Tim Hortons Inc. Announces 2009 Third Quarter Results
(All amounts in Canadian dollars)
Strong sales performance in Canada and the U.S.;
Earnings incorporate impact of reorganization
as a Canadian public company
Financial & Sales Highlights
----------------------------
-------------------------------------------------------------------------
Third Quarter Ended Q3 2009 Q3 2008 % Change
-------------------------------------------------------------------------
Revenues $ 563.6 $ 509.0 10.7%
Operating Income $ 129.2 $ 122.6 5.4%
Adjusted Operating Income(1) $ 132.4 $ 122.6 8.0%
Effective Tax Rate(2) 50.5% 32.5%
Net Income attributable to THI $ 61.2 $ 78.8 (22.3)%
Diluted Earnings Per Share (EPS)
attributable to THI $ 0.34 $ 0.43 (21.5)%
Fully Diluted Shares 180.9 182.7 (1.0)%
-------------------------------------------------------------------------
($ in millions, except EPS. Fully diluted shares in millions. All numbers
rounded.)
(1) Adjusted operating income is a non-GAAP measure. For information
regarding this measure, and a reconciliation to U.S. GAAP, please
refer to "Disclosure of Non-GAAP Financial Measures" and Table 1 in
this release. The reorganization as a Canadian public company
affected third quarter operating income by $3.2 million for
professional advisory fees and shareholder-related transaction costs.
(2) Effective tax rate includes the $19.9 million in discrete tax items
pertaining to the reorganization as a Canadian public company.
-------------------------------------------------------------------------
Same-Store Sales(3) Q3 2009 2009 YTD Q3 2008
-------------------------------------------------------------------------
Canada 3.1% 2.7% 3.8%
U.S. 4.3% 3.6% (0.6)%
-------------------------------------------------------------------------
(3) Includes sales at Franchised and Company-operated locations. As of
September 27th, 2009, 99.4% of the Company's restaurants in Canada
and 99.1% of its U.S. restaurants were franchised.
Highlights
----------
- Same-store sales increased 3.1% in Canada and 4.3% in the U.S.
- Quarterly results incorporate costs and discrete tax item impacts
arising from the Canadian public company reorganization
- Operating income increased 5.4% to $129.2 million
- Adjusted operating income(1), which excludes impact of the public
company reorganization, was up 8.0%
OAKVILLE, ON,
"The underlying performance of our business was healthy in the third quarter and our results continue to demonstrate the strength and resilience of our brand," said
Consolidated Results
All percentage increases and decreases represent year-over-year changes from the third quarter of 2009 compared to the third quarter of 2008, unless otherwise noted.
Systemwide sales(4) grew 6.2% on a constant currency basis in the third quarter. Total revenues increased 10.7%, to
Rents and royalties grew 7.5% in the third quarter, relatively consistent with systemwide sales growth including the effects of foreign exchange translation. Franchise fees were up 16.9%, as a result of a higher number of resales and non-standard unit sales that took place compared to 2008, increasing franchise fee costs as well.
Both Canadian and U.S. same-store sales were strong in the third quarter, increasing 3.1% in
In the third quarter we had active menu and product-focused promotional programs designed to reinforce value to our customers. We promoted the sausage and a biscuit offering in both
In
Cost of sales were up by 11.9% in the third quarter, reflecting the impact of new products managed through the supply chain and increased product costs primarily associated with commodity cost increases. These factors were partially offset by fewer Company-operated restaurants compared to 2008, and lower cost of sales from non-owned consolidated restaurants.
In the third quarter operating expenses increased 10.2%. The year-over-year increase in operating expenses was due mostly to growth in the number of restaurants in the system compared to last year, as well as percentage rent increases.
Franchise fee costs were up 9.6% during the third quarter. A larger number of resales and higher non-standard unit sales contributed to most of the increase, which also drove franchise fees higher, as noted previously.
As anticipated, general and administrative costs were significantly higher in the quarter, increasing 17.9% versus the prior year, due mostly to the professional advisory fees and shareholder-related transaction costs of
Equity income in the third quarter was flat compared to last year at
Operating income increased 5.4% to
Net income attributable to Tim Hortons declined by 22.3% to
Diluted earnings per share attributable to Tim Hortons was
Segmented Performance Commentary
Canada
------
Same-store sales growth in
By the end of the quarter, twelve co-branded Cold Stone Creamery locations had been opened in
Canadian segment operating income was
United States
-------------
The U.S. segment maintained its sales momentum in the third quarter, increasing same-store sales by 4.3% year-over-year. Continued positive results at Cold Stone Creamery co-branded locations made significant contributions to same-store sales growth in the quarter, as the ice cream category entered into its final key selling months for the year. The U.S. segment also continued to benefit from promotional and menu activities. By the end of the third quarter, 65 co-branded Tim Hortons - Cold Stone Creamery locations had been opened, including two Cold Stone locations which were co-branded to include our offering. A total of 20 restaurants were opened in the U.S. during the quarter.
Operating income in the U.S. segment improved by
Internationally, in the Republic of
Corporate Developments
Outlook
-------
We are pleased with the strength of our sales performance in the Canadian segment to the end of the third quarter considering the persistent, challenging economic conditions experienced throughout 2009. Based on year-to-date performance to the end of the third quarter, we currently expect to be at the low end or slightly under our 3% to 5% annual same-store sales growth target for 2009 in the Canadian segment.
We remain confident in our ability to meet our targeted consolidated operating income growth range of 11% to 13% growth excluding the impact of the reorganization as a Canadian public company (targeted rate is 6% to 8% growth excluding the 2008 impacts of asset impairment and related closure costs and the 2009 public company reorganization costs).
Board approves resumption of previously announced share repurchase
------------------------------------------------------------------
program
-------
The Company announced in May this year its decision to defer further purchases in its share repurchase program, pending a change in corporate structure, which was subject to shareholder approval at that time. As a result of the subsequent completion of the reorganization as a Canadian public company, the Board has approved resumption of the previously announced program, beginning in the fourth quarter.
"Our decision to resume our share repurchase program reflects in part efficiencies arising from our new corporate structure as well as our continued confidence in our strong cash flow generation capabilities," said
The Company currently expects to spend up to
Shares will be repurchased through a combination of a 10b5-1, or automatic trading program, and through management's discretion considering regulatory requirements, and market, cost and other considerations. Repurchases will be made by Tim Hortons on either the
Board declares dividend payment of $0.10 per share
--------------------------------------------------
The Board of Directors has declared a quarterly dividend of
As of
As a Canadian public company, dividends paid by the Company are designated as "eligible dividends" for Canadian tax purposes. For resident U.S. shareholders, dividends paid by the Company effective after
Commentary in this release on tax matters is based, as applicable, on current provisions, regulations, administrative and judicial interpretations and proposed provisions or proposed amendments to existing provisions and may not be applicable to all taxpayers, who are urged to consult their own tax or legal advisors for advice applicable to their particular circumstances.
Corporate Structure
-------------------
Approximately 99% of shareholders who voted on the transaction to become a Canadian public company did so in favor of the reorganization. The reorganization became effective on
Disclosure on Non-GAAP Financial Measure
Adjusted operating income is a non-GAAP measure, which does not have a standardized meaning prescribed by U.S. GAAP, and may not be comparable to similar measures presented by other publicly-traded companies. Therefore, adjusted operating income should not be construed as an alternative to other financial measures determined in accordance with U.S. GAAP. Presentation of this non-GAAP measure is made with operating income, the most directly comparable U.S. GAAP measure. Management believes this pro forma adjusted information is important for comparison purposes to prior periods and for purposes of evaluating the Company's operating earnings performance compared to our target for 2009, which did not include the impact of the excluded item. The Company evaluates its business performance and trends excluding amounts related to such item. Therefore, this measure provides a more consistent view of management's perspectives on underlying performance and is more relevant for comparison purposes between periods than the closest equivalent U.S. GAAP measure.
Table 1 Pro forma: Reconciliation of adjusted operating income to
U.S. GAAP
-------------------------------------------------------------------------
Quarter Ended Q3 2009 Q3 2008 % Change
-------------------------------------------------------------------------
Reported Operating Income $ 129.2 $ 122.6 5.4%
Add: Public company reorganization
costs 3.2 - N/M
------------ ------------
Adjusted Operating Income $ 132.4 $ 122.6 8.0%
-------------------------------------------------------------------------
($ in millions, all numbers rounded.) N/M - Not Meaningful
Tim Hortons to host conference call at 10:30 a.m. (EDT) Friday,
October 30th, 2009
Tim Hortons will host a conference call today to discuss the third quarter results, scheduled to begin at
Safe Harbor Statement
Certain information in this news release, particularly information regarding future economic performance, finances, and plans, expectations and objectives of management, is forward-looking as contemplated under the Private Securities Litigation Reform Act of 1995. Various factors including those described as "risk factors" in the Company's 2008 Annual Report on Form 10-K, filed
Except as required by federal or provincial securities laws, the Company undertakes no obligation to publicly release any revisions to the forward looking statements contained in this release, or to update them to reflect events or circumstances occurring after the date of this release, or to reflect the occurrence of unanticipated events, even if new information, future events or other circumstances have made the forward-looking statements incorrect or misleading. Please review the Company's Safe Harbor Statement at www.timhortons.com/en/about/safeharbor.html.
(4) Total systemwide sales growth includes restaurant level sales at both
Company and Franchise restaurants. Approximately 99.3% of our
consolidated system is franchised as at September 27th, 2009.
Systemwide sales growth is determined using a constant exchange rate,
where noted, to exclude the effects of foreign currency translation.
U.S. dollar sales are converted to Canadian dollar amounts using the
average exchange rate of the base year for the period covered. For
the third quarter of 2009, systemwide sales growth on a constant
currency basis was up 6.2% compared to the third quarter of 2008.
Systemwide sales are important to understanding our business
performance as they impact our franchise royalties and rental income,
as well as our distribution income. Changes in systemwide sales are
driven by changes in average same-store sales and changes in the
number of systemwide restaurants.
Tim Hortons Inc. Overview
Tim Hortons is the fourth largest publicly-traded quick service restaurant chain in
TIM HORTONS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
(In thousands of Canadian dollars, except share and per share data)
(Unaudited)
Third quarter ended
September September
27, 2009 28, 2008 $ Change % Change
------------ ------------ ------------ ------------
REVENUES
Sales $373,035 $333,581 $39,454 11.8%
Franchise revenues:
Rents and royalties 166,914 155,214 11,700 7.5%
Franchise fees 23,605 20,200 3,405 16.9%
------------ ------------ ------------ ------------
190,519 175,414 15,105 8.6%
------------ ------------ ------------ ------------
TOTAL REVENUES 563,554 508,995 54,559 10.7%
------------ ------------ ------------ ------------
COSTS AND EXPENSES
Cost of sales 327,923 293,056 34,867 11.9%
Operating expenses 59,053 53,596 5,457 10.2%
Franchise fee costs 21,754 19,840 1,914 9.6%
General and
administrative expenses 35,363 29,986 5,377 17.9%
Equity (income) (9,415) (9,429) 14 (0.1%)
Other (income), net (359) (664) 305 N/M
------------ ------------ ------------ ------------
TOTAL COSTS AND
EXPENSES, NET 434,319 386,385 47,934 12.4%
------------ ------------ ------------ ------------
OPERATING INCOME 129,235 122,610 6,625 5.4%
Interest (expense) (5,068) (6,288) 1,220 (19.4%)
Interest income 272 957 (685) N/M
------------ ------------ ------------ ------------
INCOME BEFORE INCOME
TAXES 124,439 117,279 7,160 6.1%
INCOME TAXES 62,873 38,092 24,781 65.1%
------------ ------------ ------------ ------------
Net Income 61,566 79,187 (17,621) (22.3%)
Net income
attributable to
noncontrolling
interests 387 430 (43) (10.0%)
------------ ------------ ------------ ------------
NET INCOME
ATTRIBUTABLE TO
TIM HORTONS INC. $61,179 $78,757 ($17,578) (22.3%)
------------ ------------ ------------ ------------
------------ ------------ ------------ ------------
Basic earnings per
share of common
stock attributable
to Tim Hortons Inc. $0.34 $0.43 ($0.09) (21.6%)
------------ ------------ ------------ ------------
------------ ------------ ------------ ------------
Diluted earnings per
share of common
stock attributable
to Tim Hortons Inc. $0.34 $0.43 ($0.09) (21.5%)
------------ ------------ ------------ ------------
------------ ------------ ------------ ------------
Weighted average
number of shares of
common stock - Basic
(in thousands) 180,681 182,431 (1,750) (1.0%)
------------ ------------ ------------ ------------
------------ ------------ ------------ ------------
Weighted average
number of shares of
common stock -
Diluted (in thousands) 180,864 182,662 (1,798) (1.0%)
------------ ------------ ------------ ------------
------------ ------------ ------------ ------------
Dividend per share of
common stock $0.10 $0.09 $0.01
------------ ------------ ------------
------------ ------------ ------------
N/M - not meaningful
(all numbers rounded)
TIM HORTONS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
(In thousands of Canadian dollars, except share and per share data)
(Unaudited)
Year-to-date period
ended
September September
27, 2009 28, 2008 $ Change % Change
------------ ------------ ------------ ------------
REVENUES
Sales $1,084,773 $975,960 $108,813 11.1%
Franchise revenues:
Rents and royalties 478,732 444,640 34,092 7.7%
Franchise fees 63,319 59,404 3,915 6.6%
------------ ------------ ------------ ------------
542,051 504,044 38,007 7.5%
------------ ------------ ------------ ------------
TOTAL REVENUES 1,626,824 1,480,004 146,820 9.9%
------------ ------------ ------------ ------------
COSTS AND EXPENSES
Cost of sales 956,219 858,440 97,779 11.4%
Operating expenses 175,586 158,227 17,359 11.0%
Franchise fee costs 61,147 58,028 3,119 5.4%
General and
administrative
expenses 104,533 96,996 7,537 7.8%
Equity (income) (25,964) (26,792) 828 (3.1%)
Other (income), net (675) (2,390) 1,715 N/M
------------ ------------ ------------ ------------
TOTAL COSTS AND
EXPENSES, NET 1,270,846 1,142,509 128,337 11.2%
------------ ------------ ------------ ------------
OPERATING INCOME 355,978 337,495 18,483 5.5%
Interest (expense) (15,617) (18,608) 2,991 (16.1%)
Interest income 1,056 4,020 (2,964) N/M
------------ ------------ ------------ ------------
INCOME BEFORE INCOME
TAXES 341,417 322,907 18,510 5.7%
INCOME TAXES 134,918 105,922 28,996 27.4%
------------ ------------ ------------ ------------
Net Income 206,499 216,985 (10,486) (4.8%)
Net income
attributable to
noncontrolling
interests 1,121 1,434 (313) (21.8%)
------------ ------------ ------------ ------------
NET INCOME
ATTRIBUTABLE TO TIM
HORTONS INC. $205,378 $215,551 ($10,173) (4.7%)
------------ ------------ ------------ ------------
------------ ------------ ------------ ------------
Basic earnings per
share of common stock
attributable to Tim
Hortons Inc. $1.14 $1.17 ($0.03) (2.7%)
------------ ------------ ------------ ------------
------------ ------------ ------------ ------------
Diluted earnings per
share of common stock
attributable to Tim
Hortons Inc. $1.13 $1.17 ($0.03) (2.6%)
------------ ------------ ------------ ------------
------------ ------------ ------------ ------------
Weighted average number
of shares of common
stock - Basic (in
thousands) 180,878 184,735 (3,857) (2.1%)
------------ ------------ ------------ ------------
------------ ------------ ------------ ------------
Weighted average number
of shares of common
stock - Diluted (in
thousands) 181,076 185,013 (3,937) (2.1%)
------------ ------------ ------------ ------------
------------ ------------ ------------ ------------
Dividend per share of
common stock $0.30 $0.27 $0.03
------------ ------------ ------------
------------ ------------ ------------
N/M - not meaningful
(all numbers rounded)
TIM HORTONS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEET
(In thousands of Canadian dollars)
As at
---------------------------
September 27, December 28,
2009 2008
------------- -------------
(Unaudited)
ASSETS
Current assets
Cash and cash equivalents $213,745 $101,636
Restricted cash and cash equivalents 13,534 62,329
Restricted investments 20,152 -
Accounts receivable, net 159,016 159,505
Notes receivable, net 27,457 22,615
Deferred income taxes 11,596 19,760
Inventories and other, net 60,916 71,505
Advertising fund restricted assets 23,173 27,684
------------- -------------
Total current assets 529,589 465,034
Property and equipment, net 1,330,941 1,332,852
Notes receivable, net 13,503 17,645
Deferred income taxes 8,517 29,285
Intangible assets, net 2,202 2,606
Equity investments 126,159 132,364
Other assets 16,677 12,841
------------- -------------
Total assets $2,027,588 $1,992,627
------------- -------------
------------- -------------
TIM HORTONS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEET
(In thousands of Canadian dollars)
As at
---------------------------
September 27, December 28,
2009 2008
------------- -------------
(Unaudited)
LIABILITIES AND EQUITY
Current liabilities
Accounts payable $152,302 $157,210
Accrued liabilities:
Salaries and wages 14,474 18,492
Taxes 32,681 25,605
Other 70,821 110,518
Advertising fund restricted liabilities 40,255 47,544
Current portion of long-term obligations 7,795 6,691
------------- -------------
Total current liabilities 318,328 366,060
------------- -------------
Long-term obligations
Term debt 334,155 332,506
Advertising fund restricted debt 2,092 6,929
Capital leases 61,759 59,052
Deferred income taxes 5,635 13,604
Other long-term liabilities 77,553 72,467
------------- -------------
Total long-term obligations 481,194 484,558
------------- -------------
Equity
Equity of Tim Hortons Inc.
Common stock, (US$0.001 par value per share)
Authorized: 1,000,000,000 shares
Issued: 193,302,977 shares 289 289
Capital in excess of par value 928,780 929,102
Treasury stock, at cost: 12,306,100 and
11,754,201 shares, respectively (415,751) (399,314)
Common stock held in trust, at cost:
316,129 and 358,186 shares, respectively (10,712) (12,287)
Retained earnings 828,345 677,550
Accumulated other comprehensive loss (104,451) (54,936)
------------- -------------
Total equity of Tim Hortons Inc. 1,226,500 1,140,404
Noncontrolling interests 1,566 1,605
------------- -------------
Total equity 1,228,066 1,142,009
------------- -------------
Total liabilities and equity $2,027,588 $1,992,627
------------- -------------
------------- -------------
TIM HORTONS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands of Canadian dollars)
Year-to-date period ended
September 27, September 28,
2009 2008
------------- -------------
(Unaudited)
CASH FLOWS PROVIDED FROM (USED IN)
OPERATING ACTIVITIES
Net income $206,499 $216,985
Net income attributable to noncontrolling
interests (1,121) (1,434)
Adjustments to reconcile net income to net
cash provided by operating activities
Depreciation and amortization 74,605 66,811
Stock-based compensation expense 6,801 7,909
Equity income, net of cash dividends 7,204 3,782
Deferred income taxes 18,725 (3,034)
Changes in operating assets and liabilities
Restricted cash and cash equivalents 48,447 30,094
Accounts and notes receivable (1,292) (12,483)
Inventories and other 8,985 2,748
Accounts payable and accrued liabilities (40,662) (77,920)
Other, net 6,694 11,368
------------- -------------
Net cash provided from operating activities 334,885 244,826
------------- -------------
CASH FLOWS (USED IN) PROVIDED FROM
INVESTING ACTIVITIES
Capital expenditures (111,382) (112,060)
Purchase of restricted investments (20,136) (11,959)
Principal payments on notes receivable 2,263 2,563
Other investing activities (14,991) (8,979)
------------- -------------
Net cash used in investing activities (144,246) (130,435)
------------- -------------
CASH FLOWS (USED IN) PROVIDED FROM
FINANCING ACTIVITIES
Purchase of treasury stock (16,701) (149,770)
Dividend payments (54,583) (49,748)
Purchase of common stock held in trust (713) (3,842)
Purchase of common stock for settlement of
restriced stock units (232) (226)
Proceeds from issuance of debt, net of
issuance costs 2,707 2,068
Principal payments on other long-term debt
obligations (3,893) (4,897)
------------- -------------
Net cash used in financing activities (73,415) (206,415)
------------- -------------
Effect of exchange rate changes on cash (5,115) 2,036
------------- -------------
Increase (decrease) in cash and cash equivalents 112,109 (89,988)
Cash and cash equivalents at beginning of period 101,636 157,602
------------- -------------
Cash and cash equivalents at end of period $213,745 $67,614
------------- -------------
------------- -------------
TIM HORTONS INC. AND SUBSIDIARIES
SEGMENT REPORTING
(In thousands of Canadian dollars)
(Unaudited)
Third Quarter Ended
---------------------------------------------------
September September
27, 2009 % of Total 28, 2008 % of Total
------------ ------------ ------------ ------------
REVENUES
Canada $492,043 87.3% $442,295 86.9%
U.S. 38,909 6.9% 31,162 6.1%
------------ ------------ ------------ ------------
Total reportable
segments 530,952 94.2% 473,457 93.0%
Noncontrolling
interests - Non-owned
consolidated
restaurants 32,602 5.8% 35,538 7.0%
------------ ------------ ------------ ------------
Total $563,554 100.0% $508,995 100.0%
------------ ------------ ------------ ------------
------------ ------------ ------------ ------------
SEGMENT OPERATING
INCOME (LOSS)
Canada $140,783 99.2% $132,892 101.6%
U.S. 1,079 0.8% (2,119) (1.6)%
------------ ------------ ------------ ------------
Reportable Segment
Operating Income 141,862 100.0% 130,773 100.0%
------------ ------------
------------ ------------
Noncontrolling
interests - Non-owned
consolidated
restaurants 426 538
Corporate Charges (13,053) (8,701)
------------ ------------
Consolidated Operating
Income 129,235 122,610
Interest, net (4,796) (5,331)
Income taxes (62,873) (38,092)
------------ ------------
Net Income 61,566 79,187
Net Income attributable
to noncontrolling
interests 387 430
------------ ------------
Net Income attributable
to Tim Hortons Inc. $61,179 $78,757
------------ ------------
------------ ------------
Year-to date-period ended
---------------------------------------------------
September September
27, 2009 % of Total 28, 2008 % of Total
------------ ------------ ------------ ------------
REVENUES
Canada $1,405,653 86.4% $1,280,982 86.6%
U.S. 125,517 7.7% 96,640 6.5%
------------ ------------ ------------ ------------
Total reportable
segments 1,531,170 94.1% 1,377,622 93.1%
Noncontrolling
interests - Non-owned
consolidated
restaurants 95,654 5.9% 102,382 6.9%
------------ ------------ ------------ ------------
Total $1,626,824 100.0% $1,480,004 100.0%
------------ ------------ ------------ ------------
------------ ------------ ------------ ------------
SEGMENT OPERATING
INCOME (LOSS)
Canada $387,126 99.1% $369,860 101.4%
U.S. 3,656 0.9% (5,188) (1.4)%
------------ ------------ ------------ ------------
Reportable Segment
Operating Income 390,782 100.0% 364,672 100.0%
------------ ------------
------------ ------------
Noncontrolling
interests - Non-owned
consolidated
restaurants 1,283 1,794
Corporate Charges (36,087) (28,971)
------------ ------------
Consolidated Operating
Income 355,978 337,495
Interest, net (14,561) (14,588)
Income taxes (134,918) (105,922)
------------ ------------
Net Income 206,499 216,985
Net Income attributable
to noncontrolling
interests 1,121 1,434
------------ ------------
Net Income attributable
to Tim Hortons Inc. $205,378 $215,551
------------ ------------
------------ ------------
Third Quarter Ended
-------------------------
September September
27, 2009 28, 2008 $ Change % Change
------------ ------------ ------------ ------------
Sales is comprised of:
Distribution sales $334,557 $289,174 $45,383 15.7%
Company-operated
restaurant sales 5,876 8,869 (2,993) (33.7)%
Sales from non-owned
consolidated
restaurants 32,602 35,538 (2,936) (8.3)%
------------ ------------ ------------ ------------
$373,035 $333,581 $39,454 11.8%
------------ ------------ ------------ ------------
------------ ------------ ------------ ------------
Year-to-date period ended
-------------------------
September September
27, 2009 28, 2008 $ Change % Change
------------ ------------ ------------ ------------
Sales is comprised of:
Distribution sales $970,502 $841,968 $128,534 15.3%
Company-operated
restaurant sales 18,617 31,610 (12,993) (41.1)%
Sales from non-owned
consolidated
restaurants 95,654 102,382 (6,728) (6.6)%
------------ ------------ ------------ ------------
$1,084,773 $975,960 $108,813 11.1%
------------ ------------ ------------ ------------
------------ ------------ ------------ ------------
TIM HORTONS INC. AND SUBSIDIARIES
SYSTEMWIDE RESTAURANT COUNT
Increase/ Increase/
As of As of (Decrease) As of (Decrease)
September December From September From
27, 2009 28, 2008 Year End 28, 2008 Prior Year
-----------------------------------------------------------
Tim Hortons
-----------
Canada
Company-
operated 18 15 3 13 5
Franchised 2,953 2,902 51 2,857 96
-----------------------------------------------------------
Total 2,971 2,917 54 2,870 101
% Franchised 99.4% 99.5% 99.5%
U.S.
Company-
operated 5 19 (14) 30 (25)
Franchised 551 501 50 394 157
-----------------------------------------------------------
Total 556 520 36 424 132
% Franchised 99.1% 96.3% 92.9%
Total Tim Hortons
Company-
operated 23 34 (11) 43 (20)
Franchised 3,504 3,403 101 3,251 253
-----------------------------------------------------------
Total 3,527 3,437 90 3,294 233
-----------------------------------------------------------
-----------------------------------------------------------
% Franchised 99.3% 99.0% 98.7%
TIM HORTONS INC. AND SUBSIDIARIES
Income Statement Definitions
Sales Primarily includes sales of products, supplies and
restaurant equipment (except for initial equipment
packages sold to franchisees as part of the
establishment of their restaurant's business - see
"Franchise Fees") that are shipped directly from
our warehouses or by third party distributors to
the restaurants, which we include in warehouse or
distribution sales. Sales include canned coffee
sales through the grocery channel. Sales also
include sales from Company-operated restaurants and
sales from certain non-owned restaurants that are
consolidated in accordance with ASC 810 (formerly
FIN 46R).
Rents and Royalties Includes franchisee royalties and rental revenues.
Franchise Fees Includes the sales revenue from initial equipment
packages, as well as fees for various costs and
expenses related to establishing a franchisee's
business.
Cost of Sales Includes costs associated with our distribution
business, including cost of goods, direct labour
and depreciation, as well as the cost of goods
delivered by third-party distributors to the
restaurants, and for canned coffee sold through
grocery stores. Cost of sales also includes food,
paper and labour costs for Company-operated
restaurants and certain non-owned restaurants that
are consolidated in accordance with ASC 810
(formerly FIN 46R).
Operating Expenses Includes rent expense related to properties leased
to franchisees and other property-related costs
(including depreciation).
Franchise fee costs Includes costs of equipment sold to franchisees as
part of the commencement of their restaurant
business, as well as training and other costs
necessary to ensure a successful restaurant
opening.
General and Includes costs that cannot be directly related to
Administrative generating revenue, including expenses associated
with our corporate and administrative functions,
allocation of expenses related to corporate
functions, depreciation of office equipment, the
majority of our information technology systems, and
head office real estate.
Equity Income Includes income from equity investments in joint
ventures and other minority investments over which
we exercise significant influence. Equity income
from these investments is considered to be an
integrated part of our business operations and is,
therefore, included in operating income. Income
amounts are shown as reductions to total costs and
expenses.
Other (Income), net Includes expenses (income) that are not directly
derived from the Company's primary businesses.
Items include currency adjustments, gains and
losses on asset sales, and other asset write-offs.
Noncontrolling Represents certain non-owned restaurants that the
interests Company is required to consolidate under ASC 810
(formerly FIN 46R).
Comprehensive Income Represents the change in our net assets during the
reporting period from transactions and other events
and circumstances from non-owner sources. It
includes net income and other comprehensive income
such as foreign currency translation adjustments
and the impact of cash flow hedges.
For further information: Investors: Scott Bonikowsky, (905) 339-6186 or [email protected]; Media: David Morelli, (905) 339-6277 or [email protected]
Share this article