Form 6-K
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934
For the month of June, 2011
Shaw Communications Inc.
(Translation of registrants name into English)
Suite 900, 630 3rd Avenue S.W., Calgary, Alberta T2P 4L4 (403) 750-4500
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of
Form 20-F or Form 40-F:
Form 20-F o Form 40-F þ
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(1): o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(7): o
Indicate by check mark whether by furnishing the information contained in this Form, the
registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b)
under the Securities Exchange Act of 1934.
Yes o No þ
If Yes is marked, indicate below the file number assigned to the registrant in connection
with Rule 12g3-2(b): 82-
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant, Shaw
Communications Inc., has duly caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.
|
|
|
Date:
|
|
June 29, 2011 |
|
|
Shaw Communications Inc. |
|
|
|
|
|
By:
|
|
/s/ Steve Wilson
Steve Wilson
|
|
|
|
|
Sr. V.P., Chief Financial Officer |
|
|
|
|
Shaw Communications Inc. |
|
|
NEWS RELEASE
Shaw announces third quarter financial and operating results
Calgary, Alberta (June 29, 2011) Shaw Communications Inc. announced results for the third
quarter ended May 31, 2011. Consolidated revenue for the quarter and year-to-date of $1.28 billion
and $3.56 billion, respectively, was up 36% and 28% over the comparable periods last year. Total
operating income before amortization1 of $580 million and $1.55 billion, respectively,
improved 33% and 16% over the same periods last year.
Free cash flow1 for the three and nine month periods was $242 million and $554 million,
respectively, compared to $151 million and $446 million for the comparable periods last year. The
current quarter increased over the comparable period primarily due to the addition of Shaw Media
and higher free cash flow from the Cable division. The current nine month period included free cash
flow from Shaw Media, for the period October 27 to May 31, partially reduced by the one-time CRTC
Part II fee recovery last year.
Chief Executive Officer Brad Shaw said, Our third quarter financial results reflect a marked
improvement over the second quarter and include a partial quarter of cost savings that resulted
from the actions we undertook to streamline our organizational structure. Shaw continues to be one
of North Americas most successful cable operators and we are committed to delivering value to our
shareholders.
Mr. Shaw continued We remain focused on continuous innovation and product leadership to enhance
the customer experience. During the quarter we increased internet speeds, upgrading all of our
Extreme customers from 15 Mbps to 25 Mbps, and after consultations with our customers, announced
new packaging and pricing of our Internet products providing customers with industry leading
performance, choice, and greater value. We also launched the new Shaw Gateway television product,
providing the next generation in television viewing with advanced features and home networking
capability, bringing together the power of broadband and high-definition technology that will be
the centre of a connected home.
The new Internet packages will be available in two phases with the second phase tied to a major
upgrade of the network scheduled over the next 16 months. Phase 1 of the new offerings, available
currently, allow for download speeds of up to 100Mbps and increased data limits including unlimited
options. The second phase will allow higher download and upload speeds of 250Mbps and 15Mbps
respectively.
During the quarter the Shaw Plan Personalizer (SPP) was also launched, enabling customers to
customize their core entertainment service needs by building their own Television, Internet and
optional Personal Home Phone package at value pricing.
1
Net income of $203 million or $0.45 per share for the quarter ended May 31, 2011 compared to $158
million or $0.37 per share for the same period last year. Net income for the first nine months of
the year was $390 million or $0.86 per share compared to $411 million or $0.95 per share last year.
All periods included non-operating items which are more fully detailed in
Managements Discussions and Analysis (MD&A).2 The current year-to-date period included
a charge of $139 million for the discounted value of the $180 million CRTC benefit obligation
related to the acquisition of Shaw Media, as well as business acquisition, integration and
restructuring expenses of $90 million. The prior nine month period included debt retirement costs
and amounts related to financial instruments of $82 million and $46 million, respectively.
Excluding the non-operating items, net income for the three and nine month periods ended May 31,
2011 would have been $223 million and $541 million respectively, compared to $162 million and $481
million in the same periods last year.
Revenue in the Cable division was up 5% and 6% for the three and nine month periods, respectively,
to $785 million and $2.31 billion. The improvement was primarily driven by rate increases and
growth. Operating income before amortization for the quarter of $388 million was up 7% over the
comparable quarter. Excluding the one-time CRTC Part II fee recovery last year, operating income
before amortization for the year-to-date period increased 5%.
Revenue in the Satellite division was $210 million and $620 million for the quarter and
year-to-date periods, respectively, up 3% over each of the comparable periods. Operating income
before amortization for the current three month period of $76 million improved 4% over the same
period last year. Excluding the one-time Part II fee recovery, operating income before amortization
for the year-to-date period of $216 million improved 2% over the same period last year.
Quarterly revenue and operating income before amortization in the Media division was $312 million
and $117 million, respectively. Revenue and operating income before amortization for the period
from October 27, 2010 to May 31, 2011 was $681 million and $240 million, respectively. For
informational purposes, on a comparative basis to last year, Media revenues for each of the three
and full nine month periods were up approximately 8%, and operating income before amortization,
excluding the impact of the one-time Part II fee recovery last year, improved 17% and 19%,
respectively.
On May 31, 2011 Shaw completed an offering of 12,000,000 Cumulative Redeemable Rate Reset Preferred
Shares resulting in gross proceeds of $300 million. The net proceeds will be used for working
capital and general corporate purposes.
During the quarter approximately 550 employee positions were eliminated, including 150 at the
management level. The restructuring costs were $29 million and the annual savings, including other
expense reductions, are in excess of $50 million.
Pricing consistent with product value and timely initiatives undertaken during the quarter to
drive efficiencies through focused cost containment and reductions have us on track to achieve our
financial guidance, including consolidated fiscal 2011 free cash flow of approximately $600
million. said Mr. Shaw.
2
In closing Mr. Shaw emphasized, Shaws strong management team and staff across the Company
continue to execute on our strategy to maximize shareholder value through leveraging our network
infrastructure, and offering our customers leading edge products and services that provide value to
both Shaw and the customer. Our strategy has served our stakeholders well over
the years and continues to drive us forward as a successful operator in this evolving and highly
competitive landscape.
Shaw Communications Inc. is a diversified communications and media company, providing consumers
with broadband cable television, High-Speed Internet, Home Phone, telecommunications services
(through Shaw Business), satellite direct-to-home services (through Shaw Direct) and engaging
programming content (through Shaw Media). Shaw serves 3.4 million customers, through a reliable
and extensive fibre network. Shaw Media operates one of the largest conventional television
networks in Canada, Global Television, and 18 specialty networks including HGTV Canada, Food
Network Canada, History Television and Showcase. Shaw is traded on the Toronto and New York stock
exchanges and is included in the S&P/TSX 60 Index (Symbol: TSX SJR.B, NYSE SJR).
The accompanying Managements Discussion and Analysis forms part of this news release and the
Caution Concerning Forward Looking Statements applies to all forward-looking statements made in
this news release.
For more information, please contact:
Shaw Investor Relations
Investor.relations@sjrb.ca
|
|
|
1 |
|
See definitions and discussion under Key Performance Drivers in MD&A. |
|
2 |
|
See reconciliation of Net Income in Consolidated Overview in MD&A |
3
Shaw Communications Inc.
MANAGEMENTS DISCUSSION AND ANALYSIS
MAY 31, 2011
June 29, 2011
Certain statements in this report may constitute forward-looking statements. Included
herein is a Caution Concerning Forward-Looking Statements section which should be read in
conjunction with this report.
The following should also be read in conjunction with Managements Discussion and Analysis
included in the Companys August 31, 2010 Annual Report including the Consolidated Financial
Statements and the Notes thereto and the unaudited interim Consolidated Financial Statements
and the Notes thereto of the current quarter.
CONSOLIDATED RESULTS OF OPERATIONS
THIRD QUARTER ENDING MAY 31, 2011
Selected Financial Highlights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended May 31, |
|
|
Nine months ended May 31, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn except per share amounts) |
|
2011 |
|
|
2010 |
|
|
% |
|
|
2011 |
|
|
2010 |
|
|
% |
|
Operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
1,284,688 |
|
|
|
943,632 |
|
|
|
36.1 |
|
|
|
3,560,204 |
|
|
|
2,778,708 |
|
|
|
28.1 |
|
Operating income before amortization
(1) |
|
|
579,575 |
|
|
|
435,822 |
|
|
|
33.0 |
|
|
|
1,547,453 |
|
|
|
1,335,599 |
|
|
|
15.9 |
|
Operating margin (1) (2) (3) |
|
|
45.1 |
% |
|
|
46.2 |
% |
|
|
(1.1 |
) |
|
|
43.5 |
% |
|
|
45.4 |
% |
|
|
(1.9 |
) |
Funds flow from operations (4) |
|
|
430,305 |
|
|
|
350,810 |
|
|
|
22.7 |
|
|
|
1,077,642 |
|
|
|
1,047,968 |
|
|
|
2.8 |
|
Net income |
|
|
202,670 |
|
|
|
158,216 |
|
|
|
28.1 |
|
|
|
390,301 |
|
|
|
411,157 |
|
|
|
(5.1 |
) |
Per share data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share basic and diluted |
|
$ |
0.45 |
|
|
$ |
0.37 |
|
|
|
|
|
|
$ |
0.86 |
|
|
$ |
0.95 |
|
|
|
|
|
Weighted average participating shares
outstanding during period (000s) |
|
|
434,816 |
|
|
|
432,323 |
|
|
|
|
|
|
|
434,346 |
|
|
|
432,595 |
|
|
|
|
|
|
|
|
(1) |
|
See definition under Key Performance Drivers in Managements Discussion and
Analysis. |
|
(2) |
|
Operating margin is adjusted to exclude the one-time CRTC Part II recovery
for the nine months ended May 31, 2010. Including the one-time CRTC Part II recovery,
the operating margin would be 48.1%. |
|
(3) |
|
Operating margin has declined in the three and nine month periods compared
to last year mainly due to the inclusion of the new Media segment. |
|
(4) |
|
Funds flow from operations is before changes in non-cash working capital
balances related to operations as presented in the unaudited interim Consolidated
Statements of Cash Flows. |
Subscriber Highlights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Growth |
|
|
|
Total |
|
|
Three months ended May 31, |
|
|
Nine months ended May 31, |
|
|
|
May 31, 2011 |
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Subscriber statistics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic cable customers |
|
|
2,299,527 |
|
|
|
(13,577 |
) |
|
|
2,322 |
|
|
|
(34,781 |
) |
|
|
(149 |
) |
Digital customers |
|
|
1,767,740 |
|
|
|
19,202 |
|
|
|
87,092 |
|
|
|
116,821 |
|
|
|
273,895 |
|
Internet customers
(including pending
installs) |
|
|
1,859,555 |
|
|
|
11,165 |
|
|
|
25,661 |
|
|
|
40,689 |
|
|
|
88,638 |
|
Digital phone lines
(including pending
installs) |
|
|
1,210,064 |
|
|
|
31,404 |
|
|
|
66,123 |
|
|
|
113,758 |
|
|
|
182,506 |
|
DTH customers |
|
|
908,077 |
|
|
|
1,644 |
|
|
|
1,856 |
|
|
|
2,281 |
|
|
|
4,024 |
|
4
Shaw Communications Inc.
Additional Highlights
|
|
Revenue of $1.28 billion and $3.56 billion for the three and nine month periods
improved 36.1% and 28.1% over the comparable periods last year. |
|
|
|
Free cash flow for the quarter and year-to-date periods was $242.0 million and
$554.0 million, respectively, compared to $150.9 million and $445.8 million for the
same periods last year. |
|
|
|
In March 2011 Shaw implemented various cost saving initiatives including staff
reductions and a review of overhead expenses to drive efficiencies and enhance
competitiveness. |
|
|
|
In May 2011 Shaw commenced to issue from treasury Class B Shares distributed under
its Dividend Reinvestment Plan (DRIP) and is also offering a 2% discount under the
DRIP. |
|
|
|
On May 31, 2011 Shaw completed an offering of 12,000,000 Cumulative Redeemable Rate
Reset Preferred Shares resulting in gross proceeds of $300 million. |
Consolidated Overview
Consolidated revenue of $1.28 billion and $3.56 billion for the three and nine month
periods, respectively, improved 36.1% and 28.1% over the same periods last year. The
improvement was primarily due to the acquisition of Shaw Media, as well as rate increases
and growth in the Cable and Satellite divisions.
Consolidated operating income before amortization for the three and nine month periods of
$579.6 million and $1.55 billion, respectively, increased 33.0% and 15.9% over the same
periods last year. Both periods benefitted from the acquisition of Shaw Media as well as
core revenue related growth, partially offset by increased sales and marketing, and
programming costs. Employee related costs were up modestly over the prior period benefitting
from the restructuring initiatives completed midway through the current quarter. The current
year-to-date period also included the impact of the retroactive support structure rate
increases. The prior year-to-date period benefitted from a one-time CRTC Part II fee
recovery of $75.3 million.
Net income was $202.7 million and $390.3 million for the three and nine months ended May 31,
2011, respectively, compared to $158.2 million and $411.2 million for the same periods last
year. Non-operating items affected net income in all periods. The current quarter included
$29.4 million in restructuring expenses related to the cost savings initiatives undertaken.
The current year-to-date period included a charge of $139.1 million for the discounted value
of the $180.0 million CRTC benefit obligation, net of incremental revenues, related to the
Media acquisition, as well as business acquisition, integration and restructuring expenses
of $90.2 million. The prior year-to-date period included debt retirement costs and amounts
related to financial instruments of $81.6 million and $47.3 million, respectively. Outlined
below are further details on these and other operating and non-operating components of net
income for each period.
5
Shaw Communications Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended |
|
|
Operating net |
|
|
Non- |
|
|
Nine months ended |
|
|
Operating net |
|
|
Non- |
|
($000s Cdn) |
|
May 31, 2011 |
|
|
of interest |
|
|
operating |
|
|
May 31, 2010 |
|
|
of interest |
|
|
operating |
|
Operating income |
|
|
996,911 |
|
|
|
|
|
|
|
|
|
|
|
852,597 |
|
|
|
|
|
|
|
|
|
Amortization of financing costs
long-term debt |
|
|
(3,206 |
) |
|
|
|
|
|
|
|
|
|
|
(3,015 |
) |
|
|
|
|
|
|
|
|
Interest expense debt |
|
|
(243,643 |
) |
|
|
|
|
|
|
|
|
|
|
(185,507 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income after interest |
|
|
750,062 |
|
|
|
750,062 |
|
|
|
|
|
|
|
664,075 |
|
|
|
664,075 |
|
|
|
|
|
Debt retirement costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(81,585 |
) |
|
|
|
|
|
|
(81,585 |
) |
Gain on repurchase of debt |
|
|
9,981 |
|
|
|
|
|
|
|
9,981 |
|
|
|
|
|
|
|
|
|
|
|
|
|
CRTC benefit obligation |
|
|
(139,098 |
) |
|
|
|
|
|
|
(139,098 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Business acquisition, integration
and restructuring expenses |
|
|
(90,243 |
) |
|
|
|
|
|
|
(90,243 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Loss on derivative instruments |
|
|
(25,780 |
) |
|
|
|
|
|
|
(25,780 |
) |
|
|
(45,783 |
) |
|
|
|
|
|
|
(45,783 |
) |
Accretion of long-term liabilities |
|
|
(10,862 |
) |
|
|
|
|
|
|
(10,862 |
) |
|
|
(1,497 |
) |
|
|
|
|
|
|
(1,497 |
) |
Foreign exchange gain on unhedged
long-term debt |
|
|
23,376 |
|
|
|
|
|
|
|
23,376 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other gains |
|
|
6,878 |
|
|
|
|
|
|
|
6,878 |
|
|
|
8,342 |
|
|
|
|
|
|
|
8,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
524,314 |
|
|
|
750,062 |
|
|
|
(225,748 |
) |
|
|
543,552 |
|
|
|
664,075 |
|
|
|
(120,523 |
) |
Current income tax expense (recovery) |
|
|
160,278 |
|
|
|
193,616 |
|
|
|
(33,338 |
) |
|
|
127,332 |
|
|
|
157,005 |
|
|
|
(29,673 |
) |
Future income tax expense (recovery) |
|
|
(12,176 |
) |
|
|
15,051 |
|
|
|
(27,227 |
) |
|
|
2,363 |
|
|
|
26,037 |
|
|
|
(23,674 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before following |
|
|
376,212 |
|
|
|
541,395 |
|
|
|
(165,183 |
) |
|
|
413,857 |
|
|
|
481,033 |
|
|
|
(67,176 |
) |
Equity income (loss) on investees |
|
|
14,089 |
|
|
|
|
|
|
|
14,089 |
|
|
|
(2,700 |
) |
|
|
|
|
|
|
(2,700 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
390,301 |
|
|
|
541,395 |
|
|
|
(151,094 |
) |
|
|
411,157 |
|
|
|
481,033 |
|
|
|
(69,876 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Operating net |
|
|
Non- |
|
|
Three months ended |
|
|
Operating net |
|
|
Non- |
|
($000s Cdn) |
|
May 31, 2011 |
|
|
of interest |
|
|
operating |
|
|
May 31, 2010 |
|
|
of interest |
|
|
operating |
|
Operating income |
|
|
401,006 |
|
|
|
|
|
|
|
|
|
|
|
277,280 |
|
|
|
|
|
|
|
|
|
Amortization of financing costs
long-term debt |
|
|
(1,097 |
) |
|
|
|
|
|
|
|
|
|
|
(962 |
) |
|
|
|
|
|
|
|
|
Interest expense debt |
|
|
(89,711 |
) |
|
|
|
|
|
|
|
|
|
|
(61,797 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income after interest |
|
|
310,198 |
|
|
|
310,198 |
|
|
|
|
|
|
|
214,521 |
|
|
|
214,521 |
|
|
|
|
|
Gain on repayment of debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business acquisition, integration
and restructuring expenses |
|
|
(29,361 |
) |
|
|
|
|
|
|
(29,361 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Loss on derivative instruments |
|
|
(3,016 |
) |
|
|
|
|
|
|
(3,016 |
) |
|
|
(487 |
) |
|
|
|
|
|
|
(487 |
) |
Accretion of long-term liabilities |
|
|
(5,049 |
) |
|
|
|
|
|
|
(5,049 |
) |
|
|
(644 |
) |
|
|
|
|
|
|
(644 |
) |
Foreign exchange gain on unhedged
long-term debt |
|
|
791 |
|
|
|
|
|
|
|
791 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other gains (losses) |
|
|
346 |
|
|
|
|
|
|
|
346 |
|
|
|
(1,013 |
) |
|
|
|
|
|
|
(1,013 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
273,909 |
|
|
|
310,198 |
|
|
|
(36,289 |
) |
|
|
212,377 |
|
|
|
214,521 |
|
|
|
(2,144 |
) |
Current income tax expense (recovery) |
|
|
48,428 |
|
|
|
67,416 |
|
|
|
(18,988 |
) |
|
|
22,051 |
|
|
|
40,001 |
|
|
|
(17,950 |
) |
Future income tax expense (recovery) |
|
|
23,066 |
|
|
|
19,435 |
|
|
|
3,631 |
|
|
|
29,410 |
|
|
|
13,000 |
|
|
|
16,410 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before following |
|
|
202,415 |
|
|
|
223,347 |
|
|
|
(20,932 |
) |
|
|
160,916 |
|
|
|
161,520 |
|
|
|
(604 |
) |
Equity income on investees |
|
|
255 |
|
|
|
|
|
|
|
255 |
|
|
|
(2,700 |
) |
|
|
|
|
|
|
(2,700 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
202,670 |
|
|
|
223,347 |
|
|
|
(20,677 |
) |
|
|
158,216 |
|
|
|
161,520 |
|
|
|
(3,304 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
Shaw Communications Inc.
The changes in net income are outlined in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May 31, 2011 net income compared to: |
|
|
|
Three months ended |
|
|
Nine months ended |
|
(000s Cdn) |
|
February 28, 2011 |
|
|
May 31, 2010 |
|
|
May 31, 2010 |
|
Increased operating income before amortization |
|
|
85,051 |
|
|
|
143,753 |
|
|
|
211,854 |
|
Decreased (increased) amortization |
|
|
12,654 |
|
|
|
(20,162 |
) |
|
|
(67,731 |
) |
Increased interest expense |
|
|
(4,474 |
) |
|
|
(27,914 |
) |
|
|
(58,136 |
) |
Change in net other costs and revenue (1) |
|
|
(41,583 |
) |
|
|
(31,190 |
) |
|
|
(88,436 |
) |
Increased income taxes |
|
|
(16,277 |
) |
|
|
(20,033 |
) |
|
|
(18,407 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
35,371 |
|
|
|
44,454 |
|
|
|
(20,856 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Net other costs and revenue includes debt retirement costs, gain on
repurchase of debt, the CRTC benefit obligation, business acquisition, integration and
restructuring expenses, loss on derivative instruments, accretion of long-term
liabilities, foreign exchange gain on unhedged long-term debt, other gains and equity
income (loss) on investees as detailed in the unaudited interim Consolidated Statements
of Income and Retained Earnings. |
Basic earnings per share were $0.45 and $0.86 for the quarter and nine months, respectively
compared to $0.37 and $0.95 in the same periods last year. The improvement in the quarter
was primarily due to increased operating income before amortization of $143.8 million
partially offset by higher net other costs and revenue of $31.2 million and increased
interest, amortization and income taxes of $27.9 million, $20.2 million and $20.0 million,
respectively. The change in net other costs and revenue was primarily due to restructuring
costs in the current period. The year-to-date decrease was primarily due to higher net other
costs and revenue of $88.4 million and increased amortization, interest and taxes of $67.7
million, $58.1 million and $18.4 million, respectively, partially offset by improved
operating before amortization of $211.9 million. The change in net other costs and revenue
was primarily due to amounts related to the CRTC benefit obligation and various acquisition,
integration and restructuring costs in the current period partially offset by debt
retirement costs and amounts related to financial instruments associated with the early
redemption of the three series of US senior notes in the prior year. The prior nine month
period operating income before amortization included a one-time CRTC Part II fee recovery of
$75.3 million which was offset in the current period by amounts related to Shaw Media and
growth in the Cable and Satellite divisions.
Net income in the current quarter increased $35.4 million compared to the second quarter of
fiscal 2011 mainly due to improved operating income before amortization of $85.1 million and
lower amortization of $12.7 million partially offset by higher other costs and revenue and
income taxes of $41.6 million and $16.3 million, respectively. The change in net other costs
and revenue was primarily due to restructuring costs in the current period.
Free cash flow for the quarter and year-to-date periods of $242.0 million and $554.0
million, respectively, compared to $150.9 million and $445.8 million in the same periods
last year. The improvement in the current quarter was mainly due to increased operating
income before amortization related to the acquisition of the Media division as well as
growth in the Cable division, partially reduced by higher interest and taxes. The
year-to-date improvement was due to the Shaw Media acquisition and growth in the Cable and
Satellite divisions, partially reduced by a one time Part II fee recovery last year. The
Cable division generated $132.4 million of free cash flow for the quarter compared to $112.8
million in the comparable period. The Satellite
division achieved free cash flow of $41.0 million for the three month period compared to
$38.1 million last year. The Media division generated $68.6 million of free cash flow for
the quarter.
7
Shaw Communications Inc.
In March 2011 Shaw implemented various cost saving initiatives including staff reductions
and a review of overhead expenses to drive efficiencies and enhance competitiveness.
Approximately 550 employee positions were eliminated, including 150 at the management level.
The restructuring costs incurred in the quarter were $29.4 million and the annual savings
is in excess of $50 million. The majority of the staff reductions were in the Cable
division, representing approximately 5% of the divisions employee workforce.
In May 2011 Shaw commenced to issue from treasury Class B Shares distributed under its DRIP
and also started offering a 2% discount under the DRIP. Effective with the May 2011
dividend payment shareholders holding approximately 30% of the common shares outstanding
were registered under the DRIP automatically reinvesting their dividends to increase their
investment in the Company.
On May 31, 2011 Shaw completed an offering of 12,000,000 Cumulative Redeemable Rate Reset
Preferred Shares, Series A (Series A Shares) resulting in gross proceeds of $300 million.
The net proceeds will be used for working capital and general corporate purposes. The Series
A Shares are listed on the Toronto Stock Exchange under the ticker symbol SJR.PR.A.
Key Performance Drivers
The Companys continuous disclosure documents may provide discussion and analysis of
non-GAAP financial measures. These financial measures do not have standard definitions
prescribed by Canadian GAAP or US GAAP and therefore may not be comparable to similar
measures disclosed by other companies. The Company utilizes these measures in making
operating decisions and assessing its performance. Certain investors, analysts and others,
utilize these measures in assessing the Companys operational and financial performance and
as an indicator of its ability to service debt and return cash to shareholders. These
non-GAAP financial measures have not been presented as an alternative to net income or any
other measure of performance required by Canadian or US GAAP.
The following contains a listing of non-GAAP financial measures used by the Company and
provides a reconciliation to the nearest GAAP measurement or provides a reference to such
reconciliation.
Operating income before amortization and operating margin
Operating income before amortization is calculated as revenue less operating, general and
administrative expenses and is presented as a sub-total line item in the Companys unaudited
interim Consolidated Statements of Income and Retained Earnings. It is intended to indicate
the Companys ability to service and/or incur debt, and therefore it is calculated before
amortization (a non-cash expense) and interest. Operating income before amortization is also
one of the measures used by the investing community to value the business. Operating margin
is calculated by dividing operating income before amortization by revenue.
Free cash flow
The Company utilizes this measurement as it measures the Companys ability to repay debt and
return cash to shareholders.
8
Shaw Communications Inc.
Free cash flow for cable and satellite is calculated as operating income before
amortization, less interest, cash taxes paid or payable, capital expenditures (on an accrual
basis and net of proceeds on capital dispositions) and equipment costs (net) and adjusted to
exclude stock-based compensation expense.
Commencing in 2011 with respect to the new Media segment, free cash flow will be determined
as detailed above and in addition, Shaw will deduct cash amounts associated with funding the
new and assumed CRTC benefit obligation related to the acquisition of Shaw Media as well as
exclude the non-controlling interest amounts that are consolidated in the operating income
before amortization, capital expenditure and cash tax amounts.
Free cash flow is calculated as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended May 31, |
|
|
Nine months ended May 31, |
|
($000s Cdn) |
|
2011 |
|
|
2010 (2) |
|
|
2011 |
|
|
2010 (2) |
|
Cable free cash flow (1) |
|
|
132,410 |
|
|
|
112,773 |
|
|
|
319,163 |
|
|
|
327,697 |
|
Combined satellite free cash flow
(1) |
|
|
41,030 |
|
|
|
38,097 |
|
|
|
102,062 |
|
|
|
118,121 |
|
Media free cash flow (1) |
|
|
68,586 |
|
|
|
|
|
|
|
132,765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
|
242,026 |
|
|
|
150,870 |
|
|
|
553,990 |
|
|
|
445,818 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Reconciliations of free cash flow for cable, satellite and media are provided
under Cable Financial Highlights, Satellite Financial Highlights and Media
Financial Highlights. |
|
(2) |
|
The presentation of segmented free cash flow has been adjusted to reflect on
a gross basis to include intersegment transactions. As a result, Cable free cash flow
has decreased and Combined satellite free cash flow has increased by $843 for the three
month period and $2,540 for the nine month period. |
9
Shaw Communications Inc.
CABLE
FINANCIAL HIGHLIGHTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended May 31, |
|
|
Nine months ended May 31, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2011 |
|
|
2010 (3) |
|
|
% |
|
|
2011 |
|
|
2010 (3) |
|
|
% |
|
Revenue |
|
|
784,671 |
|
|
|
746,322 |
|
|
|
5.1 |
|
|
|
2,311,905 |
|
|
|
2,189,505 |
|
|
|
5.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income before amortization (1) |
|
|
387,751 |
|
|
|
363,096 |
|
|
|
6.8 |
|
|
|
1,099,316 |
|
|
|
1,097,821 |
|
|
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures and equipment costs (net): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New housing development |
|
|
19,170 |
|
|
|
20,172 |
|
|
|
(5.0 |
) |
|
|
65,309 |
|
|
|
62,613 |
|
|
|
4.3 |
|
Success based |
|
|
43,060 |
|
|
|
51,150 |
|
|
|
(15.8 |
) |
|
|
148,741 |
|
|
|
159,652 |
|
|
|
(6.8 |
) |
Upgrades and enhancement |
|
|
61,786 |
|
|
|
59,034 |
|
|
|
4.7 |
|
|
|
185,869 |
|
|
|
184,018 |
|
|
|
1.0 |
|
Replacement |
|
|
10,266 |
|
|
|
15,838 |
|
|
|
(35.2 |
) |
|
|
33,021 |
|
|
|
42,148 |
|
|
|
(21.7 |
) |
Buildings/other |
|
|
17,660 |
|
|
|
25,305 |
|
|
|
(30.2 |
) |
|
|
53,000 |
|
|
|
52,911 |
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total as per Note 2 to the unaudited interim
Consolidated Financial Statements |
|
|
151,942 |
|
|
|
171,499 |
|
|
|
(11.4 |
) |
|
|
485,940 |
|
|
|
501,342 |
|
|
|
(3.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow before the following |
|
|
235,809 |
|
|
|
191,597 |
|
|
|
23.1 |
|
|
|
613,376 |
|
|
|
596,479 |
|
|
|
2.8 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(61,570 |
) |
|
|
(51,849 |
) |
|
|
18.7 |
|
|
|
(170,417 |
) |
|
|
(161,767 |
) |
|
|
5.3 |
|
Cash taxes |
|
|
(45,100 |
) |
|
|
(31,001 |
) |
|
|
45.5 |
|
|
|
(134,100 |
) |
|
|
(119,005 |
) |
|
|
12.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash stock based compensation |
|
|
3,271 |
|
|
|
4,026 |
|
|
|
(18.8 |
) |
|
|
10,304 |
|
|
|
11,990 |
|
|
|
(14.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow (1) |
|
|
132,410 |
|
|
|
112,773 |
|
|
|
17.4 |
|
|
|
319,163 |
|
|
|
327,697 |
|
|
|
(2.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin (1) (2) |
|
|
49.4 |
% |
|
|
48.7 |
% |
|
|
0.7 |
|
|
|
47.6 |
% |
|
|
47.9 |
% |
|
|
(0.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
See definitions and discussion under Key Performance Drivers in Managements
Discussion and Analysis. |
|
(2) |
|
Operating margin is adjusted to exclude the one-time CRTC Part II fee
recovery in the nine months ended May 31, 2010. Including the one-time CRTC Part II
recovery, operating margin would be 50.1%. |
|
(3) |
|
The presentation of segmented free cash flow has been adjusted to reflect on
a gross basis to include intersegment transactions. As a result, for the three month
period revenue has increased by $1,111 and operating income before amortization and
free cash flow have decreased by $843, for the nine month period revenue has increased
by $3,533 and operating income before amortization and free cash flow have decreased by
$2,540. |
Operating Highlights
|
|
Digital customers increased 19,202 during the quarter to 1,767,740. Shaws Digital
penetration of Basic is now 76.9%, up from 70.7% and 56.7% at August 31, 2010 and 2009,
respectively. |
|
|
|
Digital Phone lines increased 31,404 during the three month period to 1,210,064
lines and Internet was up 11,165 to total 1,859,555 as at May 31, 2011. During the
quarter Basic cable subscribers decreased 13,577. |
Cable revenue for the three and nine month periods of $784.7 million and $2.31 billion
improved 5.1% and 5.6%, respectively, over the comparable periods last year. The quarter and
year-to-date growth was driven by rate increases and customer growth in Digital Phone and
Internet partially offset by higher promotional activity and lower Basic subscribers.
10
Shaw Communications Inc.
Operating income before amortization of $387.8 million for the quarter improved 6.8% over
the same period last year. The year-to-date amount of $1.10 billion increased 4.8% over last
year excluding the prior period one-time CRTC Part II fee recovery of $48.7 million. The
revenue
related growth in the quarter was partially reduced by higher programming costs, and
marketing and sales related expenses. Employee related costs were up modestly over the
comparable period reflecting the benefit of the restructuring initiatives completed midway
through the current quarter. The year-to-date improvement was driven by the revenue related
growth partially offset by employee related costs, higher programming, marketing and sales
expenses. Both current periods were also impacted by the CRTC decision approving a
retroactive rate increase in support structure charges by ILECs with the year-to-date period
including the impact of the retroactive increase and the current quarter reflecting the
ongoing higher costs.
Revenue increased $15.3 million over the second quarter of fiscal 2011 primarily due to rate
increases, lower promotional activity, customer growth in Internet and Digital Phone,
partially offset by lower Basic subscribers. Operating income before amortization improved
$24.0 million over this same period primarily due to the revenue related growth and lower
employee related costs due to the restructuring initiatives undertaken in the quarter
partially offset by higher marketing and sales costs.
Total capital investment of $151.9 million and $485.9 million for the quarter and
year-to-date decreased $19.6 million and $15.4 million, respectively, over the comparable
periods last year. Success based capital declined $8.1 million and $10.9 million over the
comparable three and nine month periods mainly due to lower digital set top rental
deployment. Year-to-date success based spend also benefitted from reduced purchasing of
Digital Phone customer premise equipment mainly due to bulk purchasing done at the end of
the prior year.
Investment in Upgrades and enhancement and Replacement categories combined decreased by $2.8
million and $7.3 million for the quarter and year-to-date periods, respectively, compared to
the same periods last year. Both the current quarter and year-to-date investment included
higher spending on fibre, node segmentation, and internet growth and capacity enhancements
which was more than offset by lower spending in the current periods on Digital Phone
infrastructure, back office monitoring equipment, and automotive.
Buildings and Other decreased $7.6 million compared to the three month period last year
mainly due to reduced investment in various facilities projects as well as lower spend
related to back office and customer support systems. The year-to-date spend was comparable
to the prior year.
Spending in new housing development increased $2.7 million over the comparable nine month
period last year mainly due to higher activity.
As at May 31, 2011 Shaw had 1,859,555 Internet customers which represents an 80.9%
penetration of Basic. During the quarter Shaw announced new market leading internet
packages in response to the Companys customer consultation sessions held earlier this year.
The new packages provide higher download speeds including 100Mbps packaging, and increase
data limits including unlimited options. As part of this new model of Internet services the
Company announced a major upgrade to its network over the next 16 months which will allow
even higher download and upload speeds of 250Mbps and 15Mbps respectively. The Company also
implemented an automatic upgrade for all of its Extreme customers from 15 Mbps to 25Mbps.
11
Shaw Communications Inc.
During the quarter Shaw continued to grow its Digital customer base and Digital penetration
of Basic at May 31, 2011 was 76.9%, up from 70.7% at August 31, 2010. Shaw now has
approximately 875,000 HD capable customers who have access to over 120 HD channels and even
greater choice through 1,200 HD titles through Shaw VOD.
As part of the new Internet offerings, Shaw is undergoing a major network upgrade in
converting the television analog tiers to digital over the next 16 months. The network
upgrade will significantly increase the Digital customer footprint and provide increased
capacity for HD and On Demand programming. During the quarter the Company also launched the
Shaw Gateway, the new standard in connected entertainment that combines the delivery of
shared PVR, On Demand entertainment and home networking capability that will allow customers
to share pictures and content from their computer onto their television.
Subscriber Statistics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
Change |
|
|
|
May 31, 2011 |
|
|
August 31, 2010(1) |
|
|
Growth |
|
|
% |
|
|
Growth |
|
|
% |
|
CABLE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic service: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual |
|
|
2,299,527 |
|
|
|
2,334,308 |
|
|
|
(13,577 |
) |
|
|
(0.6 |
) |
|
|
(34,781 |
) |
|
|
(1.5 |
) |
Penetration as % of homes passed |
|
|
59.7 |
% |
|
|
61.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Digital customers |
|
|
1,767,740 |
|
|
|
1,650,919 |
|
|
|
19,202 |
|
|
|
1.1 |
|
|
|
116,821 |
|
|
|
7.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTERNET: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Connected and scheduled |
|
|
1,859,555 |
|
|
|
1,818,866 |
|
|
|
11,165 |
|
|
|
0.6 |
|
|
|
40,689 |
|
|
|
2.2 |
|
Penetration as % of basic |
|
|
80.9 |
% |
|
|
77.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standalone Internet not included in
basic cable |
|
|
221,184 |
|
|
|
233,426 |
|
|
|
4,298 |
|
|
|
2.0 |
|
|
|
(12,242 |
) |
|
|
(5.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DIGITAL PHONE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of lines (2) |
|
|
1,210,064 |
|
|
|
1,096,306 |
|
|
|
31,404 |
|
|
|
2.7 |
|
|
|
113,758 |
|
|
|
10.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
August 31, 2010 figures are restated for comparative purposes as if the
acquisition of the Lake Broadcasting cable system in British Columbia had occurred on
that date. |
|
(2) |
|
Represents primary and secondary lines on billing plus pending installs. |
12
Shaw Communications Inc.
SATELLITE (DTH and Satellite Services)
FINANCIAL HIGHLIGHTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended May 31, |
|
|
Nine months ended May 31, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2011 |
|
|
2010 (5) |
|
|
% |
|
|
2011 |
|
|
2010 (5) |
|
|
% |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DTH (Shaw Direct) |
|
|
188,291 |
|
|
|
181,962 |
|
|
|
3.5 |
|
|
|
557,844 |
|
|
|
541,328 |
|
|
|
3.1 |
|
Satellite Services |
|
|
21,411 |
|
|
|
20,595 |
|
|
|
4.0 |
|
|
|
61,994 |
|
|
|
62,208 |
|
|
|
(0.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
209,702 |
|
|
|
202,557 |
|
|
|
3.5 |
|
|
|
619,838 |
|
|
|
603,536 |
|
|
|
2.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income before amortization (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DTH (Shaw Direct) |
|
|
64,639 |
|
|
|
62,530 |
|
|
|
3.4 |
|
|
|
183,767 |
|
|
|
205,991 |
|
|
|
(10.8 |
) |
Satellite Services |
|
|
11,243 |
|
|
|
10,286 |
|
|
|
9.3 |
|
|
|
31,839 |
|
|
|
31,877 |
|
|
|
(0.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75,882 |
|
|
|
72,816 |
|
|
|
4.2 |
|
|
|
215,606 |
|
|
|
237,868 |
|
|
|
(9.4 |
) |
Capital expenditures and equipment costs (net): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Success based (3) |
|
|
14,573 |
|
|
|
16,989 |
|
|
|
(14.2 |
) |
|
|
54,747 |
|
|
|
57,372 |
|
|
|
(4.6 |
) |
Buildings and other |
|
|
1,644 |
|
|
|
2,571 |
|
|
|
(36.1 |
) |
|
|
3,145 |
|
|
|
5,894 |
|
|
|
(46.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total as per Note 2 to the unaudited interim
Consolidated Financial Statements |
|
|
16,217 |
|
|
|
19,560 |
|
|
|
(17.1 |
) |
|
|
57,892 |
|
|
|
63,266 |
|
|
|
(8.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow before the following |
|
|
59,665 |
|
|
|
53,256 |
|
|
|
12.0 |
|
|
|
157,714 |
|
|
|
174,602 |
|
|
|
(9.7 |
) |
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense (2) |
|
|
(6,563 |
) |
|
|
(6,563 |
) |
|
|
|
|
|
|
(19,390 |
) |
|
|
(19,688 |
) |
|
|
(1.5 |
) |
Cash taxes |
|
|
(12,316 |
) |
|
|
(9,000 |
) |
|
|
36.8 |
|
|
|
(37,316 |
) |
|
|
(38,000 |
) |
|
|
(1.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash stock option expense |
|
|
244 |
|
|
|
404 |
|
|
|
(39.6 |
) |
|
|
1,054 |
|
|
|
1,207 |
|
|
|
(12.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow (1) |
|
|
41,030 |
|
|
|
38,097 |
|
|
|
7.7 |
|
|
|
102,062 |
|
|
|
118,121 |
|
|
|
(13.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Margin (4) |
|
|
36.2 |
% |
|
|
35.9 |
% |
|
|
0.3 |
|
|
|
34.8 |
% |
|
|
35.0 |
% |
|
|
(0.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
See definitions and discussion under Key Performance Drivers in Managements
Discussion and Analysis. |
|
(2) |
|
Interest is allocated to the Satellite division based on the cost of debt
incurred by the Company to repay Satellite debt and to fund accumulated cash deficits
of Shaw Satellite Services and Shaw Direct. |
|
(3) |
|
Net of the profit on the sale of satellite equipment as it is viewed as a
recovery of expenditures on customer premise equipment. |
|
(4) |
|
Operating margin is adjusted to exclude the one-time CRTC Part II fee
recovery in the nine months ended May 31, 2010. Including the one-time CRTC Part II
fee recovery, operating margin would be 39.4%. |
|
(5) |
|
The presentation of segmented free cash flow has been adjusted to reflect on
a gross basis to include intersegment transactions. As a result, for the three month
period revenue has increased by $4,136 and operating income before amortization and
free cash flow have increased by $843, for the nine month period revenue has increased
by $10,800 and operating income before amortization and free cash flow have increased
by $2,540. |
Operating Highlights
|
|
During the quarter Shaw Direct added 1,644 customers and as at May 31, 2011 DTH
customers total 908,077. |
|
|
|
Free cash flow for the quarter of $41.0 million compares to $38.1 million
in the same period last year. |
Revenue of $209.7 million and $619.8 million for the three and nine month periods,
respectively, was up 3.5% and 2.7% over the same periods last year. The improvement was
primarily due to rate increases partially reduced by higher promotional activity. Operating
income before amortization for the quarter of $75.9 million was up 4.2% over the same
quarter last year. The revenue related growth was partially offset by higher programming
costs. For the year-to-date period, excluding the one-time Part II fee recovery of $26.6
million, operating income before amortization improved 2.0%.
13
Shaw Communications Inc.
Compared to the second quarter, operating income before amortization improved $5.7 million
primarily due to customer rate increases and growth.
Total capital investment of $16.2 million for the quarter declined modestly compared to
$19.6 million in the same period last year. The year-to-date investment of $57.9 million
decreased over the prior year spend of $63.3 million. Buildings and other was lower mainly
due to expenditures in the prior year related to call centre expansion and network
equipment. Success based spend was lower mainly due to reduced supplier pricing on new
models of customer premise equipment.
During the quarter, development work was completed on a new entry level HD receiver that
will be available in July 2011. With this addition, all new receivers will be HD MPEG-4
capable and with current technology, increased satellite capacity will be available. Also,
in the third quarter, work was completed on the development of new outdoor equipment which
will be capable of receiving signals from three satellites, including Anik G1 which is
expected to be available in November 2012, increasing Shaw Directs satellite capacity by
30%. The new outdoor equipment will start to be deployed in customer satellite dishes during
the fourth quarter.
Subscriber Statistics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
Change |
|
|
|
May 31, 2011 |
|
|
August 31, 2010 |
|
|
Growth |
|
|
% |
|
|
Growth |
|
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DTH customers
(1) |
|
|
908,077 |
|
|
|
905,796 |
|
|
|
1,644 |
|
|
|
0.2 |
|
|
|
2,281 |
|
|
|
0.3 |
|
|
|
|
(1) |
|
Including seasonal customers who temporarily suspend their service. |
14
Shaw Communications Inc.
MEDIA
FINANCIAL HIGHLIGHTS
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
October 27, 2010 to |
|
($000s Cdn) |
|
May 31, 2011 |
|
|
May 31, 2011 (3) |
|
Revenue |
|
|
312,131 |
|
|
|
681,459 |
|
|
|
|
|
|
|
|
Operating income before amortization (1) |
|
|
117,430 |
|
|
|
239,677 |
|
|
|
|
|
|
|
|
|
|
Capital expenditures: |
|
|
|
|
|
|
|
|
Broadcast and transmission |
|
|
4,110 |
|
|
|
7,271 |
|
Buildings/other |
|
|
2,993 |
|
|
|
7,235 |
|
|
|
|
|
|
|
|
Total as per Note 2 to the unaudited interim Consolidated Financial Statements |
|
|
7,103 |
|
|
|
14,506 |
|
|
|
|
|
|
|
|
Free cash flow before the following |
|
|
110,327 |
|
|
|
225,171 |
|
Less: |
|
|
|
|
|
|
|
|
Interest expense (2) |
|
|
(15,774 |
) |
|
|
(37,595 |
) |
Cash taxes |
|
|
(10,000 |
) |
|
|
(22,200 |
) |
|
|
|
|
|
|
|
|
|
Other adjustments: |
|
|
|
|
|
|
|
|
Non-cash stock based compensation |
|
|
302 |
|
|
|
545 |
|
CRTC benefit obligation funding |
|
|
(8,317 |
) |
|
|
(15,343 |
) |
Non-controlling interests |
|
|
(7,952 |
) |
|
|
(17,813 |
) |
|
|
|
|
|
|
|
Free cash flow (1) |
|
|
68,586 |
|
|
|
132,765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin |
|
|
37.6 |
% |
|
|
35.2 |
% |
|
|
|
|
|
|
|
|
|
|
(1) |
|
See definitions and discussion under Key Performance Drivers in Managements
Discussion and Analysis. |
|
(2) |
|
Interest includes an allocation to the Media division based on the cost of
debt incurred by the Company to repay Media debt. |
|
(3) |
|
On October 27, 2010, the Company completed the acquisition of 100% of the
broadcasting businesses of Canwest Global Communications Corp (Canwest). The
acquisition included all of the over-the-air channels and the specialty television
business, including Canwests equity interest in CW Investments Co. (CW Media). |
Operating Highlights
Revenue in the Media division for the third quarter was $312.1 million and operating income
before amortization was $117.4 million. Advertising revenue in the quarter was driven by
strength in the automotive and entertainment equipment sectors and also benefitted from the
federal election. For informational purposes, on a comparative basis to the third quarter
last year, Media revenues were up approximately 8% and operating income before amortization
improved 19%. This was fuelled by strong advertiser demand as a result of the general
improvement in the advertising market and solid audience levels across Global and Medias
Specialty channels.
At the recent US network screenings in LA, Shaw Media secured key elements of the program
schedules for fiscal 2012. The Global fall schedule includes established, returning
favorites including Survivor and Glee plus several new dramas. The Specialty schedules
include over 35 brand new series as well as new seasons of key programming including Top
Chef Canada and Real Housewives. During the quarter Shaw Media launched Shaw360, a new
offering which enables advertisers to place advertisements on its top programs across
platforms, including linear television, online streaming, mobile applications and
Video-On-Demand.
15
Shaw Communications Inc.
Capital investment in the quarter continued on various projects including the Digital TV
transition, which is on track for the analog to digital upgrade in the CRTC mandated markets
by August 31, 2011, as well as upgrades of aging production equipment. The integration of
various back-office infrastructure has progressed during the quarter and is expected to be
fully transitioned over the next 3 months.
WIRELESS
FINANCIAL HIGHLIGHTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended May 31 |
|
|
Nine Months ended May 31, |
|
($000s Cdn) |
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Operating expenditures |
|
|
1,488 |
|
|
|
90 |
|
|
|
7,146 |
|
|
|
90 |
|
Interest expense (1) |
|
|
5,482 |
|
|
|
3,055 |
|
|
|
15,269 |
|
|
|
3,055 |
|
Capital expenditures (as per Note 2 to the unaudited interim
Consolidated Financial Statements) |
|
|
15,394 |
|
|
|
9,178 |
|
|
|
70,844 |
|
|
|
9,178 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenditures on Wireless infrastructure build |
|
|
22,364 |
|
|
|
12,323 |
|
|
|
93,259 |
|
|
|
12,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Interest is allocated to the Wireless division based on the Companys average
cost of borrowing to fund the capital expenditures and operating costs. |
During the quarter the Company slowed its Wireless infrastructure build to fully review this
strategic initiative. Capital investment in the quarter and year-to-date periods includes
equipment, site acquisition and physical construction of cell sites.
OTHER INCOME AND EXPENSE ITEMS
Amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended May 31, |
|
|
Nine months ended May 31, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2011 |
|
|
2010 |
|
|
% |
|
|
2011 |
|
|
2010 |
|
|
% |
|
Amortization revenue (expense) - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred IRU revenue |
|
|
3,137 |
|
|
|
3,137 |
|
|
|
|
|
|
|
9,410 |
|
|
|
9,410 |
|
|
|
|
|
Deferred equipment revenue |
|
|
26,340 |
|
|
|
29,865 |
|
|
|
(11.8 |
) |
|
|
79,373 |
|
|
|
91,608 |
|
|
|
(13.4 |
) |
Deferred equipment costs |
|
|
(50,758 |
) |
|
|
(56,497 |
) |
|
|
(10.2 |
) |
|
|
(152,756 |
) |
|
|
(174,146 |
) |
|
|
(12.3 |
) |
Deferred charges |
|
|
(256 |
) |
|
|
(256 |
) |
|
|
|
|
|
|
(768 |
) |
|
|
(768 |
) |
|
|
|
|
Property, plant and equipment |
|
|
(146,045 |
) |
|
|
(128,348 |
) |
|
|
13.8 |
|
|
|
(452,740 |
) |
|
|
(384,728 |
) |
|
|
17.7 |
|
Other intangibles |
|
|
(10,987 |
) |
|
|
(6,443 |
) |
|
|
70.5 |
|
|
|
(33,061 |
) |
|
|
(24,378 |
) |
|
|
35.6 |
|
Amortization of deferred equipment revenue and deferred equipment costs decreased over the
comparative periods due to the sales mix of equipment, changes in customer pricing on
certain equipment and the impact of equipment rental programs.
Amortization of property, plant and equipment and other intangibles increased over the
comparable periods as the amortization of capital expenditures and the effect of Shaw Media
in the current year exceeded the impact of assets that became fully depreciated.
16
Shaw Communications Inc.
Amortization of financing costs and Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended May 31, |
|
|
Nine months ended May 31, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2011 |
|
|
2010 |
|
|
% |
|
|
2011 |
|
|
2010 |
|
|
% |
|
Amortization of
financing costs
long-term debt |
|
|
1,097 |
|
|
|
962 |
|
|
|
14.0 |
|
|
|
3,206 |
|
|
|
3,015 |
|
|
|
6.3 |
|
Interest expense |
|
|
89,711 |
|
|
|
61,797 |
|
|
|
45.2 |
|
|
|
243,643 |
|
|
|
185,507 |
|
|
|
31.3 |
|
Interest expense increased over the comparative periods as a result of the Canwest
broadcasting business acquisition. Approximately $1 billion was required to complete the
transaction including repayment of the CW Media term loan and breakage of related currency
swaps. In addition, US $338.3 million 13.5% senior unsecured notes were assumed as part of
the acquisition.
Debt retirement costs
During the first quarter of the prior year, the Company redeemed all of its outstanding US
$440 million 8.25% senior notes due April 11, 2010, US $225 million 7.25% senior notes due
April 6, 2011 and US $300 million 7.20% senior notes due December 15, 2011. In connection
with the early redemption, the Company incurred costs of $79.5 million and wrote-off the
remaining discount and finance costs of $2.1 million. The Company used proceeds from its
$1.25 billion 5.65% senior notes issuance in early October 2009 to fund the cash
requirements for the redemptions.
Gain on repurchase of debt
As a result of a change of control triggered on the acquisition of the Media business, an
offer to purchase all of the US $338.3 million 13.5% senior unsecured notes at a cash price
equal to 101% was required. An aggregate US $51.6 million face amount was tendered under the
offer and purchased by the Company for cancellation during the second quarter. As a result,
the Company recorded a gain of $10 million in respect of the purchase and cancellation. The
gain resulted from recognizing the remaining unamortized acquisition date fair value
adjustment of $10.5 million in respect of the US $51.6 million net of the 1% repurchase
premium of $0.5 million. The Change of Control Offer expired on December 15, 2010 and no
further purchases are required.
CRTC benefit obligation
As part of the CRTC decision approving the Media acquisition, the Company is required to
contribute approximately $180 million in new benefits to the Canadian broadcasting system
over the next seven years. Most of this contribution will be used to create new programming
on Shaw Media services, construct digital transmission towers and provide a satellite
solution for over-the-air viewers whose local television stations do not convert to digital.
The fair value of the obligation on the acquisition date of $139.1 million was determined
by discounting future net cash flows using a 5.75% discount rate and has been recorded in
the income statement.
17
Shaw Communications Inc.
Business acquisition, integration and restructuring expenses
The Company incurred costs in respect of the acquisition of the broadcasting businesses of
Canwest and organizational restructuring which amounted to $29.4 million and $90.2 million
for the three and nine months ended May 31, 2011, respectively. Amounts include acquisition
related costs to effect the acquisition, such as professional fees paid to lawyers and
consultants. The integration and restructuring costs relate to integrating the new
businesses and increasing organizational effectiveness for future growth as well as package
costs for the former CEO of Shaw. In March 2011 Shaw implemented various cost saving
initiatives including staff reductions and a review of overhead expenses to drive
efficiencies and enhance competitiveness. Approximately 550 employee positions were
eliminated, including 150 at the management level.
Loss on derivative instruments
For derivative instruments where hedge accounting is not permissible or derivatives are not
designated in a hedging relationship, the Company records changes in the fair value of
derivative instruments in the income statement. In addition, the Media senior unsecured
notes have a variable prepayment option which represents an embedded derivative that is
accounted for separately at fair value. The total loss recorded in respect of all such
derivative instruments was $3.0 million and $25.8 million for the three and nine months
ended May 31, 2011, respectively, compared to $0.5 million and $45.8 million in the same
periods last year. The comparative period also included a loss of $50.1 million which was
reclassified from accumulated other comprehensive loss in respect of the cross-currency
interest rate exchange agreements that no longer qualified as cash flow hedges when the US
senior notes were redeemed in October 2009.
Accretion of long-term liabilities
The Company records accretion expense in respect of the discounting of certain long-term
liabilities which are accreted to their estimated value over their respective terms. The
expense is primarily in respect of CRTC benefit obligations as well as the liability which
arose in 2010 when the Company entered into amended agreements with the counterparties to
certain cross-currency agreements to fix the settlement of the principal portion of the
swaps in December 2011.
Foreign exchange gain on unhedged long-term debt
In conjunction with the acquisition of the broadcasting businesses of Canwest, the Company
assumed a US $389.6 million term loan and US $338.3 million senior unsecured notes. Shortly
after closing the acquisition, the Company repaid the term loan including breakage of the
related cross currency interest rate swaps. During the second quarter, the Company
repurchased and cancelled US $51.6 million face amount of the senior secured notes. As a
result of fluctuations of the Canadian dollar relative to the US dollar, a foreign exchange
gain of $0.8 million and $23.4 million was recorded for the three and nine months ended May
31, 2011, respectively.
18
Shaw Communications Inc.
Other gains (losses)
This category generally includes realized and unrealized foreign exchange gains and losses
on US dollar denominated current assets and liabilities, gains and losses on disposal of
property, plant and equipment and the Companys share of the operations of Burrard Landing
Lot 2 Holdings Partnership (the Partnership).
Income taxes
Income taxes increased over the same periods last year due to fluctuations in net income
before income taxes and the impact of an income tax recovery of $17.6 million related to
reductions in corporate income tax rates recorded in the first quarter of 2010.
Equity income (loss) on investees
During the first quarter, the Company recorded income of $13.4 million in respect of its
49.9% equity interest in CW Media for the period September 1 to October 26, 2010. On
October 27, 2010, the Company acquired the remaining equity interest in CW Media as part of
its purchase of all the broadcasting assets of Canwest. Results of operations are
consolidated effective October 27, 2010. The equity income was comprised of approximately
$19.6 million of operating income before amortization partially offset by interest expense
of $4.5 million and other net costs of $1.7 million. The remaining equity income on
investees is in respect of interests in several specialty channels. The $2.7 million loss
in the prior year was in respect of the 49.9% equity interest in CW Media for the period May
3 to May 31, 2010. The loss was comprised of approximately $7.5 million of operating income
before amortization offset by interest expense of $2.7 million and other costs of $7.6
million, the majority of which were fair value adjustments on derivative instruments and
foreign exchange losses on US denominated long-term debt.
RISKS AND UNCERTAINTIES
The significant risks and uncertainties affecting the Company and its business are discussed
in the Companys August 31, 2010 Annual Report under the Introduction to the Business
Known Events, Trends, Risks and Uncertainties in Managements Discussion and Analysis.
FINANCIAL POSITION
Total assets at May 31, 2011 were $12.8 billion compared to $10.2 billion at August 31,
2010. Following is a discussion of significant changes in the consolidated balance sheet
since August 31, 2010.
Current assets increased by $941.3 million primarily due to increases in cash and cash
equivalents of $416.2 million, accounts receivable of $332.1 million, inventories of $25.9
million and prepaids and other of $234.7 million, all of which were partially offset by a
decrease in derivative instruments of $66.7 million. Cash and cash equivalents increased as
the net funds provided by operating and financing activities, including proceeds from the
issuance of $1.3 billion of senior notes and $300.0 million preferred shares, exceeded the
cash outlay on
capital expenditures and the Canwest broadcasting business acquisition. Accounts receivable
and prepaids and other were up primarily as a result of the Media acquisition while
inventories were higher due to increased equipment purchases. Derivative instruments
decreased due to settlement of the contracts.
19
Shaw Communications Inc.
The derivative instrument of $6.8 million is in respect of the senior unsecured notes
assumed by the Company as part of the Media acquisition. The notes are due in 2015 and have
a variable prepayment option at a premium of 106.75 in August 2011 which declines on a
straight-line basis to par in 2013.
Investments and other assets decreased by $723.9 million due to the acquisition of remaining
equity interest in CW Media which is now consolidated as a 100% owned subsidiary and
expensing of acquisition related costs partially offset by investments in several specialty
channels purchased in the Media acquisition.
Property, plant and equipment and other intangibles increased by $174.1 million and $93.7
million, respectively as current year capital investment and amounts acquired on the Media
acquisition exceeded amortization.
Deferred charges increased by $15.7 million due to higher deferred equipment costs and
prepaid maintenance and support contracts.
Broadcast rights and licenses, and goodwill increased $1.4 billion and $641.7 million,
respectively, due to the acquisition of the Canwest broadcasting businesses.
Program rights and advances of $71.4 million arose on the acquisition of the Canwest
broadcasting businesses.
Current liabilities were up $46.9 million due to increases in accounts payable of $85.5
million and other liability of $160.6 million partially offset by decreases in income taxes
payable of $151.7 million and derivative instruments of $54.3 million. Accounts payable and
accrued liabilities increased primarily due to the impact of the Media acquisition partially
offset by a reduction in trade and other payables mainly in respect of timing of payment of
capital expenditures. Income taxes payable decreased due to funding income tax amounts
partially offset by current year tax expense and amounts assumed on the Media acquisition.
Derivative instruments decreased due to the end of swap notional exchange relating to an
outstanding cross-currency interest rate agreement partially offset by new US currency
forward purchase contracts entered into during the current year as well as reclassifying
amounts from non-current liabilities based on settlement dates. The other liability is the
obligation in respect of the principal component of the US $300 million amended
cross-currency interest rate agreements which has been reclassified from noncurrent
liabilities as it settles in December 2011.
Long-term debt increased $1.6 billion primarily as a result of the Canwest broadcasting
business acquisition. Approximately $1 billion was required to complete the acquisition,
including repayment of the CW Media term loan and breakage of related currency swaps. The
acquisition was initially funded by borrowings under the Companys revolving credit facility
which were subsequently repaid primarily with the net proceeds from the $900 million senior
notes offerings in December. As part of the acquisition, the Company assumed CW Medias US
$338.3 million 13.5% senior unsecured notes and subsequently repurchased and cancelled US
$51.6 million face amount. In addition, the Company issued $400 million senior notes in
February 2011.
20
Shaw Communications Inc.
Other long-term liabilities increased by $60.1 million mainly due to the non-current portion
of CRTC benefit obligations as well as benefit plans as a result of the Media acquisition
partially offset by the aforementioned reclassification of the obligation in respect of the
principal component of the US $300 million amended cross-currency interest rate agreements.
Derivatives decreased by $6.5 million as amounts have been reclassified to current
liabilities based on settlement dates.
Future income taxes increased $244.4 million due to the Media acquisition partially offset
by current year tax recovery.
Share capital increased $338.1 million due to the issuance of 12,000,000 Cumulative
Redeemable Rate Reset Preferred Shares, Series A (preferred shares) for net proceeds of
$291.1 million as well as issuance of 2,395,035 Class B Non-Voting Shares under the
Companys option plan and Dividend Reinvestment Plan (DRIP) for $44.8 million. As of June
15, 2011, share capital is as reported at May 31, 2011 with the exception of the issuance of
111,469 Class B Non-Voting Shares upon exercise of options subsequent to the quarter end.
Contributed surplus increased due to stock-based compensation expense recorded in the
current year. Accumulated other comprehensive income decreased due settlement of the
forward purchase contracts in respect of the closing of the acquisition of the Canwest
broadcasting businesses. Non-controlling interests arose in the first quarter due to a
number of non-wholly owned specialty channels acquired as part of the Media acquisition.
LIQUIDITY AND CAPITAL RESOURCES
In the current year, the Company generated $554.0 million of free cash flow. Shaw used its
free cash flow along with net proceeds of $1.27 billion from its three senior notes
issuances, net proceeds of $291.1 million from its preferred share issuance, proceeds on
issuance of Class B Non-Voting Shares of $32.4 million and other net items of $38.3 million
to pay $981.2 million to complete the Canwest broadcasting business acquisition including
repayment of the CW Media term loan and breakage of related currency swaps, fund the net
change in working capital requirements of approximately $435.8 million, pay common share
dividends of $281.4 million, fund $93.3 million of Wireless expenditures, pay $56.4 million
to repurchase and cancel a portion of the Media senior unsecured notes, purchase the Lake
Broadcasting cable system for $3.5 million and increase cash and cash equivalents by $333.1
million.
Within thirty days of closing of the Media acquisition, a subsidiary of CW Media was
required to make a change of control offer at a cash price equal to 101% of the obligations
under the US 13.5% senior unsecured notes due 2015 issued by it in accordance with a related
indenture dated as of July 3, 2008. As a result, on November 15, 2010, an offer was made to
purchase all of the notes for an effective purchase price of US $1,145.58 for each US $1,000
face amount. An aggregate of US $51.6 million face amount was tendered under the offer and
purchased by the Company for cancellation for an aggregate price of approximately $60
million, including
accrued interest. The change of control offer expired on December 15, 2010 and no further
purchases are required.
21
Shaw Communications Inc.
To allow for timely access to capital markets, the Company filed a short form base shelf
prospectus with securities regulators in Canada and the U.S. on November 18, 2010. The
shelf prospectus allows for the issue of up to an aggregate $4 billion of debt and equity
securities over a 25 month period. Pursuant to this shelf prospectus, the Company issued
$300.0 million of preferred shares during the third quarter and completed three senior notes
offerings in the second quarter totalling $1.3 billion as follows:
|
|
|
On May 31, 2011 the Company issued 12,000,000 Cumulative Redeemable Rate Reset
Preferred Shares, Series A (Preferred Shares) at a price of $25.00 per Preferred
Share for aggregate gross proceeds of $300.0 million. The net proceeds were used
for working capital and general corporate purposes while excess funds are being held
in cash and cash equivalents. Holders of the Preferred Shares are entitled to
receive, as and when declared by the Companys board of directors, a cumulative
quarterly fixed dividend yielding 4.50% annually for the initial period ending June
30, 2016. Thereafter, the dividend rate will be reset every five years at a rate
equal to the then current 5-year Government of Canada bond yield plus 2.00%.
Holders of Preferred Shares will have the right, at their option, to convert their
shares into Cumulative Redeemable Floating Rate Preferred Shares, Series B (the
Series B Preferred Shares), subject to certain conditions, on June 30, 2016 and on
June 30 every five years thereafter. Holders of the Series B Preferred Shares will
be entitled to receive cumulative quarterly dividends, as and when declared by the
Companys board of directors, at a rate set quarterly equal to the then current
three-month Government of Canada Treasury Bill yield plus 2.00%. |
|
|
|
On December 7, 2010 the Company issued $500 million senior notes at a rate of
5.5% due December 7, 2020 and issued an additional $400 million under the reopened
6.75% senior notes due November 9, 2039. The effective rate on the $500 million
senior notes and $400 million senior notes is 5.548% and 6.963%, respectively, due
to discounts on the issuances. The net proceeds from the notes issuances were used
to repay borrowings under the Companys $1 billion revolving credit facility. In
conjunction with the senior notes issuances, the unsecured $500 million revolving
credit facility was cancelled. No amounts had been drawn under this facility. |
|
|
|
On February 17, 2011 the Company issued an additional $400 million under the
reopened 6.75% senior notes due November 9, 2039. The effective rate is 6.961% due
to the discount on issuance. The net proceeds were used for working capital and
general corporate purposes as well as to partially repay borrowings under the
revolving credit facility while excess funds are being held in cash and cash
equivalents. |
The Companys DRIP allows holders of Class A Shares and Class B Non-Voting Shares who are
residents of Canada to automatically reinvest monthly cash dividends to acquire additional
Class B Non-Voting Shares. During the current quarter, the Company announced that the Class
B Non-Voting Shares distributed under its DRIP would be new shares issued from treasury at a
2% discount from the 5 day weighted average market price immediately preceding the
applicable dividend payment date. Previously, the Class B Non-Voting Shares were acquired
on the open market at prevailing market prices. The change was effective for the May 30,
2011
dividend payment and resulted in cash savings and incremental Class B Non-Voting Shares of
$9.5 million.
22
Shaw Communications Inc.
On November 25, 2010 Shaw received the approval of the TSX to renew its normal course issuer
bid to purchase its Class B Non-Voting Shares for a further one year period. The Company is
authorized to acquire up to 37,000,000 Class B Non-Voting Shares during the period December
1, 2010 to November 30, 2011. No shares have been repurchased during the current year.
At May 31, 2011, the Company held $633 million in cash and cash equivalents and had access
to $1 billion of available credit facilities. Based on available credit facilities and
forecasted free cash flow, the Company expects to have sufficient liquidity to fund
operations and obligations during the remainder of the current fiscal year. On a longer-term
basis, Shaw expects to generate free cash flow and have borrowing capacity sufficient to
finance foreseeable future business plans and refinance maturing debt.
CASH FLOW
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended May 31, |
|
|
Nine months ended May 31, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2011 |
|
|
2010 |
|
|
% |
|
|
2011 |
|
|
2010 |
|
|
% |
|
Funds flow from operations |
|
|
430,305 |
|
|
|
350,810 |
|
|
|
22.7 |
|
|
|
1,077,642 |
|
|
|
1,047,968 |
|
|
|
2.8 |
|
Net increase in non-cash
working capital balances
related to operations |
|
|
(63,189 |
) |
|
|
(22,266 |
) |
|
|
>100.0 |
|
|
|
(313,849 |
) |
|
|
(6,277 |
) |
|
|
>100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
367,116 |
|
|
|
328,544 |
|
|
|
11.7 |
|
|
|
763,793 |
|
|
|
1,041,691 |
|
|
|
(26.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds flow from operations increased over the comparative quarter due to the combined impact
of higher operating income before amortization adjusted for non-cash program rights expenses
partially offset by higher interest expense, current income taxes and the acquisition,
integration and restructuring costs in the current year. Funds flow from operations
increased over the comparative nine month period due to the aforementioned items partially
offset by the realized loss on the mark-to-market payments to terminate the cross-currency
interest rate exchange agreements in conjunction with repayment of the CW Media term loan.
The net change in non-cash working capital balances over the comparable periods is primarily
due to funding of income tax amounts in the current year, the timing of payment of trade and
other payables and the seasonal advertising impact of the new Media division on accounts
receivable.
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended May 31, |
|
|
Nine months ended May 31, |
|
($000s Cdn) |
|
2011 |
|
|
2010 |
|
|
Decrease |
|
|
2011 |
|
|
2010 |
|
|
Decrease |
|
Cash flow used in
investing
activities |
|
|
(196,812 |
) |
|
|
(922,163 |
) |
|
|
725,351 |
|
|
|
(1,192,350 |
) |
|
|
(1,638,068 |
) |
|
|
445,718 |
|
The cash used in investing activities decreased over the comparable quarter due to the cash
outlay of $741.7 million in the prior year in respect of the Companys initial investment in
CW
Media. The nine month period was also impacted by the Mountain Cablevision acquisition and
investing certain excess funds in a Government of Canada bond in the prior year partially
offset by amounts paid to complete the acquisition of the broadcasting businesses of Canwest
and higher capital expenditures and inventories in the current year.
23
Shaw Communications Inc.
Financing Activities
The changes in financing activities during the comparative periods were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended May 31, |
|
|
Nine months ended May 31, |
|
(In $millions Cdn) |
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Bank loans net borrowings (repayments) |
|
|
(75.0 |
) |
|
|
5.3 |
|
|
|
|
|
|
|
5.3 |
|
Issuance of Cdn $500 million 5.50% senior notes |
|
|
|
|
|
|
|
|
|
|
498.2 |
|
|
|
|
|
Issuance of Cdn $800 million 6.75% senior notes |
|
|
|
|
|
|
|
|
|
|
778.9 |
|
|
|
|
|
Issuance of Cdn $1.25 billion 5.65% senior notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,246.0 |
|
Issuance of Cdn $650 million 6.75% senior notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
645.6 |
|
Issuance of preferred shares |
|
|
300.0 |
|
|
|
|
|
|
|
300.0 |
|
|
|
|
|
Senior notes and preferred shares issuance costs |
|
|
(9.1 |
) |
|
|
(0.2 |
) |
|
|
(16.6 |
) |
|
|
(10.1 |
) |
Repayment of CW Media US $389.6 million term loan |
|
|
|
|
|
|
|
|
|
|
(394.9 |
) |
|
|
|
|
Repurchase US $51.6 million of CW Media 13.5% senior
notes |
|
|
|
|
|
|
|
|
|
|
(56.4 |
) |
|
|
|
|
Redemption of US $440 million 8.25% senior notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(465.5 |
) |
Redemption of US $225 million 7.25% senior notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(238.1 |
) |
Redemption of US $300 million 7.20% senior notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(312.6 |
) |
Payments on cross-currency agreements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(291.9 |
) |
Debt retirement costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(79.5 |
) |
Senior notes repurchase premium |
|
|
|
|
|
|
|
|
|
|
(0.6 |
) |
|
|
|
|
Dividends paid to common shareholders |
|
|
(90.5 |
) |
|
|
(95.1 |
) |
|
|
(281.4 |
) |
|
|
(276.9 |
) |
Distributions paid to non-controlling interests |
|
|
(9.8 |
) |
|
|
|
|
|
|
(14.4 |
) |
|
|
|
|
Repayment of Partnership debt |
|
|
(0.1 |
) |
|
|
(0.1 |
) |
|
|
(0.4 |
) |
|
|
(0.4 |
) |
Issue of Class B Non-Voting Shares |
|
|
8.2 |
|
|
|
13.8 |
|
|
|
32.4 |
|
|
|
39.3 |
|
Purchase of Class B Non-Voting Shares for cancellation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(118.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
123.7 |
|
|
|
(76.3 |
) |
|
|
844.8 |
|
|
|
143.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTARY QUARTERLY FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating |
|
|
|
|
|
|
Basic and diluted |
|
|
Funds flow |
|
|
|
|
|
|
|
income before |
|
|
|
|
|
|
earnings per |
|
|
from |
|
($000s Cdn except per share amounts) |
|
Revenue |
|
|
amortization (1) |
|
|
Net income (3) |
|
|
share |
|
|
operations (2) |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third |
|
|
1,284,688 |
|
|
|
579,575 |
|
|
|
202,670 |
|
|
|
0.45 |
|
|
|
430,305 |
|
Second |
|
|
1,196,611 |
|
|
|
494,524 |
|
|
|
167,299 |
|
|
|
0.37 |
|
|
|
382,957 |
|
First |
|
|
1,078,905 |
|
|
|
473,354 |
|
|
|
20,332 |
|
|
|
0.04 |
|
|
|
264,380 |
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth |
|
|
938,872 |
|
|
|
423,152 |
|
|
|
121,575 |
|
|
|
0.28 |
|
|
|
327,435 |
|
Third |
|
|
943,632 |
|
|
|
435,822 |
|
|
|
158,216 |
|
|
|
0.37 |
|
|
|
350,810 |
|
Second |
|
|
929,142 |
|
|
|
424,825 |
|
|
|
138,712 |
|
|
|
0.32 |
|
|
|
358,206 |
|
First |
|
|
905,934 |
|
|
|
474,952 |
|
|
|
114,229 |
|
|
|
0.26 |
|
|
|
338,952 |
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth |
|
|
872,919 |
|
|
|
394,900 |
|
|
|
124,265 |
|
|
|
0.29 |
|
|
|
321,319 |
|
|
|
|
(1) |
|
See definition and discussion under Key Performance Drivers in Managements
Discussion and Analysis. |
|
(2) |
|
Funds flow from operations is presented before changes in net non-cash
working capital balances related to operations as presented in the unaudited interim
Consolidated Statements of Cash Flows. |
|
(3) |
|
Net income attributable to common shareholders is the same as net income
except in 2011 where it is $16,642, $161,490 and $194,860 for the first, second and
third quarters, respectively. |
24
Shaw Communications Inc.
Generally, revenue and operating income before amortization have grown quarter-over-quarter
mainly due to customer growth and rate increases with the exception of the second and fourth
quarters of 2010. In the fourth quarter of 2010, revenue and operating income before
amortization declined by $4.8 million and $12.7 million, respectively, due to customer
growth offset by timing of On-Demand events, increased promotional activity and timing of
certain expenses including maintenance and costs related to customer growth. Operating
income before amortization decreased by $50.1 million in the second quarter of 2010 due to
the impact of the one-time Part II fee recovery of $75.3 million recorded in the previous
quarter.
Net income has fluctuated quarter-over-quarter primarily as a result of the growth in
operating income before amortization described above and the impact of the net change in
non-operating items. The first quarter of the current year was also impacted by the
acquisition of the Canwest broadcasting businesses. As a result, net income declined by
$101.2 million in the first quarter of 2011 as the higher operating income before
amortization of $50.2 million due to the contribution from the new Media division and lower
income taxes of $32.1 million were offset by the CRTC benefit obligation of $139.1 million
and acquisition, integration and restructuring costs of $58.1 million. Net income increased
by $147.0 million in the second quarter of 2011 due to the impact of the Canwest
broadcasting business acquisition in the immediately preceding quarter and higher operating
income before amortization and foreign exchange gain on unhedged long-term debt, the total
of which was partially offset by increases in interest expense, loss on derivative
instruments and income tax expense. During the third quarter of 2011, net income increased
by $35.4 million due to higher operating income before amortization and a lower loss on
derivative instruments partially offset by increased income taxes, a lower of foreign
exchange gain on unhedged long-term debt and the impact of the restructuring activities
undertaken by the Company. Net income declined by $10.0 million in the first quarter of 2010
mainly due to debt retirement costs of $81.6 million in respect of the
US senior note redemptions, the loss on derivative instruments of $44.4 million, the total
of which was partially offset by higher operating income before amortization of $80.1
million (which includes the impact of the one-time Part II fee recovery of $75.3 million)
and lower income taxes of $28.9 million. The lower income taxes were due to lower net
income before taxes and an income tax recovery of $17.6 million related to reductions in
corporate income tax rates in the first quarter of 2010. Net income increased by $24.5
million in the second quarter of 2010 due to the aforementioned items recorded in the
previous quarter and the impact of customer growth, the Mountain Cablevision acquisition and
lower costs including employee related and marketing expenses all of which were partially
offset by increased taxes on higher net income before taxes. During the third quarter of
2010, net income increased by $19.5 million mainly due to higher operating income before
amortization and lower amortization. Net income declined by $36.6 million in the fourth
quarter of 2010 due to lower operating income before amortization of $12.7 million and
higher amortization expense of $14.7 million. As a result of the aforementioned changes in
net income, basic and diluted earnings per share have trended accordingly.
25
Shaw Communications Inc.
ACCOUNTING STANDARDS
Update to critical accounting policies and estimates
The Managements Discussion and Analysis (MD&A) included in the Companys August 31, 2010
Annual Report outlined critical accounting policies including key estimates and assumptions
that management has made under these policies and how they affect the amounts reported in
the Consolidated Financial Statements. The MD&A also describes significant accounting
policies where alternatives exist. The unaudited interim Consolidated Financial Statements
follow the same accounting policies and methods of application as the most recent annual
consolidated financial statements other than as set out as follows.
Adoption of accounting policies for Shaw Media
The following accounting policies have been adopted for the Companys new television
broadcasting operations (Shaw Media).
Revenue
Subscriber revenue is recognized monthly based on subscriber levels. Advertising revenues
are recognized in the period in which the advertisements are broadcast and recorded net of
agency commissions as these amounts are paid directly to the agency or advertiser. When a
sales arrangement includes multiple advertising spots, the proceeds are allocated to
individual advertising spots under the arrangement based on relative fair values.
Program Rights and Advances
Program rights represent licensed rights acquired to broadcast television programs on the
Companys conventional and specialty television channels and program advances are in respect
of payments for programming prior to the window license start date. For licensed rights,
the Company records a liability for program rights and corresponding asset when the license
period has commenced and all of the following conditions have been met: (i) the cost of the
program is
known or reasonably determinable, (ii) the program material has been accepted by the Company
in accordance with the license agreement and (iii) the material is available to the Company
for telecast. Program rights are expensed on a systematic basis over the estimated
exhibition period as the programs are aired and are included in operating, general and
administrative expenses. If program rights are not scheduled, they are considered impaired
and are written off.
CRTC Benefit Obligations
The fair value of CRTC benefit obligations committed as part of business acquisitions are
initially recorded, on a discounted basis, at the present value of amounts to be paid net of
any expected incremental cash inflows. The obligation is subsequently adjusted for the
incurrence of related expenditures, the passage of time and for revisions to the timing of
the cash flows. Changes in the obligation due to the passage of time are recorded as
accretion of long-term liabilities in the income statement.
Asset Retirement Obligations
The Company recognizes the fair value of a liability for an asset retirement obligation in
the period in which it is incurred, on a discounted basis, with a corresponding increase to
the carrying amount of property and equipment. This cost is amortized on the same basis as
the related asset. The liability is subsequently increased for the passage of time and the
accretion is recorded in the income statement as accretion of long-term liabilities.
Revisions due to the estimated timing of cash flows or the amount required to settle the
obligation may result in an increase or decrease in the liability. Actual costs incurred
upon settlement of the obligation are charged against the liability to the extent recorded.
26
Shaw Communications Inc.
Embedded Derivative Instruments
Derivatives embedded in other financial instruments or contracts are separated from their
host contracts and separately accounted for as derivatives when their economic
characteristics and risks are not closely related to the host contract, they meet the
definition of a derivative and the combined instrument or contract is not measured at fair
value. The Company records embedded derivatives at fair value with changes recognized in
the income statement as loss/gain on derivative instruments.
Adoption of recent accounting pronouncements
Business Combinations
Effective September 1, 2010, the Company early adopted CICA Handbook Section 1582 Business
Combinations, which replaces Section 1581 Business Combinations. The differences which
arise from the new accounting standard relate to details in applying the acquisition method.
The significant changes that result include (i) a change in the measurement date for equity
instruments issued by the acquirer from a few days before and after the announcement date to
the acquisition date, (ii) contingent consideration is recognized at fair value and
subsequently remeasured at each reporting date until settled, (iii) future adjustments to
income tax estimates are recorded in income whereas previously, certain changes were
recorded in goodwill, (iv) acquisition related costs, other than costs to issue debt or
equity instruments, and acquisition related restructuring costs must be expensed, (v) for
business
combinations completed in stages, identifiable net assets are recognized at fair value when
control is obtained and a gain or loss is recognized for the difference in fair value and
carrying value of the previously held equity interests, (vi) the fair value of identifiable
assets and liabilities attributable to non-controlling interests must be recognized, and
(vii) non-controlling interests are recorded at either fair value or their proportionate
share of the fair value of identifiable net assets acquired.
Consolidated Financial Statements and Non-controlling Interests
Effective September 1, 2010, the Company early adopted CICA Handbook Section 1601
Consolidated Financial Statements and Section 1602 Non-controlling Interests which
replace Section 1600 Consolidated Financial Statements. The new standards provide guidance
for the preparation of financial statements and accounting for a non-controlling interest in
a subsidiary in consolidated financial statements subsequent to a business combination. For
presentation and disclosure purposes, non-controlling interests are classified as a separate
component of shareholders equity. In addition, net income and comprehensive income is
attributed to the Companys shareholders and to non-controlling interests rather than
reflecting the non-controlling interests as a deduction to arrive at net income and
comprehensive income.
27
Shaw Communications Inc.
Recent accounting pronouncements:
International Financial Reporting Standards (IFRS)
In February 2008, the CICA Accounting Standards Board (AScB) confirmed that Canadian
publicly accountable enterprises will be required to adopt International Financial Reporting
Standards (IFRS), as issued by the International Accounting Standards Board (IASB), for
fiscal periods beginning on or after January 1, 2011. These standards require the Company
to begin reporting under IFRS in the first quarter of fiscal 2012 with comparative data for
the prior year. The table below outlines the phases involved in the changeover to IFRS.
|
|
|
Phase |
|
Description and status |
Impact assessment and planning
|
|
This phase includes establishment of
a project team and high-level review
to determine potential significant
differences under IFRS as compared to
Canadian GAAP. This phase has been
completed and as a result, the
Company has developed a transition
plan and a preliminary timeline to
comply with the changeover date while
recognizing that project activities
and timelines may change as a result
of unexpected developments. |
|
|
|
Design and development key
elements
|
|
This phase includes (i) an in-depth
review to identify and assess
accounting and reporting differences,
(ii) evaluation and selection of
accounting policies, (iii) assessment
of impact on information systems,
internal controls, and business
activities, and (iv) training and
communication with key stakeholders. |
|
|
|
|
|
During 2009, the Company completed
its preliminary identification and
assessment of accounting and
reporting differences. In addition,
training was provided to certain key
employees involved in or directly
impacted by the conversion process. |
|
|
|
|
|
During 2010, the assessment of the
impact on information systems and
design phase of system changes have
been completed and the implementation
phase has commenced. The Company has
completed further in-depth
evaluations of those areas initially
identified as being potential
accounting and reporting differences,
as well as the evaluation of IFRS 1
elections/exemptions which are
discussed below. |
|
|
|
Implementation
|
|
This phase includes integration of
solutions into processes and
financial systems that are required
for the conversion to IFRS and
parallel reporting during the year
prior to transition including
proforma financial statements and
note disclosures. Process solutions
will incorporate required revisions
to internal controls during the
changeover and on an on-going basis. |
28
Shaw Communications Inc.
In the period leading up to the changeover, the AcSB will continue to issue accounting
standards that are converged with IFRS, thus mitigating the impact of the adoption of IFRS
at
the changeover date. The International Accounting Standards Board (IASB) will also
continue to issue new accounting standards during the conversion period and, as a result,
the final impact of IFRS on the Companys consolidated financial statements will only be
measured once all IFRS applicable at the conversion date are known.
The Companys adoption of IFRS will require the application of IFRS 1, First-Time Adoption
of International Financial Reporting Standards (IFRS 1), which provides guidance for an
entitys initial adoption of IFRS. IFRS 1 generally requires that an entity apply all IFRS
effective at the end of its first IFRS reporting period retrospectively. However, IFRS 1
does include certain mandatory exceptions and limited optional exemptions in specified areas
of certain standards from this general requirement. Management is assessing the exemptions
available under IFRS 1 and their impact on the Companys future financial position. On
adoption of IFRS, the significant optional exemptions being considered by the Company are as
follows:
|
|
|
Exemption |
|
Application of exemption |
Business combinations
|
|
The Company expects to apply IFRS 3 prospectively
from its transition date and elect not to restate
any business combinations that occurred prior to
September 1, 2010. |
|
|
|
Employee benefits
|
|
The Company expects to elect to recognize cumulative
actuarial gains and losses arising from all of its
defined benefit plans as at September 1, 2010 in
opening retained earnings. |
|
|
|
Borrowing costs
|
|
The Company expects to elect to apply IAS 23
Borrowing Costs prospectively from September 1,
2010. |
Management is in the process of quantifying the expected material differences between IFRS
and the current accounting treatment under Canadian GAAP. Set out below are the key areas
where changes in accounting policies are expected that may impact the Companys consolidated
financial statements. The list and comments should not be regarded as a complete list of
changes that will result from the transition to IFRS. It is intended to highlight those
areas management believes to be most significant. However, the IASB has significant ongoing
projects that could affect the ultimate differences between Canadian GAAP and IFRS and their
impact on the Companys consolidated financial statements. Consequently, managements
analysis of changes and policy decisions have been made based on its expectations regarding
the accounting standards that we anticipate will be effective at the time of transition. The
future impacts of IFRS will also depend on the particular circumstances prevailing in those
years. At this stage, management is not able to reliably quantify the impacts expected on
the Companys consolidated financial statements for these differences. Please see the
section entitled Cautionary statement regarding forward-looking statements.
The following significant differences between Canadian GAAP and IFRS have been identified
that are expected to impact the Companys financial statements. This is not an exhaustive
list of all of the changes that could occur during the transition to IFRS. At this time, the
comprehensive impact of the changeover on the Companys future financial position and
results of operations is not yet determinable.
The Company continues to monitor and assess the impact of evolving differences between
Canadian GAAP and IFRS, since the IASB is expected to continue to issue new accounting
standards during the transition period. As a result, the final impact of IFRS on the
Companys
consolidated financial statements can only be measured once all the applicable IFRS at the
conversion date are known.
29
Shaw Communications Inc.
Differences with respect to recognition, measurement, presentation and disclosure of
financial information are expected to be in the following key accounting areas:
|
|
|
|
|
Differences from Canadian GAAP, with |
Key accounting area |
|
potential impact for the Company |
Presentation of Financial Statements
(IAS 1)
|
|
IAS 1 requires additional
disclosures in the notes to
financial statements. |
|
|
|
Share-based Payments (IFRS 2)
|
|
IFRS 2 requires cash-settled awards
to employees be measured at fair
value at the initial grant date and
re-measured at fair value at the end
of each reporting period. |
|
|
|
|
|
IFRS 2 also requires the fair value
of stock-based compensation awards
to be recognized using a graded
vesting method based on the vesting
period of the options. |
|
|
|
Income Taxes
(IAS 12)
|
|
IAS 12 recognition and measurement
criteria for deferred tax assets and
liabilities may differ. |
|
|
|
Employee Benefits
(IAS 19)
|
|
IAS 19 requires past service costs
of defined benefit plans to be
expensed on an accelerated basis,
with vested past service costs
immediately expensed and unvested
past service costs amortized on a
straight line basis until benefits
become vested. |
|
|
|
|
|
IAS 19 has an accounting policy
choice that allows the Company to
recognize actuarial gains and losses
using one of the following methods: |
|
|
|
|
|
in net income using the
corridor approach amortized over the
expected average remaining working
lives, |
|
|
|
|
|
in net income on a
systematic basis for faster
recognition, including immediate
recognition of all actuarial gains
and losses, or |
|
|
|
|
|
to recognize them in other
comprehensive income, as they occur. |
|
|
|
|
|
The Company is currently reviewing
the impact of the accounting policy
choice for recognition of actuarial
gains and losses. |
|
|
|
Interests in Joint Ventures (IAS 31)
|
|
Although IAS 31 currently permits
the use of proportionate
consolidation for joint ventures
interests, the recently issued IFRS
11 Joint Arrangements requires
joint arrangements classified as
joint ventures to be accounted for
using the equity method. |
30
Shaw Communications Inc.
|
|
|
|
|
Differences from Canadian GAAP, with |
Key accounting area |
|
potential impact for the Company |
Impairment of Assets
(IAS 36)
|
|
IAS 36 uses a one-step approach for
the identification and measurement
of impairment of assets. The
carrying value of assets is compared
to the greater of its fair value
less costs to sell and value in use,
which is based on the net present
value of future cash flows.
Impairment of assets, other than
goodwill, is reversed in a
subsequent period if circumstances
change such that the previously
determined impairment is reduced or
eliminated. |
|
|
|
Provisions, Contingent Liabilities
and Contingent Assets
(IAS 37)
|
|
IAS 37 uses a different threshold
for recognition of a contingent
liability that could impact the
timing of when a provision may be
recorded. |
|
|
|
Intangible Assets
(IAS 38)
|
|
IAS 38 prohibits the amortization of
indefinite-lived intangibles and
reinstatement of previous
amortization is required. |
2011 GUIDANCE
With respect to 2011 guidance, the Company expects continued growth in the core Cable and
Satellite business and on a preliminary basis, expects that the growth rate of core
consolidated operating income before amortization will decline modestly compared to last
years organic growth rate of approximately 7.5% as a result of competitive market pressures
and higher programming costs. Capital investment is expected to decline and cash taxes are
estimated to increase. Including the new Media assets (for the 10 month period during fiscal
2011) consolidated fiscal 2011 free cash flow is estimated to approximate $600 million.
The investment associated with the Wireless build is being tracked and reported separately
from the free cash flow generated from ongoing operations.
Certain important assumptions for 2011 guidance purposes include: continued overall customer
growth; stable pricing environment for Shaws products relative to todays rates; no
significant market disruption or other significant changes in competition or regulation that
would have a material impact; stable advertising demand and rates; cash income taxes to be
paid or payable in 2011; and a stable regulatory environment.
See the following section entitled Caution Concerning Forward-Looking Statements.
CAUTION CONCERNING FORWARD-LOOKING STATEMENTS
Certain statements included and incorporated by reference herein may constitute
forward-looking statements. Such forward-looking statements involve risks, uncertainties and
other factors which may cause actual results, performance or achievements of the Company to
be materially different from any future results, performance or achievements expressed or
implied by such forward-looking statements. When used, the words anticipate, believe,
expect, plan, intend, target, guideline, goal, and similar expressions generally
identify forward-looking statements. These forward-looking statements include, but are not
limited to, references to future capital expenditures (including the amount and nature
thereof), financial guidance for future performance, business strategies and measures to
implement strategies, competitive strengths, goals, expansion and growth of Shaws business
and
31
Shaw Communications Inc.
operations, plans and references to the future success of Shaw. These forward-looking statements are based on
certain assumptions, some of which are noted above, and analyses made by Shaw in light of
its experience and its perception of historical trends, current conditions and expected
future developments as well as other factors it believes are appropriate in the
circumstances as of the current date. These assumptions include but are not limited to
general economic and industry growth rates, currency exchange rates, technology deployment,
content and equipment costs, and industry structure and stability.
Whether actual results and developments will conform with expectations and predictions of
the Company is subject to a number of factors including, but not limited to, general
economic, market or business conditions; the opportunities that may be available to Shaw;
Shaws ability to execute its strategic plans; changes in the competitive environment in the
markets in which Shaw operates and from the development of new markets for emerging
technologies; changes in laws, regulations and decisions by regulators that affect Shaw or
the markets in which it operates in both Canada and the United States; Shaws status as a
holding company with separate operating subsidiaries; changing conditions in the
entertainment, information and communications industries; risks associated with the
economic, political and regulatory policies of local governments and laws and policies of
Canada and the United States; and other factors, many of which are beyond the control of
Shaw. The foregoing is not an exhaustive list of all possible factors. Should one or more
of these risks materialize or should assumptions underlying the forward-looking statements
prove incorrect, actual results may vary materially from those as described herein.
Consequently, all of the forward-looking statements made in this report and the documents
incorporated by reference herein are qualified by these cautionary statements, and there can
be no assurance that the actual results or developments anticipated by Shaw will be realized
or, even if substantially realized, that they will have the expected consequences to, or
effects on, the Company.
You should not place undue reliance on any such forward-looking statements. The Company
utilizes forward-looking statements in assessing its performance. Certain investors,
analysts and others, utilize the Companys financial guidance and other forward-looking
information in order to assess the Companys expected operational and financial performance
and as an indicator of its ability to service debt and return cash to shareholders. The
Companys financial guidance may not be appropriate for other purposes.
Any forward-looking statement (and such risks, uncertainties and other factors) speaks only
as of the date on which it was originally made and the Company expressly disclaims any
obligation or undertaking to disseminate any updates or revisions to any forward-looking
statement contained in this document to reflect any change in expectations with regard to
those statements or any other change in events, conditions or circumstances on which any
such statement is based, except as required by law. New factors affecting the Company emerge
from time to time, and it is not possible for the Company to predict what factors will arise
or when. In addition, the Company cannot assess the impact of each factor on its business or
the extent to which any particular factor, or combination of factors, may cause actual
results to differ materially from those contained in any forward-looking statement.
32
Shaw Communications Inc.
CONSOLIDATED BALANCE SHEETS
(unaudited)
|
|
|
|
|
|
|
|
|
[thousands of Canadian dollars] |
|
May 31, 2011 |
|
|
August 31, 2010 |
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
632,961 |
|
|
|
216,735 |
|
Accounts receivable |
|
|
528,537 |
|
|
|
196,415 |
|
Inventories |
|
|
79,758 |
|
|
|
53,815 |
|
Prepaids and other |
|
|
268,577 |
|
|
|
33,844 |
|
Derivative instruments |
|
|
|
|
|
|
66,718 |
|
Future income taxes |
|
|
27,024 |
|
|
|
27,996 |
|
|
|
|
|
|
|
|
|
|
|
1,536,857 |
|
|
|
595,523 |
|
Derivative instrument |
|
|
6,847 |
|
|
|
|
|
Investments and other assets |
|
|
19,329 |
|
|
|
743,273 |
|
Property, plant and equipment |
|
|
3,178,764 |
|
|
|
3,004,649 |
|
Deferred charges |
|
|
248,496 |
|
|
|
232,843 |
|
Intangibles |
|
|
|
|
|
|
|
|
Broadcast rights and licenses [note 3] |
|
|
6,446,369 |
|
|
|
5,061,153 |
|
Program rights and advances |
|
|
71,435 |
|
|
|
|
|
Spectrum licenses |
|
|
190,912 |
|
|
|
190,912 |
|
Goodwill [note 3] |
|
|
810,807 |
|
|
|
169,143 |
|
Other intangibles |
|
|
250,211 |
|
|
|
156,469 |
|
|
|
|
|
|
|
|
|
|
|
12,760,027 |
|
|
|
10,153,965 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
|
708,595 |
|
|
|
623,070 |
|
Income taxes payable |
|
|
18,922 |
|
|
|
170,581 |
|
Unearned revenue |
|
|
152,190 |
|
|
|
145,491 |
|
Current portion of long-term debt [note 4] |
|
|
584 |
|
|
|
557 |
|
Current portion of derivative instruments |
|
|
25,394 |
|
|
|
79,740 |
|
Other liability [note 9] |
|
|
160,616 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,066,301 |
|
|
|
1,019,439 |
|
Long-term debt [note 4] |
|
|
5,574,181 |
|
|
|
3,981,671 |
|
Other long-term liabilities [note 9] |
|
|
351,584 |
|
|
|
291,500 |
|
Derivative instruments |
|
|
|
|
|
|
6,482 |
|
Deferred credits |
|
|
632,517 |
|
|
|
632,482 |
|
Future income taxes |
|
|
1,696,255 |
|
|
|
1,451,859 |
|
|
|
|
|
|
|
|
|
|
|
9,320,838 |
|
|
|
7,383,433 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
|
Share capital [note 5] |
|
|
2,588,622 |
|
|
|
2,250,498 |
|
Contributed surplus [note 5] |
|
|
63,507 |
|
|
|
53,330 |
|
Retained earnings |
|
|
539,743 |
|
|
|
457,728 |
|
Accumulated other comprehensive income
(loss) [note 7] |
|
|
(1,306 |
) |
|
|
8,976 |
|
Non-controlling interests |
|
|
248,623 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,439,189 |
|
|
|
2,770,532 |
|
|
|
|
|
|
|
|
|
|
|
12,760,027 |
|
|
|
10,153,965 |
|
|
|
|
|
|
|
|
See accompanying notes
33
Shaw Communications Inc.
CONSOLIDATED STATEMENTS OF INCOME AND
RETAINED EARNINGS
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended May 31, |
|
|
Nine months ended May 31, |
|
[thousands of Canadian dollars except per share amounts] |
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue [note 2] |
|
|
1,284,688 |
|
|
|
943,632 |
|
|
|
3,560,204 |
|
|
|
2,778,708 |
|
Operating, general and administrative expenses |
|
|
705,113 |
|
|
|
507,810 |
|
|
|
2,012,751 |
|
|
|
1,443,109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income before amortization [note 2] |
|
|
579,575 |
|
|
|
435,822 |
|
|
|
1,547,453 |
|
|
|
1,335,599 |
|
Amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred IRU revenue |
|
|
3,137 |
|
|
|
3,137 |
|
|
|
9,410 |
|
|
|
9,410 |
|
Deferred equipment revenue |
|
|
26,340 |
|
|
|
29,865 |
|
|
|
79,373 |
|
|
|
91,608 |
|
Deferred equipment costs |
|
|
(50,758 |
) |
|
|
(56,497 |
) |
|
|
(152,756 |
) |
|
|
(174,146 |
) |
Deferred charges |
|
|
(256 |
) |
|
|
(256 |
) |
|
|
(768 |
) |
|
|
(768 |
) |
Property, plant and equipment |
|
|
(146,045 |
) |
|
|
(128,348 |
) |
|
|
(452,740 |
) |
|
|
(384,728 |
) |
Other intangibles |
|
|
(10,987 |
) |
|
|
(6,443 |
) |
|
|
(33,061 |
) |
|
|
(24,378 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
401,006 |
|
|
|
277,280 |
|
|
|
996,911 |
|
|
|
852,597 |
|
Amortization of financing costs long-term debt |
|
|
(1,097 |
) |
|
|
(962 |
) |
|
|
(3,206 |
) |
|
|
(3,015 |
) |
Interest expense [note 2] |
|
|
(89,711 |
) |
|
|
(61,797 |
) |
|
|
(243,643 |
) |
|
|
(185,507 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
310,198 |
|
|
|
214,521 |
|
|
|
750,062 |
|
|
|
664,075 |
|
Debt retirement costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(81,585 |
) |
Gain on repurchase of debt [note 4] |
|
|
|
|
|
|
|
|
|
|
9,981 |
|
|
|
|
|
CRTC benefit obligation [note 3] |
|
|
|
|
|
|
|
|
|
|
(139,098 |
) |
|
|
|
|
Business acquisition, integration and restructuring
expenses [notes 3 and 10] |
|
|
(29,361 |
) |
|
|
|
|
|
|
(90,243 |
) |
|
|
|
|
Loss on derivative instruments |
|
|
(3,016 |
) |
|
|
(487 |
) |
|
|
(25,780 |
) |
|
|
(45,783 |
) |
Accretion of long-term liabilities |
|
|
(5,049 |
) |
|
|
(644 |
) |
|
|
(10,862 |
) |
|
|
(1,497 |
) |
Foreign exchange gain on unhedged long-term debt |
|
|
791 |
|
|
|
|
|
|
|
23,376 |
|
|
|
|
|
Other gains (losses) |
|
|
346 |
|
|
|
(1,013 |
) |
|
|
6,878 |
|
|
|
8,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
273,909 |
|
|
|
212,377 |
|
|
|
524,314 |
|
|
|
543,552 |
|
Current income tax expense [note 2] |
|
|
48,428 |
|
|
|
22,051 |
|
|
|
160,278 |
|
|
|
127,332 |
|
Future income tax expense (recovery) |
|
|
23,066 |
|
|
|
29,410 |
|
|
|
(12,176 |
) |
|
|
2,363 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before the following |
|
|
202,415 |
|
|
|
160,916 |
|
|
|
376,212 |
|
|
|
413,857 |
|
Equity income (loss) on investees |
|
|
255 |
|
|
|
(2,700 |
) |
|
|
14,089 |
|
|
|
(2,700 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
202,670 |
|
|
|
158,216 |
|
|
|
390,301 |
|
|
|
411,157 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shareholders |
|
|
194,860 |
|
|
|
158,216 |
|
|
|
372,992 |
|
|
|
411,157 |
|
Non-controlling interests |
|
|
7,810 |
|
|
|
|
|
|
|
17,309 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
202,670 |
|
|
|
158,216 |
|
|
|
390,301 |
|
|
|
411,157 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings, beginning of period |
|
|
444,875 |
|
|
|
368,264 |
|
|
|
457,728 |
|
|
|
382,227 |
|
Net income attributable to common shareholders |
|
|
194,860 |
|
|
|
158,216 |
|
|
|
372,992 |
|
|
|
411,157 |
|
Reduction on Class B Non-Voting Shares purchased
for cancellation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(85,143 |
) |
Dividends Class A Shares and Class B Non-Voting Shares |
|
|
(99,992 |
) |
|
|
(95,100 |
) |
|
|
(290,977 |
) |
|
|
(276,861 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings, end of period |
|
|
539,743 |
|
|
|
431,380 |
|
|
|
539,743 |
|
|
|
431,380 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share [note 6] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
|
0.45 |
|
|
|
0.37 |
|
|
|
0.86 |
|
|
|
0.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[thousands of shares] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average participating shares outstanding during
period |
|
|
434,816 |
|
|
|
432,323 |
|
|
|
434,346 |
|
|
|
432,595 |
|
Participating shares outstanding, end of period |
|
|
435,537 |
|
|
|
432,672 |
|
|
|
435,537 |
|
|
|
432,672 |
|
See accompanying notes
34
Shaw Communications Inc.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME AND
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended May 31, |
|
|
Nine months ended May 31, |
|
[thousands of Canadian dollars] |
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
202,670 |
|
|
|
158,216 |
|
|
|
390,301 |
|
|
|
411,157 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) [note 7] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
(315 |
) |
|
|
(589 |
) |
|
|
(12,867 |
) |
|
|
(52,222 |
) |
Adjustment for hedged items recognized in the period |
|
|
1,727 |
|
|
|
1,730 |
|
|
|
2,589 |
|
|
|
12,643 |
|
Reclassification of foreign exchange loss on
hedging derivatives to income to offset foreign exchange
adjustments on US denominated debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34,940 |
|
Reclassification of remaining losses on hedging derivatives to
income upon early redemption of hedged US denominated debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42,658 |
|
Unrealized gain on available-for-sale investment |
|
|
(54 |
) |
|
|
(786 |
) |
|
|
(1 |
) |
|
|
(496 |
) |
Unrealized foreign exchange loss on translation of a self-sustaining
foreign operation |
|
|
|
|
|
|
(1 |
) |
|
|
(3 |
) |
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,358 |
|
|
|
354 |
|
|
|
(10,282 |
) |
|
|
37,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
204,028 |
|
|
|
158,570 |
|
|
|
380,019 |
|
|
|
448,678 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shareholders |
|
|
196,218 |
|
|
|
158,570 |
|
|
|
362,710 |
|
|
|
448,678 |
|
Non-controlling interests |
|
|
7,810 |
|
|
|
|
|
|
|
17,309 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
204,028 |
|
|
|
158,570 |
|
|
|
380,019 |
|
|
|
448,678 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income (loss), beginning of period |
|
|
(2,664 |
) |
|
|
(1,467 |
) |
|
|
8,976 |
|
|
|
(38,634 |
) |
Other comprehensive income (loss) |
|
|
1,358 |
|
|
|
354 |
|
|
|
(10,282 |
) |
|
|
37,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive loss, end of period |
|
|
(1,306 |
) |
|
|
(1,113 |
) |
|
|
(1,306 |
) |
|
|
(1,113 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes
35
Shaw Communications Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended May 31, |
|
|
Nine months ended May 31, |
|
[thousands of Canadian dollars] |
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES [note 8] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds flow from operations |
|
|
430,305 |
|
|
|
350,810 |
|
|
|
1,077,642 |
|
|
|
1,047,968 |
|
Net increase in non-cash working capital balances related
to operations |
|
|
(63,189 |
) |
|
|
(22,266 |
) |
|
|
(313,849 |
) |
|
|
(6,277 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
367,116 |
|
|
|
328,544 |
|
|
|
763,793 |
|
|
|
1,041,691 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment [note 2] |
|
|
(158,176 |
) |
|
|
(150,733 |
) |
|
|
(593,069 |
) |
|
|
(481,290 |
) |
Additions to equipment costs (net) [note 2] |
|
|
(32,436 |
) |
|
|
(20,733 |
) |
|
|
(86,912 |
) |
|
|
(72,221 |
) |
Additions to other intangibles [note 2] |
|
|
(21,082 |
) |
|
|
(11,079 |
) |
|
|
(80,568 |
) |
|
|
(25,859 |
) |
Net reduction (addition) to inventories |
|
|
10,220 |
|
|
|
5,015 |
|
|
|
(25,943 |
) |
|
|
535 |
|
Business acquisitions [note 3] |
|
|
(8 |
) |
|
|
(3,111 |
) |
|
|
(420,450 |
) |
|
|
(158,805 |
) |
Purchase of Government of Canada bond |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(158,968 |
) |
Proceeds on disposal of property, plant and equipment [note 2] |
|
|
469 |
|
|
|
150 |
|
|
|
7,268 |
|
|
|
261 |
|
Proceeds from (addition to) investments and other assets |
|
|
4,201 |
|
|
|
(741,672 |
) |
|
|
7,324 |
|
|
|
(741,721 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(196,812 |
) |
|
|
(922,163 |
) |
|
|
(1,192,350 |
) |
|
|
(1,638,068 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in bank indebtedness |
|
|
|
|
|
|
5,262 |
|
|
|
|
|
|
|
5,262 |
|
Increase in long-term debt, net of discounts |
|
|
|
|
|
|
|
|
|
|
2,352,115 |
|
|
|
1,891,656 |
|
Senior notes and preferred shares issuance costs |
|
|
(9,068 |
) |
|
|
(159 |
) |
|
|
(16,592 |
) |
|
|
(10,077 |
) |
Senior notes repurchase and repayments |
|
|
|
|
|
|
|
|
|
|
(56,420 |
) |
|
|
|
|
Other debt repayments |
|
|
(75,145 |
) |
|
|
(136 |
) |
|
|
(1,470,363 |
) |
|
|
(1,016,572 |
) |
Payments on cross-currency agreements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(291,920 |
) |
Senior notes repurchase premium |
|
|
|
|
|
|
|
|
|
|
(564 |
) |
|
|
|
|
Debt retirement costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(79,488 |
) |
Issue of Class B Non-Voting Shares, net of after-tax expenses
[note 5] |
|
|
8,226 |
|
|
|
13,803 |
|
|
|
32,449 |
|
|
|
39,291 |
|
Issue of preferred shares [note 5] |
|
|
300,000 |
|
|
|
|
|
|
|
300,000 |
|
|
|
|
|
Purchase of Class B Non-Voting Shares for cancellation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(118,150 |
) |
Dividends paid on Class A Shares and Class B Non-Voting Shares |
|
|
(90,457 |
) |
|
|
(95,100 |
) |
|
|
(281,442 |
) |
|
|
(276,861 |
) |
Distributions paid to non-controlling interests |
|
|
(9,850 |
) |
|
|
|
|
|
|
(14,400 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
123,706 |
|
|
|
(76,330 |
) |
|
|
844,783 |
|
|
|
143,141 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of currency translation on cash balances and cash flows |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash |
|
|
294,010 |
|
|
|
(669,949 |
) |
|
|
416,226 |
|
|
|
(453,237 |
) |
Cash, beginning of the period |
|
|
338,951 |
|
|
|
669,949 |
|
|
|
216,735 |
|
|
|
453,237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, end of the period |
|
|
632,961 |
|
|
|
|
|
|
|
632,961 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash includes cash and cash equivalents
See accompanying notes
36
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
May 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
1. BASIS OF PRESENTATION AND ACCOUNTING POLICIES
The unaudited interim Consolidated Financial Statements include the accounts of Shaw Communications
Inc. and its subsidiaries (collectively the Company). The notes presented in these unaudited
interim Consolidated Financial Statements include only significant events and transactions
occurring since the Companys last fiscal year end and are not fully inclusive of all matters
required to be disclosed in the Companys annual audited consolidated financial statements. As a
result, these unaudited interim Consolidated Financial Statements should be read in conjunction
with the Companys consolidated financial statements for the year ended August 31, 2010.
The unaudited interim Consolidated Financial Statements follow the same accounting policies and
methods of application as the most recent annual consolidated financial statements except as noted
below.
Adoption of accounting policies for Shaw Media
The following accounting policies have been adopted for the Companys new television broadcasting
operations (Shaw Media).
Revenue
Subscriber revenue is recognized monthly based on subscriber levels. Advertising revenues are
recognized in the period in which the advertisements are broadcast and recorded net of agency
commissions as these amounts are paid directly to the agency or advertiser. When a sales
arrangement includes multiple advertising spots, the proceeds are allocated to individual
advertising spots under the arrangement based on relative fair values.
Program Rights and Advances
Program rights represent licensed rights acquired to broadcast television programs on the Companys
conventional and specialty television channels and program advances are in respect of payments for
programming prior to the window license start date. For licensed rights, the Company records a
liability for program rights and corresponding asset when the license period has commenced and all
of the following conditions have been met: (i) the cost of the program is known or reasonably
determinable, (ii) the program material has been accepted by the Company in accordance with the
license agreement and (iii) the material is available to the Company for telecast. Program rights
are expensed on a systematic basis over the estimated exhibition period as the programs are aired
and are included in operating, general and administrative expenses. If program rights are not
scheduled, they are considered impaired and are written off.
CRTC Benefit Obligations
The fair value of CRTC benefit obligations committed as part of business acquisitions are initially
recorded, on a discounted basis, at the present value of amounts to be paid net of any expected
incremental cash inflows. The obligation is subsequently adjusted for the incurrence of related
expenditures, the passage of time and for revisions to the timing of the cash flows. Changes in the
obligation due to the passage of time are recorded as accretion of long-term liabilities in the
income statement.
Asset Retirement Obligations
The Company recognizes the fair value of a liability for an asset retirement obligation in the
period in which it is incurred, on a discounted basis, with a corresponding increase to the
carrying amount of property and equipment. This cost is amortized on the same basis as the related
asset. The liability is subsequently increased for the passage of time and the accretion is
recorded in the income statement as accretion of long-term liabilities. Revisions due to the
estimated timing of cash flows or the amount required to settle the obligation may result in an
increase or decrease in the liability. Actual costs incurred upon settlement of the obligation are
charged against the liability to the extent recorded.
37
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
May 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
Embedded Derivative Instruments
Derivatives embedded in other financial instruments or contracts are separated from their host
contracts and separately accounted for as derivatives when their economic characteristics and risks
are not closely related to the host contract, they meet the definition of a derivative and the
combined instrument or contract is not measured at fair value. The Company records embedded
derivatives at fair value with changes recognized in the income statement as loss/gain on
derivative instruments.
Adoption of recent accounting pronouncements
Business Combinations
Effective September 1, 2010, the Company early adopted CICA Handbook Section 1582 Business
Combinations, which replaces Section 1581 Business Combinations. The differences which arise
from the new accounting standard relate to details in applying the acquisition method. The
significant changes that result include (i) a change in the measurement date for equity instruments
issued by the acquirer from a few days before and after the announcement date to the acquisition
date, (ii) contingent consideration is recognized at fair value and subsequently remeasured at each
reporting date until settled, (iii) future adjustments to income tax estimates are recorded in
income whereas previously, certain changes were recorded in goodwill, (iv) acquisition related
costs, other than costs to issue debt or equity instruments, and acquisition related restructuring
costs must be expensed, (v) for business combinations completed in stages, identifiable net assets
are recognized at fair value when control is obtained and a gain or loss is recognized for the
difference in fair value and carrying value of the previously held equity interests, (vi) the fair
value of identifiable assets and liabilities attributable to non-controlling interests must be
recognized, and (vii) non-controlling interests are recorded at either fair value or their
proportionate share of the fair value of identifiable net assets acquired.
Consolidated Financial Statements and Non-controlling Interests
Effective September 1, 2010, the Company early adopted CICA Handbook Section 1601 Consolidated
Financial Statements and Section 1602 Non-controlling Interests which replace Section 1600
Consolidated Financial Statements. The new standards provide guidance for the preparation of
financial statements and accounting for a non-controlling interest in a subsidiary in consolidated
financial statements subsequent to a business combination. For presentation and disclosure
purposes, non-controlling interests are classified as a separate component of shareholders equity.
In addition, net income and comprehensive income is attributed to the Companys shareholders and
to non-controlling interests rather than reflecting the non-controlling interests as a deduction to
arrive at net income and comprehensive income.
Recent accounting pronouncements
International Financial Reporting Standards (IFRS)
In February 2008, the CICA Accounting Standards Board (AScB) confirmed that Canadian publicly
accountable enterprises will be required to adopt International Financial Reporting Standards
(IFRS), as issued by the International Accounting Standards Board (IASB), for fiscal periods
beginning on or after January 1, 2011. These standards require the Company to begin reporting
under IFRS in the first quarter of fiscal 2012 with comparative data for the prior year. The
Company has developed its plan and has completed the preliminary identification and assessment of
the accounting and reporting differences under IFRS as compared to Canadian GAAP. Evaluation of
and selection of accounting policies as well as quantification of the expected differences between
IFRS and Canadian GAAP are in progress; however, at this time, the full impact of adopting IFRS is
not reasonably estimable or determinable.
38
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
May 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
2. BUSINESS SEGMENT INFORMATION
The Company provides cable television services, high-speed Internet access, Digital Phone and
Internet infrastructure services (Cable); television broadcasting (Shaw Media); DTH satellite
services (Shaw Direct); and, satellite distribution services (Satellite Services). Shaw Medias
operating results are affected by seasonality and fluctuate throughout the year due to a number of
factors including seasonal advertising and viewing patterns. As such, operating results for an
interim period should not be considered indicative of full fiscal year performance. In general,
advertising revenues are higher during the first quarter and lower during the fourth quarter and
expenses are incurred more evenly throughout the year. All of these operations are substantially
located in Canada. Information on operations by segment is as follows:
Operating information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended May 31, |
|
|
Nine months ended May 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
784,671 |
|
|
|
746,322 |
|
|
|
2,311,905 |
|
|
|
2,189,505 |
|
DTH |
|
|
188,291 |
|
|
|
181,962 |
|
|
|
557,844 |
|
|
|
541,328 |
|
Satellite Services |
|
|
21,411 |
|
|
|
20,595 |
|
|
|
61,994 |
|
|
|
62,208 |
|
Media |
|
|
312,131 |
|
|
|
|
|
|
|
681,459 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,306,504 |
|
|
|
948,879 |
|
|
|
3,613,202 |
|
|
|
2,793,041 |
|
Intersegment eliminations |
|
|
(21,816 |
) |
|
|
(5,247 |
) |
|
|
(52,998 |
) |
|
|
(14,333 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,284,688 |
|
|
|
943,632 |
|
|
|
3,560,204 |
|
|
|
2,778,708 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (expenditures) before amortization (1) (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
387,751 |
|
|
|
363,096 |
|
|
|
1,099,316 |
|
|
|
1,097,821 |
|
DTH |
|
|
64,639 |
|
|
|
62,530 |
|
|
|
183,767 |
|
|
|
205,991 |
|
Satellite Services |
|
|
11,243 |
|
|
|
10,286 |
|
|
|
31,839 |
|
|
|
31,877 |
|
Media |
|
|
117,430 |
|
|
|
|
|
|
|
239,677 |
|
|
|
|
|
Wireless |
|
|
(1,488 |
) |
|
|
(90 |
) |
|
|
(7,146 |
) |
|
|
(90 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
579,575 |
|
|
|
435,822 |
|
|
|
1,547,453 |
|
|
|
1,335,599 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
61,570 |
|
|
|
51,849 |
|
|
|
170,417 |
|
|
|
161,767 |
|
DTH and Satellite Services |
|
|
6,563 |
|
|
|
6,563 |
|
|
|
19,390 |
|
|
|
19,688 |
|
Media |
|
|
15,774 |
|
|
|
|
|
|
|
37,595 |
|
|
|
|
|
Wireless |
|
|
5,482 |
|
|
|
3,055 |
|
|
|
15,269 |
|
|
|
3,055 |
|
Burrard Landing Lot 2 Holdings Partnership |
|
|
322 |
|
|
|
330 |
|
|
|
972 |
|
|
|
997 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
89,711 |
|
|
|
61,797 |
|
|
|
243,643 |
|
|
|
185,507 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash taxes (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
45,100 |
|
|
|
31,001 |
|
|
|
134,100 |
|
|
|
119,005 |
|
DTH and Satellite Services |
|
|
12,316 |
|
|
|
9,000 |
|
|
|
37,316 |
|
|
|
38,000 |
|
Media |
|
|
10,000 |
|
|
|
|
|
|
|
22,200 |
|
|
|
|
|
Other/non-operating |
|
|
(18,988 |
) |
|
|
(17,950 |
) |
|
|
(33,338 |
) |
|
|
(29,673 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48,428 |
|
|
|
22,051 |
|
|
|
160,278 |
|
|
|
127,332 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The nine months ended May 31, 2010 includes the impact of a one-time CRTC Part II
fee recovery of $48,662 for Cable and $26,570 for combined satellite. |
|
(2) |
|
The Company reports interest on a segmented basis for Cable, Media, Wireless and
combined satellite only. It does not report interest on a segmented basis for DTH and
Satellite Services. Interest is allocated to the Wireless division based on the Companys
average cost of borrowing to fund the capital expenditures and operating costs. |
|
(3) |
|
The Company reports cash taxes on a segmented basis for Cable, Media and combined
satellite only. It does not report cash taxes on a segmented basis for DTH and Satellite
Services. |
|
(4) |
|
The presentation of segmented operating income (expenditures) before amortization
has been adjusted to reflect on a gross basis to include intersegment transactions. As a
result, for the three months ended operating income before amortization for Cable and DTH
have decreased by $843 and $32, respectively and increased by $875 for Satellite Services,
and for the nine months ended operating income before amortization for Cable and DTH have
decreased by $2,540 and $85, respectively and increased by $2,625 for Satellite Services. |
39
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
May 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
Capital expenditures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ending May 31, |
|
|
Nine months ending May 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Capital expenditures accrual basis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable (including corporate) |
|
|
142,898 |
|
|
|
168,441 |
|
|
|
461,074 |
|
|
|
488,463 |
|
Satellite (net of equipment profit) |
|
|
1,376 |
|
|
|
1,885 |
|
|
|
4,397 |
|
|
|
3,924 |
|
Media |
|
|
7,103 |
|
|
|
|
|
|
|
14,506 |
|
|
|
|
|
Wireless |
|
|
15,394 |
|
|
|
9,178 |
|
|
|
70,844 |
|
|
|
9,178 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
166,771 |
|
|
|
179,504 |
|
|
|
550,821 |
|
|
|
501,565 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment costs (net of revenue) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
9,044 |
|
|
|
3,058 |
|
|
|
24,866 |
|
|
|
12,879 |
|
Satellite |
|
|
14,841 |
|
|
|
17,675 |
|
|
|
53,495 |
|
|
|
59,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23,885 |
|
|
|
20,733 |
|
|
|
78,361 |
|
|
|
72,221 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures and equipment costs (net) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
151,942 |
|
|
|
171,499 |
|
|
|
485,940 |
|
|
|
501,342 |
|
Satellite |
|
|
16,217 |
|
|
|
19,560 |
|
|
|
57,892 |
|
|
|
63,266 |
|
Media |
|
|
7,103 |
|
|
|
|
|
|
|
14,506 |
|
|
|
|
|
Wireless |
|
|
15,394 |
|
|
|
9,178 |
|
|
|
70,844 |
|
|
|
9,178 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
190,656 |
|
|
|
200,237 |
|
|
|
629,182 |
|
|
|
573,786 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to Consolidated Statements of Cash Flows |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment |
|
|
158,176 |
|
|
|
150,733 |
|
|
|
593,069 |
|
|
|
481,290 |
|
Additions to equipment costs (net) |
|
|
32,436 |
|
|
|
20,733 |
|
|
|
86,912 |
|
|
|
72,221 |
|
Additions to other intangibles |
|
|
21,082 |
|
|
|
11,079 |
|
|
|
80,568 |
|
|
|
25,859 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total of capital expenditures and equipment costs (net) per
Consolidated Statements of Cash Flows |
|
|
211,694 |
|
|
|
182,545 |
|
|
|
760,549 |
|
|
|
579,370 |
|
Increase (decrease) in working capital related to capital
expenditures and equipment costs (net) |
|
|
(19,812 |
) |
|
|
18,620 |
|
|
|
(121,985 |
) |
|
|
(3,095 |
) |
Less: Proceeds on disposal of property, plant and equipment |
|
|
(469 |
) |
|
|
(150 |
) |
|
|
(7,268 |
) |
|
|
(261 |
) |
Less: Satellite equipment profit (1) |
|
|
(757 |
) |
|
|
(778 |
) |
|
|
(2,114 |
) |
|
|
(2,228 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital expenditures and equipment costs (net)
reported by segments |
|
|
190,656 |
|
|
|
200,237 |
|
|
|
629,182 |
|
|
|
573,786 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The profit from the sale of satellite equipment is subtracted from the
calculation of segmented capital expenditures and equipment costs (net) as the Company
views the profit on sale as a recovery of expenditures on customer premise equipment. |
40
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
May 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
Satellite |
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
DTH |
|
|
Services |
|
|
Media |
|
|
Wireless |
|
|
Total |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Segment assets |
|
|
7,132,622 |
|
|
|
850,315 |
|
|
|
477,021 |
|
|
|
2,890,389 |
|
|
|
359,333 |
|
|
|
11,709,680 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,050,347 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,760,027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
Satellite |
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
DTH |
|
|
Services |
|
|
Media |
|
|
Wireless |
|
|
Total |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Segment assets |
|
|
7,111,526 |
|
|
|
844,502 |
|
|
|
483,404 |
|
|
|
739,125 |
|
|
|
287,626 |
|
|
|
9,466,183 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
687,782 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,153,965 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3. BUSINESS ACQUISITIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May 31, 2011 |
|
|
|
|
|
|
|
Cumulative equity |
|
|
|
|
|
|
Cash (1) |
|
|
income |
|
|
Total |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Television broadcasting businesses (i) |
|
|
1,208,112 |
|
|
|
2,180 |
|
|
|
1,210,292 |
|
Cable system (ii) |
|
|
3,472 |
|
|
|
|
|
|
|
3,472 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,211,584 |
|
|
|
2,180 |
|
|
|
1,213,764 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The cash consideration includes $708,000 paid in 2010 for the Companys initial
equity investment in CW Media and an option to acquire an additional equity interest. The
acquisition-date fair value of the Companys initial equity investment approximated
$549,000 compared to its carrying value of $558,500 under the equity method of accounting
which resulted in an amount of approximately $9,500 related to transaction costs which
are included in business acquisition, integration and restructuring expenses in the
income statement. |
|
(i) |
|
On May 3, 2010 the Company announced that it had entered into agreements to acquire 100%
of the broadcasting businesses of Canwest Global Communications Corp. (Canwest). The
acquisition includes all of the over-the-air channels, which were in creditor protection,
and the specialty television business of Canwest, including Canwests equity interest in
CW Investments Co. (CW Media), the company that owns the portfolio of specialty
channels acquired from Alliance Atlantis Communications Inc. in 2007. During the third
quarter of 2010, the Company completed certain portions of the acquisition including
acquiring a 49.9% equity interest, a 29.9% voting interest, and an option to acquire an
additional 14.8% equity interest and 3.4% voting interest in CW Media. On October 22,
2010, the CRTC approved the transaction and the Company closed the purchase on October
27, 2010. Certain of the subsidiary specialty channels continue to have non-controlling
interests. The purpose of the acquisition is to combine programming content with the
Companys cable and satellite distribution network, and future wireless service, to
create a vertically integrated entertainment and communications company. |
41
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
May 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
|
|
|
|
|
The transaction has been accounted for using the acquisition method and results of
operations have been included commencing October 27, 2010. These broadcasting businesses
have contributed $681,459 of revenue and $239,677 of operating income before amortization
for the period from October 27 to May 31, 2011. If the acquisition had closed on
September 1, 2010, the Media revenue and operating income before amortization for the
nine month period would have been approximately $865,000 and $312,000, respectively. Net
income is not determinable due to emergence of certain portions of the business from
bankruptcy protection. |
|
|
|
In the current year, acquisition related costs of $60,882 have been expensed and include
amounts incurred to effect the transaction, such as professional fees paid to lawyers and
consultants, as well as restructuring costs to integrate the new businesses and increase
organizational effectiveness for future growth as well as senior leadership
reorganization. |
|
|
|
As part of the CRTC decision approving the transaction, the Company is required to
contribute approximately $180,000 in new benefits to the Canadian broadcasting system
over the next seven years. Most of this contribution will be used to create new
programming on Canwest services, construct digital transmission towers and provide a
satellite solution for over-the-air viewers whose local television stations do not
convert to digital. The obligation has been recorded in the income statement at fair
value, being the sum of the discounted future net cash flows using a 5.75% discount rate.
In addition, the Company assumed the CRTC benefit obligation from Canwests acquisition
of Specialty services in 2007 which was a remaining commitment of approximately $95,000
on acquisition. |
|
|
|
The purchase price allocation is preliminary pending finalization of valuation of the net
assets acquired. A summary of net assets acquired and preliminary allocation is as
follows: |
|
|
|
|
|
|
|
$ |
|
Net assets acquired at assigned fair values |
|
|
|
|
Cash and cash equivalents |
|
|
83,134 |
|
Receivables |
|
|
296,665 |
|
Other current assets (1) |
|
|
236,898 |
|
Future income taxes |
|
|
26,882 |
|
Derivative instrument |
|
|
15,765 |
|
Investments and other assets |
|
|
15,958 |
|
Property, plant and equipment |
|
|
140,617 |
|
Intangibles (2) |
|
|
1,567,259 |
|
Goodwill, not deductible for tax (3) |
|
|
641,664 |
|
|
|
|
|
|
|
|
3,024,842 |
|
Current liabilities (1) |
|
|
(284,293 |
) |
Current debt (4) |
|
|
(399,065 |
) |
Derivative instruments (4) |
|
|
(81,975 |
) |
Non-current liabilities |
|
|
(104,864 |
) |
Future income taxes |
|
|
(287,006 |
) |
Long-term debt (5) |
|
|
(411,633 |
) |
Non-controlling interests (6) |
|
|
(245,714 |
) |
|
|
|
|
|
|
|
1,210,292 |
|
|
|
|
|
|
|
|
(1) |
|
The Company acquired a remaining tax indemnity amount of $25,906 as part of the
acquisition. The indemnity arose in 2007 as part of Canwests acquisition of Specialty
services where a wholly-owned subsidiary of CW Media entered into an agreement pursuant
to which certain of the parties agreed to indemnify the company in respect of certain tax
liabilities. A corresponding income tax liability was also
assumed which according to the terms of the agreement, will be recovered from other
parties to the agreement if and when the liabilities are settled. |
42
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
May 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
|
|
|
(2) |
|
Intangibles includes broadcast licenses, brands, program rights, a trademark
and software assets. |
|
(3) |
|
Goodwill comprises the value of expected efficiencies from combining
programming content and distribution businesses into vertically integrated operations,
growth expectations and an assembled workforce. |
|
(4) |
|
Current debt is comprised of a US $389,636 term loan. Shortly after closing
the acquisition, the Company repaid the term loan including breakage of the related
currency swaps. |
|
(5) |
|
Within 30 days of closing the transaction, a subsidiary of CW Media was
required to make a change of control offer at a cash price equal to 101% of the
obligations under the US $338,306 13.5% senior unsecured notes due 2015 issued by it in
accordance with a related indenture dated as of July 3, 2008. As a result, on November
15, 2010, an offer was made to purchase all of the notes for an effective purchase price
of US $1,145.58 for each US $1,000 face amount. An aggregate of US $51,620 face amount
was tendered under the offer and purchased by the Company during the second quarter for
cancellation for an aggregate price of approximately US $59,135, including accrued
interest. The change of control offer expired on December 15, 2010 and no further
purchases are required. |
|
(6) |
|
Non-controlling interests in certain of the subsidiary specialty channels were
assumed as part of the acquisition and are recorded at their proportionate share of the
fair value of identifiable net assets acquired. |
|
(ii) |
|
During the first quarter, the Company purchased the assets of the Lake Broadcasting cable
system serving approximately 1,000 basic subscribers in the interior of British Columbia.
These assets were purchased as they compliment the Companys existing surrounding cable
systems. The transaction has been accounted for using the acquisition method and results of
operations have been included commencing October 1, 2010. These assets have contributed
approximately $495 of revenue and $145 of operating income before amortization for the period
October 1 to May 31, 2011. A summary of net assets acquired is as follows: |
|
|
|
|
|
|
|
$ |
|
Identifiable net assets acquired at assigned fair values |
|
|
|
|
Property, plant and equipment |
|
|
584 |
|
Broadcast rights |
|
|
2,916 |
|
|
|
|
|
|
|
|
3,500 |
|
Working capital deficiency |
|
|
(28 |
) |
|
|
|
|
|
|
|
3,472 |
|
|
|
|
|
43
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
May 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
4. LONG-TERM DEBT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustment |
|
|
|
|
|
|
August 31, 2010 |
|
|
|
|
|
|
|
Long-term |
|
|
for finance |
|
|
Long-term |
|
|
Long-term |
|
|
|
|
|
|
|
|
|
Effective |
|
|
debt at |
|
|
costs and fair |
|
|
debt |
|
|
debt at |
|
|
Adjustment |
|
|
Long-term |
|
|
|
interest |
|
|
amortized |
|
|
value |
|
|
repayable at |
|
|
amortized |
|
|
for finance |
|
|
debt repayable |
|
|
|
rates |
|
|
cost (1) |
|
|
adjustment (1) |
|
|
maturity |
|
|
cost (1) |
|
|
costs (1) |
|
|
at maturity |
|
|
|
% |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior notes- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank loans |
|
Variable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cdn $600,000 6.50% due June 2, 2014 |
|
|
6.56 |
|
|
|
595,863 |
|
|
|
4,137 |
|
|
|
600,000 |
|
|
|
594,941 |
|
|
|
5,059 |
|
|
|
600,000 |
|
Cdn $400,000 5.70% due March 2, 2017 |
|
|
5.72 |
|
|
|
396,503 |
|
|
|
3,497 |
|
|
|
400,000 |
|
|
|
396,124 |
|
|
|
3,876 |
|
|
|
400,000 |
|
Cdn $450,000 6.10% due
November 16, 2012 |
|
|
6.11 |
|
|
|
448,495 |
|
|
|
1,505 |
|
|
|
450,000 |
|
|
|
447,749 |
|
|
|
2,251 |
|
|
|
450,000 |
|
Cdn $300,000 6.15% due May 9, 2016 |
|
|
6.34 |
|
|
|
293,772 |
|
|
|
6,228 |
|
|
|
300,000 |
|
|
|
292,978 |
|
|
|
7,022 |
|
|
|
300,000 |
|
Cdn $1,250,000 5.65% due
October 1, 2019 |
|
|
5.69 |
|
|
|
1,241,275 |
|
|
|
8,725 |
|
|
|
1,250,000 |
|
|
|
1,240,673 |
|
|
|
9,327 |
|
|
|
1,250,000 |
|
Cdn $1,450,000 6.75% due
November 9, 2039 (3) |
|
|
6.89 |
|
|
|
1,415,692 |
|
|
|
34,308 |
|
|
|
1,450,000 |
|
|
|
641,684 |
|
|
|
8,316 |
|
|
|
650,000 |
|
Cdn $350,000 7.50% due
November 20, 2013 |
|
|
7.50 |
|
|
|
347,736 |
|
|
|
2,264 |
|
|
|
350,000 |
|
|
|
347,129 |
|
|
|
2,871 |
|
|
|
350,000 |
|
Cdn $500,000 5.50% due
December 7, 2020 (4) |
|
|
5.55 |
|
|
|
495,242 |
|
|
|
4,758 |
|
|
|
500,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,234,578 |
|
|
|
65,422 |
|
|
|
5,300,000 |
|
|
|
3,961,278 |
|
|
|
38,722 |
|
|
|
4,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other subsidiaries and entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Burrard Landing Lot 2 Holdings Partnership |
|
|
6.31 |
|
|
|
20,536 |
|
|
|
69 |
|
|
|
20,605 |
|
|
|
20,950 |
|
|
|
83 |
|
|
|
21,033 |
|
Shaw Media Inc. 13.50% US senior unsecured notes
due August 15, 2015 (2) |
|
|
8.56 |
|
|
|
319,651 |
|
|
|
(46,183 |
) |
|
|
273,468 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consolidated debt |
|
|
|
|
|
|
5,574,765 |
|
|
|
19,308 |
|
|
|
5,594,073 |
|
|
|
3,982,228 |
|
|
|
38,805 |
|
|
|
4,021,033 |
|
Less current portion (5) |
|
|
|
|
|
|
584 |
|
|
|
19 |
|
|
|
603 |
|
|
|
557 |
|
|
|
19 |
|
|
|
576 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,574,181 |
|
|
|
19,289 |
|
|
|
5,593,470 |
|
|
|
3,981,671 |
|
|
|
38,786 |
|
|
|
4,020,457 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Long-term debt, excluding bank loans, is presented net of unamortized discounts,
finance costs and bond forward proceeds of $65,491 (August 31, 2010 $38,805) and a fair
value adjustment of $46,183 (US $47,670) in respect of the US senior unsecured notes assumed
on the acquisition of CW Media. |
|
(2) |
|
The US $338,306 senior unsecured notes, which were assumed on acquisition of the
Canwest broadcasting business, are translated at the period end foreign exchange rate. During
the second quarter, US $51,620 face amount was tendered under a change of control offer and
purchased by the Company for cancellation (see note 3) which resulted in a gain of $9,981. The
gain resulted from recognizing the remaining unamortized acquisition date fair value
adjustment of $10,545 in respect of the US $51,620 face amount net of the 1% repurchase
premium of $564. After giving effect to the aforementioned repurchase, US $260,380 face
amount remains outstanding. The US $312,000 senior unsecured notes were originally issued on
July 3, 2008 at 13.5% per annum, compounded semi-annually. For periods up to August 15, 2011
(the cash interest date), interest is accrued, however is not payable until maturity unless
the Company elects to pay interest in cash with respect to any period before the cash interest
date. At May 31, 2011 US $21,953 of accrued interest remains outstanding and included in the
principal debt balance with respect to the period of July 3, 2008 to February 15, 2009.
Interest for all periods subsequent to February 15, 2009 has been paid in cash. After August
15, 2011, interest is payable in cash commencing February 15, 2012. The senior unsecured
notes have a variable prepayment option at a premium of 106.75 in 2011 which declines on a
straight-line basis to par in 2013. The prepayment option represents an embedded derivative
that is accounted for separately at fair value. |
|
(3) |
|
On each of December 7, 2010 and February 17, 2011, the Company issued an additional
$400,000 under the reopened 6.75% senior unsecured notes due 2039. The effective interest
rate on the aggregate $1,450,000 senior notes is 6.89% due to discounts on the issuances. |
|
(4) |
|
On December 7, 2010, the Company issued $500,000 senior notes at a rate of 5.50% due
December 7, 2020. The effective rate is 5.55% due to the discount on the issuance. The
senior notes are unsecured obligations that rank equally
and ratably with all existing and future senior unsecured indebtedness. The notes are
redeemable at the Companys option at any time, in whole or in part, prior to maturity at 100%
of the principal plus a make-whole premium. In conjunction with the senior notes issuances in
December 2010, the unsecured $500,000 revolving credit facility was cancelled. |
|
(5) |
|
Current portion of long-term debt is the amount due within one year on the
Partnerships mortgage bonds. |
44
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
May 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
5. SHARE CAPITAL
Issued and outstanding
Changes in share capital during the nine months ended May 31, 2011 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A Shares |
|
|
Class B Non-Voting Shares |
|
|
Preferred Shares |
|
|
|
Number |
|
|
$ |
|
|
Number |
|
|
$ |
|
|
Number |
|
|
$ |
|
August 31, 2010 |
|
|
22,520,064 |
|
|
|
2,468 |
|
|
|
410,622,001 |
|
|
|
2,248,030 |
|
|
|
|
|
|
|
|
|
Issued upon stock option plan exercises |
|
|
|
|
|
|
|
|
|
|
1,920,048 |
|
|
|
35,275 |
|
|
|
|
|
|
|
|
|
Issued pursuant to dividend reinvestment plan |
|
|
|
|
|
|
|
|
|
|
474,987 |
|
|
|
9,535 |
|
|
|
|
|
|
|
|
|
Issued pursuant to prospectus supplement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,000,000 |
|
|
|
300,000 |
|
Share issue costs, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,686 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May 31, 2011 |
|
|
22,520,064 |
|
|
|
2,468 |
|
|
|
413,017,036 |
|
|
|
2,292,840 |
|
|
|
12,000,000 |
|
|
|
293,314 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred shares
On May 31, 2011, the Company issued 12,000,000 Cumulative Redeemable Rate Reset Preferred Shares,
Series A (Preferred Shares) at a price of $25.00 per Preferred Share for aggregate gross proceeds
of $300,000. The Preferred Shares were offered by way of prospectus supplement to the short form
base shelf prospectus dated November 18, 2010.
Holders of the Preferred Shares are entitled to receive, as and when declared by the Companys
board of directors, a cumulative quarterly fixed dividend yielding 4.50% annually for the initial
period ending June 30, 2016. Thereafter, the dividend rate will be reset every five years at a
rate equal to the then current 5-year Government of Canada bond yield plus 2.00%. Holders of
Preferred Shares will have the right, at their option, to convert their shares into Cumulative
Redeemable Floating Rate Preferred Shares, Series B (the Series B Preferred Shares), subject to
certain conditions, on June 30, 2016 and on June 30 every five years thereafter. Holders of the
Series B Preferred Shares will be entitled to receive cumulative quarterly dividends, as and when
declared by the Companys board of directors, at a rate set quarterly equal to the then current
three-month Government of Canada Treasury Bill yield plus 2.00%.
Preferred shares are classified as equity since redemption is at the Companys option and payment
of dividends is at the Companys discretion.
Stock option plan
Under a stock option plan, directors, officers, employees and consultants of the Company are
eligible to receive stock options to acquire Class B Non-Voting Shares with terms not to exceed 10
years from the date of grant. Options granted up to May 31, 2011 vest evenly on the anniversary
dates from the original grant at either 25% per year over four years or 20% per year over five
years. The options must be issued at not less than the fair market value of the Class B Non-Voting
Shares at the date of grant. The maximum number of Class B Non-Voting Shares issuable under the
plan may not exceed 52,000,000. To date 16,024,633 Class B Non-Voting Shares have been issued under
the plan. During the nine months ended May 31, 2011, 1,920,048 options were exercised for $32,449.
45
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
May 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
The changes in options for the nine months ended May 31, 2011 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average |
|
|
|
|
|
|
|
exercise price |
|
|
|
Number |
|
|
$ |
|
Outstanding, beginning of period |
|
|
23,993,150 |
|
|
|
20.48 |
|
Granted |
|
|
2,939,000 |
|
|
|
20.89 |
|
Forfeited |
|
|
(1,983,152 |
) |
|
|
20.59 |
|
Exercised |
|
|
(1,920,048 |
) |
|
|
16.90 |
|
|
|
|
|
|
|
|
Outstanding, end of period |
|
|
23,028,950 |
|
|
|
20.82 |
|
|
|
|
|
|
|
|
The following table summarizes information about the options outstanding at May 31, 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
average |
|
|
Weighted |
|
|
|
|
|
|
Weighted |
|
|
|
Number |
|
|
remaining |
|
|
average exercise |
|
|
Number |
|
|
average |
|
Range of prices |
|
outstanding |
|
|
contractual life |
|
|
price |
|
|
exercisable |
|
|
exercise price |
|
$8.69 |
|
|
20,000 |
|
|
|
2.39 |
|
|
$ |
8.69 |
|
|
|
20,000 |
|
|
$ |
8.69 |
|
$14.85 - $22.27 |
|
|
15,376,450 |
|
|
|
7.23 |
|
|
$ |
19.02 |
|
|
|
6,692,200 |
|
|
$ |
17.95 |
|
$22.28 - $26.20 |
|
|
7,632,500 |
|
|
|
6.26 |
|
|
$ |
24.48 |
|
|
|
5,960,125 |
|
|
$ |
24.48 |
|
The weighted average estimated fair value at the date of the grant for common share options granted
was $3.16 per option (2010 $3.05 per option) and $3.12 per option (2010 $3.12 per option) for
the three and nine months ended, respectively. The fair value of each option granted was estimated
on the date of the grant using the Black-Scholes option-pricing model with the following
assumptions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ending May 31, |
|
|
Nine months ending May 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Dividend yield |
|
|
4.45 |
% |
|
|
4.41 |
% |
|
|
4.31 |
% |
|
|
4.31 |
% |
Risk-free interest rate |
|
|
2.58 |
% |
|
|
2.31 |
% |
|
|
2.18 |
% |
|
|
2.37 |
% |
Expected life of options |
|
|
5 years |
|
|
|
5 years |
|
|
|
5 years |
|
|
|
5 years |
|
Expected volatility factor of the future expected
market price of Class B Non-Voting Shares |
|
|
25.7 |
% |
|
|
26.1 |
% |
|
|
25.8 |
% |
|
|
26.4 |
% |
Contributed surplus
The changes in contributed surplus are as follows:
|
|
|
|
|
|
|
Nine months ended |
|
|
|
May 31, 2011 |
|
|
|
$ |
|
Balance, beginning of period |
|
|
53,330 |
|
Stock-based compensation |
|
|
13,003 |
|
Stock options exercised |
|
|
(2,826 |
) |
|
|
|
|
Balance, end of period |
|
|
63,507 |
|
|
|
|
|
46
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
May 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
Dividend reinvestment plan
The Company has a Dividend Reinvestment Plan (DRIP) that allows holders of Class A Shares and
Class B Non-Voting Shares who are residents of Canada to automatically reinvest monthly cash
dividends to acquire additional Class B Non-Voting Shares. During the current quarter, the Company
announced that the Class B Non-Voting Shares distributed under its DRIP would be new shares issued
from treasury at a 2% discount from the 5 day weighted average market price immediately preceding
the applicable dividend payment date. Previously, the Class B Non-Voting Shares were acquired in
the open market at prevailing market prices. The change was effective for the May 30, 2011
dividend payment.
6. EARNINGS PER SHARE
Earnings per share calculations are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ending May 31, |
|
|
Nine months ending May 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Numerator for basic and diluted earnings per share ($) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common shareholders |
|
|
194,860 |
|
|
|
158,216 |
|
|
|
372,992 |
|
|
|
411,157 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator (thousands of shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of Class A Shares and
Class B Non-Voting Shares for basic earnings per share |
|
|
434,816 |
|
|
|
432,323 |
|
|
|
434,346 |
|
|
|
432,595 |
|
Effect of dilutive securities |
|
|
817 |
|
|
|
1,058 |
|
|
|
1,117 |
|
|
|
1,236 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of Class A Shares and
Class B Non-Voting Shares for diluted earnings per share |
|
|
435,633 |
|
|
|
433,381 |
|
|
|
435,463 |
|
|
|
433,831 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share ($) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
|
0.45 |
|
|
|
0.37 |
|
|
|
0.86 |
|
|
|
0.95 |
|
47
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
May 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
7. OTHER COMPREHENSIVE INCOME (LOSS) AND ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
Components of other comprehensive income (loss) and the related income tax effects for the nine
months ended May 31, 2011 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
Income taxes |
|
|
Net |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
(15,835 |
) |
|
|
2,968 |
|
|
|
(12,867 |
) |
Adjustment for hedged items recognized in the period |
|
|
3,556 |
|
|
|
(967 |
) |
|
|
2,589 |
|
Unrealized loss on available-for-sale investment |
|
|
(1 |
) |
|
|
|
|
|
|
(1 |
) |
Unrealized foreign exchange loss on translation of a
self-sustaining foreign operation |
|
|
(3 |
) |
|
|
|
|
|
|
(3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(12,283 |
) |
|
|
2,001 |
|
|
|
(10,282 |
) |
|
|
|
|
|
|
|
|
|
|
Components of other comprehensive income (loss) and the related income tax effects for the three
months ended May 31, 2011 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
Income taxes |
|
|
Net |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
(434 |
) |
|
|
119 |
|
|
|
(315 |
) |
Adjustment for hedged items recognized in the period |
|
|
2,382 |
|
|
|
(655 |
) |
|
|
1,727 |
|
Unrealized loss on available-for-sale investment |
|
|
(62 |
) |
|
|
8 |
|
|
|
(54 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,886 |
|
|
|
(528 |
) |
|
|
1,358 |
|
|
|
|
|
|
|
|
|
|
|
Components of other comprehensive income (loss) and the related income tax effects for the nine
months ended May 31, 2010 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
Income taxes |
|
|
Net |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
(63,086 |
) |
|
|
10,864 |
|
|
|
(52,222 |
) |
Adjustment for hedged items recognized in the period |
|
|
18,068 |
|
|
|
(5,425 |
) |
|
|
12,643 |
|
Reclassification of foreign exchange loss on hedging
derivatives to income to offset foreign exchange gain on US
denominated debt |
|
|
40,505 |
|
|
|
(5,565 |
) |
|
|
34,940 |
|
Reclassification of remaining losses on hedging derivatives
to income upon early redemption of hedged US denominated
debt |
|
|
50,121 |
|
|
|
(7,463 |
) |
|
|
42,658 |
|
Unrealized loss on available-for-sale investment |
|
|
(570 |
) |
|
|
74 |
|
|
|
(496 |
) |
Unrealized foreign exchange loss on translation of a
self-sustaining foreign operation |
|
|
(2 |
) |
|
|
|
|
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
45,036 |
|
|
|
(7,515 |
) |
|
|
37,521 |
|
|
|
|
|
|
|
|
|
|
|
48
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
May 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
Components of other comprehensive income (loss) and the related income tax effects for the three
months ended May 31, 2010 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
Income taxes |
|
|
Net |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
(966 |
) |
|
|
377 |
|
|
|
(589 |
) |
Adjustment for hedged items recognized in the period |
|
|
2,784 |
|
|
|
(1,054 |
) |
|
|
1,730 |
|
Unrealized loss on available-for-sale investment |
|
|
(903 |
) |
|
|
117 |
|
|
|
(786 |
) |
Unrealized foreign exchange loss on translation of a
self-sustaining foreign operation |
|
|
(1 |
) |
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
914 |
|
|
|
(560 |
) |
|
|
354 |
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income (loss) is comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
May 31, 2011 |
|
|
August 31, 2010 |
|
|
|
$ |
|
|
$ |
|
Unrealized foreign exchange gain on translation of a
self-sustaining foreign operation |
|
|
346 |
|
|
|
349 |
|
Fair value of derivatives |
|
|
(1,651 |
) |
|
|
8,627 |
|
Unrealized loss on available-for-sale investment |
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,306 |
) |
|
|
8,976 |
|
|
|
|
|
|
|
|
49
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
May 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
8. STATEMENTS OF CASH FLOWS
Disclosures with respect to the Consolidated Statements of Cash Flows are as follows:
(i) Funds flow from operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended May 31, |
|
|
Nine months ended May 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
202,670 |
|
|
|
158,216 |
|
|
|
390,301 |
|
|
|
411,157 |
|
Adjustments to reconcile net income to funds flow from operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred IRU revenue |
|
|
(3,137 |
) |
|
|
(3,137 |
) |
|
|
(9,410 |
) |
|
|
(9,410 |
) |
Deferred equipment revenue |
|
|
(26,340 |
) |
|
|
(29,865 |
) |
|
|
(79,373 |
) |
|
|
(91,608 |
) |
Deferred equipment costs |
|
|
50,758 |
|
|
|
56,497 |
|
|
|
152,756 |
|
|
|
174,146 |
|
Deferred charges |
|
|
256 |
|
|
|
256 |
|
|
|
768 |
|
|
|
768 |
|
Property, plant and equipment |
|
|
146,045 |
|
|
|
128,348 |
|
|
|
452,740 |
|
|
|
384,728 |
|
Other intangibles |
|
|
10,987 |
|
|
|
6,443 |
|
|
|
33,061 |
|
|
|
24,378 |
|
Financing costs long-term debt |
|
|
1,097 |
|
|
|
962 |
|
|
|
3,206 |
|
|
|
3,015 |
|
Program rights |
|
|
22,668 |
|
|
|
|
|
|
|
65,244 |
|
|
|
|
|
Future income tax expense (recovery) |
|
|
23,066 |
|
|
|
29,410 |
|
|
|
(12,176 |
) |
|
|
2,363 |
|
Equity loss (income) on investees |
|
|
(255 |
) |
|
|
2,700 |
|
|
|
(14,089 |
) |
|
|
2,700 |
|
Debt retirement costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
81,585 |
|
Gain on repurchase of debt [note 4] |
|
|
|
|
|
|
|
|
|
|
(9,981 |
) |
|
|
|
|
CRTC benefit obligation [note 3] |
|
|
|
|
|
|
|
|
|
|
139,098 |
|
|
|
|
|
CRTC benefit obligation funding |
|
|
(8,317 |
) |
|
|
|
|
|
|
(15,343 |
) |
|
|
|
|
Business acquisition, integration and restructuring expenses |
|
|
|
|
|
|
|
|
|
|
37,196 |
|
|
|
|
|
Stock-based compensation |
|
|
3,187 |
|
|
|
4,430 |
|
|
|
11,273 |
|
|
|
13,197 |
|
Defined benefit pension plan |
|
|
7,585 |
|
|
|
6,969 |
|
|
|
24,243 |
|
|
|
20,906 |
|
Loss on derivative instruments |
|
|
3,016 |
|
|
|
487 |
|
|
|
25,780 |
|
|
|
45,783 |
|
Realized loss on settlement of financial instruments |
|
|
(5,846 |
) |
|
|
(12,649 |
) |
|
|
(19,116 |
) |
|
|
(19,324 |
) |
Payments on cross-currency agreements [note 3] |
|
|
|
|
|
|
|
|
|
|
(86,109 |
) |
|
|
|
|
Foreign exchange gain on unhedged long-term debt |
|
|
(791 |
) |
|
|
|
|
|
|
(23,376 |
) |
|
|
|
|
Accretion of long-term liabilities |
|
|
5,049 |
|
|
|
644 |
|
|
|
10,862 |
|
|
|
1,497 |
|
Other |
|
|
(1,393 |
) |
|
|
1,099 |
|
|
|
87 |
|
|
|
2,087 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds flow from operations |
|
|
430,305 |
|
|
|
350,810 |
|
|
|
1,077,642 |
|
|
|
1,047,968 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(ii) |
|
Changes in non-cash working capital balances related to operations include the following: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended May 31, |
|
|
Nine months ended May 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Accounts receivable |
|
|
(42,453 |
) |
|
|
25,246 |
|
|
|
(32,723 |
) |
|
|
(5,155 |
) |
Prepaids and other |
|
|
1,767 |
|
|
|
2,964 |
|
|
|
(15,008 |
) |
|
|
2,356 |
|
Accounts payable and accrued liabilities |
|
|
(19,345 |
) |
|
|
(73,579 |
) |
|
|
(77,775 |
) |
|
|
(122,966 |
) |
Income taxes payable |
|
|
(7,112 |
) |
|
|
21,486 |
|
|
|
(194,390 |
) |
|
|
116,369 |
|
Unearned revenue |
|
|
3,954 |
|
|
|
1,617 |
|
|
|
6,047 |
|
|
|
3,119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(63,189 |
) |
|
|
(22,266 |
) |
|
|
(313,849 |
) |
|
|
(6,277 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
50
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
May 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
(iii) |
|
Interest and income taxes paid and classified as operating activities are as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended May 31, |
|
|
Nine months ended May 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Interest |
|
|
131,464 |
|
|
|
103,873 |
|
|
|
280,139 |
|
|
|
218,393 |
|
Income taxes |
|
|
51,379 |
|
|
|
860 |
|
|
|
348,046 |
|
|
|
4,189 |
|
(iv) |
|
Non-cash transactions: |
The Consolidated Statements of Cash Flows exclude the following non-cash transactions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended May 31, |
|
|
Nine months ended May 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Issuance of Class B Non-Voting Shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend reinvestment plan |
|
|
9,535 |
|
|
|
|
|
|
|
9,535 |
|
|
|
|
|
Cable system acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
120,000 |
|
9. OTHER LIABILITIES
Other current liability is the obligation which arose in fiscal 2010 with respect to the principal
components of the US $300,000 amended cross-currency interest rate agreements. Other long-term
liabilities include the long-term portion of the Companys employee benefit plans of $180,387, the
non-current portion of CRTC benefit obligations, including the amount assumed on acquisition, of
$150,429 and other liabilities totaling $20,768. The total benefit costs expensed under the
Companys defined benefit pension plans were $10,572 (2010 $7,331) and $31,067 (2010 $21,992)
for the three and nine months ended May 31, 2011, respectively.
10. RESTRUCTURING EXPENSES
During the third quarter the Company recorded $29,361 in respect of its restructuring activities to
streamline operations, drive efficiencies and enhance competiveness. The restructuring included
elimination of approximately 550 employee positions, management relocations and facilities
consolidation. A total of $22,498 was paid during the quarter. The majority of the remaining
employee related costs are expected to be paid within the next six months while facilities
consolidation costs are expected to be incurred through fiscal 2017 as lease payments are made.
11. COMPARATIVE CONSOLIDATED FINANCIAL STATEMENTS
Certain of the comparative figures have been reclassified to conform to the presentation adopted in
the current year.
51