicles sold |
|
2,787 |
|
3,614 |
|
3,358 |
|
3,008 |
|
3,050 |
|
4,158 |
|
3,907 |
|
3,405 |
New fleet vehicles sold |
|
661 |
|
919 |
|
831 |
|
306 |
|
796 |
|
1,900 |
|
1,340 |
|
775 |
Used retail vehicles sold |
|
2,228 |
|
2,461 |
|
2,161 |
|
1,905 |
|
1,980 |
|
2,152 |
|
2,402 |
|
2,133 |
Number of service & collision repair orders
completed |
|
75,311 |
|
80,072 |
|
77,285 |
|
77,037 |
|
72,360 |
|
80,851 |
|
76,176 |
|
75,911 |
Absorption rate 2 |
|
85% |
|
87% |
|
85% |
|
86% |
|
80% |
|
91% |
|
90% |
|
91% |
# of dealerships at period end |
|
22 |
|
23 |
|
23 |
|
23 |
|
23 |
|
22 |
|
22 |
|
24 |
# of same store dealerships 3 |
|
19 |
|
19 |
|
19 |
|
21 |
|
22 |
|
21 |
|
21 |
|
21 |
# of service bays at period end |
|
331 |
|
339 |
|
339 |
|
339 |
|
339 |
|
322 |
|
322 |
|
333 |
Same store revenue growth 3 |
|
16.9% |
|
19.4% |
|
6.7% |
|
2.4% |
|
2.7% |
|
19.3% |
|
21.6% |
|
24.8% |
Same store gross profit growth 3 |
|
11.1% |
|
7.5% |
|
(4.0)% |
|
2.9% |
|
2.9% |
|
8.2% |
|
22.9% |
|
20.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
23,615 |
|
31,880 |
|
34,329 |
|
37,541 |
|
39,337 |
|
43,837 |
|
49,366 |
|
53,641 |
Accounts receivable |
|
40,701 |
|
46,787 |
|
37,149 |
|
32,832 |
|
42,260 |
|
51,539 |
|
44,172 |
|
42,448 |
Inventories |
|
153,847 |
|
177,294 |
|
137,507 |
|
118,088 |
|
134,865 |
|
149,481 |
|
159,732 |
|
136,869 |
Revolving floorplan facilities |
|
160,590 |
|
194,388 |
|
145,652 |
|
124,609 |
|
152,075 |
|
172,600 |
|
175,291 |
|
150,816 |
1 |
EBITDA has been calculated as described under "NON-GAAP
MEASURES". |
2 |
Absorption has been calculated as described under "NON-GAAP
MEASURES". |
3 |
Same store revenue growth & same store gross profit growth
is calculated using franchised automobile dealerships that we have
owned for at least 2 full years. |
4 |
The results from operations have been lower in the first and
fourth quarters of each year, largely due to consumer purchasing
patterns during the holiday season, inclement weather and the
reduced number of business days during the holiday season. As a
result, our financial performance is generally not as strong during
the first and fourth quarters than during the other quarters of
each fiscal year. The timing of acquisitions may have also caused
substantial fluctuations in operating results from quarter to
quarter. |
|
|
The following table summarizes the results for
the year ended December 31, 2011, on
a same store basis by revenue source, and compares these results to
the same periods in 2010.
|
Same Store Gross Profit and
Gross Profit Percentage |
|
For the Year Ended |
|
Gross
Profit |
|
Gross Profit % |
(In thousands of
dollars except %
change and gross profit %) |
Dec. 31,
2011 |
Dec. 31,
2010 |
%
Change |
|
Dec.
31,
2011 |
Dec. 31,
2010 |
Change |
|
|
|
|
|
|
|
|
Revenue Source
New vehicles |
45,772 |
36,389 |
25.8% |
|
7.6% |
7.6% |
0.0% |
Used vehicles |
16,897 |
16,772 |
0.7% |
|
8.5% |
8.6% |
(0.1)% |
Finance, insurance and other |
44,941 |
37,407 |
20.1% |
|
90.6% |
89.9% |
0.6% |
Subtotal |
107,610 |
90,568 |
19.4% |
|
|
|
|
Parts, service and collision
repair |
54,609 |
51,886 |
5.2% |
|
52.2% |
51.4% |
0.7% |
Total |
162,219 |
142,454 |
13.9% |
|
16.9% |
17.4% |
(0.5)% |
|
|
|
|
|
|
|
|
The following table summarizes the results for
the three-month period ended December 31,
2011 on a same store basis by revenue source and compares
these results to the same period in 2010.
|
Same Store Gross Profit and
Gross Profit Percentage |
|
For
the Three-Month Period Ended |
|
Gross Profit |
|
Gross
Profit % |
(In thousands of
dollars except %
change and gross profit %) |
Dec.
31,
2011 |
Dec. 31,
2010 |
%
Change |
|
Dec.
31,
2011 |
Dec. 31,
2010 |
Change |
Revenue Source |
|
|
|
|
|
|
|
New vehicles |
10,835 |
8,554 |
26.7% |
|
7.9% |
8.2% |
(0.3)% |
Used vehicles |
4,398 |
3,620 |
21.5% |
|
8.4% |
8.3% |
0.1% |
Finance, insurance and other |
11,507 |
8,558 |
34.5% |
|
91.5% |
89.9% |
1.6% |
Subtotal |
26,740 |
20,732 |
29.0% |
|
|
|
|
Parts, service and collision repair |
13,923 |
12,981 |
7.3% |
|
50.7% |
49.2% |
1.5% |
Total |
40,663 |
33,713 |
20.6% |
|
17.8% |
18.4% |
(0.6)% |
|
|
|
|
|
|
|
|
About AutoCanada
AutoCanada is one of Canada's largest multi-location automobile
dealership groups, currently operating 24 franchised dealerships in
British Columbia, Alberta, Manitoba, Ontario, New
Brunswick and Nova Scotia.
In 2011, our dealerships sold approximately 28,000 vehicles and
processed approximately 300,000 service and collision repair
orders in our 333 service bays during that time.
Our dealerships derive their revenue from the
following four inter-related business operations: new vehicle
sales; used vehicle sales; parts, service and collision repair; and
finance and insurance. While new vehicle sales are the most
important source of revenue, they generally result in lower gross
profits than used vehicle sales, parts, service and collision
repair operations and finance and insurance sales. Overall gross
profit margins increase as revenues from higher margin operations
increase relative to revenues from lower margin operations. We earn
fees for arranging financing on new and used vehicle purchases on
behalf of third parties. Under our agreements with our retail
financing sources we are required to collect and provide accurate
financial information, which if not accurate, may require us to be
responsible for the underlying loan provided to the consumer.
Forward Looking Statements
Certain statements contained in this press
release are forward-looking statements and information
(collectively "forward-looking statements"), within the meaning of
the applicable Canadian securities legislation. We hereby
provide cautionary statements identifying important factors that
could cause our actual results to differ materially from those
projected in these forward-looking statements. Any statements
that express, or involve discussions as to, expectations, beliefs,
plans, objectives, assumptions or future events or performance
(often, but not always, through the use of words or phrases such as
"will likely result", "are expected to", "will continue", "is
anticipated", "projection", "vision", "goals", "objective",
"target", "schedules", "outlook", "anticipate", "expect",
"estimate", "could", "should", "expect", "plan", "seek", "may",
"intend", "likely", "will", "believe" and similar expressions are
not historical facts and are forward-looking and may involve
estimates and assumptions and are subject to risks, uncertainties
and other factors some of which are beyond our control and
difficult to predict. Accordingly, these factors could cause
actual results or outcomes to differ materially from those
expressed in the forward-looking statements. Therefore, any
such forward-looking statements are qualified in their entirety by
reference to the factors discussed throughout this document.
The Company's Annual Information Form and other
documents filed with securities regulatory authorities (accessible
through the SEDAR website www.sedar.com describe the risks,
material assumptions and other factors that could influence actual
results and which are incorporated herein by reference.
Further, any forward-looking statement speaks
only as of the date on which such statement is made, and, except as
required by applicable law, we undertake no obligation to update
any forward-looking statement to reflect events or circumstances
after the date on which such statement is made or to reflect the
occurrence of unanticipated events. New factors emerge from
time to time, and it is not possible for management to predict all
of such factors and to assess in advance the impact of each such
factor on our business or the extent to which any factor, or
combination of factors, may cause actual results to differ
materially from those contained in any forward-looking
statement.
NON-GAAP MEASURES
This press release contains certain financial
measures that do not have any standardized meaning prescribed by
Canadian GAAP. Therefore, these financial measures may not be
comparable to similar measures presented by other issuers.
Investors are cautioned these measures should not be construed as
an alternative to net earnings (loss) or to cash provided by (used
in) operating, investing, and financing activities determined in
accordance with Canadian GAAP, as indicators of our
performance. We provide these measures to assist investors in
determining our ability to generate earnings and cash provided by
(used in) operating activities and to provide additional
information on how these cash resources are used. We list and
define these "NON-GAAP MEASURES" below:
EBITDA
EBITDA is a measure commonly reported and widely
used by investors as an indicator of a company's operating
performance and ability to incur and service debt, and as a
valuation metric. The Company believes EBITDA assists
investors in comparing a company's performance on a consistent
basis without regard to depreciation and amortization and asset
impairment charges which are non-cash in nature and can vary
significantly depending upon accounting methods or non-operating
factors such as historical cost. References to "EBITDA" are
to earnings before interest expense (other than interest expense on
floorplan financing and other interest), income taxes,
depreciation, amortization and asset impairment charges.
EBIT
EBIT is a measure used by management in the
calculation of Return on capital employed (defined below).
Management's calculation of EBIT is EBITDA (calculated above) less
depreciation and amortization.
Free Cash Flow
Free cash flow is a measure used by management
to evaluate its performance. While the closest Canadian GAAP
measure is cash provided by operating activities, free cash flow is
considered relevant because it provides an indication of how much
cash generated by operations is available after capital
expenditures. It shall be noted that although we consider
this measure to be free cash flow, financial and non-financial
covenants in our credit facilities and dealer agreements may
restrict cash from being available for distributions, re-investment
in the Company, potential acquisitions, or other purposes.
Investors should be cautioned that free cash flow may not actually
be available for growth or distribution of the Company.
References to "Free cash flow" are to cash provided by (used in)
operating activities (including the net change in non-cash working
capital balances) less capital expenditures (not including
acquisitions of dealerships and dealership facilities).
Adjusted Free Cash Flow
Adjusted free cash flow is a measure used by
management to evaluate its performance. Adjusted free cash
flow is considered relevant because it provides an indication of
how much cash generated by operations before changes in non-cash
working capital is available after deducting expenditures for
non-growth capital assets. It shall be noted that although we
consider this measure to be adjusted free cash flow, financial and
non-financial covenants in our credit facilities and dealer
agreements may restrict cash from being available for
distributions, re-investment in the Company, potential
acquisitions, or other purposes. Investors should be
cautioned that adjusted free cash flow may not actually be
available for growth or distribution of the Company.
References to "Adjusted free cash flow" are to cash provided by
(used in) operating activities (before changes in non-cash working
capital balances) less non-growth capital expenditures.
Adjusted Average Capital
Employed
Adjusted average capital employed is a measure
used by management to determine the amount of capital invested in
AutoCanada and is used in the measure of Adjusted Return on Capital
Employed (described below). Adjusted average capital employed
is calculated as the average balance of interest bearing debt for
the period (including current portion of long term debt, excluding
revolving floorplan facilities) and the average balance of
shareholders equity for the period, adjusted for impairments of
intangible assets, net of deferred tax. Management does not
include future income tax, non-interest bearing debt, or revolving
floorplan facilities in the calculation of adjusted average capital
employed as it does not consider these items to be capital, but
rather debt incurred to finance the operating activities of the
Company.
Absorption Rate
Absorption rate is an operating measure commonly
used in the retail automotive industry as an indicator of the
performance of the parts, service and collision repair operations
of a franchised automobile dealership. Absorption rate is not a
measure recognized by GAAP and does not have a standardized meaning
prescribed by GAAP. Therefore, absorption rate may not be
comparable to similar measures presented by other issuers that
operate in the retail automotive industry. References to
''absorption rate'' are to the extent to which the gross profits of
a franchised automobile dealership from parts, service and
collision repair cover the costs of these departments plus the
fixed costs of operating the dealership, but does not include
expenses pertaining to our head office. For this purpose, fixed
operating costs include fixed salaries and benefits, administration
costs, occupancy costs, insurance expense, utilities expense and
interest expense (other than interest expense relating to floor
plan financing) of the dealerships only.
Average Capital Employed
Average capital employed is a measure used by
management to determine the amount of capital invested in
AutoCanada and is used in the measure of Return on Capital Employed
(described below). Average capital employed is calculated as
the average balance of interest bearing debt for the period
(including current portion of long term debt, excluding revolving
floorplan facilities) and the average balance of shareholders
equity for the period. Management does not include future
income tax, non-interest bearing debt, or revolving floorplan
facilities in the calculation of average capital employed as it
does not consider these items to be capital, but rather debt
incurred to finance the operating activities of the Company.
Return on Capital Employed
Return on capital employed is a measure used by
management to evaluate the profitability of our invested
capital. As a corporation, management of AutoCanada may use
this measure to compare potential acquisitions and other capital
investments against our internally computed cost of capital to
determine whether the investment shall create value for our
shareholders. Management may also use this measure to look at
past acquisitions, capital investments and the Company as a whole
in order to ensure shareholder value is being achieved by these
capital investments. Return on capital employed is calculated
as EBIT (defined above) divided by Average Capital Employed
(defined above).
Adjusted Return on Capital
Employed
Adjusted return on capital employed is a measure
used by management to evaluate the profitability of our invested
capital. As a corporation, management of AutoCanada may use
this measure to compare potential acquisitions and other capital
investments against our internally computed cost of capital to
determine whether the investment shall create value for our
shareholders. Management may also use this measure to look at
past acquisitions, capital investments and the Company as a whole
in order to ensure shareholder value is being achieved by these
capital investments. Adjusted return on capital employed is
calculated as EBIT (defined above) divided by Adjusted Average
Capital Employed (defined above).
Cautionary Note Regarding Non-GAAP
Measures
EBITDA, EBIT, Free Cash Flow, Adjusted Free Cash
Flow, Absorption Rate, Average Capital Employed and Return on
Capital Employed are not earnings measures recognized by GAAP and
do not have standardized meanings prescribed by GAAP.
Investors are cautioned that these non-GAAP measures should not
replace net earnings or loss (as determined in accordance with
GAAP) as an indicator of the Company's performance, of its cash
flows from operating, investing and financing activities or as a
measure of its liquidity and cash flows. The Company's methods of
calculating EBITDA, EBIT, Free Cash Flow, Adjusted Free Cash Flow,
Absorption Rate, Average Capital Employed and Return on Capital
Employed may differ from the methods used by other issuers.
Therefore, the Company's EBITDA, EBIT, Free Cash Flow, Adjusted
Free Cash Flow, Absorption Rate, Average Capital Employed and
Return on Capital Employed may not be comparable to similar
measures presented by other issuers.
Additional information about AutoCanada Inc. is
available at the Company's website at www.autocan.ca and
www.sedar.com.
AutoCanada Inc.
Consolidated Statements of Comprehensive Income
For the Years Ended
(in thousands of Canadian dollars except for share and per share
amounts)
|
December 31,
2011
$ |
December 31,
2010
$ |
Revenue |
1,008,858 |
869,507 |
Cost of sales |
(839,734) |
(719,487) |
Gross profit |
169,124 |
150,020 |
Operating expenses |
(136,846) |
(130,237) |
Operating profit before other income |
32,278 |
19,783 |
|
|
|
Gain (loss) on disposal of assets |
(41) |
6 |
Reversal of impairment of assets |
25,543 |
8,059 |
Operating profit |
57,780 |
27,848 |
|
|
|
Finance costs |
(9,848) |
(9,217) |
Finance income |
1,361 |
921 |
Net comprehensive income for the year before
taxation |
49,293 |
19,552 |
|
|
|
Income tax |
12,509 |
4,956 |
Net comprehensive income for the
period |
36,784 |
14,596 |
Earnings per share |
|
|
Basic |
1.850 |
0.734 |
Diluted |
1.850 |
0.734 |
|
|
|
Weighted average shares |
|
|
Basic |
19,880,930 |
19,880,930 |
Diluted |
19,880,930 |
19,880,930 |
The accompanying notes are an integral part of these
consolidated financial statements.
Approved on behalf of the Company:
(Signed) "Gordon R. Barefoot", Director (Signed) "Robin
Salmon", Director
AutoCanada Inc.
Consolidated Statements of Financial Position
(in thousands of Canadian dollars)
|
December 31,
2011
$ |
December 31,
2010
$ |
January 1,
2010
$ |
ASSETS |
|
|
|
Current assets |
|
|
|
Cash and cash equivalents |
53,641 |
37,541 |
21,528 |
Trade and other receivables |
42,448 |
32,832 |
35,323 |
Inventories |
136,869 |
118,088 |
108,324 |
Other current assets |
1,120 |
1,148 |
1,646 |
|
234,078 |
189,609 |
166,821 |
Property and equipment |
25,975 |
25,590 |
17,600 |
Intangible assets |
66,181 |
40,018 |
30,600 |
Goodwill |
380 |
309 |
- |
Other long-term assets |
7,609 |
5,909 |
2,198 |
Deferred tax |
- |
- |
3,492 |
|
334,223 |
261,435 |
220,711 |
LIABILITIES |
|
|
|
Current liabilities |
|
|
|
Trade and other payables |
32,132 |
26,622 |
24,831 |
Revolving floorplan facilities |
150,816 |
124,609 |
102,370 |
Current tax payable |
2,046 |
- |
- |
Current lease obligations |
1,204 |
907 |
175 |
Current indebtedness |
2,859 |
277 |
96 |
|
189,057 |
152,415 |
127,472 |
Long-term lease obligations |
- |
120 |
289 |
Long-term indebtedness |
20,115 |
24,974 |
22,785 |
Deferred tax |
12,056 |
1,552 |
- |
|
221,228 |
179,061 |
150,546 |
EQUITY |
|
|
|
Share capital |
190,435 |
190,435 |
190,435 |
Contributed surplus |
3,918 |
3,918 |
3,918 |
Accumulated deficit |
(81,358) |
(111,979) |
(124,188) |
|
112,995 |
82,374 |
70,165 |
|
334,223 |
261,435 |
220,711 |
The accompanying notes are an integral part of these
consolidated financial statements.
AutoCanada Inc.
Consolidated Statements of Changes in Equity
For the Years Ended
(in thousands of Canadian dollars)
|
Share
capital
$ |
Contributed
surplus
$ |
Total
capital
$ |
Accumulated
deficit
$ |
Equity
$ |
Balance, January 1, 2011 |
190,435 |
3,918 |
194,353 |
(111,979) |
82,374 |
Net comprehensive income |
- |
- |
- |
36,784 |
36,784 |
Dividends declared on common shares |
- |
- |
- |
(6,163) |
(6,163) |
Balance, December 31, 2011 |
190,435 |
3,918 |
194,353 |
(81,358) |
112,995 |
|
Share
capital
$ |
Contributed
surplus
$ |
Total
capital
$ |
Accumulated
deficit
$ |
Equity
$ |
Balance, January 1, 2010 |
190,435 |
3,918 |
194,353 |
(124,188) |
70,165 |
Net comprehensive income |
- |
- |
- |
14,596 |
14,596 |
Dividends declared on common shares |
- |
- |
- |
(2,387) |
(2,387) |
Balance, December 31, 2010 |
190,435 |
3,918 |
194,353 |
(111,979) |
82,374 |
The accompanying notes are an integral part of these
consolidated financial statements.
AutoCanada Inc.
Consolidated Statements of Cash Flows
For the Years Ended
(in thousands of Canadian dollars)
|
December 31,
2011
$ |
December 31,
2010
$ |
Cash provided by (used in) |
|
|
Operating activities |
|
|
Net comprehensive income |
36,784 |
14,596 |
Income taxes |
12,509 |
4,956 |
Shared-based payments |
302 |
57 |
Amortization of property and equipment |
4,245 |
4,171 |
Amortization of prepaid rent |
452 |
452 |
Loss (gain) on disposal of property and
equipment |
40 |
(6) |
Gain on reversal of impairment of assets |
(25,543) |
(8,059) |
Net change in non-cash working capital |
1,238 |
18,177 |
|
30,027 |
34,344 |
|
|
|
Investing activities |
|
|
Business acquisitions |
(1,753) |
(3,550) |
Purchases of property and equipment |
(2,954) |
(10,487) |
Proceeds on sale of property and equipment |
79 |
64 |
Prepayments of rent |
(2,160) |
(4,163) |
Proceeds on divestiture of dealership |
1,464 |
- |
|
(5,324) |
(18,136) |
|
|
|
Financing activities |
|
|
Repayment of long term indebtedness |
(2,440) |
(4,318) |
Proceeds from long term indebtedness |
- |
6,510 |
Dividends paid |
(6,163) |
(2,387) |
|
(8,603) |
(195) |
|
|
|
|
|
|
Increase in cash |
16,100 |
16,013 |
|
|
|
Cash and cash equivalents at
beginning of year |
37,541 |
21,528 |
Cash and cash equivalents at end of
year |
53,641 |
37,541 |
The accompanying notes are an integral part of these
consolidated financial statements.
SOURCE AutoCanada Inc.