North West Company Fund Reports 2005 Third Quarter Earnings And Declares A Distribution.WINNIPEG Winnipeg, city, Canada Winnipeg (wĭn`ĭpĕg), city (1991 pop. 616,790), provincial capital, SE Man., Canada, at the confluence of the Red and Assiniboine rivers. , Manitoba Manitoba (mănĭtō`bə), province (2001 pop. 1,119,583), 250,934 sq mi (650,930 sq km), including 39,215 sq mi (101,580 sq km) of water surface, W central Canada. -- North West Company Fund (the "Fund") (TSX TSX Toronto Stock Exchange (TSE before April, 2002) TSX Transfer from Stack Pointer to Index TSX True Space Extension :NWF NWF National Wildlife Federation NWF National Wrestling Federation (Lake Villa, Illinois) NWF Nonsense Word Fluency NWF Numerical Weather Forecasting NWF Native Warez Forum .UN) today reported 2005 third quarter earnings for the period ended October October: see month. 29, 2005 and declared a quarterly cash distribution of $0.47 per unit to unitholders of record on December December: see month. 31, 2005, distributable by January January: see month. 15, 2006. Report to Unitholders The North West Company Fund reports third quarter earnings to October 29, 2005 of $12.2 million, an increase of 10.9% to last year's third quarter earnings of $11.0 million. Diluted di·lute tr.v. di·lut·ed, di·lut·ing, di·lutes 1. To make thinner or less concentrated by adding a liquid such as water. 2. To lessen the force, strength, purity, or brilliance of, especially by admixture. earnings per unit improved to $0.76 compared to $0.68 last year. Sales increased 7.3% to $211.3 million and were up 9.1% excluding the foreign exchange impact of a stronger Canadian dollar Noun 1. Canadian dollar - the basic unit of money in Canada; "the Canadian dollar has the image of loon on one side of the coin" loonie dollar - the basic monetary unit in many countries; equal to 100 cents compared to the third quarter last year. On a same store basis, sales increased 3.7% and were up 5.5% excluding the foreign exchange impact. Strong food and general merchandise sales in our Canadian Canadian (kənā`dēən), river, 906 mi (1,458 km) long, rising in NE New Mexico. and flowing E across N Texas and central Oklahoma into the Arkansas River in E Oklahoma. operations were again the leading positive factors and this fully offset weak October sales in Alaska Alaska (əlă`skə), largest in area of the United States but third smallest (exceeding only Vermont and Wyoming) in population, occupying the northwest extremity of the North American continent, separated from the coterminous United States related to the timing of Permanent Fund Dividend payments to state residents. "We were very pleased with food sales growth across all of our store banners in the third quarter. Each store situation is unique but the common element has been our ability to capture a greater share of food spending by tailoring our business to local market share opportunities," commented Edward Edward killed his father at his mother’s instigation. [Br. Balladry: Edward in Benét, 302] See : Patricide Kennedy, President and CEO (1) (Chief Executive Officer) The highest individual in command of an organization. Typically the president of the company, the CEO reports to the Chairman of the Board. . "Productivity gains, especially at store level, also continue to be a strength that is helping to offset high energy costs." Management's Discussion & Analysis CONSOLIDATED RESULTS Third quarter consolidated sales increased 7.3% (5.5% on a same store basis excluding the foreign exchange impact) to $211.3 million compared to $197.0 million in 2004. The stronger Canadian dollar had the result of reducing sales by $4.6 million. Diluted earnings per unit improved to $0.76 compared to $0.68 last year. Trading profit Trading profit The profit earned on short-term trades of securities held for less than one year, subject to tax at normal income tax rates. trading profit (1) or net earnings before interest, income taxes, depreciation and amortization (EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) A metric used to show a company's profitability, but not its cash flow. EBITDA became popular in the 1980s to show the potential profitability of leveraged buyouts, but has become ) increased 7.5% to $22.7 million compared to $21.2 million in the third quarter last year. Sales growth and lower operating expense Operating Expense The essential things that a company must purchase in order to maintain business. Notes: For example, the payment of employees wages are an operating expense. Also known as OPEX. rates in Canada Canada (kăn`ədə), independent nation (2001 pop. 30,007,094), 3,851,787 sq mi (9,976,128 sq km), N North America. Canada occupies all of North America N of the United States (and E of Alaska) except for Greenland and the French islands of contributed to this improvement. Interest expense increased 10.2% to $1.5 million due to higher working capital requirements Capital requirements Financing required for the operation of a business, composed of long-term and working capital plus fixed assets. compared to the third quarter last year. Income taxes increased 4.1% to $3.0 million due to higher earnings in Canada. Income tax deductions Tax deduction An expense that a taxpayer is allowed to deduct from taxable income. tax deduction See deduction. on interest paid to the Fund from Canadian operations have been maximized therefore earnings increases are currently fully taxable. On a year-to-date Year-to-date (YTD) The period beginning at the start of the calendar year up to the current date. basis, sales were up 7.6% to $622.7 million and were up 9.4% excluding the foreign exchange impact of a stronger Canadian dollar compared to last year. Same store sales Same Store Sales A statistic used in retail industry analysis. It compares sales of stores that have been open for a year or more. Notes: This statistic allows investors to determine what portion of new sales has come from sales growth and what portion from the opening of increased 4.0%, up 5.7% excluding the foreign exchange impact. Trading profit increased 11.5% to $61.4 million compared to $55.1 million last year. Consolidated net earnings increased 15.0% to $30.7 million from $26.7 million. Earnings per unit were $1.91 compared to $1.66 in 2004 on a fully diluted basis. The stronger Canadian dollar negatively impacted the conversion of Alaska earnings by $0.03 per unit. CANADIAN OPERATIONS Canadian sales for the quarter increased 10.0% (6.5% on a same store basis) to $170.3 million compared to $154.9 million last year. Canadian trading profit was $18.6 million, 13.6% higher than last year. This increase was driven by robust food sales growth in northern Canada Northern Canada is the vast northernmost region of Canada variously defined by geography and politics. Definitions and usage Also referred to as the Canadian North or (locally) as the North and Giant Tiger Giant Tiger Stores Limited is a Canadian discount store in Canada (and one in the United States) founded on May 13, 1961, by Gordon Reid, who served as the Chairman and CEO. Reid opened his first store in Ottawa, the capital of Canada. stores combined with a healthy increase in Giant Tiger general merchandise sales. Gross profit dollars increased 7.5%. The gross profit improvement fell below our rate increase in sales due largely to higher freight expenses In accounting, the concept of a freight expense account can be generalized as a payment for sending out a product to a customer. It falls under the umbrella category of Expenses and is treated like other expense accounts in relation to the accounting equation. and general merchandise markdowns. Store operating expenses Operating expenses The amount paid for asset maintenance or the cost of doing business, excluding depreciation. Earnings are distributed after operating expenses are deducted. decreased by 123 basis points due to improved staff scheduling, streamlined work processes and the maturing of more Giant Tiger stores. These gains offset an 8.7% increase in occupancy costs Occupancy costs are the whole life costs of buildings and their associated land from occupancy until disposal. These costs may be incurred on a regular or irregular basis. Occupancy costs are those costs related to occupying a space including; rent, real estate taxes, personal related to higher energy prices. Canadian food sales increased 9.7% in the quarter compared to last year (6.9% on a same store basis). Northern Canada sales exceeded expectations due to higher inflation and market share gains from a continued focus on aggressive key item pricing, expanded special buy programs and new product introductions. Leading categories were beverages, grocery and meat. Giant Tiger food sales continued to reflect market share gains. Canadian general merchandise sales were up 8.1% over last year (5.6% on a same store basis). Sales in northern Canada were disappointing and were up only 0.7%. Men's apparel, outerwear, sporting goods Noun 1. sporting goods - sports equipment sold as a commodity commodity, trade good, good - articles of commerce sports equipment - equipment needed to participate in a particular sport and housewares house·wares pl.n. Cooking utensils, dishes, and other small articles used in a household, especially in the kitchen. delivered sales gains but these were largely offset by decreases in ladies apparel, transportation and toys. We believe that higher energy-related costs and limited credit capacity in Northern communities is beginning to impact discretionary spending. ALASKAN OPERATIONS (stated in U.S. dollars) Alaska Commercial Company The Alaska Commercial Company was a company that operated retail stores in Alaska during the early period of Alaska's ownership by the United States. It began when businessmen from San Francisco, California, using the name Hutchinson, Kohl & Company, bought the commercial interests (AC) sales for the quarter increased 5.1% (0.5% on a same store basis) to $34.5 million compared to $32.8 million last year. AC retail food sales increased 8.4% (4.4% on a same store basis) reflecting market share growth. Sales were strong in most categories with tobacco, grocery, beverages and deli having the largest increase over last year. A state tobacco tax increase continued to inflate inflate - deflate tobacco sales dollar growth. Retail general merchandise sales were down 9.6% (13.7% on a same store basis). General merchandise sales were negatively impacted by an 8.0% decrease in the State of Alaska's Permanent Fund Dividend (PFD PFD abbr. personal flotation device ) combined with cheques being mailed out one week later compared to last year. Sales were down in most categories with transportation, footwear Footwear consists of garments worn on the feet. It is worn for a variety of reasons, including protection against the environment, hygiene and adornment. Usually, socks and other hosiery are worn between the feet and the footwear, except for sandals and flip flops (thongs). , outerwear and media, sight and sound having the largest decreases. The size of this year's PFD cheque was $845.76, the lowest amount since 1988. Looking ahead, the five-year averaging investment return method used by the State of Alaska to calculate dividend amounts should result in higher payments in 2006 and beyond. The PFD timing difference to last year was an even bigger factor as this caused sales to shift into the fourth quarter. As a result, general merchandise same store sales at AC for the month of November November: see month. increased 18.7%. Quarterly sales at Frontier Expeditors, AC's wholesale business, increased 7.7% over last year. Food sales were up 10.8% reflecting new account growth. General merchandise sales were down 13.6% due to the decrease and timing of the PFD. AC trading profit decreased $224,000 or 6.0% to $3.5 million reflecting the decrease in general merchandise sales and lower gross profit rates due to markdown Markdown The difference between the highest current bid price among broker-dealers in the market and the lower price that a dealer charges a customer. Notes: The broker offers a lower price to try stimulate trading in hopes that they will make the money back on the extra activity. FINANCIAL CONDITION Financial Ratios The Fund's debt-to-equity ratio debt-to-equity ratio The relationship between long-term funds provided by creditors and funds provided by owners. A firm's debt-to-equity ratio is calculated by dividing long-term debt by owners' equity. Both items are shown on the balance sheet. at the end of the quarter was .59:1 compared to .56:1 last year. The debt-to-equity ratio at January 29, 2005 was .51:1. Working capital increased $1.8 million compared to the same period in 2004 largely due to an increase in cash, receivables Receivables An asset designation applicable to all debts, unsettled transactions or other monetary obligations owed to a company by its debtors or customers. Receivables are recorded by a company's accountants and reported on the balance sheet, and they and include all debts owed and inventories, partly offset by an increase in bank advances and accounts payable. The increase in cash is due to the timing of deposits in-transit and higher cash balances in our Alaska stores to support the cashing of PFD cheques during the first week of the fourth quarter. Receivables were up due to credit-assisted big-ticket promotions in the first half of 2005 and extended payment plan promotions during the fourth quarter of 2004. The increase in inventories is due to new stores opened in Canada and Alaska and higher freight costs included in closing inventories. Outstanding Units The weighted average units outstanding for the quarter were 15,923,000 compared to 15,919,000 last year. The Board of Trustees board of trustees Politics The posse of thugs who oversee an institution's administration. See Board of directors. authorized au·thor·ize tr.v. au·thor·ized, au·thor·iz·ing, au·thor·iz·es 1. To grant authority or power to. 2. To give permission for; sanction: additional units under the Company's Unit Purchase Loan Plan most of which were purchased during the latter half of October. LIQUIDITY AND CAPITAL RESOURCES Cash flow from operating activities for the quarter increased to $13.8 million from $5.5 million last year. Cash flow required for working capital was lower this quarter as smaller increases in accounts receivable accounts receivable n. the amounts of money due or owed to a business or professional by customers or clients. Generally, accounts receivable refers to the total amount due and is considered in calculating the value of a business or the business' problems in paying and inventories were offset by higher accounts payable resulting from extended terms with our suppliers. Cash flow from operations Cash flow from operations A firm's net cash inflow resulting directly from its regular operations (disregarding extraordinary items such as the sale of fixed assets or transaction costs associated with issuing securities), calculated as the sum of net income plus noncash expenses in 2005 is expected to fund sustaining and growth-related capital expenditures as well as all distributions for the year. Cash flow used in investing activities in the quarter increased to $7.8 million from $6.4 million last year. The increase in the quarter is due to the investment in new stores in Canada and Alaska. In 2005, capital expenditures are expected to be $27.2 million versus $21.6 million in 2004. This planned increase reflects the opening of Giant Tiger stores as well as major store replacements and renovations in northern Canada. Cash provided from financing activities in the quarter was $3.9 million compared to $72,000 last year resulting from an increase in bank advances and short-term Short-term Any investments with a maturity of one year or less. short-term 1. Of or relating to a gain or loss on the value of an asset that has been held less than a specified period of time. notes to finance the increase in working capital. Partially offsetting the increase in bank advances and short-term notes is an increase in units purchased under the Unit Purchase Loan Plan. OTHER HIGHLIGHTS - AC completed the acquisition of a 15,000 square foot competitor's store in Bethel, Alaska Bethel (Mamterilleq in Central Alaskan Yup'ik) is a city located in Bethel Census Area in the U.S. state of Alaska, 340 miles (540 km) west of Anchorage. According to 2005 Census Bureau estimates, the population of the city was 6,262. on October 21, 2005. This store will be converted into a large format convenience store as part of a 2006 reinvestment Reinvestment Using dividends, interest and capital gains earned in an investment or mutual fund to purchase additional shares or units, rather than receiving the distributions in cash. 1. In terms of stocks, it is the reinvestment of dividends to purchase additional shares. program in the Bethel Bethel, in the Bible Bethel (bĕth`əl) [Heb.,=house of God]. 1 Ancient city of central Palestine, the modern Baytin, the West Bank, N of Jerusalem. market that will include a major upgrade to AC's main store in the community. - A new 20,000 square foot Giant Tiger store opened in Prince Albert, Saskatchewan Prince Albert is the third-largest city in Saskatchewan, Canada. It is situated in the centre of the province on the banks along the North Saskatchewan River. The city is known as the "Gateway to the North" because it is the last major centre along the route to the resources of on October 29, 2005. Six Giant Tiger stores are planned for opening in 2006, beginning with Yorkton, Saskatchewan on February 25th. - The Fund is now proceeding with its tax ruling submission on the restructuring restructuring - The transformation from one representation form to another at the same relative abstraction level, while preserving the subject system's external behaviour (functionality and semantics). announced last quarter as the moratorium A suspension of activity or an authorized period of delay or waiting. A moratorium is sometimes agreed upon by the interested parties, or it may be authorized or imposed by operation of law. on such tax rulings has been lifted by the Federal Department of Finance. The completion of the restructuring plan is subject to receiving a satisfactory tax ruling and lender and unitholder approvals. In addition to the restructuring plan, the Company will proceed with an internal reorganization whereby the Company will place the majority of its Canadian Operations into a limited partnership. The reorganization should increase the flow of funds Flow of funds In the context of municipal bonds, refers to the statement displaying the priorities by which municipal revenue will be applied to the debt. In the context of mutual funds, refers to the movement of money into or out of a mutual funds or between or among from the operation of the business but at a lower level than the restructuring plan. The internal reorganization is subject to lender approval. OUTLOOK Canadian food sales should remain strong in the fourth quarter but general merchandise sales in northern Canada have slowed and are trending down compared to last year. The Giant Tiger stores are on target to produce healthy gains in same store sales and an improved bottom line as more stores reach their second and third year of operation. In Alaska, the fourth quarter sales have started strongly due to the timing benefit of PFD payments. This is expected to help deliver a gain at AC's trading profit line for the quarter. Work continues on immediate and longer term initiatives in training, development, new work processes and merchandise procurement The fancy word for "purchasing." The procurement department within an organization manages all the major purchases. . These efforts, combined with expected increases in government spending Government spending or government expenditure consists of government purchases, which can be financed by seigniorage, taxes, or government borrowing. It is considered to be one of the major components of gross domestic product. and resource development in the North, will be the platform for sales and margin gains in 2006. QUARTERLY RESULTS OF OPERATIONS The following is a summary of selected quarterly financial information. Each quarter represents a 13-week period except the fourth quarter in 2003 which had 14-weeks.
Operating Results-Consolidated
---------------------------------------------------------------------
Third Second First Fourth
Quarter Quarter Quarter Quarter
($ in millions) 2005 2004 2005 2004 2005 2004 2004 2003
---------------------------------------------------------------------
Sales $211.3 $197.0 $215.1 $197.5 $196.2 $184.4 $209.9 $217.0
---------------------------------------------------------------------
Trading profit 22.7 21.2 21.9 19.3 16.8 14.6 21.5 21.0
---------------------------------------------------------------------
Net earnings 12.2 11.0 10.8 9.3 7.7 6.4 10.6 10.6
---------------------------------------------------------------------
Net earnings
per unit:
Basic 0.77 0.69 0.68 0.59 0.49 0.40 0.66 0.66
Diluted 0.76 0.68 0.67 0.58 0.48 0.40 0.66 0.66
---------------------------------------------------------------------
ACCOUNTING STANDARDS IMPLEMENTED IN 2005 There were no new accounting standards implemented in this quarter. UNITHOLDER DISTRIBUTIONS The Trustees declared a quarterly cash distribution of $0.47 per unit, which consists of $0.39 in interest income and $0.08 in dividend income to unitholders of record on December 31, 2005, payable on December 31, 2005 and distributable by January 15, 2006. The Trustees approved a 14.9% increase in distributions for 2006 to $0.54 per unit per quarter, subject to final 2005 year end results and 2006 quarterly reviews and approvals. This increase is based on the current fund structure. NON-GAAP MEASURES (1) Trading Profit (EBITDA) is not a recognized measure under Canadian generally accepted accounting principles The standard accounting rules, regulations, and procedures used by companies in maintaining their financial records. Generally accepted accounting principles (GAAP) provide companies and accountants with a consistent set of guidelines that cover both broad accounting (GAAP GAAP See: Generally Accepted Accounting Principles GAAP See generally accepted accounting principles (GAAP). ). Management believes that in addition to net earnings (loss), trading profit is a useful supplemental measure as it provides investors with an indication of the Company's ability to generate cash flows to fund its cash requirements, including distributions and capital investment. Investors should be cautioned, however, that trading profit should not be construed as an alternative to net earnings (loss) determined in accordance Accordance is Bible Study Software for Macintosh developed by OakTree Software, Inc.[] As well as a standalone program, it is the base software packaged by Zondervan in their Bible Study suites for Macintosh. with GAAP as an indicator of NWF's performance. NWF's method of calculating trading profit may differ from other companies and, accordingly, trading profit may not be comparable to measures used by other companies. A reconciliation of net earnings, the closest comparable GAAP measure, to trading profit or EBITDA for consolidated operations is provided below.
Reconciliation of net earnings to trading profit:
Third Quarter Year to Date
($ in thousands) 2005 2004 2005 2004
-------- -------- -------- --------
Net earnings $ 12,192 $ 10,993 $ 30,701 $ 26,701
Add: Amortization 6,065 5,938 18,674 17,840
Interest
expense 1,481 1,344 4,547 4,363
Income
taxes 3,008 2,890 7,484 6,188
-------- -------- -------- --------
Trading profit $ 22,746 $ 21,165 $ 61,406 $ 55,092
-------- -------- -------- --------
-------- -------- -------- --------
For trading profit information by business segment, see note 5 Segmented Information in the notes to the unaudited interim period consolidated financial statements Consolidated Financial Statements The combined financial statements of a parent company and its subsidiaries. Notes: Because consolidated financial statements present an aggregated look at the financial position of a parent and its subsidiaries, they enable you to gauge . Forward-Looking Statements forward-looking statement A projected financial statement based on management expectations. A forward-looking statement involves risks with regard to the accuracy of assumptions underlying the projections. This Quarterly Report for North West Company Fund, including Management's Discussion and Analysis Management's discussion and analysis (MD&A) A report from management to shareholders that accompanies the firm's financial statements in the annual report. It explains the period's financial results and enables management to discuss topics that may not be apparent in the financial (MD&A), contains certain forward-looking statements. Such statements relate to, among other things, sales growth, expansion and growth of the Company's business, future capital expenditures and the Company's business strategy. Forward-looking statements are subject to inherent uncertainties and risks including but not limited to: general industry and economic conditions, changes in the Company's relationship within the communities its serves and with its suppliers, pricing pressure and other competitive factors, the availability and costs of merchandise, fuels and utilities, the results of the Company's ongoing efforts to improve cost effectiveness, the rates of return on the Company's pension plan assets, changes in regulatory requirements Regulatory requirements are part of the process of drug discovery and drug development. Regulatory requirements describe what is necessary for a new drug to be approved for marketing in any particular country. affecting the Company's business and the availability and terms of financing. Other risks are outlined in the Risk Management section of the MD&A included in the Fund's 2004 Management's Discussion & Analysis and Consolidated Financial Statements report. Consequently, actual results and events may vary significantly from those included in, contemplated or implied by such statements. In evaluating forward-looking statements, readers should specifically consider the various factors, which could cause actual events or results to differ materially from such forward-looking statements. The North West Company Inc. (NWC NWC Network Computing (Magazine) NWC Northwest College (Powell, Wyoming) NWC Northwestern College (Orange City, IA, USA) NWC Northwestern College (St. ) is a leading retailer of food and everyday products and services to rural communities and urban neighborhoods across Canada Across Canada was an afternoon program that formerly aired on The Weather Network. The segment ran from early 1999 until mid 2002. The show ran from 3:00PM ET until 7:00 PM ET. and Alaska. NWC operates 192 stores under a number of trading names, including Northern, NorthMart, Giant Tiger and AC Value Center, and provides catalogue shopping services through its Selections catalogue in northern Canada. The units of the Fund trade on the TSX Toronto Stock Exchange Toronto Stock Exchange (TSE) Canada's largest stock exchange, trading approximately 1,200 company stocks and 33 options. under the symbol "NWF.UN". (1) See Non GAAP Measures Section of Management's Discussion & Analysis
CONSOLIDATED BALANCE SHEETS
October 29 October 30 January 29
2005 2004 2005
(unaudited, $ in thousands)
---------------------------------------------------------------------
ASSETS
Current assets
Cash $ 23,164 $ 13,754 $ 11,438
Accounts receivable 63,375 58,948 69,040
Inventories 141,773 132,565 122,580
Prepaid expenses 3,654 4,163 2,663
Future income taxes 2,067 2,390 2,467
---------------------------------------------------------------------
Total Current Assets 234,033 211,820 208,188
Property and equipment 183,097 186,947 186,104
Other assets 17,143 11,774 12,253
Future income taxes 6,308 8,349 7,932
---------------------------------------------------------------------
Total Assets $ 440,581 $ 418,890 $ 414,477
---------------------------------------------------------------------
---------------------------------------------------------------------
LIABILITIES
Current liabilities
Bank advances and
short-term notes $ 54,843 $ 38,946 $ 32,023
Accounts payable and
accrued liabilities 59,124 53,321 52,616
Income taxes payable 1,901 2,853 3,539
Current portion of
long-term debt 100 479 106
---------------------------------------------------------------------
Total Current Liabilities 115,968 95,599 88,284
Long-term debt 85,879 89,923 88,803
Asset retirement obligations 1,191 1,080 1,105
---------------------------------------------------------------------
Total Liabilities 203,038 186,602 178,192
---------------------------------------------------------------------
EQUITY
Capital 165,205 165,205 165,205
Unit purchase loan plan (Note 2) (10,633) (4,289) (4,429)
Retained earnings 78,524 66,610 70,560
Cumulative currency
translation adjustments 4,447 4,762 4,949
---------------------------------------------------------------------
Total Equity 237,543 232,288 236,285
---------------------------------------------------------------------
Total Liabilities and Equity $ 440,581 $ 418,890 $ 414,477
---------------------------------------------------------------------
---------------------------------------------------------------------
See accompanying notes to unaudited interim period consolidated
financial statements.
CONSOLIDATED STATEMENTS OF EARNINGS AND RETAINED EARNINGS
13 Weeks 13 Weeks 39 Weeks 39 Weeks
Ended Ended Ended Ended
October 29 October 30 October 29 October 30
(unaudited, 2005 2004 2005 2004
$ in thousands)
---------------------------------------------------------------------
SALES $ 211,295 $ 196,989 $ 622,656 $ 578,836
Cost of sales, selling
and administrative
expenses (188,549) (175,824) (561,250) (523,744)
---------------------------------------------------------------------
Net earnings before
amortization, interest
and income taxes 22,746 21,165 61,406 55,092
Amortization (6,065) (5,938) (18,674) (17,840)
---------------------------------------------------------------------
16,681 15,227 42,732 37,252
Interest (1,481) (1,344) (4,547) (4,363)
---------------------------------------------------------------------
15,200 13,883 38,185 32,889
Provision for income
taxes (Note 3) (3,008) (2,890) (7,484) (6,188)
---------------------------------------------------------------------
NET EARNINGS FOR THE PERIOD 12,192 10,993 30,701 26,701
Retained earnings,
beginning of period 73,911 62,874 70,560 61,679
Distributions (7,579) (7,257) (22,737) (21,770)
---------------------------------------------------------------------
RETAINED EARNINGS,
END OF PERIOD $ 78,524 $ 66,610 $ 78,524 $ 66,610
---------------------------------------------------------------------
---------------------------------------------------------------------
NET EARNINGS PER UNIT
Basic $ 0.77 $ 0.69 $ 1.93 $ 1.68
Diluted $ 0.76 $ 0.68 $ 1.91 $ 1.66
---------------------------------------------------------------------
---------------------------------------------------------------------
Weighted Average Number
of Units Outstanding
(000's)
Basic 15,923 15,919 15,936 15,912
Diluted 16,126 16,126 16,126 16,126
---------------------------------------------------------------------
---------------------------------------------------------------------
See accompanying notes to unaudited interim period consolidated
financial statements.
CONSOLIDATED STATEMENTS OF CASH FLOWS
13 Weeks 13 Weeks 39 Weeks 39 Weeks
Ended Ended Ended Ended
October 29 October 30 October 29 October 30
(unaudited, 2005 2004 2005 2004
$ in thousands)
---------------------------------------------------------------------
CASH PROVIDED BY (USED IN)
Operating Activities
Net earnings for the
period $ 12,192 $ 10,993 $ 30,701 $ 26,701
Non-cash items
Amortization 6,065 5,938 18,674 17,840
Future income taxes (30) 394 1,961 242
Amortization of
deferred financing
costs 47 47 140 140
(Gain)/Loss on
disposal of property
and equipment (33) 736 24 745
---------------------------------------------------------------------
18,241 18,108 51,500 45,668
Change in non-cash
working capital (3,758) (11,793) (10,828) (16,135)
Change in other
non-cash items (709) (794) (5,229) (146)
---------------------------------------------------------------------
Operating activities 13,774 5,521 35,443 29,387
---------------------------------------------------------------------
Investing Activities
Purchase of property
and equipment (7,940) (6,623) (18,515) (17,310)
Proceeds from disposal
of property and equipment 114 175 764 613
---------------------------------------------------------------------
Investing activities (7,826) (6,448) (17,751) (16,697)
---------------------------------------------------------------------
Financing Activities
Change in bank advances
and short-term notes 16,193 8,793 23,038 8,790
Net purchase of units
for unit purchase
loan plan (4,729) 114 (6,204) (639)
Repayment of
long-term debt (20) (1,578) (63) (1,944)
Distributions (7,579) (7,257) (22,737) (21,770)
---------------------------------------------------------------------
Financing activities 3,865 72 (5,966) (15,563)
---------------------------------------------------------------------
NET CHANGE IN CASH 9,813 (855) 11,726 (2,873)
Cash, beginning of period 13,351 14,609 11,438 16,627
---------------------------------------------------------------------
CASH, END OF PERIOD $ 23,164 $ 13,754 $ 23,164 $ 13,754
---------------------------------------------------------------------
---------------------------------------------------------------------
Supplemental disclosure
of cash paid for:
Interest expense $ 274 $ 317 $ 3,189 $ 3,253
Income taxes 6,500 1,360 7,332 4,969
---------------------------------------------------------------------
---------------------------------------------------------------------
See accompanying notes to unaudited interim period consolidated
financial statements.
NOTES TO THE UNAUDITED INTERIM PERIOD CONSOLIDATED FINANCIAL
STATEMENTS
---------------------------------------------------------------------
1. Accounting Presentations and Disclosures The unaudited interim period consolidated financial statements have been prepared in accordance with Canadian generally accepted accounting principles (GAAP). These interim financial statements follow the same accounting policies and their methods of application as the 2004 annual financial statements, except as described below. Not all disclosures required by generally accepted accounting principles for annual financial statements are presented, and accordingly, the interim financial statements should be read in conjunction with the audited annual consolidated financial statements and the accompanying notes included in the North West Company Fund's 2004 Management's Discussion & Analysis and Consolidated Financial Statements report. 2. Unit Purchase Loan Plan Loans issued to officers and senior management to purchase units under the unit purchase loan plan are treated as a reduction of equity. These loans are non-interest bearing and repayable from the after tax distributions or if the person sells the units or leaves the Company. The loans are secured by a pledge of 353,094 units of the Company with a quoted value at October 29, 2005 of $10,275,000. Loans receivable at October 29, 2005 of $10,633,000 are recorded as a reduction of equity. The loans have a term of five years. The maximum value of the loans under the plan is currently limited to $15,000,000. 3. Income Taxes Certain interest amounts deducted de·duct v. de·duct·ed, de·duct·ing, de·ducts v.tr. 1. To take away (a quantity) from another; subtract. 2. To derive by deduction; deduce. v.intr. by The North West Company Inc. are included as taxable income Under the federal tax law, gross income reduced by adjustments and allowable deductions. It is the income against which tax rates are applied to compute an individual or entity's tax liability. The essence of taxable income is the accrual of some gain, profit, or benefit to a taxpayer. to unitholders of North West Company Fund upon distribution. The income tax benefit of loss carryforwards Loss Carryforward An accounting technique with which a company applies net operating losses of the current year to future year's profits in order to reduce tax liability. Notes: to the Company has been recorded in these financial statements as a future income tax asset. 4. Employee Future Benefits The Company's expense for employee future benefits is included in cost of sales, selling and administrative expenses. The expense for the defined benefit pension plan and the defined contribution pension plan for the thirteen weeks ended October 29, 2005 is $668,000 (2004 - $458,000) and for the thirty nine weeks ended October 29, 2005 $2,003,000 (2004 - $1,374,000). The Company maintains an employee savings plan Noun 1. employee savings plan - a plan that allows employees to contribute to an investment pool managed the employer plan, program, programme - a series of steps to be carried out or goals to be accomplished; "they drew up a six-step plan"; "they discussed plans for substantially all of its U.S. employees and recorded an expense for the thirteen weeks ended October 29, 2005 of US$43,000 (2004 - US$41,000) and for the thirty nine weeks ended October 29, 2005 of US$117,000 (2004 - US$115,000). In the thirteen weeks ended July 30, 2005, the Company made a $5,194,000 cash contribution to the defined benefit pension plans to reduce the deficit in the pension plans. The payment is included in other assets other assets Assets of relatively small value. For financial reporting purposes, firms frequently combine small assets into a single category rather than listing each item separately. on the Company's consolidated balance sheet consolidated balance sheet A balance sheet in which assets and liabilities of a parent company and its controlled subsidiaries are combined, thereby presenting balance sheet items for the parent and its subsidiaries as if they were a single firm. .
5. Segmented Information ($ in thousands)
The Company operates predominantly within the retail industry in
northern Canada and Alaska. The following information is presented
for the two business segments:
13 Weeks 13 Weeks 39 Weeks 39 Weeks
Ended Ended Ended Ended
October 29 October 30 October 29 October 30
2005 2004 2005 2004
Sales
Canada $ 170,297 $ 154,851 $ 500,362 $ 455,636
Alaska 40,998 42,138 122,294 123,200
---------------------------------------------
Total $ 211,295 $ 196,989 $ 622,656 $ 578,836
Net earnings before
amortization, interest
and income taxes
Canada $ 18,592 $ 16,365 $ 49,377 $ 43,130
Alaska 4,154 4,800 12,029 11,962
---------------------------------------------
Total $ 22,746 $ 21,165 $ 61,406 $ 55,092
Net earnings before
interest and income
taxes
Canada $ 13,494 $ 11,394 $ 33,647 $ 28,279
Alaska 3,187 3,833 9,085 8,973
---------------------------------------------
Total $ 16,681 $ 15,227 $ 42,732 $ 37,252
Identifiable Assets
Canada $ 312,137 $ 298,047 $ 312,137 $ 298,047
Alaska 66,228 63,589 66,228 63,589
---------------------------------------------
Total $ 378,365 $ 361,636 $ 378,365 $ 361,636
6. Comparative Amounts The comparative amounts have been reclassified to conform with the current year's presentation. North West Company Fund (TSX:NWF.UN) |
|
||||||||||||||||
Printer friendly
Cite/link
Email
Feedback
Reader Opinion