Attached files

file filename
8-K/A - AMENDMENT NO. 1 TO FORM 8-K - Tim Hortons Inc.d8ka.htm

Exhibit 99.1

FOR IMMEDIATE RELEASE

(All amounts in Canadian dollars)

LOGO

Tim Hortons Inc. Announces 2009 Third Quarter Results

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, ONTARIO, (October 30th, 2009): Tim Hortons Inc. (TSX: THI, NYSE: THI) today announced its results for the third quarter ended September 27th, 2009.


"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 Don Schroeder, president and CEO. “Operating conditions continued to be challenging in the third quarter but we remained focused on executing our growth initiatives and responding to the needs of our customers,” added Schroeder.

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 $563.6 million versus $509.0 million last year. Revenues benefited from higher sales, consisting primarily of distribution sales, and from higher rents and royalties. Distribution sales growth was the largest component of the sales increase, driven by new products managed through the supply chain, systemwide sales growth, and higher commodity costs. Sales growth was partially offset by fewer Company-operated restaurants compared to last year, and by lower sales from non-owned consolidated restaurants (formerly referred to as FIN 46R).

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 Canada and 4.3% in the U.S., with contributions from transaction growth and slight improvement in average check.

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 Canada and the U.S. at attractive price points. We also continued to benefit from, and provided promotional support for, Chicken Wrap Snackers. This menu item was introduced late in the first quarter to support our focus on the snacking and lunch day parts. Blueberry-themed promotions were featured in both markets. Proving very popular with our customers, these products included Blueberry Bloom donuts, Blueberry Glazed donuts and Whole Grain Blueberry muffins.

In Canada, to increase breadth of our soup program and drive trial, we introduced Italian Wedding soup. We also had a national free sample day for hash browns with the purchase of any breakfast sandwich, and promoted hot beverages featuring French Vanilla Cappuccino. In the U.S. market, we extended blueberry flavors to include Iced Capp and Iced Coffee as part of the Blueberry-themed products promotion, and also featured a US$1.99 Iced Cappuccino promotion.

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 $3.2 million incurred for the public company reorganization. These expenditures accounted for slightly more than 10% of the year-over-year increase.

Equity income in the third quarter was flat compared to last year at $9.4 million. A slight income decline in the Company’s bakery joint venture was entirely offset by slight gains in other joint ventures.

Operating income increased 5.4% to $129.2 million in the third quarter compared to $122.6 million in the prior year, and adjusted operating income(1), excluding $3.2 million in professional advisory fees and shareholder-related transaction costs incurred for the public company reorganization, was up 8.0% to $132.4 million. Higher systemwide sales drove increased rents, and royalties, which contributed to most of the increase in operating income, which also benefited from higher distribution sales, an increase in franchise sales, and operating income improvement in the U.S. segment.

Net income attributable to Tim Hortons declined by 22.3% to $61.2 million compared to $78.8 million last year. This result includes a $23.1 million impact in connection with the reorganization as a Canadian public company. The reorganization drove substantially all of the increase in effective tax rate for the third quarter, which rose to 50.5% compared to 32.5% last year. Lower net interest expense slightly offset the impact of the reorganization on net income attributable to Tim Hortons, and was $4.8 million in the third quarter compared to $5.3 million in the prior year.

Diluted earnings per share attributable to Tim Hortons was $0.34, decreasing 21.5% compared to $0.43 in 2008. This includes a $0.13 impact from public company reorganization costs related to a valuation allowance on deferred tax assets, and professional advisory fees and shareholder-related transaction costs. Diluted earnings per share attributable to Tim Hortons benefited from 1.0% fewer shares outstanding in the quarter compared to the prior year.

Segmented Performance Commentary

Canada

Same-store sales growth in Canada increased by 3.1% compared to the third quarter of 2008. Menu and promotion initiatives and operational programs drove most of the same-store sales increase. Same-store sales growth also benefited slightly from pricing increases implemented late in the quarter in Ontario, which faced continued economic and unemployment challenges. A total of 36 restaurants were opened in Canada during the quarter.


By the end of the quarter, twelve co-branded Cold Stone Creamery locations had been opened in Canada. Based on positive results and customer response to date in these initial locations, we have reached an agreement with Kahala Corp., parent company of Cold Stone Creamery, for exclusive development rights in Canada in order to provide us flexibility for future expansion. The timing and extent of future expansion will be evaluated on an annual basis commencing in early 2010 in conjunction with our overall development strategies.

Canadian segment operating income was $140.8 million, a 5.9% improvement from $132.9 million last year. Improvement in the Canadian segment operating income was primarily due to systemwide sales growth, higher distribution sales and higher franchise sales revenue, partially offset by higher commodity costs.

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 $3.2 million in the third quarter, to $1.1 million, compared to a $2.1 million loss in 2008. Consistent with the last quarter, several factors contributed to the significant improvement in profitability. The decision in late 2008 to close certain underperforming corporate restaurants, and a related market asset impairment charge, resulted in improvement in Company-operated restaurant losses, and lower depreciation and rent expense in the third quarter. These factors collectively benefited operating income in the U.S. segment by $1.2 million. Higher distribution sales, lower general and administrative expenses, higher same-store sales growth, and contributions from vertical integration in the segment also contributed to the operating income improvement. The largest offsetting factors to U.S. segment operating income were higher franchise relief provided to owner-operator restaurants being converted from Company-operated restaurants, and relief provided to new restaurants opened for less than twelve months.

Internationally, in the Republic of Ireland and the United Kingdom, there are now 292 licensed locations primarily in the convenience store channel operating mainly under the Tim Hortons brand. Tim Hortons has initiated a strategic planning process pertaining to future international growth.

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 Cynthia Devine, chief financial officer.

The Company currently expects to spend up to $150 million during the remainder of the program until it terminates on March 1st, 2010. Under terms of the existing program, the Company is authorized to purchase up to $200 million in common shares, not to exceed the regulatory maximum of 9,077,438 shares or 5% of the outstanding common shares. Prior to the decision to defer the program, the Company spent $16.7 million to repurchase approximately 0.6 million common shares.

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 Toronto Stock Exchange or the New York Stock Exchange. There can be no assurance as to the precise number of shares that will be repurchased under the share repurchase program, or the aggregate dollar amount of the shares purchased. Tim Hortons may discontinue purchases at any time, subject to compliance with applicable regulatory requirements. Shares purchased pursuant to the share repurchase program will be cancelled.

Board declares dividend payment of $0.10 per share

The Board of Directors has declared a quarterly dividend of $0.10 per share payable on December 15th, 2009 to shareholders of record as of December 1st, 2009. The Company's current dividend policy is to pay a total of 20%-25% of prior year, normalized annual net earnings in dividends each year, returning value to shareholders based on the Company's earnings growth.

As of September 28th, 2009, dividends are declared and paid in Canadian dollars to all shareholders with Canadian resident addresses. For U.S. resident shareholders, dividends paid will be converted to U.S. dollars based on prevailing exchange rates at time of conversion by the Clearing and Depository Services Inc. for beneficial shareholders and by the Company’s transfer agent Computershare Trust Company of Canada for registered shareholders.


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 September 28th, 2009 are generally subject to Canadian withholding taxes at a rate of 15% of the gross amount of the dividends paid, which may be eligible as a foreign tax credit for U.S. tax purposes, depending on the individual resident shareholder’s tax situation.

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 September 28th , 2009, subsequent to the quarter, and shares in the new Canadian public company began trading on that day under the same symbol (“THI”) on both the New York Stock Exchange and on the Toronto Stock Exchange. Tim Hortons stockholders automatically had their existing common stock converted into an equal number of common shares in the Canadian public company. Tim Hortons shares use the identical CUSIP number 88706M103.

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 10:30 a.m. (EDT). The dial-in number is (416) 641-6712 or (800) 354-6885. No access code is required. A simultaneous web cast will be available at www.timhortons-invest.com. A presentation supporting the call will be available at this web site under the Events and Presentations section. The call will be archived at this site for a period of one-year and will also be available under the Events and Presentations section. A replay of the call will be available for a period of one week and can be accessed at (416) 626-4100 or (800) 558-5253. The call replay reservation number is 21440280.

 

(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 North America based on market capitalization, and the largest in Canada. Tim Hortons appeals to a broad range of consumer tastes, with a menu that includes premium coffee, flavored cappuccinos, specialty teas, home-style soups, fresh sandwiches, donuts and fresh baked goods. As of September 27 th, 2009, Tim Hortons had 3,527 systemwide restaurants, including 2,971 in Canada and 556 in the United States. More information about the Company is available at www.timhortons.com.

For Further information:

Investors: Scott Bonikowsky, (905) 339-6186 or investor_relations@timhortons.com

Media: David Morelli, (905) 339-6277 or morelli_david@timhortons.com


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 27, 2009     September 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 27, 2009     September 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,
2009
   December 28,
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,
2009
    December 28,
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, 2009     September 28, 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 27, 2009     % of Total     September 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 27, 2009     % of Total     September 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 27, 2009     September 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 27, 2009     September 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

 

    As of
September 27, 2009
    As of
December 28, 2008
    Increase/
(Decrease)
From Year End
    As of
September 28, 2008
    Increase/
(Decrease)
From 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 Administrative    Includes costs that cannot be directly related to 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 interests    Represents certain non-owned restaurants that the 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.


TIM HORTONS INC.

Safe Harbor Under the Private Securities Litigation Reform Act of 1995

The Private Securities Litigation Reform Act of 1995 (the “Act”) provides a “safe harbor” for forward-looking statements to encourage companies to provide prospective information, so long as those statements are identified as forward-looking and are accompanied by meaningful cautionary statements identifying important factors that could cause actual results to differ materially from those disclosed in the statement. Tim Hortons Inc. (the “Company”) desires to take advantage of the “safe harbor” provisions of the Act.

Certain information provided or stated, including statements regarding future financial performance and the expectations and objectives of management, is forward-looking. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include words such as “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “seeks” or words of similar meaning, or future or conditional verbs, such as “will,” “should,” “could” or “may.” The following factors, in addition to other factors set forth in our Form 10-K filed on February 26, 2009 with the U.S. Securities and Exchange Commission (“SEC”) and the Canadian securities regulators, and in other press releases, communications, or filings made with the SEC or the Canadian securities regulators, and other possible factors we have not identified, could affect our actual results and cause such results to differ materially from those anticipated in forward-looking statements.

Competition. The quick-service restaurant industry is intensely competitive with respect to price, service, location, personnel, qualified franchisees, real estate sites and type and quality of food. The Company and its franchisees compete with international, regional and local organizations, primarily through the quality, variety, and value perception of food products offered. The number and location of units, quality and speed of service, attractiveness of facilities, effectiveness of advertising/marketing and operational programs, sales and new product introductions and promotions, discounting activities, price and new product development by the Company and its competitors are also important factors. Certain of the Company’s competitors, most notably in the U.S., have greater financial and other resources than we do, including substantially larger marketing budgets and greater leverage due to size from their marketing budgets.

Economic, Market and Other Conditions. The quick-service restaurant industry is affected by changes in international, national, regional, and local economic and political conditions, consumer preferences and perceptions (including food safety, health or dietary preferences and perceptions), discretionary spending patterns, consumer confidence, demographic trends, seasonality, weather events and other calamities, traffic patterns, the type, number and location of competing restaurants, enhanced governmental regulation (including nutritional and franchise regulations), changes in capital market conditions that affect valuations of restaurant companies in general or the value of the Company’s stock in particular, litigation relating to food quality, handling or nutritional content, and the effects of war or terrorist activities and any governmental responses thereto. Factors such as inflation, higher energy and/or fuel costs, food costs, the cost and/or availability of a qualified workforce and other labour issues, benefit costs, legal claims, legal and regulatory compliance (including environmental regulations), new or additional sales tax on the Company’s products, disruptions in its supply chain or changes in the price, availability and shipping costs of supplies, and utility and other operating costs, also affect restaurant operations and expenses and impact same-store sales and growth opportunities. The ability of the Company and its franchisees to finance new restaurant development, improvements and additions to existing restaurants, acquire and sell restaurants, and pursue other strategic initiatives (such as acquisitions and joint ventures), are affected by economic conditions, including interest rates and other government policies impacting land and construction costs and the cost and availability of borrowed funds. In addition, unforeseen catastrophic or widespread events affecting the health and/or welfare of large numbers of people in the markets in which the Company’s restaurants are located and/or which otherwise cause a catastrophic loss or interruption in the Company’s ability to conduct its business, would affect its ability to maintain and/or increase sales and build new restaurants.

The Importance of Canadian Segment Performance and Brand Reputation. The Company’s financial performance is highly dependent upon its Canadian operating segment, which accounted for approximately 92.0% of its consolidated revenues, and all of its profit, in 2008. Any substantial or sustained decline in the Company’s Canadian business would materially and adversely affect its financial performance. The Company’s success is also dependent on its ability to maintain and enhance the value of its brand, its customers’ connection to its brand, and a positive relationship with its franchisees. Brand value can be severely damaged, even by isolated incidents, including those that may be beyond the Company’s control such as actions taken or not taken by its franchisees relating to health or safety, litigation and claims (including litigation by,


other disputes with, or negative relationship with franchisees), security breaches or other fraudulent activities associated with its electronic payment systems, and incidents occurring at or affecting its strategic business partners (including in connection with co-branding initiatives and our self-serve kiosk model), affiliates, corporate social responsibility programs, or falsified claims or health or safety issues at our manufacturing plants.

Factors Affecting Growth. There can be no assurance that the Company will be able to achieve new restaurant growth objectives or same-store sales growth in Canada or the U.S. The Company’s success depends on various factors, including many of the factors set forth in this cautionary statement, as well as sales levels at existing restaurants and factors affecting construction costs generally. In addition, the U.S. markets in which the Company seeks to expand may have competitive conditions (including higher construction, occupancy, or operating costs), consumer tastes, or discretionary spending patterns that may differ from its existing markets, and its brand is largely unknown in many U.S. markets. There can be no assurance that the Company will be able to successfully adapt its brand, development efforts, and restaurants to these differing market conditions. In addition, early in the development of new markets, the opening of new restaurants may have a negative effect on the same-store sales of existing restaurants in the market. In some of the Company’s U.S. markets, the Company has not yet achieved the level of penetration needed in order to drive brand recognition, convenience, increased leverage to marketing dollars, and other benefits the Company believes penetration yields. When the Company franchises locations in certain U.S. markets, this can result in increased franchisee relief and support costs, which lowers its earnings. The Company may also continue to selectively close restaurants in the U.S. that are not achieving acceptable levels of profitability or change its growth strategies over time, where appropriate. Such closures may be accompanied by impairment charges that may have a negative impact on our earnings. The Company may also pursue strategic alliances (including co-branding) with third parties for different types of development models and products in the U.S. Entry into such relationships as well as the expansion of our current business through such initiatives may expose us to additional risks that may adversely affect our brand and business.

Manufacturing and Distribution Operations. The occurrence of any of the following factors is likely to result in increased operating costs and depressed profitability of the Company’s distribution operations and may also damage its relationship with franchisees: higher transportation costs; shortages or changes in the cost or availability of qualified workforce and other labour issues; equipment failures; disruptions (including shortages or interruptions) in its supply chain; price fluctuations; climate conditions; inflation; decreased consumer discretionary spending and other changes in general economic and political conditions driving down demand; franchisee dissatisfaction with price or quantity; physical, environmental or technological disruptions in the Company or its suppliers’ manufacturing and/or warehouse facilities or equipment; changes in international commodity markets (especially for coffee, which is highly volatile in price and supply, sugar, edible oils and wheat); and, the adoption of additional environmental or health and safety laws and regulations. The Company’s manufacturing and distribution operations in the U.S. are also subject to competition from other qualified distributors, which could reduce the price the Company can charge for supplies sold to U.S. franchisees. Additionally, there can be no assurance that the Company and its joint venture partner will continue with the Maidstone Bakeries joint venture. If the joint venture terminates, it may be necessary, under certain circumstances, for the Company to build its own par-baking facility or find alternate products or production methods.

Government Regulation. The Company and its franchisees are subject to various federal, state, provincial, and local (“governmental”) laws and regulations. The development and operation of restaurants depend to a significant extent on the selection, acquisition, and development of suitable sites, which are subject to laws and regulations regarding zoning, land use, environmental matters (including limitation of vehicle emissions in drive-thrus; anti-idling bylaws; regulation of litter, packaging and recycling requirements and other governmental laws and regulations), traffic, franchise, design and other matters. Additional governmental laws and regulations affecting the Company and its franchisees include: business licensing; franchise laws and regulations; health, food preparation, sanitation and safety; labour (including applicable minimum wage requirements, overtime, working and safety conditions, family leave and other employment matters, and citizenship requirements); nutritional disclosure and advertising; tax; employee benefits; accounting; and anti-discrimination. Changes in these laws and regulations, or the implementation of additional regulatory requirements, particularly increases in applicable minimum wages, tax law, planning or other matters that may, among other things, affect our anticipated effective tax rate and/or tax reserves; business planning within our corporate structure; our strategic initiatives and/or the types of projects we may undertake in furtherance of our business, or franchise requirements, may adversely affect the Company’s financial results.

Foreign Exchange Fluctuations. The Company’s Canadian restaurants are vulnerable to increases in the value of the U.S. dollar as certain commodities, such as coffee, are priced in U.S. dollars in international markets. Conversely, the Company’s U.S. restaurants are impacted when the U.S. dollar falls in value relative to the Canadian dollar, as U.S. operations would be less profitable because of the increase in U.S. operating costs resulting from the purchase of supplies from Canadian sources, and profits from U.S. operations will contribute less to (or, for losses, have less of an impact on) the


Company’s consolidated results. Increases in these costs could make it harder to expand into the U.S. and increase relief and support costs to U.S. franchisees, affecting the Company’s earnings. The opposite impact occurs when the U.S. dollar strengthens against the Canadian dollar. In addition, fluctuations in the values of Canadian and U.S. dollars can affect the value of the Company’s common stock and any dividends the Company pays.

Mergers, Acquisitions and Other Strategic Transactions. The Company intends to evaluate potential mergers, acquisitions, joint venture investments, alliances (including co-branding initiatives), vertical integration opportunities and divestitures, which are subject to many of the same risks that also affect new store development. In addition, these transactions involve various other risks, including accurately assessing the value, future growth potential, strengths, weaknesses, contingent and other liabilities and potential profitability of acquisition candidates; the potential loss of key personnel of an acquired business; the Company’s ability to achieve projected economic and operating synergies; difficulties successfully integrating, operating, maintaining and managing newly-acquired operations or employees; difficulties maintaining uniform standards, controls, procedures and policies; the possibility the Company could incur impairment charges if an acquired business performs below expectations; unanticipated changes in business and economic conditions affecting an acquired business; ramp-up costs, whether anticipated or not; the potential for the unauthorized use of the Company’s trademarks and brand name by third parties; the possibility of a breach of contract or spoliation of the business relationship with a third party; the potential negative effects such transactions may have on the Company’s relationship with franchisees; the potential exposure to franchisees and others arising from the Company’s reliance on and dissemination of information provided by third parties; and diversion of management’s and franchisee’s attention from the demands of the existing business. In addition, there can be no assurance that the Company will be able to complete desirable transactions, for reasons including restrictive covenants in debt instruments or other agreements with third parties, including the Maidstone Bakeries joint venture arrangements, or a failure to secure financing in tight credit markets.

Privacy Protection. If the Company fails to comply with new and/or increasingly demanding laws and regulations regarding the protection of customer, supplier, vendor, franchisee, employee and/or business data, or if the Company experiences a significant breach of customer, supplier, vendor, franchisee, employee or Company data, the Company’s reputation could be damaged and result in lost sales, fines, lawsuits and diversion of management attention. The introduction of credit payment systems and the Company’s reloadable cash card makes us more susceptible to a risk of loss in connection with these issues, particularly with respect to an external security breach of customer information that the Company, or third parties under arrangement(s) with it, control.

Other Factors. The following factors could also cause the Company’s actual results to differ from its expectations: an inability to retain executive officers and other key personnel or attract additional qualified management personnel to meet business needs; an inability to adequately protect the Company’s intellectual property and trade secrets from infringement actions or unauthorized use by others (including in certain international markets that have uncertain or inconsistent laws and/or application with respect to intellectual property and contract rights); operational or financial shortcomings of franchised restaurants and franchisees; liabilities and losses associated with owning and leasing significant amounts of real estate; failures of or inadequacies in computer systems at restaurants, the distribution facilities, the Company’s manufacturing facilities, the Maidstone Bakeries facility, or at the Company’s office locations, including those that support, secure, track and/or record electronic payment transactions; the transition to an integrated financial system, which could present risks of maintaining and designing internal controls and SOX 404 compliance; litigation matters, including obesity litigation; health and safety risks or conditions of the Company’s restaurants associated with design, construction, site location and development, indoor or airborne contaminants and/or certain equipment utilized in operations; employee claims for employment or labour matters, including potentially class action suits, regarding wages, discrimination, unfair or unequal treatment, harassment, wrongful termination, overtime compensation and hour claims; claims from franchisees regarding profitability; falsified claims; implementation of new or changes in interpretation of U.S. GAAP policies or practices; and potential unfavorable variance between estimated and actual liabilities and volatility of actuarially-determined losses and loss estimates. The current global financial crisis presents additional uncertainties that could also negatively impact our liquidity, including if the counterparties to our revolving credit facilities or our interest rate and/or total return swaps fail to perform their obligations in accordance with the terms of our agreements. In addition, we have significant investments of cash in money market funds, which could experience sharp declines in returns or could otherwise be at risk depending upon the extent of the instability in the credit and investment markets.

Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date and time made. Except as required by federal or provincial securities laws, the Company undertakes no obligation to publicly release any revisions to forward-looking statements, or to update them to reflect events or circumstances occurring after the date forward-looking statements are made, or to reflect the occurrence of unanticipated events.