TORONTO, May 14, 2012 /CNW/ - For the three months ended
March 31, 2012, total Leon's sales
were $200,651,000 including
$43,220,000 of franchise sales
($191,592,000 including $40,809,000 of franchise sales in 2011), an
increase of 4.7%. Same store sales were down 0.7% from the prior
year first quarter. Net income was $8,599,000, $0.12
per common share ($10,293,000,
$0.15 per common share in 2011). The
profit decrease in the quarter compared to the prior quarter was
mainly due to higher marketing expenses and opening costs related
to four new stores that were opened in the latter part of 2011.
Major renovations are well underway in our
Sudbury and Sault Ste. Marie, Ontario corporate stores.
Our Kentville franchise has
recently opened a new and larger replacement store in Coldbrook, Nova Scotia. Construction has also
started for a brand new franchise store to replace our existing
St. John, New Brunswick store.
Finally, the Company has secured sites for four new corporate
stores in: Orangeville and
Brantford, Ontario; Sherbrooke, Quebec; and Rocky View County,
Alberta, which is just north of
Calgary. Our current plan is to
open these locations during the latter part of 2012 and in
2013.
As previously announced, we paid a quarterly 10¢
dividend on April 5, 2012. Today we
are happy to announce that the Directors have declared a quarterly
dividend of 10¢ per common share payable on the 6th day
of July 2012 to shareholders of
record at the close of business on the 6th day of
June 2012. As of 2007, dividends paid
by Leon's Furniture Limited are "eligible dividends" pursuant to
the changes to the Income Tax Act under Bill C-28, Canada.
EARNINGS PER SHARE FOR EACH
QUARTER
|
|
|
|
|
|
|
|
|
|
|
MARCH 31 |
|
|
|
JUNE 30 |
|
|
|
SEPT. 30 |
|
|
|
DEC. 31 |
|
|
|
YEAR
TOTAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
|
|
|
-
- |
|
|
Basic
Fully Diluted |
|
|
|
12¢
12¢ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.12
$0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011 |
|
|
|
-
- |
|
|
Basic
Fully Diluted |
|
|
|
15¢
14¢ |
|
|
|
16¢
15¢ |
|
|
|
22¢
21¢ |
|
|
|
28¢
27¢ |
|
|
|
$0.81
$0.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
|
-
- |
|
|
Basic
Fully Diluted |
|
|
|
17¢
16¢ |
|
|
|
17¢
16¢ |
|
|
|
26¢
25¢ |
|
|
|
30¢
29¢ |
|
|
|
$0.90
$0.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LEON'S FURNITURE LIMITED / MEUBLES LEON
LTÉE
Mark J. Leon
Chairman of the Board
MANAGEMENT'S DISCUSSION AND ANALYSIS
For the three months ended March 31,
2012 and 2011
Dated: May 14, 2012
The Management's Discussion and Analysis
("MD&A") for Leon's Furniture Limited/Meubles Leon Ltée (the
"Company") should be read in conjunction with i) the Company's 2011
audited consolidated financial statements and the related notes and
MD&A and ii) the Company's unaudited interim condensed
consolidated financial statements for the three months ended
March 31, 2012 and the related
notes.
Cautionary Statement Regarding
Forward-Looking Statements
This MD&A is intended to provide readers
with the information that management believes is required to gain
an understanding of Leon's Furniture Limited's current results and
to assess the Company's future prospects. This MD&A, and in
particular the section under heading "Outlook", includes
forward-looking statements, which are based on certain assumptions
and reflect Leon's Furniture Limited's current plans and
expectations. These forward-looking statements are subject to a
number of risks and uncertainties that could cause actual results
and future prospects to differ materially from current
expectations. Some of the factors that can cause actual results to
differ materially from current expectations are: a continuing
slowdown in the Canadian economy; a further drop in consumer
confidence; and dependency on product from third party suppliers.
Given these risks and uncertainties, investors should not place
undue reliance on forward-looking statements as a prediction of
actual results. Readers of this report are cautioned that actual
events and results may vary.
Financial Statements Governance
Practice
Leon's Furniture Limited's unaudited interim
condensed consolidated financial statements have been prepared in
accordance with International Financial Reporting Standards
("IFRS") and incorporate the requirements of IAS 34, Interim
Financial Reporting as issued by the International Accounting
Standards Board ("IASB"). The amounts expressed are in Canadian
dollars. Per share amounts are calculated using the weighted
average number of shares outstanding for the applicable period.
The Audit Committee of the Board of Directors of
Leon's Furniture Limited reviewed the MD&A and the unaudited
interim condensed consolidated financial statements, and
recommended that the Board of Directors approve them. Following
review by the full Board, the unaudited interim condensed
consolidated financial statements and MD&A were approved on
May 14, 2012.
Introduction
Leon's Furniture Limited has been in the
furniture retail business for over 100 years. The Company's 43
corporate and 32 franchise stores can be found in every province
across Canada except British Columbia. Main product lines sold at
retail include furniture, appliances and electronics.
Revenues and Expenses
For the three months ended March 31,
2012, total Leon's sales were $200,651,000 including $43,220,000 of franchise sales ($191,592,000 including $40,809,000 of franchise sales in 2011), an
increase of 4.7%.
Leon's corporate sales of $157,431,000 in the first quarter of 2012,
increased by $6,648,000, or 4.4%,
compared to the first quarter of 2011. The increase in sales
in the first quarter compared to the prior year was the result of
opening four new stores in the latter part of the prior year. Same
store sales decreased by 0.7% compared to the prior year.
Leon's franchise sales of $43,220,000 in the first quarter of 2012,
increased by $2,411,000 or 5.9%,
compared to the first quarter of 2011. The increase in sales in the
first quarter compared to the same period in the prior year was
mainly the result of opening two new stores in the latter part of
2011. Same store franchise sales increased by 1.6%.
Our gross margin for the first quarter 2012 of
40.8% was down approximately 0.8% from the first quarter of 2011.
The decrease in gross margin was mainly attributable to the decline
in electronics margins.
Net operating expenses of $53,306,000 were up $4,016,000 or 8.1% for the first quarter 2012
compared to the first quarter of 2011. The increase in operating
expenses compared to the prior year were mainly due to two factors;
higher costs including marketing, payroll and occupancy as a result
of opening four new corporate stores in late 2011, being
Guelph, Ontario; Mississauga, Ontario; Rosemère, Quebec; and Regina,
Saskatchewan; higher sales commissions expenses as a result
of higher sales for the quarter compared to the prior year quarter.
Our accounting policy is to expense all new store opening costs as
incurred.
As a result of the above, net income for the
first quarter of 2012 was $8,599,000,
$0.12 per common share ($10,293,000, $0.15
per common share in 2011), a decrease of $0.03 per common share.
Annual Financial Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in thousands, except earnings
per share and dividends) |
|
|
|
|
|
2011 |
|
|
|
2010 |
|
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net corporate sales |
|
|
|
|
|
682,836 |
|
|
|
710,435 |
|
|
|
703,180 |
Leon's franchise sales |
|
|
|
|
|
196,725 |
|
|
|
197,062 |
|
|
|
194,290 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Leon's system-wide sales |
|
|
|
|
|
879,561 |
|
|
|
907,497 |
|
|
|
897,470 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
56,666 |
|
|
|
63,284 |
|
|
|
56,864 |
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
$0.81 |
|
|
|
$0.90 |
|
|
|
$0.80 |
Diluted |
|
|
|
|
|
$0.78 |
|
|
|
$0.87 |
|
|
|
$0.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
|
595,339 |
|
|
|
566,674 |
|
|
|
529,156 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common share dividends declared |
|
|
|
|
|
$0.37 |
|
|
|
$0.32 |
|
|
|
$0.28 |
Special common share dividends declared |
|
|
|
|
|
$0.15 |
|
|
|
- |
|
|
|
$0.20 |
Convertible, non-voting shares dividends
declared |
|
|
|
|
|
$0.20 |
|
|
|
$0.18 |
|
|
|
$0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquidity and Financial Resources
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in thousands, except dividends per share) |
|
|
|
Mar 31/12 |
|
|
|
Dec 31/11 |
|
|
|
Mar 31/11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents,
available-for-sale financial assets |
|
|
|
195,931 |
|
|
|
221,823 |
|
|
|
202,770 |
Trade and other accounts receivable |
|
|
|
17,315 |
|
|
|
28,937 |
|
|
|
17,262 |
Inventory |
|
|
|
91,694 |
|
|
|
87,830 |
|
|
|
78,444 |
Total assets |
|
|
|
563,793 |
|
|
|
595,339 |
|
|
|
544,053 |
Working capital |
|
|
|
208,154 |
|
|
|
204,649 |
|
|
|
202,832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the 3 months ended |
|
|
|
Current
Quarter
Mar 31, 2012 |
|
|
|
Prior Quarter
Dec 31, 2011 |
|
|
|
Prior Quarter
Mar 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow provided by (used in) operations |
|
|
|
(7,581) |
|
|
|
26,230 |
|
|
|
(687) |
Purchase of property, plant and equipment |
|
|
|
3,586 |
|
|
|
6,336 |
|
|
|
2,876 |
Repurchase of capital stock |
|
|
|
232 |
|
|
|
219 |
|
|
|
715 |
Dividends paid |
|
|
|
17,457 |
|
|
|
6,292 |
|
|
|
6,310 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid per share |
|
|
|
$0.25 |
|
|
|
$0.09 |
|
|
|
$0.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and available-for-sale
financial assets decreased by $25,892,000 in the quarter mainly as a result of
dividends paid.
Major renovations are well underway in our
Sudbury and Sault Ste. Marie, Ontario corporate stores.
Our Kentville franchise has
recently opened a new and larger replacement store in Coldbrook, Nova Scotia. Construction has also
started for a brand new franchise store to replace our existing
St. John, New Brunswick store.
Finally, the Company has secured sites for four new corporate
stores in: Orangeville and
Brantford, Ontario; Sherbrooke, Quebec; and Rocky View County,
Alberta, which is just north of
Calgary. Our current plan is to
open these locations during the latter part of 2012 and 2013. All
funding for new store projects and renovations are planned to come
from our existing cash resources.
Quarterly Results (2012, 2011, 2010)
Quarterly Income Statement ($000)
- except per share data
|
Quarter Ended
March 31 |
Quarter Ended
December 31 |
Quarter Ended
September 30 |
Quarter Ended
June 30 |
|
2012 |
2011 |
2011 |
2010 |
2011 |
2010 |
2011 |
2010 |
Leon's corporate sales |
157,431 |
150,783 |
193,823 |
197,888 |
174,373 |
182,125 |
163,857 |
168,952 |
Leon's franchise sales |
43,220 |
40,809 |
61,166 |
59,820 |
49,273 |
49,421 |
45,477 |
45,493 |
Total Leon's system-wide sales |
200,651 |
191,592 |
254,989 |
257,708 |
223,646 |
231,546 |
209,334 |
214,445 |
Net income per share |
$0.12 |
$0.15 |
$0.28 |
$0.30 |
$0.22 |
$0.26 |
$0.16 |
$0.17 |
Fully diluted per share |
$0.12 |
$0.14 |
$0.27 |
$0.29 |
$0.21 |
$0.25 |
$0.15 |
$0.16 |
Common Shares
At March 31, 2012, there were
69,919,120 common shares issued and outstanding. During the first
quarter 2012, 19,104 shares were repurchased at an average cost of
$12.16 and then cancelled by the
Company through its Normal Course Issuer Bid. In addition, during
the quarter ended March 31, 2012,
89,668 convertible, non-voting series 2002 shares and 32,822
convertible, non-voting series 2005 shares were converted into
common shares. There were 12,237 convertible, non-voting series
2009 shares cancelled. For details on the Company's commitments
related to its redeemable shares, please refer to note 13 of the
unaudited interim condensed consolidated financial statements.
Commitments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in thousands) |
|
|
|
|
|
Payments Due by
Period |
Contractual
Obligations |
|
|
|
|
|
Total |
|
|
|
Less
than
1 year |
|
|
|
2-3
years |
|
|
|
4-5
years |
|
|
After 5
years |
Operating Leases 1 |
|
|
|
|
|
59,065 |
|
|
|
6,859 |
|
|
|
12,512 |
|
|
|
12,647 |
|
|
27,047 |
Purchase Obligations |
|
|
|
|
|
4,551 |
|
|
|
4,551 |
|
|
|
- |
|
|
|
- |
|
|
- |
Total Contractual
Obligations |
|
|
|
|
|
63,616 |
|
|
|
11,410 |
|
|
|
12,512 |
|
|
|
12,647 |
|
|
27,047 |
1The Company is obligated under operating leases to
future minimum rental payments for various land and building sites
across Canada.
Critical Accounting Estimates and Assumptions
Please refer to Note 4 of the 2011 annual consolidated financial
statements for the Company's critical accounting estimates and
assumptions.
Pending Changes to Accounting Policies
Several new and amended standards are not yet effective for the
Company's interim condensed consolidated financial statements for
the three month period ended March 31,
2012. These pending changes to accounting standards
and amendments are the same as those discussed in Note 3 of Leon's
2011 annual consolidated financial statements. Please refer
to the section heading "Accounting standards and amendments issued
but not yet adopted" for further details, presented within Note 3
of Leon's 2011 annual consolidated financial statements.
Risks and Uncertainties
For a complete discussion of the risks and uncertainties which
apply to the Company's business and operating results please refer
to the Company's Annual Information Form dated March 30, 2012 available on www.sedar.com.
Disclosure Controls & Procedures
Management is responsible for establishing and
maintaining a system of disclosure controls and procedures to
provide reasonable assurance that all material information relating
to the Company is gathered and reported on a timely basis to senior
management, including the Chief Executive Officer and Chief
Financial Officer so that appropriate decisions can be made by them
regarding public disclosure.
Internal Controls over Financial
Reporting
Management is also responsible for establishing
and maintaining adequate internal control over financial reporting
to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of consolidated financial
statements for external purposes in accordance with IFRS. All
internal control systems, no matter how well designed, have
inherent limitations. Therefore, even those systems determined to
be effective can provide only reasonable assurance with respect to
consolidated financial statement preparation and presentation.
Additionally, management is required to use judgment in evaluating
controls and procedures.
Changes in Internal Control over Financial
Reporting
Management has also evaluated whether there were
changes in the Company's internal control over financial reporting
that occurred during the period beginning on January 1, 2012 and ended on March 31, 2012 that have materially affected, or
are reasonably likely to materially affect, the Company's internal
control over financial reporting. The Company has determined that
no material changes in internal controls have occurred during this
period.
Outlook
The slowdown in the economy which began in 2009
continues to affect our results and we do not see signs of any
immediate improvement. As such, we anticipate that consumer
discretionary spending will remain soft throughout 2012. To help
counter this, we plan an even more robust marketing and
merchandising campaign for the balance of 2012. The recent opening
of four new stores in the latter part of 2011 should also aid our
sales in 2012. Even with these measures in place, growing profits
in 2012 will be challenging, but our strong financial position
coupled with our experience in adjusting to changing market
conditions, provide us with the confidence to adapt to the
prevailing economic conditions.
Non-IFRS Financial Measures
In order to provide additional insight into the
business, the Company has provided the measure of same store sales,
in the revenue and expenses section above. This measure does
not have a standardized meaning prescribed by IFRS but it is a key
indicator used by the Company to measure performance against prior
period results. Comparable store sales are defined as sales
generated by stores that have been open or closed for more than 12
months on a yearly basis. The reconciliation between total
corporate sales (an IFRS measure) and comparable store sales is
provided below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in thousands and for the 3 months ended) |
|
|
|
|
|
|
|
|
|
|
Mar 31,
2012 |
|
|
|
Mar 31,
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net corporate sales |
|
|
|
|
|
|
|
|
|
|
157,431 |
|
|
|
150,783 |
Adjustments for stores not in both
fiscal periods |
|
|
|
|
|
|
|
|
|
|
7,675 |
|
|
|
- |
Comparable store sales |
|
|
|
|
|
|
|
|
|
|
149,756 |
|
|
|
150,783 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTICE OF NO AUDITOR REVIEW OF INTERIM FINANCIAL
STATEMENTS
Under National Instrument 51-102, Part 4, subsection 4.3(3)(a),
if an auditor has not performed a review of the interim financial
statements, they must be accompanied by a notice indicating that
the financial statements have not been reviewed by an auditor.
The accompanying unaudited interim financial statements of the
company have been prepared by and are the responsibility of the
company's management.
No auditor has performed a review of these financial
statements.
|
|
|
|
|
|
|
Terrence T.
Leon |
|
|
|
|
|
Dominic Scarangella |
President & Chief Executive
Officer |
|
|
|
|
|
Vice President & Chief Financial
Officer |
|
|
|
|
|
|
|
Dated as of the 14th day of May, 2012.
Interim Condensed Consolidated Financial Statements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leon's Furniture Limited
INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(UNAUDITED) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at March 31 |
|
|
|
As at December 31 |
($ in thousands) |
|
|
|
|
|
2012 |
|
|
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents [notes 4 and 6] |
|
|
|
|
|
50,640 |
|
|
|
72,505 |
Available-for-sale financial assets [notes 4 and
19e] |
|
|
|
|
|
145,291 |
|
|
|
149,318 |
Trade receivables [note 4] |
|
|
|
|
|
17,315 |
|
|
|
28,937 |
Income taxes receivable |
|
|
|
|
|
7,427 |
|
|
|
5,182 |
Inventories |
|
|
|
|
|
91,694 |
|
|
|
87,830 |
Total current assets |
|
|
|
|
|
312,367 |
|
|
|
343,772 |
Other assets |
|
|
|
|
|
1,442 |
|
|
|
1,431 |
Property, plant and equipment [note 8] |
|
|
|
|
|
214,416 |
|
|
|
214,158 |
Investment properties [note 9] |
|
|
|
|
|
8,353 |
|
|
|
8,366 |
Intangible assets [note 10] |
|
|
|
|
|
3,751 |
|
|
|
3,958 |
Goodwill |
|
|
|
|
|
11,282 |
|
|
|
11,282 |
Deferred income tax assets |
|
|
|
|
|
12,182 |
|
|
|
12,372 |
Total assets |
|
|
|
|
|
563,793 |
|
|
|
595,339 |
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
Trade and other payables [notes 4 and 11] |
|
|
|
|
|
53,324 |
|
|
|
75,126 |
Provisions [note 12] |
|
|
|
|
|
9,356 |
|
|
|
11,231 |
Customers' deposits |
|
|
|
|
|
18,736 |
|
|
|
19,157 |
Dividends payable [note 14] |
|
|
|
|
|
6,993 |
|
|
|
17,457 |
Deferred warranty plan revenue |
|
|
|
|
|
15,804 |
|
|
|
16,152 |
Total current liabilities |
|
|
|
|
|
104,213 |
|
|
|
139,123 |
Deferred warranty plan revenue |
|
|
|
|
|
18,721 |
|
|
|
19,445 |
Redeemable share liability [notes 4 and 13] |
|
|
|
|
|
604 |
|
|
|
382 |
Deferred income tax liabilities |
|
|
|
|
|
11,007 |
|
|
|
10,928 |
Total liabilities |
|
|
|
|
|
134,545 |
|
|
|
169,878 |
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity attributable to
the shareholders of the Company |
|
|
|
|
|
|
|
|
|
|
Common shares [note 14] |
|
|
|
|
|
21,870 |
|
|
|
20,918 |
Retained earnings |
|
|
|
|
|
406,023 |
|
|
|
404,647 |
Accumulated other comprehensive income |
|
|
|
|
|
1,355 |
|
|
|
(104) |
Total shareholders' equity |
|
|
|
|
|
429,248 |
|
|
|
425,461 |
Total liabilities and shareholder's equity |
|
|
|
|
|
563,793 |
|
|
|
595,339 |
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies [note 19] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of
these unaudited interim condensed
consolidated financial
statements |
|
|
Interim Condensed Consolidated Financial
Statements |
|
|
|
|
|
|
|
|
Leon's Furniture Limited
INTERIM CONSOLIDATED INCOME STATEMENTS
(UNAUDITED) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31 |
($ in thousands) |
|
|
|
|
|
2012 |
2011 |
|
|
|
|
|
|
|
|
Revenue [note 15] |
|
|
|
|
|
157,431 |
150,783 |
Cost of sales [note 7] |
|
|
|
|
|
93,218 |
88,065 |
Gross profit |
|
|
|
|
|
64,213 |
62,718 |
Operating expenses [note 16] |
|
|
|
|
|
|
|
General and administrative expenses |
|
|
|
|
|
22,854 |
22,395 |
Sales and marketing expenses |
|
|
|
|
|
20,512 |
18,512 |
Occupancy expenses |
|
|
|
|
|
8,629 |
7,440 |
Other operating expenses |
|
|
|
|
|
1,311 |
943 |
|
|
|
|
|
|
53,306 |
49,290 |
Operating profit |
|
|
|
|
|
10,907 |
13,428 |
Finance income |
|
|
|
|
|
749 |
821 |
Profit before income tax |
|
|
|
|
|
11,656 |
14,249 |
Income tax expense [note 17] |
|
|
|
|
|
3,057 |
3,956 |
Profit for the period attributable to the
shareholders of the Company |
|
|
|
|
|
8,599 |
10,293 |
|
|
|
|
|
|
|
|
Earnings per share [note 18] |
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
$0.12 |
$0.15 |
Diluted |
|
|
|
|
|
$0.12 |
$0.14 |
|
|
|
|
|
|
|
|
The accompanying notes are an
integral part of these unaudited interim
condensed
consolidated
financial
statements. |
|
Interim Condensed Consolidated Financial
Statements |
|
|
|
|
|
|
|
|
|
|
|
Leon's Furniture Limited
INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31 |
|
|
|
|
|
|
|
|
|
|
Net of tax |
($ in thousands) |
|
|
|
2012 |
|
|
Tax effect |
|
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
|
|
8,599 |
|
|
- |
|
|
8,599 |
Other comprehensive income, net of tax |
|
|
|
|
|
|
|
|
|
|
Unrealized gains on available-for-sale
financial assets arising during the period |
|
|
|
1,735 |
|
|
227 |
|
|
1,508 |
Reclassification adjustment for
net gains and (losses) included in profit for the period |
|
|
|
(57) |
|
|
(8) |
|
|
(49) |
Change in unrealized gains on available-for-sale
financial |
|
|
|
|
|
|
|
|
|
|
assets arising during the
period |
|
|
|
1,678 |
|
|
219 |
|
|
1,459 |
Comprehensive income for the period
attributable to the shareholders
of the Company |
|
|
|
10,277 |
|
|
219 |
|
|
10,058 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net of tax |
|
|
|
|
2011 |
|
|
Tax effect |
|
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
|
|
10,293 |
|
|
- |
|
|
10,293 |
Other comprehensive income, net of tax |
|
|
|
|
|
|
|
|
|
|
Unrealized gains on available-for-sale
financial assets arising during the period |
|
|
|
450 |
|
|
128 |
|
|
322 |
Reclassification adjustment for
net gains and (losses) included in profit for the period |
|
|
|
(3) |
|
|
- |
|
|
(3) |
Change in unrealized gains on available-for-sale
financial |
|
|
|
|
|
|
|
|
|
|
assets arising during the
period |
|
|
|
447 |
|
|
128 |
|
|
319 |
Comprehensive income for the period
attributable to the shareholders
of the Company |
|
|
|
10,740 |
|
|
128 |
|
|
10,612 |
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of
these unaudited interim condensed
consolidated
financial statements. |
|
Interim Condensed Consolidated
Financial Statements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leon's Furniture Limited
INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(UNAUDITED) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in thousands) |
|
|
|
|
|
Common
shares |
|
|
Accumulated
other
comprehensive
income |
|
|
Retained
earnings |
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at December 31, 2010 |
|
|
|
|
|
19,177 |
|
|
480 |
|
|
390,629 |
|
|
|
|
|
410,286 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
|
|
|
|
— |
|
|
— |
|
|
10,293 |
|
|
|
|
|
10,293 |
Change in unrealized gains on
available-for-sale |
|
|
|
|
|
— |
|
|
319 |
|
|
— |
|
|
|
|
|
319 |
financial assets arising during the
period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
— |
|
|
319 |
|
|
10,293 |
|
|
|
|
|
10,612 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transactions with shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared |
|
|
|
|
|
— |
|
|
— |
|
|
(6,317) |
|
|
|
|
|
(6,317) |
Management share purchase plan [note
13] |
|
|
|
|
|
946 |
|
|
— |
|
|
— |
|
|
|
|
|
946 |
Repurchase of common shares [note 14] |
|
|
|
|
|
(6) |
|
|
— |
|
|
(709) |
|
|
|
|
|
(715) |
Total transactions with shareholders |
|
|
|
|
|
940 |
|
|
— |
|
|
(7,026) |
|
|
|
|
|
(6,086) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at March 31, 2011 |
|
|
|
|
|
20,117 |
|
|
799 |
|
|
393,896 |
|
|
|
|
|
414,812 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at December 31, 2011 |
|
|
|
|
|
20,918 |
|
|
(104) |
|
|
404,647 |
|
|
|
|
|
425,461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
|
|
|
|
— |
|
|
— |
|
|
8,599 |
|
|
|
|
|
8,599 |
Change in unrealized gains on
available-for-sale |
|
|
|
|
|
— |
|
|
1,459 |
|
|
— |
|
|
|
|
|
1,459 |
financial assets arising during the
period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
— |
|
|
1,459 |
|
|
8,599 |
|
|
|
|
|
10,058 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transactions with shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared |
|
|
|
|
|
— |
|
|
— |
|
|
(6,993) |
|
|
|
|
|
(6,993) |
Management share purchase plan [note
13] |
|
|
|
|
|
954 |
|
|
— |
|
|
— |
|
|
|
|
|
954 |
Repurchase of common shares [note 14] |
|
|
|
|
|
(2) |
|
|
— |
|
|
(230) |
|
|
|
|
|
(232) |
Total transactions with
shareholders |
|
|
|
|
|
952 |
|
|
— |
|
|
(7,223) |
|
|
|
|
|
(6,271) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at March 31, 2012 |
|
|
|
|
|
21,870 |
|
|
1,355 |
|
|
406,023 |
|
|
|
|
|
429,248 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral
part of these unaudited interim
condensed
consolidated
financial statements. |
|
|
Interim Condensed Consolidated Financial
Statements |
|
|
|
|
|
|
|
|
Leon's Furniture Limited
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31 |
($ in thousands) |
|
|
|
|
|
2012 |
2011 |
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
Profit for the period |
|
|
|
|
|
8,599 |
10,293 |
Add (deduct) items not involving an
outlay of cash |
|
|
|
|
|
|
|
|
Depreciation of property, plant
and equipment and investment properties |
|
|
|
|
|
3,375 |
2,977 |
|
Amortization of intangible assets |
|
|
|
|
|
216 |
221 |
|
Amortization of deferred warranty plan
revenue |
|
|
|
|
|
(4,167) |
(4,297) |
|
Gain on sale of property, plant and equipment |
|
|
|
|
|
(2) |
- |
|
Deferred income taxes |
|
|
|
|
|
50 |
86 |
|
Gain (loss) on sale of available-for-sale
financial assets |
|
|
|
|
|
(115) |
43 |
|
Cash received on warranty plan sales |
|
|
|
|
|
3,095 |
3,505 |
|
|
|
|
|
|
11,051 |
12,828 |
Net change in non-cash working capital
balances related |
|
|
|
|
|
|
|
|
to operations [note 20(a)] |
|
|
|
|
|
(18,632) |
(13,515) |
Cash used in operating
activities |
|
|
|
|
|
(7,581) |
(687) |
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
Purchase of property, plant &
equipment |
|
|
|
|
|
(3,586) |
(2,876) |
Purchase of intangible assets |
|
|
|
|
|
(9) |
- |
Proceeds on sale of property, plant
& equipment |
|
|
|
|
|
3 |
- |
Purchase of available-for-sale
financial assets |
|
|
|
|
|
(129,990) |
(94,024) |
Proceeds on sale of available-for-sale
financial assets |
|
|
|
|
|
135,810 |
104,566 |
Decrease in employee share purchase
loans [note 13] |
|
|
|
|
|
1,177 |
1,156 |
Cash provided by investing
activities |
|
|
|
|
|
3,405 |
8,822 |
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
Dividends paid [note 14] |
|
|
|
|
|
(17,457) |
(6,310) |
Repurchase of common shares
[note 14] |
|
|
|
|
|
(232) |
(715) |
Cash used in financing
activities |
|
|
|
|
|
(17,689) |
(7,025) |
Net (decrease) increase in
cash and cash equivalents |
|
|
|
|
|
|
|
|
during the period |
|
|
|
|
|
(21,865) |
1,110 |
Cash and cash equivalents, beginning
of period |
|
|
|
|
|
72,505 |
71,589 |
Cash and cash equivalents,
end of period |
|
|
|
|
|
50,640 |
72,699 |
|
|
|
|
|
|
|
|
|
The accompanying notes are
an integral part of these unaudited interim
condensed
consolidated
financial statements. |
|
Notes to the Interim Condensed Consolidated Financial Statements
(Unaudited)
Leon's Furniture Limited
Tabular amounts in thousands of Canadian dollars except shares
outstanding and earnings per share
For the three month periods ended March
31, 2012 and 2011
1. GENERAL INFORMATION
Leon's Furniture Limited was incorporated by
Articles of Incorporation under the Business Corporations Act on
February 28, 1969. Leon's Furniture
Limited and its subsidiaries ("Leon's" or the "Company") is a
public company with its common shares listed on the Toronto Stock
Exchange and is incorporated and domiciled in Canada. The address of the Company's head and
registered office is 45 Gordon Mackay Road, Toronto, Ontario, M9N 3X3.
Leon's is a retailer of home furnishings,
electronics and appliances across Canada from Alberta to Newfoundland and Labrador. The Company owns a chain of
forty-one retail stores operating as Leon's Home Furnishings Super
Stores, two retail stores operating under the brand of Appliance
Canada and operates an ecommerce internet site www.leons.ca. In
addition, the Company has twenty-seven franchisees operating
thirty-two Leon's Furniture franchise stores.
2. BASIS OF PRESENTATION
The interim condensed consolidated financial
statements of the Company are prepared in accordance with IAS 34,
Interim Financial Reporting, as issued by the International
Accounting Standards Board ("IASB"). These interim condensed
consolidated financial statements have been prepared using the same
accounting policies and methods of computation as the annual
consolidated financial statements of Leon's for the year ended
December 31, 2011. The disclosure
contained in these interim condensed consolidated financial
statements does not include all requirements in IAS 1,
Presentation of Financial Statements. Accordingly, the
interim condensed consolidated financial statements should be read
in conjunction with the annual consolidated financial statements
for the year ended December 31,
2011.
The preparation of interim financial statements
in accordance with IAS 34 requires the use of certain critical
accounting estimates. It also requires management to exercise
judgment in applying the Company's accounting policies. The
areas involving a higher degree of judgment or complexity, or areas
where assumptions and estimates are significant to the financial
statements are consistent with those disclosed in the notes to the
annual consolidated financial statements for the year ended
December 31, 2011. Accordingly,
certain information and note disclosure normally included in the
annual financial statements prepared in accordance with
International Financial Reporting Standards ("IFRS"), as issued by
the IASB, have been omitted or condensed. The financial
statements of the Company include the financial results of Leon's
Furniture Limited and its wholly owned subsidiaries, Murlee
Holdings Limited, Leon Holdings (1967) Limited and Ablan Insurance
Corporation.
The interim condensed consolidated financial
statements have been prepared using the historical cost convention,
as modified by certain financial assets measured at fair value
through profit or loss. These interim condensed consolidated
financial statements were approved and authorized for issuance by
the Board of Directors on May 14,
2012.
3. STANDARDS ISSUED BUT NOT
EFFECTIVE
Several new and amended standards are not yet
effective for the Company's interim condensed consolidated
financial statements for the three month period ended March 31, 2012. These pending changes to
accounting standards and amendments are the same as those discussed
in Note 3 of Leon's 2011 annual consolidated financial
statements. Please refer to the section heading "Accounting
standards and amendments issued but not yet adopted" for further
details, presented within Note 3 of Leon's 2011 annual consolidated
financial statements.
4. FINANCIAL RISK MANAGEMENT
Classification of financial instruments and
fair value
The classification of the Company's financial
instruments, as well as, their carrying amounts and fair values are
disclosed in the table below.
Financial Instrument |
Designation |
Measurement |
March 31,
2012 |
December 31,
2011 |
Cash and cash equivalents |
Available-for-sale |
Fair value |
50,640 |
72,505 |
Available-for-sale financial
assets |
Available-for-sale |
Fair Value |
145,291 |
149,318 |
Trade receivables |
Loans and receivables |
Amortized cost |
17,315 |
28,937 |
Trade and other payables |
Other financial liabilities |
Amortized cost |
53,324 |
75,126 |
Redeemable share liability |
Other financial liabilities |
Amortized cost |
604 |
382 |
Fair value hierarchy
The following table classifies financial assets
and liabilities that are recognized on the consolidated statements
of financial position at fair value in a hierarchy that is based on
significance of the inputs used in making the measurements. The
levels in the hierarchy are:
Level 1: |
|
|
Quoted prices (unadjusted) in active markets for identical
assets or liabilities |
Level 2: |
|
|
Inputs other than quoted prices included within level 1 that
are observable for the asset or liability, either directly (that
is, as prices) or indirectly (that is, derived from prices) |
Level 3: |
|
|
Inputs for the asset or liability that are not based on
observable market data (that is, unobservable inputs). |
|
|
|
Financial Instruments at Fair Value |
Hierarchy level |
March 31, 2012 |
December 31, 2011 |
Cash and cash equivalents |
1 |
50,640 |
72,505 |
Available-for-sale financial assets -
Equities |
1 |
33,718 |
31,147 |
Available-for-sale financial assets - Bonds |
2 |
111,573 |
118,171 |
Financial risks factors
The Company's activities expose it to a variety
of financial risks: market risk (including foreign currency risk,
interest rate risk, and other price risk), credit risk and
liquidity risk. Risk management is carried out by the Company
by identifying and evaluating the financial risks inherent within
its operations. The Company's overall risk management
activities seek to minimize potential adverse effects on the
Company's financial performance.
(a) Market
risk
(i) |
Foreign exchange risk - The Company is exposed to foreign
currency risk. Certain merchandise is paid for in U.S.
dollars. This foreign exchange cost is included in the
inventory cost. The Company does not believe it has
significant foreign currency risk with respect to its trade
payables in U.S. dollars. |
|
|
|
The Company is also exposed to foreign currency risk on its
foreign currency denominated portfolio of available-for-sale
financial assets, primarily related to actively traded
international equities. As at March 31, 2012, the Company's
investment portfolio included 12% of foreign currency denominated
assets [as at December 31, 2011 - 10%]. This risk is monitored by
the Company's investment managers in an effort to reduce the
Company's exposure to foreign currency exchange rate risk. |
|
|
(ii) |
Interest rate risk - The Company is exposed to interest rate
risk through its portfolio of available-for-sale financial assets
by holding cash, cash equivalents and actively traded Canadian and
international Bonds. At March 31, 2012, 83% of the Company's
investment portfolio was made up of cash, cash equivalents and
Canadian and international Bonds [as at December 31, 2011 - 86%].
This risk is monitored by the Company's investment managers in an
effort to reduce the Company's exposure to interest rate risk. The
exposure to this risk is minimal due to the short-term maturities
of the bonds held. The Company is not subject to any other interest
rate risk. |
|
|
(iii) |
Price risk - The Company is exposed to fluctuations in the
market prices of its portfolio of available-for-sale financial
assets. Changes in the fair value of the available-for-sale
financial assets are recorded, net of income taxes, in accumulated
other comprehensive income as it relates to unrecognized gains and
losses. The risk is managed by the Company and its
investment managers by ensuring a conservative asset allocation of
bonds and equities. |
|
|
(b) Credit
risk
Credit risk arises from cash and cash
equivalents, available-for-sale financial assets and trade
receivables. The Company places its cash and cash equivalents and
available-for-sale financial assets with institutions of high
credit worthiness. Maximum credit risk exposure represents the loss
that would be incurred if all of the Company's counterparties were
to default at the same time.
The Company has some credit risk associated with
its trade receivables as it relates to the Appliance Canada
division that is partially mitigated by the Company's credit
management practices.
The Company's trade receivables total
$17,315,000 as at March 31, 2012 [as at December 31, 2011 - $28,937,000]. The amount of trade receivables
that the Company has determined to be past due [which is defined as
a balance that is more than 90 days past due] is $85,000 as at March 31,
2012 [as at December 31, 2011
- $191,000] which relates entirely to
the Appliance Canada division. The Company's provision for
impairment of trade receivables, established through on-going
monitoring of individual customer accounts, was $500,000 as at March 31,
2012 [as at December 31, 2011
- $500,000].
The majority of the Company's sales are paid
through cash, credit card or non-recourse third-party
finance. The Company relies on one third-party credit
supplier to supply financing to its customers.
(c) Liquidity
risk
The Company has no outstanding borrowings and
does not rely upon available credit facilities to finance
operations or to finance committed capital expenditures. The
portfolio of available-for-sale financial assets consists primarily
of actively traded Canadian and international bonds. There is
no immediate need for cash by the Company from its investment
portfolio.
The Company expects to settle its trade and
other payables within 30 days of the period end date. The
redeemable share liability does not have any fixed terms of
repayment.
5. CAPITAL RISK MANAGEMENT
The Company defines capital as shareholders'
equity. The Company's objectives when managing capital are
to:
- ensure sufficient liquidity to support its financial
obligations and execute its operating and strategic plans; and
- utilize working capital to negotiate favourable supplier
agreements both in respect of early payment discounts and overall
payment terms.
The Company is not subject to any externally
imposed capital requirements.
6. CASH AND CASH EQUIVALENTS
|
As
at March 31, 2012 |
As
at December 31, 2011 |
Cash at bank and on
hand
Short-term investments |
5,070
45,570 |
2,181
70,324 |
Totals |
50,640 |
72,505 |
7. INVENTORIES
The amount of inventory recognized as an expense
for the three month period ended March 31,
2012 was $91,301,000 (period
ended March 31, 2011 - $85,873,000) which is presented within cost of
sales on the interim consolidated income statements.
During the three month period ended March 31, 2012, there was $125,000 in inventory write-downs (three month
period ended March 31, 2011 -
$149,000). At March 31, 2012, the inventory markdown provision
totaled $4,971,000 (As at
December 31, 2011 - $4,846,000). There were no reversals of any
write-down for the period ended March 31,
2012 (period ended March 31,
2011 - $nil). None of the Company's inventory has been
pledged as security for any liabilities of the Company.
8. PROPERTY, PLANT AND
EQUIPMENT
|
Land |
Buildings |
Equipment |
Vehicles |
Computer
hardware |
Building
improvements |
Total |
As at December 31,
2011:
Opening net book value
Additions
Disposals
Depreciation |
55,331
100
—
— |
82,604
9,165
—
3,563 |
11,061
4,403
—
2,029 |
3,348
2,253
18
1,271 |
1,117
164
—
538 |
48,031
9,253
—
5,253 |
201,492
25,338
18
12,654 |
Closing net book value |
55,431 |
88,206 |
13,435 |
4,312 |
743 |
52,031 |
214,158 |
As at December 31,
2011:
Cost
Accumulated depreciation |
55,431
— |
184,530
96,324 |
40,456
27,021 |
23,051
18,739 |
9,115
8,372 |
87,526
35,495 |
400,109
185,951 |
Net book value |
55,431 |
88,206 |
13,435 |
4,312 |
743 |
52,031 |
214,158 |
As at March 31, 2012:
Opening net book value
Additions
Disposals
Depreciation |
55,431
(50)
—
— |
88,206
7
—
972 |
13,435
365
—
535 |
4,312
209
1
339 |
743
—
—
114 |
52,031
3,090
—
1,402 |
214,158
3,621
1
3,362 |
Closing net book value |
55,381 |
87,241 |
13,265 |
4,181 |
629 |
53,719 |
214,416 |
As at March 31, 2012:
Cost
Accumulated depreciation |
55,381
— |
184,537
97,296 |
40,821
27,556 |
23,185
19,004 |
9,115
8,486 |
90,616
36,897 |
403,655
189,239 |
Net book value |
55,381 |
87,241 |
13,265 |
4,181 |
629 |
53,719 |
214,416 |
Included in the above balances at March 31, 2012 are assets not being amortized
with a net book value of approximately $2,946,000 [as at December
31, 2011 - $2,638,000] being
construction-in-progress.
9. INVESTMENT PROPERTIES
|
Land |
Buildings |
Building
improvements |
Total |
As at December 31,
2011:
Opening net book value
Additions
Disposals
Depreciation |
8,286
—
—
— |
—
—
—
— |
131
—
—
51 |
8,417
—
—
51 |
Closing net book value |
8,286 |
— |
80 |
8,366 |
As at December 31, 2011:
Cost
Accumulated depreciation |
8,286
- |
8,039
8,039 |
1,457
1,377 |
17,782
9,416 |
Net book value |
8,286 |
— |
80 |
8,366 |
As at March 31, 2012:
Opening net book value
Additions
Disposals
Depreciation |
8,286
—
—
— |
—
—
—
— |
80
—
—
13 |
8,366
—
—
13 |
Closing net book value |
8,286 |
— |
67 |
8,353 |
As at March 31, 2012:
Cost
Accumulated depreciation |
8,286
— |
8,039
8,039 |
1,457
1,390 |
17,782
9,429 |
Net book value |
8,286 |
— |
67 |
8,353 |
The fair value of the investment property
portfolio as at March 31, 2012 was
approximately $29,750,000 [as at
December 31, 2011 - $29,750,000]. The fair value was compiled
internally by management based on available market evidence.
10. INTANGIBLE ASSETS
|
Customer
relationships |
Brand name |
Non-compete
Agreement |
Computer
software |
Total |
As at December 31, 2011:
Opening net book value
Additions
Disposals
Amortization for the year |
1,250
—
—
250 |
1,750
—
—
250 |
625
—
—
125 |
1,277
(64)
—
255 |
4,902
(64)
—
880 |
Net book value |
1,000 |
1,500 |
500 |
958 |
3,958 |
As at December 31,
2011:
Cost
Accumulated amortization |
2,000
1,000 |
2,500
1,000 |
1,000
500 |
4,202
3,244 |
9,702
5,744 |
Net book value |
1,000 |
1,500 |
500 |
958 |
3,958 |
As at March 31, 2012:
Opening net book value
Additions
Disposals
Amortization for the year |
1,000
—
—
63 |
1,500
—
—
62 |
500
—
—
31 |
958
9
—
60 |
3,958
9
—
216 |
Closing net book value |
937 |
1,438 |
469 |
907 |
3,751 |
As at March 31, 2012:
Cost
Accumulated amortization |
2,000
1,063 |
2,500
1,062 |
1,000
531 |
4,211
3,304 |
9,711
5,960 |
Net book value |
937 |
1,438 |
469 |
907 |
3,751 |
11. TRADE AND OTHER PAYABLES
|
As
at March 31, 2012 |
As at December 31,
2011 |
Trade
payables
Other payables |
45,494
7,830 |
62,485
12,641 |
|
53,324 |
75,126 |
12. PROVISIONS
|
Profit sharing
and
bonuses |
Vacation pay |
Totals |
As at December 31, 2011 |
10,860 |
371 |
11,231 |
Additional provisions
Unused amounts reversed
Utilized during the quarter |
2,900
(1,865)
(3,865) |
1,328
—
(373) |
4,228
(1,865)
(4,238) |
As at March 31, 2012 |
8,030 |
1,326 |
9,356 |
(a) The provision for profit
sharing and bonuses is payable within the first half of the
following fiscal year.
(b) The provision for vacation pay
represents employee entitlements to untaken vacation at each
reporting date.
13. REDEEMABLE SHARE LIABILITY
|
As at
March 31,
2012 |
As at
December 31,
2011 |
Authorized
2,284,000 convertible, non-voting, series 2002 shares
806,000 convertible, non-voting, series 2005
1,224,000 convertible, non-voting, series 2009
shares
Issued and fully paid
578,080 series 2002 shares
[December 31, 2011 - 667,748]
508,426 series 2005 shares
[December 31, 2011 - 541,248]
1,102,870 series 2009 shares
[December 31, 2011 - 1,115,107]
Less employee share purchase loans |
4,155
4,800
9,761
(18,112) |
4,799
5,111
9,869
(19,397) |
|
604 |
382 |
Under the terms of the Plan, the Company
advanced non-interest bearing loans to certain of its employees in
2002, 2005 and 2009 to allow them to acquire convertible,
non-voting, series 2002 shares, series 2005 shares and series 2009
shares, respectively, of the Company. These loans are
repayable through the application against the loans of any
dividends on the shares, with any remaining balance repayable on
the date the shares are converted to common shares. Each
issued and fully paid for series 2002, 2005 and 2009 share may be
converted into one common share at any time after the fifth
anniversary date of the issue of these shares and prior to the
tenth anniversary of such issue. Series 2002 shares may
also be redeemed at the option of the holder or by the Company at
any time after the fifth anniversary date of the issue of these
shares and must be redeemed prior to the tenth anniversary of such
issue. The series 2005 and series 2009 shares are redeemable
at the option of the holder for a period of one business day
following the date of issue of such shares. The Company has
the option to redeem the series 2005 and series 2009 shares at any
time after the fifth anniversary date of the issue of these shares
and must redeem them prior to the tenth anniversary of such
issue. The redemption price is equal to the original issue
price of the shares adjusted for subsequent subdivisions of shares
plus accrued and unpaid dividends. The purchase prices of the
shares are $7.19 per series 2002
share, $9.44 per series 2005 share
and $8.85 per series 2009 share.
Dividends paid to holders of series 2002, 2005
and 2009 shares of approximately $465,000 [2011 - $470,000] have been used to reduce the respective
shareholder loans. The preferred dividends are paid once a year
during the first quarter.
During the three month period ended March 31, 2012, 89,668 series 2002 shares [three
month period ended March 31,
2011 - 71,198] and 32,822 series 2005 shares
[three month period ended March 31,
2011 - 45,986] were converted into common shares with a
stated value of approximately $644,000 [three month period ended March 31, 2011 - $512,000] and $310,000 [three month period ended March 31, 2011 - $434,000], respectively.
During the three month period ended March 31, 2012, the Company cancelled 12,237
series 2009 shares [three month period ended March 31, 2011 - nil] in the amount of
$108,000 [three month period ended
March 31, 2011 - $nil].
14. COMMON SHARES
|
As at
March 31,
2012 |
As at December
31,
2011 |
Authorized - Unlimited common shares |
|
|
Issued
69,919,120 common shares [December 31, 2011 -
69,815,734] |
21,870 |
20,918 |
During the three month period ended March 31, 2012, 89,668 series 2002 shares [three
month period ended March 31,
2011 - 71,198] and 32,822 series 2005 shares [three
month period ended March 31,
2011 - 45,986] were converted into common shares with a
stated value of approximately $644,000 [three month period ended March 31, 2011 - $512,000] and $310,000 [three month period ended March 31, 2011 - $434,000], respectively.
During the three month period ended March 31, 2012, the Company repurchased 19,104
[three month period ended March 31,
2011 - 51,274] of its common shares on the open market
pursuant to the terms and conditions of Normal Course Issuer Bid at
a net cost of approximately $232,000
[three month period ended March 31,
2011 - $715,000].
All shares repurchased by the Company pursuant to its Normal Course
Issuer Bid have been cancelled. The repurchase of common
shares resulted in a reduction of share capital in the amount of
approximately $2,000 [three month
period ended March 31, 2011 -
$6,000]. The excess net cost
over the average carrying value of the shares of approximately
$230,000 [three month period ended
March 31, 2011 - $709,000] has been recorded as a reduction in
retained earnings.
The dividends paid for the three month periods ended
March 31, 2012 and March 31, 2011 were $17,457,000 [$0.25
per share] and $6,310,000
[$0.09 per share] respectively.
15. REVENUE
|
Three month period
ended March 31, 2012 |
Three month period
ended March 31, 2011 |
Sale of goods by corporate
stores
Royalty income from franchisees
Extended warranty revenue
Rental income from investment property |
152,585
2,760
1,898
188 |
146,054
2,531
2,014
184 |
|
157,431 |
150,783 |
16. OPERATING EXPENSES BY NATURE
|
Three month period
ended March 31, 2012 |
Three month period
ended March 31, 2011 |
Depreciation of property, plant and equipment
and
investment properties
|
3,375
|
2,977
|
Amortization of intangible assets |
216 |
221 |
Operating lease payments |
1,280 |
791 |
17. INCOME TAX EXPENSE
|
Three month period
ended March 31, 2012 |
Three month
period
ended March 31, 2011 |
Current income tax expense
Deferred income tax (recovery) expense |
3,118
(61) |
3,885
71 |
|
3,057 |
3,956 |
Income tax expense is recognized based on
management's best estimate of the weighted average annual income
tax rate expected for the full financial year. The estimated
average annual rates used for the three month periods ended
March 31, 2012 and March 31, 2011 were 26.75% and 28.5%,
respectively.
18. EARNINGS PER SHARE
Earnings per share are calculated using the
weighted average number of shares outstanding. The weighted average
number of shares used in the basic earnings per share calculations
amounted to 69,870,782 for the three month period ended
March 31, 2012 [three month period
ended March 31, 2011 -
70,148,298]
The following table reconciles the profit for
the period and the number of shares for the basic and diluted
earnings per share calculations:
|
|
Profit for the
period
attributed to common
shareholders |
Weighted average
number of shares |
Per
share
amount |
Three month
period ended
March 31, 2012 |
Basic |
8,599 |
69,870,782 |
0.12 |
Dilutive effect
(note 13) |
— |
2,256,893 |
— |
Diluted |
8,599 |
72,127,675 |
0.12 |
Three month
period ended
March 31, 2011 |
Basic |
10,293 |
70,148,298 |
0.15 |
Dilutive effect (note 13) |
— |
2,529,283 |
— |
Diluted |
10,293 |
72,677,581 |
0.14 |
19. COMMITMENTS AND CONTINGENCIES
[a] |
|
The cost to complete all construction-in-progress as at March
31, 2012 totals $1,817,000 at three locations [December 31, 2011 -
to complete at two locations at an approximate cost of
$4,407,000]. |
|
|
|
[b] |
|
The Company is obligated under operating leases for future
minimum annual rental payments for certain land and buildings as
follows: |
|
|
No later than 1 year
Later than 1 year and no later than 5
years
Later than 5 years |
6,859
25,159
27,047 |
|
59,065 |
[c] |
|
The future minimum lease payments receivable under
non-cancellable operating leases for certain land and buildings
classified as investment property are as follows: |
|
|
No later than 1 year
Later than 1 year and no later than 5
years
Later than 5 years |
791
2,435
1,291 |
|
4,517 |
[d] |
|
The Company has issued approximately $255,000 in letters of
credit primarily with respect to buildings under construction or
being completed. |
|
|
|
[e] |
|
Pursuant to a reinsurance agreement relating to the extended
warranty sales, the Company has pledged available-for-sale
financial assets amounting to $20,523,000 [as at December 31,
2011 - $20,257,000] and provided a letter of credit of
$1,500,000 [as at December 31, 2011 - $1,500,000] for the
benefit of the insurance company. |
|
|
|
20. INTERIM CONSOLIDATED STATEMENTS OF
CASH FLOWS
[a] |
|
The net change in non-cash working capital balances related to
operations consists of the following: |
|
|
|
Three month period
ended March 31, 2012 |
Three month
period
ended March 31, 2011 |
Trade receivables
Inventories
Other assets
Trade, other payables and provisions
Income taxes payable
Customers' deposits |
11,622
(3,864)
(11)
(23,713)
(2,245)
(421) |
11,307
6,979
13
(28,834)
(3,044)
64 |
|
(18,632) |
(13,515) |
[b] |
|
Supplemental cash flow information: |
|
|
|
|
Three month
period
ended March 31, 2012 |
Three month period
ended March 31, 2011 |
Income taxes
paid |
5,257 |
7,118 |
[c] |
|
During the three month period, property, plant and equipment
were acquired at an aggregate cost of $3,621,000 [period ended
March 31, 2011 - $5,524,000], of which $909,000 [2011 - $874,000]
is included in trade and other payables as at December 31,
2011. |
SOURCE Leon's Furniture Limited