| Gross revenue increased 9.8% to C$150.2 million compared to C$136.8 million in the second quarter of 2004. Net revenue increased 7.5% to C$127.7 million from C$118.7 million, while net income was up 102.7% to C$13.1 million compared to C$6.4 million. Basic earnings per share were C$0.69 in the second quarter of 2005 compared to C$0.35 the same period last year, representing an increase of 97.1%. | |
| Year-to-date 2005 gross revenue increased 14.6% to C$291.3 million compared to C$254.1 million in the same period of 2004, while net revenue increased 11.0% to C$246.8 million from C$222.3 million. Net income increased 63.6% to C$19.8 million from C$12.1 million. Basic EPS were up 59.1% to $1.05 from $0.66 over the first six months of 2004. | |
| The Company revised its estimate for allowance for doubtful accounts in the second quarter of 2005. This revision accounted for $0.14 of the current quarter and year to date increase in basic EPS. | |
| During the second quarter, Stantec announced that it had reached an agreement to acquire The Keith Companies (NASDAQ:TKCI). Stantec also entered into an agreement to acquire the shares and business of CPV Architects of Calgary, Alberta. The transaction is expected to close in August. |
Media Contact |
Investor Contact | |||
Jay Averill |
Simon Stelfox | |||
Media Relations |
Investor Relations | |||
Stantec |
Stantec | |||
Tel: 780-917-7441 |
Tel: 780-917-7288 | stantec.com |
Quarter ended June 30 | Two quarters ended June 30 | |||||||||||||||||||||||
% of Net Revenue | % Increase* | % of Net Revenue | % Increase* | |||||||||||||||||||||
2005 | 2004 | 2005 vs. 2004 | 2005 | 2004 | 2005 vs. 2004 | |||||||||||||||||||
Gross revenue |
117.6 | % | 115.3 | % | 9.8 | % | 118.0 | % | 114.3 | % | 14.6 | % | ||||||||||||
Net revenue |
100.0 | % | 100.0 | % | 7.5 | % | 100.0 | % | 100.0 | % | 11.0 | % | ||||||||||||
Direct payroll costs |
43.0 | % | 46.5 | % | (0.5 | %) | 44.3 | % | 46.2 | % | 6.4 | % | ||||||||||||
Gross margin |
57.0 | % | 53.5 | % | 14.5 | % | 55.7 | % | 53.8 | % | 15.0 | % | ||||||||||||
Administrative and marketing expenses |
38.7 | % | 41.5 | % | 0.3 | % | 40.8 | % | 41.9 | % | 8.2 | % | ||||||||||||
Depreciation of property and equipment |
2.3 | % | 2.5 | % | (2.3 | %) | 2.3 | % | 2.5 | % | 1.3 | % | ||||||||||||
Amortization of intangible assets |
0.2 | % | 0.4 | % | (59.1 | %) | 0.2 | % | 0.3 | % | (28.6 | %) | ||||||||||||
Net interest expense |
0.1 | % | 0.7 | % | (88.6 | %) | 0.1 | % | 0.7 | % | (88.7 | %) | ||||||||||||
Foreign exchange losses (gains) |
0.0 | % | 0.0 | % | (76.7 | %) | 0.0 | % | 0.0 | % | n/a | |||||||||||||
Share of income from associated companies |
0.0 | % | 0.0 | % | (50.6 | %) | 0.0 | % | 0.1 | % | (47.6 | %) | ||||||||||||
Income before income taxes |
15.7 | % | 8.4 | % | 100.7 | % | 12.3 | % | 8.5 | % | 61.1 | % | ||||||||||||
Income taxes |
5.5 | % | 3.0 | % | 97.0 | % | 4.3 | % | 3.1 | % | 56.6 | % | ||||||||||||
Net income for the period |
10.2 | % | 5.4 | % | 102.7 | % | 8.0 | % | 5.4 | % | 63.6 | % |
* | % increase calculated based on the dollar change from the comparable period. |
Sep 30, 2004 | Dec 31, 2004 | Mar 31, 2005 | Jun 30, 2005 | |||||||||||||
Gross revenue |
139,751 | 126,996 | 141,144 | 150,164 | ||||||||||||
Net revenue |
119,810 | 107,065 | 119,133 | 127,657 | ||||||||||||
Net income |
8,488 | 9,599 | 6,735 | 13,066 | ||||||||||||
EPS basic |
0.46 | 0.52 | 0.36 | 0.69 | ||||||||||||
EPS diluted |
0.44 | 0.50 | 0.35 | 0.67 |
Sep 30, 2003 | Dec 31, 2003 | Mar 31, 2004 | Jun 30, 2004 | |||||||||||||
Gross revenue |
120,810 | 111,616 | 117,317 | 136,815 | ||||||||||||
Net revenue |
101,716 | 92,850 | 103,566 | 118,710 | ||||||||||||
Net income |
7,251 | 6,350 | 5,658 | 6,445 | ||||||||||||
EPS basic |
0.40 | 0.35 | 0.31 | 0.35 | ||||||||||||
EPS diluted |
0.38 | 0.33 | 0.30 | 0.33 |
Q3 04 vs. | Q4 04 vs. | Q1 05 vs. | Q2 05 vs. | |||||||||||||
(in thousands of Canadian dollars) | Q3 03 | Q4 03 | Q1 04 | Q2 04 | ||||||||||||
Increase (decrease) in gross revenue due to: |
||||||||||||||||
Acquisitions completed in current and prior
two years |
12,832 | 14,636 | 23,209 | 14,237 | ||||||||||||
Net internal growth |
7,547 | 3,418 | 3,267 | 4,278 | ||||||||||||
Impact of foreign exchange rates on revenue
earned by foreign subsidiaries |
(1,438 | ) | (2,674 | ) | (2,649 | ) | (5,166 | ) | ||||||||
Total increase in gross revenue |
18,941 | 15,380 | 23,827 | 13,349 | ||||||||||||
Quarter ended June 30 | Two quarters ended June 30 | |||||||||||||||
(in thousands of Canadian dollars) | 2005 | 2004 | 2005 | 2004 | ||||||||||||
Amortization of client relationships and other |
188 | 186 | 376 | 319 | ||||||||||||
Amortization of backlog |
0 | 274 | 50 | 278 | ||||||||||||
Total amortization of intangible assets |
188 | 460 | 426 | 597 | ||||||||||||
Page | ||||
Consolidated Financial Statements |
||||
Consolidated Balance Sheets |
1 | |||
Consolidated Statements of Income and Retained Earnings |
2 | |||
Consolidated Statements of Cash Flows |
3 | |||
Notes to the Consolidated Financial Statements |
4 - 9 |
June 30 | December 31 | |||||||
2005 | 2004 | |||||||
(Columnar figures stated in thousands of Canadian dollars) (Unaudited) | $ | $ | ||||||
ASSETS |
||||||||
Current |
||||||||
Cash and cash equivalents |
31,684 | 37,890 | ||||||
Accounts receivable, net of allowance for doubtful accounts
of $11,930 in 2005 ($21,095 2004) (note 2) |
114,877 | 112,476 | ||||||
Costs and estimated earnings in excess of billings |
41,692 | 40,861 | ||||||
Income taxes recoverable |
2,808 | | ||||||
Prepaid expenses |
3,440 | 4,165 | ||||||
Future income tax assets |
6,829 | 8,532 | ||||||
Other assets |
5,113 | 4,831 | ||||||
206,443 | 208,755 | |||||||
Property and equipment |
50,191 | 48,262 | ||||||
Goodwill |
86,086 | 84,694 | ||||||
Intangible assets |
5,876 | 6,278 | ||||||
Future income tax assets |
5,655 | 6,357 | ||||||
Other assets |
10,363 | 7,754 | ||||||
364,614 | 362,100 | |||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Current |
||||||||
Accounts payable and accrued liabilities |
71,753 | 78,718 | ||||||
Billings in excess of costs and estimated earnings |
17,205 | 18,832 | ||||||
Income taxes payable |
| 5,732 | ||||||
Current portion of long-term debt (note 4) |
9,182 | 12,820 | ||||||
Future income tax liabilities |
10,061 | 10,653 | ||||||
108,201 | 126,755 | |||||||
Long-term debt (note 4) |
17,825 | 21,155 | ||||||
Other liabilities |
19,404 | 16,818 | ||||||
Future income tax liabilities |
8,280 | 8,316 | ||||||
153,710 | 173,044 | |||||||
Shareholders Equity |
||||||||
Share capital (note 5) |
88,218 | 87,656 | ||||||
Contributed surplus (note 5) |
2,988 | 2,544 | ||||||
Cumulative translation account |
(17,816 | ) | (19,018 | ) | ||||
Retained earnings |
137,514 | 117,874 | ||||||
210,904 | 189,056 | |||||||
364,614 | 362,100 | |||||||
1.
For the quarter ended | For the two quarters ended | |||||||||||||||
June 30 | June 30 | |||||||||||||||
(Columnar figures stated in thousands of Canadian dollars, | 2005 | 2004 | 2005 | 2004 | ||||||||||||
except per share amounts) (Unaudited) | $ | $ | $ | $ | ||||||||||||
INCOME |
||||||||||||||||
Gross revenue |
150,164 | 136,815 | 291,308 | 254,132 | ||||||||||||
Less subconsultant and other direct
expenses |
22,507 | 18,105 | 44,518 | 31,856 | ||||||||||||
Net revenue |
127,657 | 118,710 | 246,790 | 222,276 | ||||||||||||
Direct payroll costs |
54,952 | 55,225 | 109,391 | 102,765 | ||||||||||||
Gross margin |
72,705 | 63,485 | 137,399 | 119,511 | ||||||||||||
Administrative and marketing
expenses (note 2) |
49,450 | 49,308 | 100,712 | 93,117 | ||||||||||||
Depreciation of property and
equipment |
2,920 | 2,988 | 5,684 | 5,612 | ||||||||||||
Amortization of intangible assets |
188 | 460 | 426 | 597 | ||||||||||||
Net interest expense (note 4) |
94 | 825 | 169 | 1,499 | ||||||||||||
Foreign exchange (gains) losses |
(7 | ) | (30 | ) | 54 | (19 | ) | |||||||||
Share of income from associated
companies |
(40 | ) | (81 | ) | (108 | ) | (206 | ) | ||||||||
Income before income taxes |
20,100 | 10,015 | 30,462 | 18,911 | ||||||||||||
Income taxes |
||||||||||||||||
Current |
5,069 | 2,637 | 8,897 | 7,057 | ||||||||||||
Future |
1,965 | 933 | 1,764 | (249 | ) | |||||||||||
7,034 | 3,570 | 10,661 | 6,808 | |||||||||||||
Net income for the period |
13,066 | 6,445 | 19,801 | 12,103 | ||||||||||||
Retained earnings, beginning of
period |
124,542 | 93,569 | 117,874 | 88,266 | ||||||||||||
Net income for the period |
13,066 | 6,445 | 19,801 | 12,103 | ||||||||||||
Shares repurchased (note 5) |
(94 | ) | (87 | ) | (161 | ) | (442 | ) | ||||||||
Retained earnings, end of period |
137,514 | 99,927 | 137,514 | 99,927 | ||||||||||||
Weighted average number of shares
outstanding basic |
18,941,977 | 18,470,963 | 18,936,538 | 18,425,052 | ||||||||||||
Weighted average number of shares
outstanding diluted |
19,456,333 | 19,304,882 | 19,434,844 | 19,230,366 | ||||||||||||
Shares outstanding, end of period |
18,949,286 | 18,476,318 | 18,949,286 | 18,476,318 | ||||||||||||
Earnings per share |
||||||||||||||||
Basic |
0.69 | 0.35 | 1.05 | 0.66 | ||||||||||||
Diluted |
0.67 | 0.33 | 1.02 | 0.63 | ||||||||||||
2.
For the quarter ended | For the two quarters ended | |||||||||||||||
June 30 | June 30 | |||||||||||||||
(Columnar figures stated in thousands | 2005 | 2004 | 2005 | 2004 | ||||||||||||
of Canadian dollars) (Unaudited) | $ | $ | $ | $ | ||||||||||||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES |
||||||||||||||||
Cash receipts from clients |
148,988 | 143,474 | 300,122 | 268,043 | ||||||||||||
Cash paid to suppliers |
(40,999 | ) | (41,900 | ) | (94,262 | ) | (85,766 | ) | ||||||||
Cash paid to employees |
(83,953 | ) | (82,205 | ) | (176,077 | ) | (164,446 | ) | ||||||||
Dividends from equity investments |
| | 250 | 200 | ||||||||||||
Interest received |
1,452 | 1,748 | 2,716 | 3,495 | ||||||||||||
Interest paid |
(1,457 | ) | (2,376 | ) | (2,778 | ) | (4,736 | ) | ||||||||
Income tax refunds received (taxes paid) |
(3,963 | ) | 1,342 | (17,438 | ) | (724 | ) | |||||||||
Cash flows from operating
activities |
20,068 | 20,083 | 12,533 | 16,066 | ||||||||||||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES |
||||||||||||||||
Business acquisitions, including cash
acquired and bank indebtedness
assumed (note 3) |
8 | (14,270 | ) | (692 | ) | (14,270 | ) | |||||||||
Purchase of investments held for self-insured liabilities |
(1,650 | ) | (5,963 | ) | (3,376 | ) | (5,963 | ) | ||||||||
Proceeds on disposition of
investments |
81 | 55 | 513 | 55 | ||||||||||||
Collection of note receivable from
disposition of Technology segment |
250 | | 250 | | ||||||||||||
Purchase of property and equipment |
(3,954 | ) | (3,182 | ) | (8,105 | ) | (7,932 | ) | ||||||||
Proceeds on disposition of
property and equipment |
128 | 225 | 130 | 258 | ||||||||||||
Cash flows used in investing
activities |
(5,137 | ) | (23,135 | ) | (11,280 | ) | (27,852 | ) | ||||||||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES |
||||||||||||||||
Repayment of long-term debt |
(2,119 | ) | (5,834 | ) | (8,001 | ) | (12,109 | ) | ||||||||
Proceeds from long-term borrowings |
| 13,960 | | 13,960 | ||||||||||||
Net change in bank indebtedness
financing |
| 1,719 | | 17,061 | ||||||||||||
Repurchase of shares for cancellation
(note 5) |
(112 | ) | (105 | ) | (195 | ) | (545 | ) | ||||||||
Proceeds from issue of share capital
(note 5) |
95 | 63 | 535 | 918 | ||||||||||||
Cash flows from (used in) financing
activities |
(2,136 | ) | 9,803 | (7,661 | ) | 19,285 | ||||||||||
Foreign exchange gain (loss) on cash
held in foreign currency |
39 | (7 | ) | 202 | 46 | |||||||||||
Net increase (decrease) in cash |
12,834 | 6,744 | (6,206 | ) | 7,545 | |||||||||||
Cash and cash equivalents, beginning
of period |
18,850 | 8,144 | 37,890 | 7,343 | ||||||||||||
Cash and cash equivalents, end of
period |
31,684 | 14,888 | 31,684 | 14,888 | ||||||||||||
3.
1. | General Accounting Policies | |
These unaudited interim consolidated financial statements have been prepared in accordance with Canadian generally accepted accounting principles on a basis consistent with those used in the preparation of the annual December 31, 2004, consolidated financial statements. Because the disclosures included in these interim consolidated financial statements do not conform in all respects to the requirements of generally accepted accounting principles for annual financial statements, these interim consolidated financial statements should be read in conjunction with the December 31, 2004, annual consolidated financial statements. In managements opinion, these interim consolidated financial statements include all the adjustments necessary to present fairly such interim consolidated financial statements. The consolidated statements of income and retained earnings and cash flows for interim periods are not necessarily indicative of results on an annual basis due to short-term variations as well as the timing of acquisitions, if any, during interim periods. | ||
Principles of Consolidation | ||
Effective January 1, 2005, the Company adopted Accounting Guideline 15-Consolidation of Variable Interest Entities. These consolidated financial statements include the accounts of the Company and its majority-owned subsidiaries that are not considered to be variable interest entities (VIEs) and all VIEs for which the Company is the primary beneficiary. All significant intercompany accounts and transactions have been eliminated. The adoption of this accounting guideline has not had an impact on the interim consolidated financial statements. | ||
2. | Change in Accounting Estimate | |
During the second quarter of 2005, management revised its estimate for the allowance for doubtful accounts. The revision was based on improved information available on historical loss experience and has been applied prospectively. By their nature, these estimates are subject to measurement uncertainty and the effect on the consolidated financial statements of changes in such estimates could be significant. The impact of this change during the second quarter was a $4,000,000 reduction of administrative and marketing expenses. | ||
3. | Business Acquisitions | |
Acquisitions are accounted for under the purchase method of accounting, and the results of earnings since the respective dates of acquisition are included in the consolidated statements of income. The purchase prices of acquisitions are generally subject to price adjustment clauses included in the purchase agreements. From time to time, as a result of the timing of acquisitions in relation to the Companys reporting schedule, certain of the purchase price allocations may not be finalized at the initial time of reporting. In the case of some acquisitions, the additional consideration payable based on future performance parameters may be adjusted upward or downward. As at June 30, 2005, the maximum contingent consideration that may be payable in 2005 and future years is approximately $9,000. Such additional consideration is recorded as additional goodwill in the period in which the consideration to be paid is confirmed. | ||
During the first two quarters of 2005, the Company paid additional contingent consideration in connection with the Cosburn Patterson Mather Limited (2002) acquisition and adjusted the purchase price on the Ecological Services Group Inc. (2003), GBR Architects Limited (2004), and Dunlop Architects Inc. (2004) acquisitions pursuant to price adjustment clauses included in the purchase agreements. | ||
During the first two quarters of 2004, the Company acquired the shares and businesses of The Sear-Brown Group, Inc. (April 2, 2004) and GBR Architects Limited (May 31, 2004) and reduced the purchase price in connection with the Cosburn Patterson Mather Limited (2002), The Spink Corporation (2001), the APAI Architecture Inc. (2003), and the Ecological Services Group Inc. (2003) acquisitions pursuant to price adjustment clauses in the purchase agreements. |
4.
3. | Business Acquisitions continued... | |
Details of the aggregate consideration given and of the fair values of net assets acquired or adjusted for in the first two quarters of each year are as follows: |
2005 | 2004 | |||||||
(in thousands of Canadian dollars) | $ | $ | ||||||
Cash consideration |
700 | 8,811 | ||||||
Promissory notes, due 2004 through 2007 |
421 | 657 | ||||||
Purchase price |
1,121 | 9,468 | ||||||
Assets and liabilities acquired at fair values |
||||||||
Cash acquired (bank indebtedness assumed) |
8 | (5,459 | ) | |||||
Non-cash working capital |
591 | 3,134 | ||||||
Property and equipment |
(9 | ) | 2,649 | |||||
Goodwill |
586 | 14,033 | ||||||
Intangibles assets |
||||||||
Client relationships |
| 2,045 | ||||||
Contract backlog |
| 526 | ||||||
Long-term debt |
| (7,073 | ) | |||||
Future income taxes |
(55 | ) | (387 | ) | ||||
Net assets acquired |
1,121 | 9,468 | ||||||
All of the goodwill is non-deductible for income tax purposes. | ||
4. | Long-Term Debt |
June 30 | December 31 | |||||||
2005 | 2004 | |||||||
(in thousands of Canadian dollars) | $ | $ | ||||||
Non-interest-bearing note payable |
117 | 111 | ||||||
Other non-interest-bearing notes payable |
3,555 | 7,862 | ||||||
Bank loan |
21,444 | 23,997 | ||||||
Mortgages payable |
1,736 | 1,765 | ||||||
Other |
155 | 240 | ||||||
27,007 | 33,975 | |||||||
Less current portion |
9,182 | 12,820 | ||||||
17,825 | 21,155 | |||||||
The Company has a revolving credit facility in the amount of $30 million to support general
business operations. None of this facility was accessed at June 30, 2005, or December 31, 2004. All assets of the Company are held as collateral under a general security agreement for the bank loan and bank indebtedness. The mortgages payable are supported by first mortgages against land and buildings. |
||
The interest expense on long-term debt in Q2 05 was $364,000 (Q2 04 $704,000), with a year-to-date expense of $718,000 (2004 $1,199,000). |
5.
5. | Share Capital |
Contributed | ||||||||||||||||||||||||
Capital Stock | Surplus | |||||||||||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||||||||||
Common | Common | |||||||||||||||||||||||
Shares | Shares | |||||||||||||||||||||||
(in thousands of Canadian dollars) | # | $ | # | $ | $ | $ | ||||||||||||||||||
Balance, beginning of
year |
18,871,085 | 87,656 | 18,327,284 | 84,281 | 2,544 | 1,842 | ||||||||||||||||||
Share options exercised
for
cash |
64,834 | 440 | 155,434 | 855 | | | ||||||||||||||||||
Stock-based compensation
expense |
254 | 178 | ||||||||||||||||||||||
Shares repurchased under
normal course issuer
bid |
(2,900 | ) | (15 | ) | (17,900 | ) | (83 | ) | (1 | ) | (1 | ) | ||||||||||||
Reclassification of fair
value of stock options
previously expensed |
57 | | (57 | ) | | |||||||||||||||||||
Balance, as at March 31 |
18,933,019 | 88,138 | 18,464,818 | 85,053 | 2,740 | 2,019 | ||||||||||||||||||
Share options exercised
for
cash |
20,167 | 95 | 15,500 | 63 | | | ||||||||||||||||||
Stock-based compensation
expense |
251 | 176 | ||||||||||||||||||||||
Shares repurchased under
normal course issuer
bid |
(3,900 | ) | (18 | ) | (4,000 | ) | (18 | ) | | (1 | ) | |||||||||||||
Reclassification of fair
value of stock options
previously expensed |
3 | 15 | (3 | ) | (15 | ) | ||||||||||||||||||
Balance, as at June 30 |
18,949,286 | 88,218 | 18,476,318 | 85,113 | 2,988 | 2,179 | ||||||||||||||||||
During Q2 05, 3,900 common shares (Q2 04 4,000) were repurchased for cancellation pursuant to an ongoing normal course issuer bid at a cost of $112,000 (2004 $106,000). Of this amount, $18,000 and $0 (Q2 04 $18,000 and $1,000) reduced the share capital and contributed surplus accounts respectively, with $94,000 (Q2 04 $87,000) being charged to retained earnings. | ||
During 2005, 6,800 common shares (2004 21,900) were repurchased for cancellation pursuant to an ongoing normal course issuer bid at a cost of $195,000 (2004 $545,000). Of this amount, $33,000 and $1,000 (2004 $101,000 and $2,000) reduced the share capital and contributed surplus accounts respectively, with $161,000 (2004 $442,000) being charged to retained earnings. |
6.
5. | Share Capital continued... | |
During Q2 05, the Company recognized a stock-based compensation expense of $334,000 (2004 $237,000) in administrative and marketing expenses. The amount relating to the fair value of the options granted ($251,000; Q2 04 $176,000) was reflected through contributed surplus, and the amount relating to deferred share unit compensation ($83,000; Q2 04 $61,000) was reflected through accrued liabilities. | ||
During 2005, the Company recognized a stock-based compensation expense of $683,000 (2004 $504,000) in administrative and marketing expenses. The amount relating to the fair value of the options granted ($505,000; 2004 $354,000) was reflected through contributed surplus, and the amount relating to deferred share unit compensation ($178,000; 2004 $150,000) was reflected through accrued liabilities. Upon the exercise of share options for which a stock-based compensation expense has been recognized, the cash paid together with the related portion of contributed surplus is credited to share capital. | ||
6. | Segmented Information | |
The Company provides comprehensive professional services in the area of infrastructure and facilities. The Company considers the basis on which it is organized, including geographic areas and service offerings, in identifying its reportable segments. Operating segments of the Company are defined as components of the Company for which separate financial information is available that is evaluated regularly by the chief operating decision maker in allocating resources and assessing performance. The chief operating decision maker is the Chief Executive Officer of the Company. | ||
All operations of the Company are included in one reportable segment as Consulting Services, which provides services throughout North America and internationally. | ||
Geographic information |
June 30, 2005 | December 31, 2004 | |||||||
Property and Equipment, | Property and Equipment, | |||||||
Goodwill, Intangible Assets | Goodwill, Intangible Assets | |||||||
(in thousands of Canadian dollars) | $ | $ | ||||||
Canada |
89,389 | 86,731 | ||||||
United States |
52,300 | 52,032 | ||||||
International |
464 | 471 | ||||||
142,153 | 139,234 | |||||||
For the quarter ended | For the two quarters ended | |||||||||||||||
June 30 | June 30 | |||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
Gross | Gross | Gross | Gross | |||||||||||||
Revenues | Revenues | Revenues | Revenues | |||||||||||||
(in thousands of Canadian dollars) | $ | $ | $ | $ | ||||||||||||
Canada |
96,406 | 78,481 | 183,322 | 157,425 | ||||||||||||
United States |
52,948 | 56,991 | 106,104 | 93,606 | ||||||||||||
International |
810 | 1,343 | 1,882 | 3,101 | ||||||||||||
150,164 | 136,815 | 291,308 | 254,132 | |||||||||||||
7.
7. | Employee Future Benefits | |
The Company contributes to group retirement savings plans and an employee share purchase plan based on the amount of employee contributions subject to maximum limits per employee. The Company accounts for such contributions as an expense in the period in which they are incurred. The expense recorded in Q2 05 was $2,067,000 (Q2 04 $2,009,000), with a year-to-date expense of $4,071,000 (2004 $3,788,000 ). | ||
8. | Cash Flows From (Used in) Operating Activities | |
Cash flows from operating activities determined by the indirect method are as follows: |
For the quarter ended | For the two quarters ended | |||||||||||||||
June 30 | June 30 | |||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
(in thousands of Canadian dollars) | $ | $ | $ | $ | ||||||||||||
Net income for the period |
13,066 | 6,445 | 19,801 | 12,103 | ||||||||||||
Add (deduct) items not affecting cash: |
||||||||||||||||
Depreciation of property and
equipment |
2,920 | 2,988 | 5,684 | 5,612 | ||||||||||||
Amortization of intangible assets |
188 | 460 | 426 | 596 | ||||||||||||
Future income tax |
1,965 | 933 | 1,764 | (249 | ) | |||||||||||
Loss on dispositions of investments
and property and equipment |
439 | 20 | 338 | 27 | ||||||||||||
Stock-based compensation expense |
334 | 237 | 683 | 504 | ||||||||||||
Allowance for doubtful accounts (note 2) |
(4,000 | ) | | (4,000 | ) | | ||||||||||
Provision for self-insured liability |
1,429 | 1,440 | 3,449 | 2,881 | ||||||||||||
Other non-cash items |
78 | 75 | 255 | 122 | ||||||||||||
Share of income from equity
investments |
(40 | ) | (81 | ) | (108 | ) | (206 | ) | ||||||||
Dividends from equity investments |
| | 250 | 200 | ||||||||||||
16,379 | 12,517 | 28,542 | 21,590 | |||||||||||||
Change in non-cash working capital
accounts: |
||||||||||||||||
Accounts receivable |
(5,655 | ) | 2,682 | 2,447 | (14,136 | ) | ||||||||||
Costs and estimated earnings in
excess of billings |
2,150 | (2,219 | ) | (924 | ) | 16,239 | ||||||||||
Prepaid expenses |
35 | (300 | ) | 748 | 466 | |||||||||||
Accounts payable and accrued
liabilities |
8,307 | 3,746 | (8,022 | ) | (13,503 | ) | ||||||||||
Billings in excess of costs and
estimated earnings |
(2,248 | ) | (327 | ) | (1,705 | ) | (971 | ) | ||||||||
Income taxes payable/recoverable |
1,100 | 3,984 | (8,553 | ) | 6,381 | |||||||||||
3,689 | 7,566 | (16,009 | ) | (5,524 | ) | |||||||||||
Cash flows from operating activities |
20,068 | 20,083 | 12,533 | 16,066 | ||||||||||||
8.
9. | Pending Acquisitions | |
During the second quarter of 2005, the Company entered into an agreement to acquire the shares and business of The Keith Companies, Inc. for a combination of cash consideration and Stantec common shares. This transaction is subject to customary conditions, including approval by The Keith Companies, Inc. shareholders. In conjunction with the transaction, the Company has applied to become a US Securities and Exchange Commission registrant and to have its common shares listed on the New York Stock Exchange in addition to its existing Toronto Stock Exchange listing. The estimated total consideration, excluding transaction costs, is expected to consist of approximately 3.9 million common shares valued at US$91.5 million and cash consideration of approximately US$90.4 million. The estimated cash consideration will be financed through utilization of the Companys existing cash and available credit facilities as well as use of part of The Keith Companies, Inc.s cash. The portion of The Keith Companies, Inc.s cash that can be used to finance the transaction is subject to restrictions outlined in the merger agreement. These restrictions may require the Company to continue to hold a portion of The Keith Companies, Inc.s cash and to obtain additional credit to finance these cash holdings. The transaction is expected to close during the third quarter of 2005. | ||
During the second quarter, the Company entered into an agreement to acquire the shares and business of CPV Group Architects & Engineers Ltd. for cash consideration of $3.6 million. The transaction is expected to close during the third quarter of 2005. | ||
10. | Comparative Figures | |
Certain comparative figures have been reclassified to conform to the presentation adopted for the current year. |
9.