Académique Documents
Professionnel Documents
Culture Documents
October 3,
2015
September 27,
2014
(Unaudited)
(Unaudited)
37,146
55,591
8,053
16,651
1,669
119,110
40,451
45,712
10,144
12,188
998
Q3
2015
D&A
Capex
q3
NWC
109,493
60,090
1,211
2,893
183,304
782
12,327
1,111
61,031
365
3,976
174,865
28,369
13,145
25,869
4,173
856
72,412
1,004
13,716
1,367
2015
44,303
Change
Property and equipment, net of a
Other intangible assets, net
Other assets, net
Total Assets
$
12262
-11645
(7,222)
Q3
fy
2014
13385
-5604
fy
2012
fy
2013
2014
q3
2014
37,081
2013
Total current assets 121,083
2014
145,778
(Increase)
90,730
99,087
FY
2013
30,353
2014
46,691
Q3
September 27,
2014
Revenues:
Net retail sales
Franchise fees
Commercial revenue
Total revenues
85,561
558
542
86,661
48,146
278
38,237
44.1%
Operating Costs:
Selling, general and administrative
EBIT
36,217
2,020
(38)
EBT
Income tax expense
2,058
238
11.6%
Tax rate
Net income
Net Margin
1,820
2.1%
16,971,416
17,132,206
1,782
Q3
October 3,
2015
$
84,303
525
795
85,623
-1.2%
46,117
551
38,955
45.5%
Revenues:
Net retail sales
Franchise fees
Commercial revenue
Total revenues
Costs and expenses:
Cost of merchandise sold
Gross Profit
Gross Margin
Operating Costs:
Selling, general and administrative
37,643
1,312
Goodwill impairment
EBIT
EBIT Margin
(56)
Interest expense (income), net
1,368
301
22.0%
$
1,067
1.2%
16,670,358
16,890,722
EBT
Income tax expense (benefit)
Tax rate
Net income (loss)
Net Margin
Shares used in computing common per share amounts:
Basic
Diluted
1,011
EBIAT
FY
FY
2013
FY
2014
373,173 $
3,564
2,332
379,069
387,725
2,531
2,098
392,354
230,181
150,760
40.3%
220,738
158,331
42.4%
211,832
180,522
46.0%
165,516
43.45%
33,670
131,846
34.6%
160,708
42.40%
160,708
42.4%
164,445
41.91%
164,445
41.9%
2012
$
374,553
3,598
2,790
380,941
3
0
(259)
53
(48,429)
866
-1.8%
(2,118)
(6)
0.3%
16,024
1,662
10.4%
(49,295) $
-12.9%
(2,112) $
-0.6%
14,362
3.7%
16,331,672
16,331,672
16,465,138
16,465,138
16,908,001
17,133,811
130,980
160,714
162,783
Europe
Traditional
Non-Traditional
North America
Traditional
Non-Traditional
Europe Stores
NA Stores
Total Stores
Sales
% Growth
Franchise fees
% Growth
% of Revenue
Commercial revenue
% Growth
% of Revenue
Total
Avg. Rev Per Store
2012
2013
56
2
58
2
58
2
287
11
283
8
58
298
356
60
291
351
(1.4%)
$374,553
3598
2790
$380,941
$1,070
$373,173
(0.4%)
3564
(0.9%)
1.0%
2332
(16.4%)
0.6%
$379,069
$1,080
2016
2017
2018
58
2
60
3
62
4
64
5
253
10
253
10
254
10
255
11
256
11
60
263
323
(8.0%)
60
263
323
(8.0%)
63
264
327
(8.0%)
66
266
332
(8.0%)
69
267
336
(8.0%)
$387,725
$386,467
3.9%
(0.3%)
2531
$2,784
(29.0%)
10.0%
0.7%
0.7%
2098 2097.9880223
(10.0%)
(0.0%)
0.5%
0.5%
$392,354
$391,349
$1,215
$1,212
2019
2020
66
6
68
7
257
12
258
12
72
269
341
(8.0%)
75
270
345
(8.0%)
$413,158 $418,004
1.5%
1.2%
###
###
1.5%
1.2%
0.7%
0.7%
###
###
1.5%
1.2%
0.5%
0.5%
$418,377 $423,285
Perpetuity
2
2016
$
396,195
2854.080777
2150.800031
$ 401,200
2017
$
402,253
2897.721156
2183.686881
$ 407,335
2012
2013
$ 374,553 $ 373,173 $
3598
3564
2790
2332
$380,941 $379,069 $
COGS
% of Revenue
$ (227,610) $(218,236) $
(59.7%)
(57.6%)
(211,832) $
(54.0%)
(219,155) $
(56.0%)
(224,672) $
(56.0%)
(228,108)
(56.0%)
Gross Profit
Gross Margin %
$ 153,331 $ 160,833 $
40.3%
42.4%
180,522 $
46.0%
172,194 $
44.0%
176,528 $
44.0%
179,227
44.0%
SG&A
% of Revenue
$ (165,516) $(160,708) $
43.45%
42.40%
(164,445) $
41.91%
(160,453) $
41.0%
(164,492) $
41.0%
(167,007)
41.0%
EBITDA
34,205
31,308
32,096
EBIT
EBIT Margin %
$ (12,185) $
-3.2%
9,237 $
19,341
125 $
0.0%
2014
2015
387,725 $
386,467
2531
2784
2098 2097.988022
392,354 $ 391,349
32,587
16,077 $
4.1%
11,740 $
3.0%
12,036 $
3.0%
12,220
3.0%
16,077
11,740
12,036
12,220
Interest Expense
EBT
$ (12,185) $
Tax Rate
Taxes
EBIAT
125
0.3%
(0.35) $
124.22
10.4%
(1,667.50) $
14,409.50
5.3%
(625.49) $
$ 11,114.98
5.3%
(641.23) $
$ 11,394.78
5.3%
(651.04)
$ 11,569.01
D&A
% of Revenue
CapEx
Change in NWC
FCF Build
EBIAT
D&A
CapEx
Change in NWC
FCF Build
PV
21422
5.62%
19216
5.07%
18128 $ 19,567.45
4.62%
5%
$ 20,060.01
5%
$ 20,366.74
5%
-16633
4.37%
-19055
5.03%
-10790 $ 15,653.96
2.75%
4%
$ 16,048.01
4%
$ 16,293.39
4%
11569.00883
$ 20,366.74
$ (16,293.39)
$ (8,146.70)
$7,496
$6,868
0.5
1.5
0.971285862 0.916307417
2018
$
407,100
2932.633459
2209.996362
$ 412,243
2019
$
413,158
2976.273838
2242.883212
$ 418,377
5
2020
Terminal
$
418,004
3011.186141
2269.192693
$ 423,285
$10.87
16,385,392
178,109,211
-38700000
139,409,211
4.5
(230,856) $
(56.0%)
(234,291) $
(56.0%)
(237,039)
(56.0%)
181,387 $
44.0%
184,086 $
44.0%
186,245
44.0%
(169,019) $
41.0%
(171,535) $
41.0%
(173,547)
41.0%
32,979
33,470
12,367 $
3.0%
12,551 $
3.0%
12,699
3.0%
12,367
12,551
12,699
5.3%
(658.88) $
$ 11,708.39
5.3%
(668.69) $
$ 11,882.63
33,863
5.3%
(676.53)
$ 12,022.01
WACC
$ 34,709
6%
2.50%
$ 20,612.13
5%
$ 20,918.85
5%
$ 21,164.24
5%
$ 16,489.70
4%
$ 16,735.08
4%
$ 16,931.39
4%
11882.62654
$ 20,918.85
$ (16,735.08)
$ (8,367.54)
$7,699
Multiple
12022.01219
$ 21,164.24
$ (16,931.39)
$ (8,465.69)
$7,789
TEV - Multiple
154555.23
$187,423,051.80
(38,700,000)
$148,723,051.80
$9.08
$6,558
$6,278
$5,993
2.5
3.5
4.5
0.86444096 0.815510339 0.769349377