AI assistant
Dollarama Inc. — Interim / Quarterly Report 2023
Jun 8, 2022
46470_rns_2022-06-08_26d7e2ba-fd46-4994-8092-c37b7c229ba8.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Dollarama Inc.
Condensed Interim Consolidated Financial Statements
For the 13-week periods ended May 1, 2022 and May 2, 2021
(Unaudited, expressed in thousands of Canadian dollars, unless otherwise noted)
Dollarama Inc.
Interim Consolidated Statements of Financial Position as at (Unaudited, expressed in thousands of Canadian dollars)
| Note Assets Current assets Cash Accounts receivable Prepaid expenses Inventories Derivative financial instruments 9 Non-current assets Right-of-use assets 5 Property, plant and equipment Intangible assets Derivative financial instruments 9 Goodwill Equity-accounted investment Total assets Liabilities and shareholders’ deficit Current liabilities Accounts payable and accrued liabilities Short-term borrowings 6 Dividend payable Derivative financial instruments 9 Income taxes payable Current portion of long-term debt 6 Current portion of lease liabilities 5 Non-current liabilities Non-current portion of long-term debt 6 Non-current portion of lease liabilities 5 Deferred income taxes Total liabilities Shareholders’ deficit Share capital 7 Contributed surplus 7 Deficit Accumulated other comprehensive income (loss) Total shareholders’ deficit Total liabilities and shareholders’ deficit |
May 1, 2022 $ 71,574 32,658 13,208 646,713 22,607 786,760 1,523,226 766,175 163,210 - 727,782 227,126 4,194,279 292,814 137,387 16,206 6,668 35,242 266,387 224,196 978,900 1,536,191 1,547,252 149,065 4,211,408 494,268 32,935 (553,747) 9,415 (17,129) 4,194,279 |
January 30, 2022 $ |
|---|---|---|
71,058 26,260 13,135 590,927 15,987 |
||
717,367 1,480,255 761,876 164,066 290 727,782 211,926 |
||
4,063,562 |
||
283,125 89,386 14,891 3,435 62,516 257,674 200,864 |
||
911,891 1,539,240 1,526,564 151,901 |
||
| 4,129,596 | ||
479,446 32,924 (578,079) (325) |
||
| (66,034) | ||
4,063,562 |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
1
Dollarama Inc.
Interim Consolidated Statements of Changes in Shareholders’ Equity (Deficit) For the 13-week periods ended
(Unaudited, expressed in thousands of Canadian dollars, except share amounts)
| Note Balance – January 30, 2022 7 Net earnings Other comprehensive income Total comprehensive income Transfer of realized cash flow hedge gains to inventory Dividends declared Repurchase and cancellation of common shares 7 Share-based compensation 7 Issuance of common shares 7 Reclassification for the exercise of share options 7 Balance – May 1, 2022 Balance – January 31, 2021 7 Net earnings Other comprehensive loss Total comprehensive income (loss) Transfer of realized cash flow hedge losses to inventory Dividends declared Repurchase and cancellation of common shares Share-based compensation 7 Issuance of common shares 7 Reclassification for the exercise of share options 7 Balance – May 2, 2021 |
Number of common shares Share capital Contributed surplus Deficit Accumulated other comprehensive income (loss) Total $ $ $ $ $ |
|---|---|
| 292,813,569 479,446 32,924 (578,079) (325) (66,034) - - - 145,502 - 145,502 - - - - 12,001 12,001 |
|
| - - - 145,502 12,001 157,503 - - - - (2,261) (2,261) - - - (16,206) - (16,206) (1,444,803) (2,374) - (104,964) - (107,338) - - 3,202 - - 3,202 439,900 14,005 - - - 14,005 - 3,191 (3,191) - - - |
|
| 291,808,666 494,268 32,935(553,747) 9,415 (17,129) |
|
| 310,266,429 485,487 28,527 (149,983) (29,177) 334,854 - - - 113,574 - 113,574 - - - - (27,480) (27,480) |
|
| - - - 113,574 (27,480) 86,094 - - - - 9,009 9,009 - - - (15,501) - (15,501) (4,935,573) (7,841) - (275,521) - (283,362) - - 2,217 - - 2,217 268,300 7,179 - - - 7,179 - 1,557 (1,557) - - - |
|
| 305,599,156 486,382 29,187(327,431) (47,648) 140,490 |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
2
Dollarama Inc.
Interim Consolidated Statements of Net Earnings and Comprehensive Income For the 13-week periods ended
(Unaudited, expressed in thousands of Canadian dollars, except share and per share amounts)
| Note Sales Cost of sales 12 Gross profit General, administrative and store operating expenses Depreciation and amortization 12 Share of net earnings of equity-accounted investment Operating income Financing costs Earnings before income taxes Income taxes 8 Net earnings Other comprehensive income Items that may be reclassified subsequently to net earnings Reclassification of amortization of net gains on financial instruments not subject to basis adjustments Foreign currency translation adjustments Share of other comprehensive income (loss) of equity-accounted investment Income tax recovery relating to these items Items that will not be reclassified subsequently to net earnings Unrealized gains (losses) on derivative financial instruments subject to basis adjustments Income tax recovery (expense) relating to these items Total other comprehensive income (loss), net of income taxes Total comprehensive income Earnings per common share Basic net earnings per common share 10 Diluted net earnings per common share 10 Weighted average number of common shares outstanding (thousands) 10 Weighted average number of diluted common shares outstanding(thousands) 10 |
May 1, 2022 $ 1,072,884 620,992 451,892 160,625 79,972 (8,737) 220,032 24,355 195,677 50,175 145,502 (133) 1,604 3,604 35 9,349 (2,458) 12,001 157,503 $0.50 $0.49 292,721 294,477 |
May 2, 2021 $ |
|---|---|---|
| 954,246 550,806 |
||
| 403,440 158,672 71,402 (3,403) |
||
| 176,769 22,146 |
||
| 154,623 41,049 |
||
| 113,574 | ||
| (78) (7,310) (447) 24 (26,746) 7,077 |
||
| (27,480) | ||
| 86,094 | ||
| $0.37 $0.37 309,400 310,742 |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
3
Dollarama Inc.
Interim Consolidated Statements of Cash Flows For the 13-week periods ended
(Unaudited, expressed in thousands of Canadian dollars)
| Note Operating activities Net earnings Adjustments to reconcile net earnings to net cash generated from operating activities: Depreciation of property, plant and equipment, right-of-use assets and amortization of intangible assets 12 Amortization of debt issue costs Amortization of net gains on bond lock and bond forward contracts Share-based compensation 7 Financing costs on short-term borrowings and long-term debt and realized gains on financial instruments Deferred income taxes Gain on lease remeasurements Share of net earnings of equity-accounted investment Changes in non-cash working capital components 13 Net cash generated from operating activities Investing activities Additions to property, plant and equipment Additions to intangible assets Proceeds from disposal of property, plant and equipment Net cash used in investing activities Financing activities Net proceeds from short-term borrowings 6 Repayment of the Series 3 Floating Rate Notes 6 Payment of debt issue costs Principal elements of lease liabilities 5 Issuance of common shares 7 Dividends paid Repurchase and cancellation of common shares 7 Net cash used in financing activities Change in cash Cash – beginning of period Cash – end of period |
May 1, 2022 $ 145,502 79,972 556 (138) 3,202 8,606 (4,462) (628) (8,737) 223,873 (81,093) 142,780 (26,713) (4,630) 18 (31,325) 47,697 - - (50,413) 14,005 (14,890) (107,338) (110,939) 516 71,058 71,574 |
May 2, 2021 $ |
|---|---|---|
| 113,574 71,402 594 (78) 2,217 7,128 1,124 (852) (3,403) |
||
| 191,706 (57,723) |
||
| 133,983 | ||
| (26,071) (4,299) 173 |
||
| (30,197) | ||
| 139,553 (300,000) (178) (42,439) 7,179 (14,583) (283,362) |
||
| (493,830) | ||
| (390,044) 439,144 |
||
| 49,100 |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
4
Notes to Condensed Interim Consolidated Financial Statements May 1, 2022 (Unaudited, expressed in thousands of Canadian dollars, unless otherwise noted)
Dollarama Inc.
1 General information
Dollarama Inc. (the “Corporation”) was formed on October 20, 2004 under the Canada Business Corporations Act. The Corporation offers a broad assortment of general merchandise, consumable products and seasonal items at select, fixed price points up to $5.00 in-store and online in Canada. As at May 1, 2022, the Corporation maintains retail operations in every Canadian province and in the Yukon.
The Corporation’s head and registered office is located at 5805 Royalmount Avenue, Montreal, Quebec, H4P 0A1. The Corporation’s warehousing and distribution operations are also located in the Montreal area. The Corporation is listed on the Toronto Stock Exchange (“TSX”) under the symbol “DOL”.
As at May 1, 2022, the significant entities within the structure of the Corporation are as follows:
==> picture [292 x 119] intentionally omitted <==
----- Start of picture text -----
Dollarama Inc.
(Canada)
Dollarama L.P. Dollarama International Inc.
(Québec) (Canada)
----- End of picture text -----
Dollarama L.P. operates the chain of stores in Canada and performs related logistical and administrative support activities.
Dollarama International Inc. (“Dollarama International”) has retail operations in Latin America through its 50.1% equity investment in Dollarcity, a value retailer headquartered in Panama. Dollarcity offers a broad assortment of general merchandise, consumable products and seasonal items at select, fixed price points up to US$4.00 (or the equivalent in local currency) in stores located in El Salvador, Guatemala, Colombia and Peru. Dollarama International also sells merchandise and renders services to Dollarcity. For the 13-week periods ended May 1, 2022 and May 2, 2021, sales by Dollarama International to Dollarcity represented approximately 1% of the Corporation’s total consolidated sales.
5
Notes to Condensed Interim Consolidated Financial Statements May 1, 2022 (Unaudited, expressed in thousands of Canadian dollars, unless otherwise noted)
Dollarama Inc.
2 Basis of preparation
These unaudited condensed interim consolidated financial statements were approved by the board of directors of the Corporation (the “Board of Directors”) for issue on June 8, 2022.
The Corporation prepares its condensed interim consolidated financial statements in accordance with generally accepted accounting principles in Canada (“GAAP”) as set out in the CPA Canada Handbook – Accounting under Part I, which incorporates International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”).
These unaudited condensed interim consolidated financial statements have been prepared in accordance with IFRS applicable to the preparation of interim financial statements, including IAS 34, “Interim Financial Reporting”. In accordance with GAAP, these financial statements do not include all of the financial statement disclosures required for annual financial statements and should be read in conjunction with the Corporation’s audited annual consolidated financial statements for the year ended January 30, 2022 (“Fiscal 2022”), which have been prepared in accordance with IFRS as issued by the IASB. In management’s opinion, the unaudited condensed interim consolidated financial statements reflect all the adjustments that are necessary for a fair presentation of the results for the interim period presented.
Seasonality of operations
The Corporation’s sales generally increase ahead of major holidays, with December representing the highest proportion of sales, but otherwise experience limited seasonal fluctuations. However, the occurrence of certain events that are beyond the Corporation’s control, such as unusually adverse weather or an epidemic or pandemic outbreak (like the COVID-19 pandemic), and that cause disruption in its operations could materially adversely affect the business and financial results of the Corporation. Consequently, results for the 13-week period ended May 1, 2022 may not be representative of results for subsequent quarters or for the full fiscal year.
3 Summary of significant accounting policies
These unaudited condensed interim consolidated financial statements have been prepared using the accounting policies as outlined in Note 3 to the Fiscal 2022 audited consolidated financial statements.
6
Notes to Condensed Interim Consolidated Financial Statements May 1, 2022 (Unaudited, expressed in thousands of Canadian dollars, unless otherwise noted)
Dollarama Inc.
4 Critical accounting estimates and judgments
The preparation of financial statements requires management to make estimates and assumptions using judgment that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expenses during the reporting period. Estimates and other judgments are continually evaluated and are based on management’s experience and other factors, including expectations about future events that are believed to be reasonable under the circumstances. Actual results may differ from those estimates.
These unaudited condensed interim consolidated financial statements have been prepared using the critical accounting estimates and judgments as outlined in Note 5 to the Fiscal 2022 audited consolidated financial statements.
5 Leases
As at May 1, 2022, the Corporation owned one store, one distribution centre, one warehouse and leased 1,430 stores, its head office, five warehouses and some equipment.
a) Additions to right-of-use assets
Additions to the right-of-use assets during the 13-week period ended May 1, 2022 amounted to $96,780 (May 2, 2021 – $71,388).
b) Amounts recognized in the condensed interim consolidated statement of net earnings
| Depreciation of right-of-use assets Gain on lease remeasurements Interest on lease liabilities Variable lease expenses not included in the measurement of the lease liabilities Expenses relating to short-term leases |
May 1, 2022 $ 52,094 (632) 12,021 22,199 7,676 |
May 2, 2021 $ |
|---|---|---|
| 46,536 (943) 11,491 23,628 4,916 |
c) Amounts recognized in the condensed interim consolidated statement of cash flows
| Lease cash flows Fixed payments Variable payments Short-term leases Tenant incentives received Principal elements of lease liabilities Fixed payments Tenant incentives received Interest on lease liabilities |
May 1, 2022 $ 63,810 22,283 7,676 (1,376) 92,393 63,810 (1,376) (12,021) 50,413 |
May 2, 2021 $ |
|---|---|---|
| 58,360 22,652 4,916 (4,430) |
||
| 81,498 | ||
| 58,360 (4,430) (11,491) |
||
| 42,439 |
7
Dollarama Inc.
Notes to Condensed Interim Consolidated Financial Statements May 1, 2022 (Unaudited, expressed in thousands of Canadian dollars, unless otherwise noted)
6 Debt
| Debt | ||
|---|---|---|
| Long-term debt outstanding consists of the following as at: Senior unsecured notes bearing interest at: Fixed annual rate of 2.443% payable in equal semi-annual instalments, maturing July 9, 2029 (the “2.443% Fixed Rate Notes”) Fixed annual rate of 1.505% payable in equal semi-annual instalments, maturing September 20, 2027 (the “1.505% Fixed Rate Notes”) Fixed annual rate of 1.871% payable in equal semi-annual instalments, maturing July 8, 2026 (the “1.871% Fixed Rate Notes”) Fixed annual rate of 3.55% payable in equal semi-annual instalments, maturing November 6, 2023 (the “3.55% Fixed Rate Notes”) Fixed annual rate of 2.203% payable in equal semi-annual instalments, maturing November 10, 2022 (the “2.203% Fixed Rate Notes”, and collectively with the 2.443% Fixed Rate Notes, the 1.505% Fixed Rate Notes, the 1.871% Fixed Rate Notes and the 3.55% Fixed Rate Notes, the “Senior Unsecured Notes”) Less: Unamortized debt issue costs Accrued interest on the Senior Unsecured Notes Fair value hedge - basis adjustment on interest rate swap Current portion (includes unamortized debt issue costs, accrued interest on the Senior Unsecured Notes, and the Senior Unsecured Notes with a maturity date falling within the next 52-week period) |
May 1, 2022 $ 375,000 300,000 375,000 500,000 250,000 (7,453) 16,506 (6,475) 1,802,578 (266,387) 1,536,191 |
January 30, 2022 $ |
| 375,000 300,000 375,000 500,000 250,000 (8,009) 7,850 (2,927) |
||
| 1,796,914 (257,674) |
||
| 1,539,240 |
8
Notes to Condensed Interim Consolidated Financial Statements May 1, 2022 (Unaudited, expressed in thousands of Canadian dollars, unless otherwise noted)
Dollarama Inc.
6 Debt (cont’d)
May 1, 2022 and January 30, 2022. The fair values of the Senior Unsecured Notes were determined as a level 2 in the fair value hierarchy.
| Fixed Rate Notes 2.443% Fixed Rate Notes 1.505% Fixed Rate Notes 1.871% Fixed Rate Notes 3.55% Fixed Rate Notes 2.203% Fixed Rate Notes |
**May 1, ** | 2022 Fair value $ 328,725 261,240 343,275 499,800 249,800 1,682,840 |
January 30, 2022 | January 30, 2022 |
|---|---|---|---|---|
| Carrying value $ 376,138 299,203 375,773 506,998 252,480 1,810,592 |
Carrying value $ 373,809 300,277 373,948 502,387 251,052 1,801,473 |
Fair value $ |
||
361,913 280,650 363,675 512,950 251,600 |
||||
1,770,788 |
Credit Agreement
On July 6, 2021, the Corporation and the lenders entered into a fourth amending agreement to the Third Amended and Restated Credit Agreement (the “TARCA”) in order to, among other things, extend (i) the term of Facility A in the amount of $250,000 from September 27, 2024 to July 6, 2026, (ii) the term of Facility B, in the amount of $200,000, from September 29, 2023 to July 5, 2024, (iii) the term of Facility C, in the amount of $50,000, from September 29, 2023 to July 5, 2024, and (iv) the term of Facility D, in the amount of $300,000, from September 20, 2021 to July 6, 2022.
Under the TARCA, the Corporation may, under certain circumstances and subject to receipt of additional commitments from existing lenders or other eligible institutions, request increases to committed facilities up to an aggregate amount, together with all then-existing commitments, of $1,500,000.
The TARCA requires the Corporation to respect a minimum interest coverage ratio and a maximum leverage ratio, each tested quarterly on a consolidated basis. The Corporation has the option to borrow in Canadian or U.S. dollars.
The Credit Facility remains guaranteed by Dollarama L.P. and Dollarama GP Inc. (collectively, with the Corporation, the “Credit Parties”). The TARCA contains restrictive covenants that, subject to certain exceptions, limit the ability of the Credit Parties to, among other things, incur, assume, or permit to exist senior ranking indebtedness or liens, engage in mergers, acquisitions, asset sales or sale leaseback transactions, alter the nature of the business and engage in certain transactions with affiliates. The TARCA also limits the ability of the Corporation to make loans, declare dividends and make payments on, or redeem or repurchase equity interests if there exists a default or an event of default thereunder.
9
Notes to Condensed Interim Consolidated Financial Statements May 1, 2022 (Unaudited, expressed in thousands of Canadian dollars, unless otherwise noted)
Dollarama Inc.
6 Debt (cont’d)
As at May 1, 2022 and January 30, 2022, no amount was outstanding under the TARCA. As at May 1, 2022, the Corporation had $71,574 of cash on hand and $798,896 available under its Credit Facility (January 30, 2022 – $71,058 and $798,730, respectively), of which $137,387 were reserved to serve as a backstop for outstanding amounts under the US commercial paper program (January 30, 2022 – $89,386). As at May 1, 2022, there were letters of credit issued for the purchase of inventories which amounted to $1,104 (January 30, 2022 – $1,270) and the Corporation was in compliance with all of its financial covenants.
Short-term borrowings
Under the terms of the US commercial paper program, the Corporation may issue, from time to time, unsecured commercial paper notes with maturities not in excess of 397 days from the date of issue (the “USCP Notes”). The aggregate principal amount of USCP Notes outstanding at any one time under the US commercial paper program may not exceed US$500,000. The Corporation uses derivative financial instruments to convert the net proceeds from the issuance of USCP Notes into Canadian dollars, and uses those proceeds for general corporate purposes.
The USCP Notes are direct unsecured obligations of the Corporation and rank equally with all of its other unsecured and unsubordinated indebtedness. The USCP Notes are unconditionally guaranteed by Dollarama L.P. and Dollarama GP Inc., each a wholly-owned subsidiary of the Corporation.
As at May 1, 2022, the USCP Notes outstanding had carrying values that approximated their fair values, and their fair value was determined as a level 2 in the fair value hierarchy. As at May 1, 2022, the amount outstanding under the US commercial paper program was US$106,932 ($137,387) (January 30, 2022 – US$70,000 ($89,386)).
7 Shareholders’ deficit
a) Share capital
Normal course issuer bid
On July 5, 2021, the Corporation announced the renewal of its normal course issuer bid and the approval from the TSX to repurchase for cancellation up to 19,376,824 common shares, representing 7.5% of the ‑ public float as at the close of markets on June 30, 2021, during the 12 month period from July 7, 2021 to July 6, 2022 (the “2021-2022 NCIB”).
The total number of common shares repurchased for cancellation under the 2021-2022 NCIB during the 13-week period ended May 1, 2022 amounted to 1,444,803 common shares ( May 2, 2021 – 4,935,573 common shares repurchased under the normal course issuer bid then in effect), for a total cash consideration of $107,338 (May 2, 2021 – $283,362). For the 13-week period ended May 1, 2022, the Corporation’s share capital was reduced by $2,374 (May 2, 2021 – $7,841) and the remaining $104,964 (May 2, 2021 – $275,521) was accounted for as an increase in deficit.
10
Dollarama Inc.
Notes to Condensed Interim Consolidated Financial Statements May 1, 2022 (Unaudited, expressed in thousands of Canadian dollars, unless otherwise noted)
7 Shareholders’ deficit (cont’d)
b) Contributed surplus
Share-based compensation
Performance share units
During the 13-week period ended May 1, 2022, the Corporation recognized a share-based compensation expense for performance share units of $1,482 (May 2, 2021 – $165).
Outstanding performance share units for the 13-week period ended on the dates indicated below are as follows:
follows: |
||
|---|---|---|
| Outstanding – beginning of period Granted Vested(1) Outstanding – end of period |
May 1, 2022 103,953 74,564 - 178,517 |
May 2, 2021 |
| - 103,953 - |
||
| 103,953 |
(1) Vesting at the end of the three-year performance period varies from 0% to 200% depending on performance achieved against the criteria set on the date of grant.
Share options
During the 13-week period ended May 1, 2022, the Corporation recognized a share-based compensation expense for share options of $1,720 (May 2, 2021 – $2,052).
Outstanding and exercisable share options for the 13-week periods ended on the dates indicated below are as follows:
| Outstanding – beginning of period Granted Exercised Outstanding – end of period Exercisable – end of period |
May 1, 2022 Number of share options Weighted average exercise price($) 3,819,100 37,28 252,435 73,79 (439,900) 31,84 3,631,635 40,48 2,136,400 31,90 |
May 2, 2021 | May 2, 2021 |
|---|---|---|---|
| Number of share options 3,819,100 252,435 (439,900) 3,631,635 2,136,400 |
Number of share options 4,229,500 396,000 (268,300) 4,357,200 2,459,600 |
Weighted average exercise price($) |
|
33.81 56.50 26.76 |
|||
36.31 |
|||
27.73 |
11
Notes to Condensed Interim Consolidated Financial Statements May 1, 2022 (Unaudited, expressed in thousands of Canadian dollars, unless otherwise noted)
Dollarama Inc.
7 Shareholders’ deficit (cont’d)
Information relating to share options outstanding and exercisable as at May 1, 2022 is as follows:
| Range of exerciseprices $12.02 - $13.67 $13.68 - $18.72 $18.73 - $23.68 $23.69 - $30.20 $30.21 - $37.36 $37.37 - $56.50 $56.51 - $73.79 |
Share | options outstanding Number of share options Weighted average exercise price ($) 59,600 544,600 193,000 291,000 342,000 1,949,000 252,435 12.02 14.80 23.68 30.20 37.36 47.95 73.79 3,631,635 40.48 |
Share | options exercisable | options exercisable |
|---|---|---|---|---|---|
Weighted average remaining life (in months) 11 23 35 47 59 91 119 72 |
Number of share options 59,600 544,600 193,000 291,000 342,000 1,949,000 252,435 3,631,635 |
Weighted average remaining life (in months) 11 23 35 47 59 83 - 53 |
Number of share options 59,600 544,600 193,000 291,000 342,000 706,200 - 2,136,400 |
Weighted average exercise price ($) |
|
| 12.02 14.80 23.68 30.20 37.36 47.08 - |
|||||
| 31.90 |
The weighted average fair value of the share options granted during the 13-week periods ended on the dates indicated below was estimated at the grant date based on the Black-Scholes option pricing model using the following assumptions:
| following assumptions: | ||
|---|---|---|
| Exercise price per share Dividend yield Risk-free interest rate Expected life Expected volatility Weighted average fair value of share options estimated at the grant date |
May 1, 2022 $73.79 0.3% 2.4% 6.1 years 25.7% $21.72 |
May 2, 2021 |
| $56.50 0.4% 1.1% 6.1 years 26.8% $15.30 |
The expected life is estimated using the average of the vesting period and the contractual life of the share options. Expected volatility is estimated based on weekly observations of the Corporation’s publicly traded share price.
8 Income taxes
The income tax expense is recognized based on management’s best estimate of the weighted average annual income tax rate expected for the full fiscal year. The statutory income tax rate for the 13-week period ended May 1, 2022 was 26.5% (May 2, 2021 – 26.5%). The Corporation’s effective income tax rate for the 13-week period ended May 1, 2022 was 25.6% (May 2, 2021 – 26.5%).
12
Dollarama Inc.
Notes to Condensed Interim Consolidated Financial Statements May 1, 2022 (Unaudited, expressed in thousands of Canadian dollars, unless otherwise noted)
9 Financial instruments
The Corporation uses derivative financial instruments in the management of its foreign currency and interest rate exposure. The Corporation documents the relationship between hedging instruments and hedged items, as well as its risk management objectives and strategies for undertaking hedge transactions.
Interest Rate Exposure
The Corporation also uses bond forward contracts in advance of the refinancing of the 2.203% Fixed Rate Notes due November 10, 2022 through the issuance of new long-term notes before the maturity date. These derivatives are designated as hedging instruments and are recorded on the consolidated statement of financial position at fair value. The gain or loss related to the effective portion of the change in fair value of the derivatives is recorded to other comprehensive income and will be reclassified to net earnings over the same period as the hedged interest payments are recorded in earnings. The hedged risk is defined as the variability in cash flows associated with coupons paid on the debt to be issued attributable to movements in the CAD benchmark rate. The CAD benchmark rate consists of the interpolated yield of Government of Canada bond curve with a term corresponding to the expected debt. Cash flows related to the expected bond’s credit spread over the CAD benchmark are not designated as part of the hedging relationship.
A summary of the aggregate contractual nominal value, weighted average contract rate or interest rate, as applicable, statement of financial position location and estimated fair values of derivative financial instruments as at May 1, 2022 and January 30, 2022 is as follows:
13
Dollarama Inc.
Notes to Condensed Interim Consolidated Financial Statements May 1, 2022
(Unaudited, expressed in thousands of Canadian dollars, unless otherwise noted)
| As at May 1, 2022 Hedging instruments for the forecasted U.S. dollar merchandise purchases USD Foreign exchange forward contracts USD Foreign exchange forward contracts USD Zero cost collar contracts Hedging instruments for the US commercial paper program USD Foreign exchange forward contracts Hedging instruments for the fixed to floating interest rate notes Interest rate swap contracts Hedging instruments for the forecasted fixed rate note issuances CAD Bond forward sale contracts Total As at January 30, 2022 Hedging instruments for the forecasted U.S. dollar merchandise purchases USD Foreign exchange forward contracts USD Foreign exchange forward contracts USD Foreign exchange forward contracts USD Zero cost collar contracts USD Zero cost collar contracts Hedging instruments for the US commercial paper program USD Foreign exchange forward contracts Hedging instruments for the fixed to floating interest rate notes Interest rate swap contracts Total (1)Put strike |
Contractual nominal value |
Weighted average contract rate/Interest rate |
Statement of financialposition |
Fair value - Asset (Liability) Significant other observable inputs (Level 2) $ 17,473 (193) 404 17,684 1,343 1,343 (6,475) (6,475) 3,387 3,387 15,939 14,544 290 (506) 450 (2) 14,776 993 |
Nature of hedging relationship |
|---|---|---|---|---|---|
| USD/CAD $ |
USD/CAD/ Interest rate |
Location | Recurring | ||
| 595,000 50,000 30,000 |
1.26 1.29 1.23(1)– 1.30(2) 1.27 CDOR(3)+ 2.73% 2.49% 1.25 1.25 1.29 1.22(1)– 1.29(2) 1.25(1)– 1.32(2) 1.26 CDOR(3)+ 2.73% |
Current assets Current liabilities Current assets Current assets Current liabilities Current assets Current assets Non-current assets Current liabilities Current assets Current liabilities Current assets Current liabilities |
Cash flow hedge Cash flow hedge Cash flow hedge Cash flow hedge Fair value hedge Cash flow hedge Cash flow hedge Cash flow hedge Cash flow hedge Cash flow hedge Cash flow hedge Cash flow hedge Fair value hedge |
||
| 675,000 | |||||
| 107,000 | |||||
| 107,000 | |||||
| 200,000 | |||||
| 200,000 | |||||
| 250,000 | |||||
| 250,000 | |||||
| 1,232,000 | |||||
| 525,000 10,000 50,000 40,000 5,000 |
|||||
| 630,000 | |||||
| 70,000 | |||||
| 70,000 | 993 (2,927) (2,927) |
||||
| 200,000 | |||||
| 200,000 | |||||
| 900,000 | 12,842 | ||||
(2) Call strike
(3) 3-month CDOR
14
Notes to Condensed Interim Consolidated Financial Statements May 1, 2022 (Unaudited, expressed in thousands of Canadian dollars, unless otherwise noted)
Dollarama Inc.
9 Financial instruments (cont’d)
For the 13-week period ended May 1, 2022, accumulated fair value losses of $2,064 (May 2, 2021 –$9,345) on USD foreign exchange forward contracts and USD zero cost collar contracts recorded in the carrying value of inventory were reclassified from inventory to the cost of sales in the condensed interim consolidated statement of net earnings and comprehensive income.
10 Earnings per common share
Diluted net earnings per common share for the 13-week periods ended on the dates indicated below were calculated by adjusting the weighted average number of common shares outstanding to assume conversion of all dilutive potential common shares as follows:
| Net earnings attributable to shareholders of the Corporation and used to determine basic and diluted net earnings per common share Weighted average number of common shares outstanding during the period (thousands) Assumed share options exercised (thousands) Weighted average number of common shares for diluted net earnings per common share_(thousands)_ Diluted net earnings per common share |
May 1, 2022 $145,502 292,721 1,756 294,477 $0.49 |
May 2, 2021 |
|---|---|---|
| $113,574 | ||
| 309,400 1,342 |
||
| 310,742 | ||
| $0.37 |
As at May 1, 2022, 252,435 options have an anti-dilutive effect since the average market price of the underlying shares was lower than the sum of the exercise price and the unearned shared-based compensation of those share options under the treasury stock method (May 2, 2021 – 1,726,000).
11 Related party transactions
a) Rossy family
As at May 1, 2022, the outstanding balance of lease liabilities owed to entities controlled by the Rossy family totalled $31,089 (January 30, 2022 – $34,730).
Rental expenses charged by entities controlled by the Rossy family but not included in lease liabilities totalled $2,081 for the 13-week period ended May 1, 2022 (May 2, 2021 – $1,762).
These transactions were measured at cost, which equals fair value, being the amount of consideration established at market terms.
15
Notes to Condensed Interim Consolidated Financial Statements May 1, 2022 (Unaudited, expressed in thousands of Canadian dollars, unless otherwise noted)
Dollarama Inc.
11 Related party transactions (cont’d)
b) Dollarcity
In 2013, Dollarama International, the Corporation’s wholly-owned subsidiary, entered into a licensing and services agreement with Dollarcity (the “LSA”), which expired on February 4, 2022. Upon expiry of the LSA, Dollarama International entered into a new sourcing agreement and a new services agreement with Dollarcity, each having an initial term of five years, subject to automatic renewal for successive one-year periods, unless terminated by either party at least 60 days before the close of the then-current term.
As at May 1, 2022, the account receivable from Dollarcity for the goods sold and services provided under the new commercial agreements totalled $26,217 (January 30, 2022 – $15,965 under the LSA), which amount is partly guaranteed by a letter of credit up to US$10,000 ($12,848) (January 30, 2022 – US$10,000 ($12,770)). For the 13-week period ended May 1, 2022, the goods sold to Dollarcity that are shipped directly from the Corporation’s warehouses amounted to $9,151 (May 2, 2021 – $8,193).
Under the Stockholders Agreement dated August 14, 2019, Dollarcity’s founding stockholders have a put right pursuant to which they can require, in certain circumstances, that Dollarama International purchase shares of Dollarcity held by them at fair market value. This right is exercisable in the ordinary course commencing on October 1, 2022, and is subject to certain transaction size thresholds, required ownership thresholds and freeze periods, among other conditions and restrictions. This right may also be exercised upon the occurrence of certain extraordinary events, including a change in control of the Corporation and a sale of Dollarcity.
12 Expenses by nature included in the condensed interim consolidated statement of net earnings and comprehensive income
and comprehensive income |
||
|---|---|---|
| May 1, | May 2, | |
| 2022 | 2021 | |
| $ | $ | |
| Cost of sales | ||
| Cost of goods sold, labour, transport and other costs | 582,751 | 513,047 |
| Occupancy costs | 38,241 | 37,759 |
| Total cost of sales | 620,992 | 550,806 |
| Depreciation and amortization | ||
| Depreciation of property, plant and equipment and right-of-use assets(1) | 74,486 | 66,481 |
| Amortization of intangible assets | 5,486 | 4,921 |
| Total depreciation and amortization | 79,972 | 71,402 |
| (1)Includes depreciation expenses relating to the warehouses and distribution center totalling $3,062 (May 2, 2021 – $2,799) | ||
| Employee benefits | 121,529 | 124,894 |
16
Notes to Condensed Interim Consolidated Financial Statements May 1, 2022 (Unaudited, expressed in thousands of Canadian dollars, unless otherwise noted)
Dollarama Inc.
13 Details of statement of cash flows
The changes in non-cash working capital components for the 13-week periods ended on the dates indicated below are as follows:
are as follows: |
||
|---|---|---|
| Accounts receivable Prepaid expenses Prepaid income taxes Inventories Accounts payable and accrued liabilities Income taxes payable Cash paid for income taxes Cash paid for interest Cash received for interest |
May 1, 2022 $ (6,159) (73) - (55,786) 8,196 (27,271) (81,093) 81,911 15,425 1,007 |
May 2, 2021 $ |
| (1,150) (1,605) (16,790) 1,279 (26,482) (12,975) |
||
| (57,723) | ||
| 69,469 15,121 1,289 |
Cash paid and received for income taxes and interest are cash flows used in operating activities.
14 Event after the reporting period
Quarterly cash dividend
On June 8, 2022, the Corporation announced that its Board of Directors had approved a quarterly cash dividend for holders of common shares of $0.0553 per common share. This dividend is payable on August 5, 2022 to shareholders of record at the close of business on July 8, 2022. The dividend is designated as an “eligible dividend” for Canadian tax purposes.
17