A conference call to discuss the results for the year ended
December 31, 2013 will be held on
March 21, 2014 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 20, 2014 /PRNewswire/ -
AutoCanada Inc. (the "Company" or "AutoCanada") (TSX: ACQ) today
announced financial results for the year ended December 31, 2013 and the three month period
ended December 31, 2013.
|
|
|
2013 Fourth Quarter
Operating Results |
|
|
- Revenue increased 27.8% or $72.6 million
- Gross profit increased by 28.9% or $14.0 million
- Same store revenue increased by 8.9%
- Same store gross profit increased by 9.2%
- EBITDA was $14.8 million vs. $10.3 million in 2012, a 43.3%
increase
- Net earnings increased by $3.0 million or 44.6% to $9.6 million
from $6.6 million
- Basic and diluted earnings per share of $0.44 vs. $0.33 in
2012, a 33.3% increase
- The number of new vehicles retailed increased by 23.9%
- The number of used vehicles retailed increased by
18.0%
- Repair orders completed for the quarter were up 23.0%
- Same store repair orders completed for the quarter were up
1.3%
|
In commenting on the financial results for the
three month period ended December 31,
2013, Pat Priestner, Chief
Executive Officer of AutoCanada Inc. stated that, "The fourth
quarter of 2013 was very strong with $14.8
million in EBITDA, an increase of over 40% compared to the
same quarter of the prior year. A combination of same store
sales increases and acquisitions completed during the year is the
main contributor to the strong results we achieved in the fourth
quarter. We are also pleased to have completed the real estate
transaction at the end of the year and look forward to the
additional cash flow as a result of the purchase. With record
results throughout the year, we were very pleased to complete 2013
with such a strong finish."
|
|
|
2013 Annual
Operating Results |
|
|
- Revenue increased by 27.9% or $307.1 million to $1.4
billion
- Gross profit increased by 29.2% or $55.6 million
- Same store revenue increased by 17.2%
- Same store gross profit increased by 17.5%
- EBITDA was $58.5 million vs. $37.9 million in 2012, a 54.4%
increase
- Net earnings increased by $13.9 million or 57.5% to $38.2
million from $24.2 million
- Basic and diluted earnings per share of $1.83 vs. $1.22, a
50.0% increase
- The number of new vehicles retailed increased by 26.5%
- The number of used vehicles retailed increased by 9.7%
- Repair orders completed for the year were up 17.7%
- Same store repair orders completed for the year were up
5.0%
|
In commenting on the financial results for the
year ended December 31, 2013, Mr.
Priestner stated that, "2013 was a record year in terms of sales
and earnings for AutoCanada due to the six dealership acquisitions
completed and double digit growth in same store sales and gross
profit during the year. We are very proud of the performance of our
dealership teams, head office team and Manufacturer partners, all
of whom performed exceptionally well in 2013." With respect to
recent growth opportunities announced, Mr. Priestner further
commented, "We are very pleased to have invested in two General
Motors dealerships, located in the province of Saskatchewan, with the Mann family. Both
stores are very well established and we are eager to begin
operations in the great province of Saskatchewan, a new and exciting market with
great potential. The award of a Volkswagen open point in
Sherwood Park, Alberta also
presents a great opportunity for AutoCanada to grow its dealership
base with another excellent brand in a market so close to
home." Mr. Priestner further stated.
Acquisition Guidance Update
Over the past 15 months it has become apparent to Management
that the Canadian dealer succession issue which industry analysts
have been forecasting over the past number of years is beginning to
materialize. As such, the Company has experienced a
significant increase in the number of interested sellers of auto
dealerships in Canada and has
noticed that many of these opportunities are large, more profitable
premium dealerships.
In recognition of this increased activity, Management is raising
its guidance to ten to twelve dealership acquisitions over the
coming 24 months. Should the Company be able to acquire a larger
group, this would increase the guidance.
Highlights of Fourth Quarter 2013 Results
- Same store revenue increased by 8.9% in the fourth quarter of
2013, compared to the same quarter in 2012. Same store gross
profit increased by 9.2% in the fourth quarter of 2013, compared to
the same quarter in 2012.
- Revenue from existing and new dealerships increased 27.8% to
$333.8 million in the fourth quarter
of 2013 from $261.1 million in the
same quarter in 2012.
- Gross profit from existing and new dealerships increased 28.9%
to $62.3 million in the fourth
quarter of 2013 from $48.4 million in
the same quarter in 2012.
- EBITDA increased 43.3% to $14.8
million in the fourth quarter of 2013 from $10.3 million in the same quarter in 2012.
- Free cash flow increased to $8.4
million in the fourth quarter of 2013 or $0.39 per share as compared to $0.9 million or $0.05 per share in the fourth quarter of
2012.
- Adjusted free cash flow increased to $11.9 million in the fourth quarter of 2013 or
$0.55 per share as compared to
$9.0 million or $0.45 per share in 2012.
- Adjusted return on capital employed decreased to 5.4% in the
fourth quarter of 2013 as compared to 6.6% in 2012.
- The Company generated adjusted earnings of $9.0 million in the fourth quarter of 2013.
Adjusted pre-tax earnings increased by $3.4
million to $12.3 million in
the fourth quarter of 2013 as compared to $8.9 million in the same period in 2012.
Highlights of 2013 Annual Results
- Same store revenue and gross profit increased by 17.2% and
17.5% respectively in the year ended December 31, 2013, compared to the results of the
Company for the 2012 year.
- Revenue from existing and new dealerships increased 27.9% to
$1.41 billion in the year ended
December 31, 2013 from the
$1.10 billion that was generated by
the Company in 2012.
- Gross profit from existing and new dealerships increased by
29.2% to $246.0 million in the year
ended December 31, 2013 from the
$190.4 million that was generated by
the Company in the 2012 year.
- EBITDA increased 54.4% to $58.5
million for the year ended December
31, 2013 from the $37.9
million that was generated by the Company in the 2012
year.
- Free cash flow increased to $34.5
million in the year ended December
31, 2013 or $1.65 per share as
compared to $18.9 million or
$0.95 per share in 2012.
- Adjusted free cash flow increased to $44.9 million in the year ended December 31, 2013 or $2.15 per share as compared to $31.8 million or $1.60 per share in 2012.
- The Company generated adjusted earnings of $37.6 million. Adjusted pre-tax earnings
increased by $18.5 million to
$51.1 million for the year ended
December 31, 2013 as compared to
$32.6 million in 2012.
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 determines the level of dividend based on a number
of factors.
The following table summarizes the dividends
declared by the Company in 2013:
(In thousands of dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
Record date |
Payment date |
|
|
|
|
|
Declared |
Paid |
|
|
|
|
|
|
|
$ |
$ |
February 28, 2013
May 31, 2013
August 30, 2013
November 29, 2013 |
March 15, 2013
June 17, 2013
September 16, 2013
December 16, 2013 |
|
|
|
|
|
3,579
3,777
4,344
4,561 |
3,579
3,777
4,344
4,561 |
On February 14,
2014, the Board declared a quarterly eligible dividend of
$0.22 per common share on
AutoCanada's outstanding Class A common shares, payable on
March 17, 2014 to shareholders of
record at the close of business on February
28, 2014. The quarterly eligible dividend of $0.22 represents an annual dividend rate of
$0.88 per share. The next scheduled
dividend review will be in May
2014.
SELECTED ANNUAL FINANCIAL INFORMATION
The following table shows the audited results of
the Company for the years ended December 31,
2011, December 31, 2012 and
December 31, 2013. 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 %) |
The Company
(Audited)
2011 |
The Company
(Audited)
2012 |
The Company
(Audited)
2013 |
Income Statement Data |
|
|
|
New vehicles |
640,721 |
683,034 |
882,858 |
Used vehicles |
206,030 |
243,351 |
300,881 |
Parts, service and collision repair |
110,465 |
114,276 |
142,343 |
Finance, insurance and other |
51,126 |
61,241 |
82,958 |
Revenue |
1,008,342 |
1,101,902 |
1,409,040 |
New vehicles |
47,762 |
57,833 |
75,835 |
Used vehicles |
17,395 |
16,299 |
20,273 |
Parts, service and collision |
57,699 |
59,898 |
73,755 |
Finance and insurance |
46,364 |
56,399 |
76,172 |
Gross profit |
169,220 |
190,429 |
246,035 |
Gross Profit % |
16.8% |
17.3% |
17.5% |
Operating expenses |
136,846 |
149,140 |
188,519 |
Operating exp. as a % of gross profit |
80.9% |
78.3% |
76.6% |
Finance costs - floorplan |
8,473 |
9,279 |
7,353 |
Finance costs - long term debt |
1,069 |
960 |
1,007 |
Reversal of impairment of intangibles |
(25,172) |
(222) |
(746) |
Income from investments in associates |
- |
468 |
2,241 |
Income tax |
12,509 |
8,576 |
13,696 |
Net Comprehensive income |
36,784 |
24,236 |
38,166 |
EBITDA1 |
29,070 |
37,861 |
58,469 |
Basic earnings (loss) per share |
1.850 |
1.219 |
1.829 |
Diluted earnings per share |
1.850 |
1.219 |
1.829 |
Operating Data |
|
|
|
Vehicles (new and used) sold |
27,998 |
29,780 |
35,774 |
Vehicles (new and used) sold including GM
4 |
27,998 |
31,554 |
40,136 |
New vehicles sold including GM 4 |
19,331 |
21,501 |
28,024 |
New retail vehicles sold |
14,499 |
16,226 |
20,523 |
New fleet vehicles sold |
4,832 |
4,096 |
4,876 |
Used retail vehicles sold |
8,667 |
9,458 |
10,375 |
Number of service & collision repair orders
completed |
305,298 |
309,488 |
364,361 |
Absorption rate 2 |
88% |
86% |
87% |
# of dealerships at year end |
24 |
24 |
28 |
# of dealership investments at year end |
- |
2 |
3 |
# of same store dealerships 3 |
21 |
22 |
21 |
# of service bays at period end |
333 |
333 |
381 |
Same store revenue growth 3 |
17.3% |
8.6% |
17.2% |
Same store gross profit growth 3 |
13.9% |
10.9% |
17.5% |
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 Company has investments in General Motors dealerships that
are not consolidated. This number includes 100% of vehicles sold by
these dealerships in which we have less than 100% investment. |
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
2012 |
Q2
2012 |
Q3
2012 |
Q4
2012 |
Q1
2013 |
Q2
2013 |
Q3
2013 |
Q4
2013 |
|
|
|
|
|
|
|
|
|
Income Statement Data |
|
|
|
|
|
|
|
|
|
New vehicles |
147,383 |
186,560 |
190,065 |
159,026 |
174,278 |
254,261 |
257,222 |
197,097 |
|
Used vehicles |
60,453 |
62,822 |
62,816 |
57,260 |
62,656 |
77,113 |
85,975 |
75,137 |
|
Parts, service and
collision repair |
26,953 |
28,915 |
28,488 |
29,920 |
29,515 |
34,456 |
37,104 |
41,268 |
|
Finance, insurance and other |
13,399 |
16,139 |
16,775 |
14,928 |
17,602 |
22,555 |
22,530 |
20,271 |
Revenue |
248,188 |
294,436 |
298,144 |
261,134 |
284,051 |
388,385 |
402,831 |
333,773 |
|
New vehicles |
12,066 |
14,684 |
15,556 |
15,527 |
16,022 |
20,793 |
20,694 |
18,326 |
|
Used vehicles |
4,420 |
4,238 |
4,004 |
3,637 |
3,789 |
5,794 |
6,240 |
4,450 |
|
Parts, service and collision |
14,049 |
15,298 |
15,133 |
15,418 |
15,233 |
17,586 |
20,114 |
20,822 |
|
Finance and insurance |
12,344 |
14,842 |
15,428 |
13,785 |
16,096 |
20,676 |
20,666 |
18,734 |
Gross profit |
42,879 |
49,062 |
50,121 |
48,367 |
51,140 |
64,849 |
67,714 |
62,332 |
Gross Profit % |
17.3% |
16.7% |
16.8% |
18.5% |
18.0% |
16.7% |
16.8% |
18.7% |
Operating expenses |
35,381 |
37,659 |
38,361 |
37,739 |
40,353 |
48,639 |
51,080 |
48,447 |
Operating exp. as a % of gross
profit |
82.5% |
76.8% |
76.5% |
78.0% |
78.9% |
75.0% |
75.4% |
77.7% |
Finance costs - floorplan |
2,053 |
2,622 |
2,745 |
1,859 |
1,675 |
1,888 |
1,903 |
1,887 |
Finance costs - long term debt |
214 |
239 |
250 |
257 |
237 |
244 |
139 |
387 |
Reversal of impairment of
intangibles |
- |
- |
- |
(222) |
- |
- |
- |
(746) |
Income from investments in
associates |
- |
83 |
130 |
255 |
201 |
648 |
555 |
837 |
Income tax |
1,441 |
2,216 |
2,379 |
2,540 |
2,309 |
3,976 |
3,920 |
3,491 |
Net earnings 4 |
4,112 |
6,712 |
6,806 |
6,606 |
6,822 |
10,823 |
10,968 |
9,553 |
EBITDA 1,4 |
6,792 |
10,195 |
10,575 |
10,299 |
10,557 |
16,532 |
16,626 |
14,754 |
Basic earnings (loss) per share |
0.207 |
0.338 |
0.344 |
0.334 |
0.345 |
0.532 |
0.507 |
0.441 |
Diluted earnings per share |
0.207 |
0.338 |
0.344 |
0.334 |
0.345 |
0.532 |
0.507 |
0.441 |
Operating Data |
|
|
|
|
|
|
|
|
Vehicles (new and used) sold |
6,836 |
8,154 |
8,087 |
6,703 |
7,341 |
10,062 |
10,325 |
8,046 |
Vehicles (new and used) sold including
GM 5 |
6,836 |
8,557 |
8,783 |
7,378 |
8,123 |
11,399 |
11,405 |
9,209 |
New vehicles sold including GM
5 |
4,403 |
5,964 |
6,178 |
4,956 |
5,665 |
8,246 |
8,023 |
6,090 |
New retail vehicles sold |
3,434 |
4,400 |
4,410 |
3,982 |
4,118 |
5,487 |
5,986 |
4,932 |
New fleet vehicles sold |
969 |
1,313 |
1,265 |
549 |
1,036 |
1,923 |
1,365 |
552 |
Used retail vehicles sold |
2,433 |
2,441 |
2,412 |
2,172 |
2,187 |
2,652 |
2,974 |
2,562 |
Number of service & collision
repair orders completed |
74,439 |
78,104 |
78,944 |
78,001 |
77,977 |
93,352 |
97,074 |
95,958 |
Absorption rate 2 |
91% |
81% |
89% |
89% |
85% |
82% |
90% |
90% |
# of dealerships at period end |
24 |
24 |
24 |
24 |
25 |
27 |
29 |
28 |
# of same store dealerships
3 |
21 |
21 |
21 |
22 |
22 |
22 |
22 |
21 |
# of service bays at period end |
333 |
333 |
333 |
333 |
341 |
341 |
388 |
381 |
Same store revenue growth
3 |
20.2% |
2.4% |
8.0% |
7.4% |
12.9% |
26.2% |
19.9% |
8.9% |
Same store gross profit growth
3 |
18.3% |
7.1% |
7.9% |
11.9% |
16.9% |
25.8% |
18.5% |
9.2% |
Balance Sheet Data |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
53,403 |
51,198 |
54,255 |
34,472 |
41,975 |
35,058 |
37,940 |
35,113 |
Restricted cash |
- |
- |
- |
10,000 |
10,000 |
10,000 |
- |
- |
Trade and other receivables |
51,364 |
52,042 |
54,148 |
47,944 |
57,144 |
69,136 |
62,105 |
57,771 |
Inventories |
156,262 |
201,692 |
194,472 |
199,119 |
217,707 |
232,878 |
237,460 |
278,091 |
Revolving floorplan facilities |
178,145 |
221,174 |
212,840 |
203,525 |
225,387 |
246,325 |
228,526 |
264,178 |
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. |
5 |
The Company has investments in General Motors dealerships that
are not consolidated. This number includes 100% of vehicles sold by
these dealerships in which we have less than 100% investment. |
The following table summarizes the results for
the year ended December 31, 2013, on
a same store basis by revenue source, and compare these results to
the same periods in 2012.
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,
2013 |
Dec. 31,
2012 |
%
Change |
Dec. 31,
2013 |
Dec. 31,
2012 |
Change |
Revenue Source |
|
|
|
|
|
|
|
|
|
|
|
|
|
New vehicles |
66,396 |
54,801 |
21.2% |
8.5% |
8.3% |
0.2% |
|
|
|
|
|
|
|
Used vehicles |
18,235 |
15,881 |
14.8% |
6.9% |
6.8% |
0.1% |
|
|
|
|
|
|
|
Finance and insurance |
67,119 |
54,072 |
24.1% |
91.5% |
92.1% |
(0.6%) |
|
|
|
|
|
|
|
Subtotal |
151,750 |
124,754 |
21.6% |
|
|
|
|
|
|
|
|
|
|
Parts, service and collision |
62,212 |
57,279 |
8.6% |
52.4% |
52.6% |
(0.2)% |
|
|
|
|
|
|
|
Total |
213,962 |
182,033 |
17.5% |
17.3% |
17.2% |
0.1% |
The following table summarizes the results for
the three month period ended December 31,
2013, on a same store basis by revenue source, and compares
these results to the same period in 2012.
Same Store Gross
Profit and Gross Profit Percentage |
|
|
|
For the Three Months Ended |
|
Gross Profit |
Gross Profit
% |
|
|
|
|
|
|
|
(In thousands of dollars except %
change and gross profit %) |
Dec. 31,
2013 |
Dec. 31,
2012 |
%
Change |
Dec. 31,
2013 |
Dec. 31,
2012 |
Change |
Revenue Source |
|
|
|
|
|
|
New vehicles |
14,764 |
14,710 |
0.4% |
9.1% |
9.7% |
(0.6)% |
|
|
|
|
|
|
|
Used vehicles |
4,049 |
3,619 |
11.9% |
6.6% |
6.6% |
- % |
|
|
|
|
|
|
|
Finance and insurance |
15,489 |
13,050 |
18.7% |
91.7% |
92.3% |
(0.6)% |
|
|
|
|
|
|
|
Subtotal |
34,302 |
31,379 |
9.3% |
|
|
|
|
|
|
|
|
|
|
Parts, service and collision |
16,087 |
14,757 |
9.0% |
51.4% |
51.6% |
(0.2)% |
|
|
|
|
|
|
|
Total |
50,389 |
46,136 |
9.2% |
18.5% |
18.5% |
- % |
About AutoCanada
AutoCanada is one of Canada's largest multi-location automobile
dealership groups, currently operating 28 wholly-owned franchised
dealerships and managing 5 franchised dealership investments in
seven provinces and has about 1,600 employees. AutoCanada
currently sells Chrysler, Dodge, Jeep, Ram, FIAT, Chevrolet, GMC,
Buick, Cadillac, Infiniti, Nissan,
Hyundai, Subaru, Mitsubishi, Audi and Volkswagen branded
vehicles. In 2013, our dealerships sold approximately 36,000
vehicles and processed approximately 364,000 service and collision
repair orders in our 381 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.
Adjusted Earnings
Adjusted earnings are calculated by adding back
the after-tax effect of impairment or reversals of impairment of
intangible assets and impairments of goodwill. Adding back
these non-cash charges to net earnings allows management to assess
the net earnings of the Company from ongoing operations.
Adjusted Pre-Tax Earnings
Adjusted pre-tax earnings are calculated by
adding back the impairment or reversals of impairment of intangible
assets and impairments of goodwill. Adding back these
non-cash charges to pre-tax net earnings allows management to
assess the pre-tax net earnings of the Company from ongoing
operations.
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, Adjusted Earnings, Adjusted
Pre-tax Earnings, 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,
2013
$ |
December 31,
2012
$ |
Revenue (Note 8) |
1,409,040 |
1,101,902 |
Cost of sales (Note 9) |
(1,163,005) |
(911,473) |
Gross profit |
246,035 |
190,429 |
Operating expenses (Note 10) |
(188,519) |
(149,140) |
Operating profit before other income |
57,516 |
41,289 |
|
|
|
Loss on disposal of assets, net |
(210) |
(95) |
Recovery of impairment of intangible assets (Note
21) |
746 |
222 |
Income from investments in associates (Note
16) |
2,241 |
468 |
Operating profit |
60,293 |
41,884 |
|
|
|
Finance costs (Note 12) |
(9,618) |
(11,045) |
Finance income (Note 12) |
1,187 |
1,973 |
Net comprehensive income for the year before
taxation |
51,862 |
32,812 |
|
|
|
Income tax (Note 13) |
13,696 |
8,576 |
Net comprehensive income for the year |
38,166 |
24,236 |
|
|
|
Earnings per share |
|
|
Basic |
1.829 |
1.222 |
Diluted |
1.829 |
1.222 |
|
|
|
Weighted average shares |
|
|
Basic |
20,868,726 |
19,840,802 |
Diluted |
20,868,726 |
19,840,802 |
The accompanying notes are an integral part of these
consolidated financial statements.
Approved on behalf of the Company:
(Signed) "Gordon R. Barefoot", Director |
|
|
|
|
|
|
|
(Signed) "Michael Ross", Director |
AutoCanada Inc.
Consolidated Statements of Financial Position
(in thousands of Canadian dollars)
|
December 31,
2013
$ |
December 31,
2012
$ |
ASSETS |
|
|
Current assets |
|
|
Cash and cash equivalents (Note 17) |
35,113 |
34,472 |
Restricted cash (Note 17) |
- |
10,000 |
Trade and other receivables (Note 18) |
57,771 |
47,944 |
Inventories (Note 19) |
278,091 |
199,119 |
Other current assets |
1,603 |
1,102 |
|
372,578 |
292,637 |
Property and equipment (Note 20) |
122,915 |
38,513 |
Intangible assets (Note 21) |
96,985 |
66,403 |
Goodwill (Note 21) |
6,672 |
380 |
Other long-term assets (Note 23) |
6,797 |
7,699 |
Investments in associates (Note 16) |
13,131 |
4,730 |
|
619,078 |
410,362 |
LIABILITIES |
|
|
Current liabilities |
|
|
Trade and other payables (Note 24) |
50,428 |
35,590 |
Revolving floorplan facilities (Note 25) |
264,178 |
203,525 |
Current tax payable |
4,906 |
3,719 |
Current lease obligations (Note 26) |
1,398 |
1,282 |
Current indebtedness (Note 25) |
2,866 |
3,000 |
|
323,776 |
247,116 |
Long-term indebtedness (Note 25) |
83,580 |
23,937 |
Deferred tax (Note 13) |
21,480 |
14,809 |
|
428,836 |
285,862 |
EQUITY |
190,242 |
124,500 |
|
619,078 |
410,362 |
Commitments and contingencies (Note 27)
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
$ |
Treasury
shares
|
Contributed
surplus
$ |
Total
capital
$ |
Accumulated
deficit
$ |
Equity
$ |
Balance, January 1, 2013 |
190,435 |
(935) |
4,423 |
193,923 |
(69,423) |
124,500 |
Net comprehensive income |
- |
- |
- |
- |
38,166 |
38,166 |
Dividends declared on common shares (Note 29) |
- |
- |
- |
- |
(16,197) |
(16,197) |
Common shares issued (Note 29) |
43,811 |
- |
- |
43,811 |
- |
43,811 |
Common shares repurchased (Note 29) |
- |
(579) |
- |
(579) |
- |
(579) |
Restricted share units settled (Note 29) |
- |
206 |
(240) |
(34) |
- |
(34) |
Share-based compensation |
- |
- |
575 |
575 |
- |
575 |
Balance, December 31, 2013 |
234,246 |
(1,308) |
4,758 |
237,696 |
(47,454) |
190,242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share
capital
$ |
Treasury
Shares
|
Contributed
surplus
$ |
Total
capital
$ |
Accumulated
deficit
$ |
Equity
$ |
Balance, January 1, 2012 |
190,435 |
- |
3,918 |
194,353 |
(81,358) |
112,995 |
Net comprehensive income |
- |
- |
- |
- |
24,236 |
24,236 |
Dividends declared on common shares (Note 29) |
- |
- |
- |
- |
(12,301) |
(12,301) |
Common shares repurchased (Note 29) |
- |
(935) |
- |
(935) |
- |
(935) |
Share-based compensation |
- |
- |
505 |
505 |
- |
505 |
Balance, December 31, 2012 |
190,435 |
(935) |
4,423 |
193,923 |
(69,423) |
124,500 |
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,
2013
$ |
December 31,
2012
$ |
Cash provided by (used in) |
|
|
Operating activities |
|
|
Net income |
38,166 |
24,236 |
Income taxes (Note 13) |
13,696 |
8,576 |
Amortization of prepaid rent |
452 |
452 |
Amortization of property and equipment (Note
10) |
6,346 |
4,311 |
Loss on disposal of assets |
210 |
95 |
Recovery of impairment of intangible assets (Note
21) |
(746) |
(222) |
Share-based compensation - equity-settled |
575 |
505 |
Share-based compensation - cash-settled |
2,054 |
235 |
Income from investment in associate (Note 16) |
(2,241) |
(468) |
Income taxes paid |
(10,559) |
(4,255) |
Net change in non-cash working capital (Note
32) |
(9,968) |
(12,392) |
|
37,985 |
21,073 |
|
|
|
Investing activities |
|
|
Reduction in (addition to) restricted cash (Note
17) |
10,000 |
(10,000) |
Investments in associates (Note 16) |
(7,057) |
(4,262) |
Purchases of property and equipment (Note 20) |
(67,105) |
(16,069) |
Disposal (purchase) of other assets |
- |
(58) |
Proceeds on sale of property and equipment |
3,304 |
32 |
Proceeds on divestiture of dealership (Note
15) |
1,354 |
- |
Prepayments of rent |
- |
(540) |
Business acquisitions (Note 14) |
(65,368) |
- |
Dividends received from investments in associates
(Note 16) |
897 |
- |
|
(123,975) |
(30,897) |
|
|
|
Financing activities |
|
|
Proceeds from long-term indebtedness |
241,287 |
79,465 |
Repayment of long-term indebtedness |
(181,757) |
(75,596) |
Common shares repurchased |
(513) |
(912) |
Dividends paid (Note 29) |
(16,197) |
(12,301) |
Proceeds from issuance of shares (Note 29) |
43,811 |
- |
|
86,631 |
(9,344) |
Increase (decrease) in cash |
641 |
(19,168) |
|
|
|
Cash and cash equivalents at beginning of
year |
34,472 |
53,641 |
Cash and cash equivalents at end of
year |
35,113 |
34,472 |
SOURCE AutoCanada Inc.