|
| | | | | | | | | |
| | | | | | | | EXHIBIT 99.1 |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| TIMWEN PARTNERSHIP | | | |
| | | | | | | | | |
| Financial Statements | | | | | |
| January 3, 2016 | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
|
| | | | |
INDEPENDENT AUDITORS’ REPORT
To Partners of TimWen Partnership
We have audited the accompanying financial statements of TimWen Partnership, which comprise the balance sheet as of January 3, 2016, and the related statements of income and comprehensive income, partners’ equity, and cash flows for the year then ended, and the related notes to the financial statements.
Management’s Responsibility for the financial Statements
Management is responsible for the preparation and fair presentation of these financial statements in accordance with U.S. generally accepted accounting principles; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.
Auditors’ Responsibility
Our responsibility is to express an opinion on financial statements based on our audit. We conducted our audit in accordance with standard generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, The auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the financial statements present fairly, in all material respects, the financial position of TimWen Partnership as of January 3, 2016, and the results of its operations and its cash flows for the year then ended in accordance with U.S. generally accepted accounting principles.
Comparative Information
The accompanying financial statements of TimWen Partnership as of and for the years ended December 28, 2014 and December 29, 2013 were audited by other auditors whose report thereon dated February 25, 2015 expressed an unmodified opinion on those financial statements.
/s/KPMG LLP Chartered Professional Accountants, Licensed Public Accountants February 26, 2016 Toronto, Canada |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| TIMWEN Partnership | | | |
| Balance Sheet (In Thousands of Canadian Dollars) | | | |
| | | | | |
| | | January 3, 2016 | | December 28, 2014 |
| | | | | |
| Assets | | | |
| | | | | |
| Revenue-producing properties | $ | 62,523 | | | $ | 66,269 | |
| | | | | |
| Cash | 3,957 | | | 4,175 | |
| | | | | |
| Accounts receivable | 4,656 | | | 3,099 | |
| | | | | |
| Investment in Grimsby Food Court Ltd. | 1,711 | | | 1,784 | |
| | | | | |
| Prepaid expenses | 617 | | | 665 | |
| | | | | |
| | | | | |
| | | $ | 73,464 | | | $ | 75,992 | |
| | | | | |
| | | | | |
| Liabilities | | | |
| | | | | |
| Accounts payable and accrued liabilities | $ | 3,284 | | | $ | 2,321 | |
| | | | | |
| Deferred lease inducements | 2,235 | | | 2,496 | |
| | | | | |
| Straight-line rent | 4,265 | | | 4,669 | |
| | | | | |
| | | | | |
| | | 9,784 | | | 9,486 | |
| | | | | |
| Commitments and contingencies | | | |
| | | | | |
| Partners’ equity | 63,680 | | | 66,506 | |
| | | | | |
| | | $ | 73,464 | | | $ | 75,992 | |
|
See accompanying notes to the financial statements. | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
TIMWEN Partnership | | | | | |
Statements of Income and Comprehensive Income | | | | | |
(In Thousands of Canadian Dollars) | | | | | | |
| |
Year ended |
| | January 3, 2016 | | December 28, 2014 | | December 29, 2013 |
| | | | | | |
| | | | | | |
Revenues | | | | | |
Rental income | $ | 42,384 | | | $ | 40,386 | | | $ | 39,894 | |
| | | | | | |
Expenses | | | | | |
Rental expense - net of lease inducements | 7,554 | | | 7,269 | | | 7,202 | |
Operating expenses | 684 | | | 568 | | | 502 | |
Depreciation and amortization | 4,700 | | | 4,490 | | | 3,956 | |
| 12,938 | | | 12,327 | | | 11,660 | |
Operating income for the year | 29,446 | | | 28,059 | | | 28,234 | |
| | | | | | |
Other income | | | | | |
Interest income | 69 | | | 78 | | | 70 | |
Equity in income of Grimsby Food Court Ltd. | 102 | | | 101 | | | 117 | |
Other income | 57 | | | 0 | | | 1 | |
| | 228 | | | 179 | | | 188 | |
Net income and comprehensive income | $ | 29,674 | | | $ | 28,238 | | | $ | 28,422 | |
See accompanying notes to the financial statements.
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
TIMWEN Partnership | | | | | | | | |
Statement of Partners’ Equity (In Thousands of Canadian Dollars) | | | | | | | | |
| |
| Year ended |
| January 3, 2016 | | December 28, 2014 | | December 29, 2013 |
| | | | | | | | | |
| Wendy’s | | The TDL | | | | | | |
| Restaurants of | | Group | | | | | | |
| Canada Inc. | | Corp. | | Total | | Total | | Total |
| | | | | | | | | |
| | | | | | | | | |
Partners’ equity - Beginning of year |
| $33,253 |
| | $ | 33,253 | | | $ | 66,506 | | | $ | 69,268 | | | $ | 70,346 | |
| | | | | | | | | |
Distributions to partners | (16,250) |
| | (16,250) | | | (32,500) | | | (31,000) | | | (29,500) | |
Net income for the year | 14,837 |
| | 14,837 | | | 29,674 | | | 28,238 | | | 28,422 | |
| | | | | | | | | |
Partners’ equity - End of year |
| $31,840 |
| | $ | 31,840 | | | $ | 63,680 | | | $ | 66,506 | | | $ | 69,268 | |
See accompanying notes to the financial statements.
|
| | | | | | | | | | | | | | | | | | | |
TIMWEN Partnership | | | | | |
Statement of Cash Flows (In Thousands of Canadian Dollars) | | | | | |
| | | | | | |
| | Year ended |
| | January 3, 2016 | | December 28, 2014 | | December 29, 2013 |
| | | | | | |
Cash provided by (used in) | | | | | |
| | | | | | |
Operating activities | | | | | |
Net income for the year | $ | 29,674 | | | $ | 28,238 | | | $ | 28,422 | |
Add: Items not affecting cash | | | | | |
| Depreciation and amortization | 4,700 | | | 4,490 | | | 3,956 | |
| Straight-line rent | (367) | | | (282) | | | (438) | |
| Amortization of deferred lease inducements | (261) | | | (293) | | | (293) | |
| Equity in earnings of investment in Grimsby Food Court Ltd. | (102) |
| | (101) | | | (117) | |
Distributions received from Grimsby Food Court Ltd. | 175 | | | 135 | | | 190 | |
| | | | | | |
Change in operating assets and liabilities | | | | | |
| Accounts receivable | (1,557 | ) | | 33 | | | 132 | |
| Prepaid expenses | 48 | | | (54) | | | 7 | |
| Accounts payable and accrued liabilities | (108) | | | (86) | | | (2,154 | ) |
| | | | | | |
Net cash provided by operating activities | 32,202 | | | 32,080 | | | 29,705 | |
| | | | | | |
Investing activities | | | | | |
Additions to revenue-producing properties | 80 | | | (482) | | | (155) | |
| | | | | | |
| | | | | | |
Financing activities | | | | | |
Distributions to partners | (32,500) | | | (31,000) | | | (29,500) | |
| | | | | | |
Change in cash | (218 | ) | | 598 | | | 50 | |
| | | | | | |
Cash - Beginning of year | 4,175 | | | 3,577 | | | 3,527 | |
| | | | | | |
Cash - End of year | $ | 3,957 | | | $ | 4,175 | | | $ | 3,577 | |
See accompanying notes to the financial statements.
TIMWEN Partnership
Notes to Financial Statements
(In Thousands of Canadian Dollars)
The TIMWEN Partnership is between Barhav Developments Limited (a wholly owned subsidiary of TDL Group Corp. Ltd. (TDL)) and Wendy’s Restaurants of Canada Inc. (WROC), and was formed in 1995. The partnership leases restaurant facilities to WROC and TDL. On March 2, 2015, certain entities including Barhav Developments Limited were amalgamated in the jurisdiction of British Columbia to form a company under the name The TDL Group Corp.
Fiscal year
The partnership’s fiscal year ends on the Sunday nearest to December 31. The 2015 fiscal year consisted of 53 weeks and the 2014 and 2013 fiscal years consisted of 52 weeks.
2. Summary of significant accounting policies partnership accounts
Partnership accounts
The accompanying financial statements include only the assets and liabilities of the business carried on under the name TIMWEN Partnership and do not include other assets, liabilities, revenues and expenses of the partners. No provision for income taxes has been made in these financial statements since income of the partnership is taxable in the hands of the partners.
Basis of presentation
The partnership prepares its financial statements in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP).
The functional currency of the partnership is the local currency in which it operates, which is the Canadian dollar, as the majority of the partnership’s operations and cash flows are based in Canada and the partnership’s operations are primarily managed in Canadian dollars. The partnership’s reporting currency is the Canadian dollar.
Revenue-producing properties
Revenue-producing properties are stated at acquisition cost, less accumulated depreciation and amortization. Acquisition cost comprises land acquisition and building construction costs. Depreciation and amortization are provided for on the straight-line basis over the estimated useful lives of the assets at the following rates:
Buildings Up to 40 years
Leasehold improvements and deferred design costs and other The lesser of the useful life of the asset or the lease term
Construction-in-progress Stated at cost and is not amortized
Land Stated at cost and is not amortized
Long-lived assets
Long-lived assets are analyzed for impairment at the individual restaurant level, which represents the lowest level of independent cash flow for the business. They are tested for impairment whenever an event or circumstance occurs that indicates impairment may exist, including a current expectation that, more likely than not, a long-lived asset will be sold or otherwise disposed of prior to the end of its estimated useful life. There were no such events in the current or prior year.
TIMWEN Partnership
Notes to Financial Statements
(In Thousands of Canadian Dollars)
Leases
When determining the lease terms, the partnership includes the renewal period for which failure to renew the lease imposes an economic penalty in such an amount that a renewal appears, at the inception of the lease, to be reasonably assured. The primary penalty to which the partnership is subject is the economic detriment associated with the existence of leasehold improvements that might be impaired if the partnership chooses not to exercise the available renewal options.
Minimum lease payments, including scheduled rent increases, are recognized as rent expense on a straight-line basis (straight-line rent) over the applicable lease terms and any period during which the partnership has the use of the property but is not charged rent by a landlord. Lease terms are generally for 20 years and, in most cases, provide for rent escalations and renewal options.
Investment in Grimsby Food Court Ltd.
The investment in the Grimsby Food Court Ltd. is accounted for as an equity investment. The investment is analyzed for other than temporary impairment where evidence exists that there is an inability to recover the carrying amount of the investment or inability to sustain an earnings capacity that would justify the carrying amounts of the investment. No such indicator was noted in the current or prior year.
Deferred lease inducements
Lease inducements are leasehold improvements paid by landlords and are recorded as a liability and amortized as a reduction in rent expense. They are deferred and amortized on a straight-line basis over the lease term which is typically a minimum of 20 years.
Revenue recognition
Rental revenue is recognized on a percentage of sales volume and is recognized as earned.
Use of estimates
The preparation of the financial statements in accordance with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and revenues and expenses during the period reported. Actual results could differ from those estimates.
| |
3. | Revenue-producing properties |
|
| | | | | | | | | | | | | | | |
| January 3, 2016 | | December 28, 2014 |
| | | Accumulated | | | | |
| | depreciation and | | | |
| Cost | | amortization | | Net | | Net |
Land | $ | 21,231 |
| | $ | — |
| | $ | 21,231 |
| | $ | 21,231 |
|
Buildings | 36,137 |
| | 18,737 |
| | 17,400 |
| | 18,411 |
|
Leasehold improvements | 62,379 |
| | 39,178 |
| | 23,201 |
| | 25,816 |
|
Deferred design costs and other | 2,159 |
| | 1,468 |
| | 691 |
| | 811 |
|
| $ | 121,906 |
| | $ | 59,383 |
| | $ | 62,523 |
| | $ | 66,269 |
|
TIMWEN Partnership
Notes to Financial Statements
(In Thousands of Canadian Dollars)
| |
4. | Related party transactions and balances |
During the fiscal years and as of the end of the fiscal years presented, the partnership had the following transactions with related parties.
|
| | | | | | | | | | | | | | |
| | | | January 3, 2016 | | December 28, 2014 | | December 29, 2013 |
Rental income | | | | | | | | |
TDL | | | | $ | 26,743 |
| | $ | 25,358 |
| | $ | 25,054 |
|
WROC | | | | 15,641 |
| | 15,028 |
| | 14,840 |
|
| | | | $ | 42,384 |
| | $ | 40,386 |
| | $ | 39,894 |
|
| | | | | | |
Management fee | | | | | | | | |
WROC - included in operating expenses | | $ | 275 |
| | $ | 275 |
| | $ | 275 |
|
| | | | | | | |
Related party rental expense | | | | | | | |
TDL | | | | $ | 259 |
| | $ | 240 |
| | $ | 232 |
|
| | | | | | | | |
Management fee | | | | | | | | |
TDL - included in revenue-producing properties | $ | 206 |
| | $ | 91 |
| | |
| | | | | | | | |
Amounts included in accounts receivable | | | | | | | |
TDL | | | | $ | 2,813 |
| | $ | 1,962 |
| | |
WROC | | | | 1,843 |
| | 1,137 |
| | |
| | | | $ | 4,656 |
| | $ | 3,099 |
| | |
Amounts included in accounts payable | | | | | | | |
TDL | | | | $ | 1,213 |
| | $ | 1401 |
| | |
These transactions are in the normal course of operations.
The amounts due from the partners, which have arisen as a result of the above transactions, are non-interest bearing and due on demand.
| |
5. | Deferred lease inducements |
|
| | | | | | | | | | | | | | | | |
| | January 3, 2016 | | December 28, 2014 |
| | | | Accumulated | | | | |
| | Cost | | amortization | | Net | | Net |
Deferred lease inducements | $ | 6,680 |
| | $ | 4,445 |
| | $ | 2,235 |
| | $ | 2,496 |
|
TIMWEN Partnership
Notes to Financial Statements
(In Thousands of Canadian Dollars)
Minimum lease payments under long-term operating lease agreements for various properties are as follows:
|
| | | | | | | |
| 2016 | | | | $ | 7,513 |
|
| 2017 | | | | 7,522 |
|
| 2018 | | | | 7,126 |
|
| 2019 | | | | 6,655 |
|
| 2020 | | | | 5,529 |
|
| 2021 and thereafter | | | | 22,694 |
|
| Total | | | | $ | 57,039 |
|
The minimum lease payments include $13,154 related to renewal periods reasonably assured of being exercised.
All leased locations are subleased to WROC or to TDL at amounts based on restaurant revenues.
Due to their short-term maturities, the carrying value of the partnership’s cash, accounts receivable and accounts payable and accrued liabilities approximate their estimated fair value.
| |
8. | Commitments and contingencies |
The partnership is party to various legal actions and complaints arising in the ordinary course of business. It is the opinion of the partnership’s management that the ultimate resolution of such matters will not materially affect the partnership's financial condition or income.
The partnership has evaluated events subsequent to January 3, 2016 and up to February 26, 2016 which corresponds to the date these financial statements were issued (or available to be issued).