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 April 2011
Commission File Number: 001-14684
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-
The information contained in this report on Form 6-K and any exhibits hereto shall be deemed
filed with the Securities and Exchange Commission (SEC) solely for purpose of being and hereby
are incorporated by reference into and as part of the Registration Statement on Form F-10 (File No.
333-170416) filed by the registrant under the Securities Act of 1933, as amended.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
Shaw Communications Inc.
|
|
Date: April 13, 2011 |
By: |
/s/ Steve Wilson
|
|
|
|
Name: |
Steve Wilson |
|
|
|
Title: |
Sr. V.P., Chief Financial Officer |
|
|
2
NEWS RELEASE
Shaw announces second quarter financial and operating results
Calgary, Alberta (April 13, 2011) Shaw Communications Inc. announced results for the second
quarter ended February 28, 2011. Consolidated revenue for the quarter and year-to-date of $1.20
billion and $2.28 billion, respectively, was up 29% and 24% over the comparable periods last year.
Total operating income before amortization1 of $495 million and $968 million,
respectively, improved 16% and 8% over the same periods last year.
Free cash flow1 for the three and six month periods was $167 million and $312 million,
respectively, compared to $130 million and $295 million for the comparable periods last year. The
current quarter increased over the prior period due to the addition of Shaw Media and higher free
cash flow from the Cable division. The current six month period included free cash flow from Shaw
Media, for the period October 27 to February 28, partially offset by the one-time CRTC Part II fee
recovery last year.
Chief Executive Officer Brad Shaw said, Our industry is transforming and competition in our core
business continues. We have taken decisive and immediate steps to streamline our organizational
structure. In this changing landscape managing costs and operating efficiently are essential. The
recent actions taken, combined with our advanced delivery networks and leading portfolio of Media
assets, ongoing innovation and technology enhancements position us for continued long term growth.
None of these measures reduce in any way our commitment to an exceptional customer experience.
Approximately 550 employee positions were eliminated, including 150 at the management level. The
restructuring cost estimate is $25 $30 million and the expected annual savings, including other
expense reductions identified to date, is in excess of $50 million.
Mr. Shaw continued We are also evolving our service offerings in-step with our customers,
responding to their desire for more choice, value and freedom to choose. We recently launched the
Shaw Plan Personalizer, enabling customers to customize their core entertainment service needs and
receive everyday value. We believe this will also have a positive impact on promotional activity
and operating margins.
Net income of $167 million or $0.37 per share for the quarter ended February 28, 2011 compared to
$139 million or $0.32 per share for the same period last year. Net income for the first six months
of the year was $188 million or $0.41 per share compared to $253 million or $0.58 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 $61 million. The prior six 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 six month periods ended
February 28, 2011 would have been $159 million and $318 million respectively, compared to $139
million and $320 million in the same periods last year.
1
Revenue in the Cable division was up 5% and 6% for the three and six month periods,
respectively, to $769 million and $1.53 billion. The improvement was primarily driven by rate
increases and growth. Operating income before amortization for the quarter of $364 million was up
3% 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 4%.
Revenue in the Satellite division was $204 million and $410 million for the quarter and
year-to-date periods, respectively, up 2% over each of the comparable periods. Operating income
before amortization for the current three month period of $70 million was consistent with the same
period last year. Excluding the one-time Part II fee recovery, operating income before amortization
for the year-to-date period of $140 million improved 1% over the same period last year.
Quarterly revenue and operating income before amortization in the Media division was $244 million
and $65 million, respectively. Revenue and operating income before amortization for the period from
October 27, 2010 to February 28, 2011 was $369 million and $122 million, respectively. For
informational purposes, on a comparative basis to last year, Media revenues for each of the three
and full six 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 16% and 18%,
respectively.
On December 7, 2010 Shaw closed an offering of $900 million in senior unsecured notes, including
$500 million principal amount of 5.50% notes due 2020, as well as an additional $400 million from
its reopened offering of 6.75% notes due 2039. The net proceeds were used for repayment of debt
incurred under Shaws credit facility to complete the acquisition of the broadcasting assets of
Canwest and effect the subsequent related debt refinancing.
On February 17, 2011 Shaw closed an offering of $400 million in senior unsecured notes from a
further reopened offering of its 6.75% notes due 2039. The net proceeds were used for repayment of
debt incurred under Shaws credit facility to complete the acquisition of the broadcasting assets
of Canwest and effect the subsequent related debt refinancing as well as for working capital and
general corporate purposes.
The competitive environment has moderated revenue growth this year in our core business and
presented an increased level of risk to our forecast. The recent initiatives undertaken to drive
efficiencies through focused cost containment and reductions currently have us on track to achieve
our financial guidance including consolidated fiscal 2011 free cash flow of approximately $600
million. We plan to continue to make adjustments in our business as necessary to meet the changing
circumstances. said Mr. Shaw.
2
Mr. Shaw continued, With the rapid development of wireless technology, including long-term
evolution (LTE) options, and the dynamics within the wireless industry evolving at a swift pace,
we are currently evaluating technology and strategic alternatives with respect to our wireless
initiatives. We plan to slow our wireless build activities as we carefully consider all options in
advance of the launch of a wireless service. We continue to focus heavily on the
strength of our core business and intend to make important investments in new technology platforms,
digital reclamation and broadband capacity in order to ensure we maintain our technological
leadership. We are building Shaw for the future and are closely monitoring the business and
regulatory environment. We are flexible and will continue to meet challenges and seize
opportunities in this dynamic environment.
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 19 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
FEBRUARY 28, 2011
April 13, 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
SECOND QUARTER ENDING FEBRUARY 28, 2011
Selected Financial Highlights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended February 28, |
|
|
Six months ended February 28, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn except per share amounts) |
|
2011 |
|
|
2010 |
|
|
% |
|
|
2011 |
|
|
2010 |
|
|
% |
|
Operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
1,196,611 |
|
|
|
929,142 |
|
|
|
28.8 |
|
|
|
2,275,516 |
|
|
|
1,835,076 |
|
|
|
24.0 |
|
Operating income before amortization (1) |
|
|
494,524 |
|
|
|
424,825 |
|
|
|
16.4 |
|
|
|
967,878 |
|
|
|
899,777 |
|
|
|
7.6 |
|
Operating margin (1) (2) (3) |
|
|
41.3 |
% |
|
|
45.7 |
% |
|
|
(4.4 |
) |
|
|
42.5 |
% |
|
|
44.9 |
% |
|
|
(2.4 |
) |
Funds flow from operations (4) |
|
|
382,957 |
|
|
|
358,206 |
|
|
|
6.9 |
|
|
|
647,337 |
|
|
|
697,158 |
|
|
|
(7.1 |
) |
Net income |
|
|
167,299 |
|
|
|
138,712 |
|
|
|
20.6 |
|
|
|
187,631 |
|
|
|
252,941 |
|
|
|
(25.8 |
) |
Per share data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share basic and diluted |
|
$ |
0.37 |
|
|
$ |
0.32 |
|
|
|
|
|
|
$ |
0.41 |
|
|
$ |
0.58 |
|
|
|
|
|
Weighted average participating shares
outstanding during period (000s) |
|
|
434,425 |
|
|
|
432,960 |
|
|
|
|
|
|
|
434,107 |
|
|
|
432,733 |
|
|
|
|
|
|
|
|
(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 six months ended February 28, 2010. Including the one-time CRTC Part II
recovery, the operating margin would be 49.0%. |
|
(3) |
|
Operating margin has declined in the three and six 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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
Three months ended February 28, |
|
|
Six months ended February 28, |
|
|
|
February 28, 2011 |
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Subscriber statistics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic cable customers |
|
|
2,313,104 |
|
|
|
(13,662 |
) |
|
|
(1,055 |
) |
|
|
(21,204 |
) |
|
|
(2,471 |
) |
Digital customers |
|
|
1,748,538 |
|
|
|
35,403 |
|
|
|
98,544 |
|
|
|
97,619 |
|
|
|
186,803 |
|
Internet customers
(including pending
installs) |
|
|
1,848,390 |
|
|
|
10,772 |
|
|
|
26,735 |
|
|
|
29,524 |
|
|
|
62,977 |
|
Digital phone lines
(including pending
installs) |
|
|
1,178,660 |
|
|
|
32,512 |
|
|
|
54,922 |
|
|
|
82,354 |
|
|
|
116,383 |
|
DTH customers |
|
|
906,433 |
|
|
|
2,176 |
|
|
|
1,071 |
|
|
|
637 |
|
|
|
2,168 |
|
4
Shaw Communications Inc.
Additional Highlights
|
|
Revenue of $1.20 billion and $2.28 billion for the three and six month periods
improved 28.8% and 24.0% over the comparable periods last year. |
|
|
Free cash flow1 for the quarter and year-to-date periods was $166.9
million and $312.0 million, respectively, compared to $129.5 million and $294.9 million
for the same periods last year. |
|
|
On December 7, 2010 Shaw closed an offering of $900 million in senior unsecured
notes, including $500 million principal amount of 5.50% notes due 2020, as well as an
additional $400 million of its reopened offering of 6.75% notes due 2039. |
|
|
On January 13, 2011 the Board of Directors approved a 5% increase in the equivalent
annual dividend rate to $0.92 on Shaws Class B Non-Voting Participating shares and
$0.9175 on Shaws Class A Participating shares. This new rate was effective commencing
with the monthly dividends paid on March 30, 2011. |
|
|
On February 17, 2011 Shaw closed an offering of $400 million in senior unsecured
notes from a further reopened offering of 6.75% notes due 2039. |
|
|
In March 2011 Shaw implemented various cost saving initiatives including staff
reductions and a review of overhead expenses to drive efficiencies and enhance
competitiveness. |
Consolidated Overview
Consolidated revenue of $1.20 billion and $2.28 billion for the three and six month periods,
respectively, improved 28.8% and 24.0% 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 six month periods of
$494.5 million and $967.9 million, respectively, increased 16.4% and 7.6% 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 employee related, sales and
marketing, and programming costs. 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 $167.3 million and $187.6 million for the three and six months ended February
28, 2011, respectively, compared to $138.7 million and $252.9 million for the same periods
last year. Non-operating items affected net income in both periods. 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 $60.9 million. The prior
year-to-date period included debt retirement costs and amounts related to financial
instruments of $81.6 million and $46.1 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended |
|
|
Operating net |
|
|
Non- |
|
|
Six months ended |
|
|
Operating net |
|
|
Non- |
|
($000s Cdn) |
|
February 28, 2011 |
|
|
of interest |
|
|
operating |
|
|
February 28, 2010 |
|
|
of interest |
|
|
operating |
|
Operating income |
|
|
595,905 |
|
|
|
|
|
|
|
|
|
|
|
575,317 |
|
|
|
|
|
|
|
|
|
Amortization of financing costs long-term debt |
|
|
(2,109 |
) |
|
|
|
|
|
|
|
|
|
|
(2,053 |
) |
|
|
|
|
|
|
|
|
Interest expense debt |
|
|
(153,932 |
) |
|
|
|
|
|
|
|
|
|
|
(123,710 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income after interest |
|
|
439,864 |
|
|
|
439,864 |
|
|
|
|
|
|
|
449,554 |
|
|
|
449,554 |
|
|
|
|
|
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 |
|
|
(60,882 |
) |
|
|
|
|
|
|
(60,882 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Loss on derivative instruments |
|
|
(22,764 |
) |
|
|
|
|
|
|
(22,764 |
) |
|
|
(45,296 |
) |
|
|
|
|
|
|
(45,296 |
) |
Accretion of long-term liabilities |
|
|
(5,813 |
) |
|
|
|
|
|
|
(5,813 |
) |
|
|
(853 |
) |
|
|
|
|
|
|
(853 |
) |
Foreign exchange gain on unhedged long-term debt |
|
|
22,585 |
|
|
|
|
|
|
|
22,585 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other gains |
|
|
6,532 |
|
|
|
|
|
|
|
6,532 |
|
|
|
9,355 |
|
|
|
|
|
|
|
9,355 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
250,405 |
|
|
|
439,864 |
|
|
|
(189,459 |
) |
|
|
331,175 |
|
|
|
449,554 |
|
|
|
(118,379 |
) |
Current income tax expense (recovery) |
|
|
111,850 |
|
|
|
126,200 |
|
|
|
(14,350 |
) |
|
|
105,281 |
|
|
|
117,004 |
|
|
|
(11,723 |
) |
Future income tax expense (recovery) |
|
|
(35,242 |
) |
|
|
(4,384 |
) |
|
|
(30,858 |
) |
|
|
(27,047 |
) |
|
|
13,037 |
|
|
|
(40,084 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before following |
|
|
173,797 |
|
|
|
318,048 |
|
|
|
(144,251 |
) |
|
|
252,941 |
|
|
|
319,513 |
|
|
|
(66,572 |
) |
Equity income on investees |
|
|
13,834 |
|
|
|
|
|
|
|
13,834 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
187,631 |
|
|
|
318,048 |
|
|
|
(130,417 |
) |
|
|
252,941 |
|
|
|
319,513 |
|
|
|
(66,572 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Operating net |
|
|
Non- |
|
|
Three months ended |
|
|
Operating net |
|
|
Non- |
|
($000s Cdn) |
|
February 28, 2011 |
|
|
of interest |
|
|
operating |
|
|
February 28, 2010 |
|
|
of interest |
|
|
operating |
|
Operating income |
|
|
303,293 |
|
|
|
|
|
|
|
|
|
|
|
259,463 |
|
|
|
|
|
|
|
|
|
Amortization of financing costs long-term debt |
|
|
(1,089 |
) |
|
|
|
|
|
|
|
|
|
|
(952 |
) |
|
|
|
|
|
|
|
|
Interest expense debt |
|
|
(85,237 |
) |
|
|
|
|
|
|
|
|
|
|
(61,646 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income after interest |
|
|
216,967 |
|
|
|
216,967 |
|
|
|
|
|
|
|
196,865 |
|
|
|
196,865 |
|
|
|
|
|
Gain on repayment of debt |
|
|
9,981 |
|
|
|
|
|
|
|
9,981 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Business acquisition, integration and
restructuring expenses |
|
|
(2,778 |
) |
|
|
|
|
|
|
(2,778 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Loss on derivative instruments |
|
|
(21,353 |
) |
|
|
|
|
|
|
(21,353 |
) |
|
|
(864 |
) |
|
|
|
|
|
|
(864 |
) |
Accretion of long-term liabilities |
|
|
(3,880 |
) |
|
|
|
|
|
|
(3,880 |
) |
|
|
(640 |
) |
|
|
|
|
|
|
(640 |
) |
Foreign exchange gain on unhedged long-term debt |
|
|
19,267 |
|
|
|
|
|
|
|
19,267 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other gains |
|
|
4,103 |
|
|
|
|
|
|
|
4,103 |
|
|
|
638 |
|
|
|
|
|
|
|
638 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
222,307 |
|
|
|
216,967 |
|
|
|
5,340 |
|
|
|
195,999 |
|
|
|
196,865 |
|
|
|
(866 |
) |
Current income tax expense (recovery) |
|
|
56,508 |
|
|
|
66,600 |
|
|
|
(10,092 |
) |
|
|
10,703 |
|
|
|
49,998 |
|
|
|
(39,295 |
) |
Future income tax expense (recovery) |
|
|
(1,291 |
) |
|
|
(8,450 |
) |
|
|
7,159 |
|
|
|
46,584 |
|
|
|
7,487 |
|
|
|
39,097 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before following |
|
|
167,090 |
|
|
|
158,817 |
|
|
|
8,273 |
|
|
|
138,712 |
|
|
|
139,380 |
|
|
|
(668 |
) |
Equity income on investees |
|
|
209 |
|
|
|
|
|
|
|
209 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
167,299 |
|
|
|
158,817 |
|
|
|
8,482 |
|
|
|
138,712 |
|
|
|
139,380 |
|
|
|
(668 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
Shaw Communications Inc.
The changes in net income are outlined in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
February 28, 2011 net income compared to: |
|
|
|
Three months ended |
|
|
Six months ended |
|
(000s Cdn) |
|
November 30, 2010 |
|
|
February 28, 2010 |
|
|
February 28, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increased operating income before amortization |
|
|
21,170 |
|
|
|
69,699 |
|
|
|
68,101 |
|
Increased amortization |
|
|
(10,558 |
) |
|
|
(26,006 |
) |
|
|
(47,569 |
) |
Increased interest expense |
|
|
(16,542 |
) |
|
|
(23,591 |
) |
|
|
(30,222 |
) |
Change in net other costs and revenue (1) |
|
|
186,723 |
|
|
|
6,415 |
|
|
|
(57,246 |
) |
Decreased (increased) income taxes |
|
|
(33,826 |
) |
|
|
2,070 |
|
|
|
1,626 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
146,967 |
|
|
|
28,587 |
|
|
|
(65,310 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Net other costs and revenue includes debt retirement costs, 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 on investees as detailed in the
unaudited interim Consolidated Statements of Income and Retained Earnings. |
Basic earnings per share were $0.37 and $0.41 for the quarter and six months,
respectively compared to $0.32 and $0.58 in the same periods last year. The improvement in
the quarter was primarily due to increased operating income before amortization of $69.7
million partially offset by higher amortization and interest expense of $26.0 million and
$23.6 million, respectively. The year-to-date decrease was primarily due to higher net other
costs and revenue of $57.2 million and increased amortization and interest of $47.6 million
and $30.2 million, respectively, partially offset by improved operating before amortization
of $68.1 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 six 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 $147.0 million compared to the first quarter of
fiscal 2011 mainly due to decreased net other costs and revenue of $186.7 million resulting
from the CRTC benefit obligation and various acquisition, integration and restructuring
costs relating to the Media acquisition that were incurred in the prior quarter.
Free cash flow for the quarter and year-to-date periods of $166.9 million and $312.0
million, respectively, compared to $129.5 million and $294.9 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 $108.8 million of free
cash flow for the quarter compared to $93.9 million in the comparable period. The Satellite
division achieved free cash flow of $33.9 million for the three month period compared to
$35.6 million last year. The Media division generated $24.2 million of free cash flow for
the quarter.
7
Shaw Communications Inc.
On December 7, 2010 Shaw closed an offering of $900 million in senior unsecured notes,
including $500 million principal amount of 5.50% notes due 2020, as well as an additional
$400 million from its reopened offering of 6.75% notes due 2039. The net proceeds were used
for repayment of debt incurred under Shaws credit facility to complete the acquisition of
the broadcasting assets of Canwest and effect the subsequent related debt refinancing.
On December 21, 2010 Shaw completed the repurchase of US $51.6 million of the 13.5% Senior
Notes due 2015 (the 2015 Notes). As a result of a change of control triggered due to the
acquisition of the Media business, an offer to purchase all of the 2015 Notes outstanding
was required (the Change of Control Offer). An aggregate of US $51.6 million face amount
of the 2015 Notes was tendered to the Change of Control Offer and were purchased for
cancellation for an aggregate price of approximately $60.0 million, including accrued
interest. The Change of Control Offer expired on December 15, 2010 and no further purchases
are required.
On February 17, 2011 Shaw closed an offering of $400 million in senior unsecured notes from
a further reopened offering of 6.75% notes due 2039. The net proceeds were used for
repayment of debt incurred under Shaws credit facility to complete the acquisition of the
broadcasting assets of Canwest and effect the subsequent related debt refinancing as well as
for working capital and general corporate purposes.
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 cost estimate for these initiatives is approximately $25 $30 million
and the expected 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.
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.
8
Shaw Communications Inc.
Free cash flow
The Company utilizes this measurement as it measures the Companys ability to repay debt and
return cash to shareholders.
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 February 28, |
|
|
Six months ended February 28, |
|
($000s Cdn) |
|
2011 |
|
|
2010 (2) |
|
|
2011 |
|
|
2010 (2) |
|
Cable free cash flow (1) |
|
|
108,839 |
|
|
|
93,914 |
|
|
|
186,753 |
|
|
|
214,924 |
|
Combined satellite free cash flow (1) |
|
|
33,940 |
|
|
|
35,606 |
|
|
|
61,032 |
|
|
|
80,024 |
|
Media free cash flow (1) |
|
|
24,164 |
|
|
|
|
|
|
|
64,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
|
166,943 |
|
|
|
129,520 |
|
|
|
311,964 |
|
|
|
294,948 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 $847 for the three
month period and $1,697 for the six month period. |
9
Shaw Communications Inc.
CABLE
FINANCIAL HIGHLIGHTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended February 28, |
|
|
Six months ended February 28, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2011 |
|
|
2010 (3) |
|
|
% |
|
|
2011 |
|
|
2010 (3) |
|
|
% |
|
Revenue |
|
|
769,403 |
|
|
|
733,436 |
|
|
|
4.9 |
|
|
|
1,527,234 |
|
|
|
1,443,183 |
|
|
|
5.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income before amortization (1) |
|
|
363,710 |
|
|
|
354,473 |
|
|
|
2.6 |
|
|
|
711,565 |
|
|
|
734,725 |
|
|
|
(3.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures and equipment costs (net): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New housing development |
|
|
20,515 |
|
|
|
20,711 |
|
|
|
(0.9 |
) |
|
|
46,139 |
|
|
|
42,441 |
|
|
|
8.7 |
|
Success based |
|
|
42,706 |
|
|
|
58,152 |
|
|
|
(26.6 |
) |
|
|
105,681 |
|
|
|
108,502 |
|
|
|
(2.6 |
) |
Upgrades and enhancement |
|
|
62,550 |
|
|
|
62,815 |
|
|
|
(0.4 |
) |
|
|
124,083 |
|
|
|
124,984 |
|
|
|
(0.7 |
) |
Replacement |
|
|
11,016 |
|
|
|
13,732 |
|
|
|
(19.8 |
) |
|
|
22,755 |
|
|
|
26,310 |
|
|
|
(13.5 |
) |
Buildings/other |
|
|
19,831 |
|
|
|
14,348 |
|
|
|
38.2 |
|
|
|
35,340 |
|
|
|
27,606 |
|
|
|
28.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total as per Note 2 to the unaudited interim Consolidated Financial Statements |
|
|
156,618 |
|
|
|
169,758 |
|
|
|
(7.7 |
) |
|
|
333,998 |
|
|
|
329,843 |
|
|
|
1.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow before the following |
|
|
207,092 |
|
|
|
184,715 |
|
|
|
12.1 |
|
|
|
377,567 |
|
|
|
404,882 |
|
|
|
(6.7 |
) |
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(57,900 |
) |
|
|
(54,752 |
) |
|
|
5.7 |
|
|
|
(108,847 |
) |
|
|
(109,918 |
) |
|
|
(1.0 |
) |
Cash taxes |
|
|
(43,625 |
) |
|
|
(39,999 |
) |
|
|
9.1 |
|
|
|
(89,000 |
) |
|
|
(88,004 |
) |
|
|
1.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash stock based compensation |
|
|
3,272 |
|
|
|
3,950 |
|
|
|
(17.2 |
) |
|
|
7,033 |
|
|
|
7,964 |
|
|
|
(11.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow (1) |
|
|
108,839 |
|
|
|
93,914 |
|
|
|
15.9 |
|
|
|
186,753 |
|
|
|
214,924 |
|
|
|
(13.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin (2) |
|
|
47.3 |
% |
|
|
48.3 |
% |
|
|
(1.0 |
) |
|
|
46.6 |
% |
|
|
47.5 |
% |
|
|
(0.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 six months ended February 28, 2010. Including the one-time CRTC Part II
recovery, operating margin would be 50.9%. |
|
(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 $1,185 and operating income before amortization and
free cash flow have decreased by $847, for the six month period revenue has increased
by $2,422 and operating income before amortization and free cash flow have decreased by
$1,697. |
Operating Highlights
|
|
Digital customers increased 35,403 during the quarter to 1,748,538. Shaws Digital
penetration of Basic is now 75.6%, up from 70.7% and 56.7% at August 31, 2010 and 2009,
respectively. |
|
|
Digital Phone lines increased 32,512 during the three month period to 1,178,660
lines and Internet was up 10,772 to total 1,848,390 as at February 28, 2011. During the
quarter Basic cable subscribers decreased 13,662. |
Cable revenue for the three and six month periods of $769.4 million and $1.53 billion
improved 4.9% and 5.8%, 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.
Operating income before amortization of $363.7 million for the quarter improved 2.6% over
the same period last year. The year-to-date amount of $711.6 million increased 3.7% over
last year excluding the prior period one-time CRTC Part II fee recovery of $48.7 million.
The revenue related growth in both periods was partially reduced by higher employee amounts,
increased programming costs, and higher marketing and sales expenses. Both 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.
10
Shaw Communications Inc.
Revenue increased $11.6 million over the first quarter of fiscal 2011 primarily due to
customer growth as well as higher demand for VOD movies and PPV events partially offset by
increased promotional activity. Operating income before amortization improved $15.9 million
over this same period primarily due to revenue related growth and lower marketing and sales
costs partially offset by higher employee costs. The prior quarter also included the
retroactive impact of the support structure rate increase.
Total capital investment of $156.6 million for the quarter decreased $13.1 million over the
same period last year. Capital investment for the six month period of $334.0 million was
$4.2 million higher than the same period last year.
Success based capital declined $15.4 million over the comparable three month period due to
lower HDPVR rental activity and decreased spend on Digital Phone modems. Year-to-date
success based capital is marginally lower than the same period last year as a result of
reduced investment in Digital Phone modems partially offset by lower retail pricing for
HDPVRs.
Investment in Upgrades and enhancement and Replacement categories combined decreased by $3.0
million and $4.5 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 expansion and node segmentation offset by lower spending on Digital
Phone equipment, bulk stock purchasing, and automotive.
Investment in Buildings and Other was up $5.5 million and $7.7 million for the comparable
three and six month periods. The increases are mainly due to higher investment in various
facilities projects and costs related to upgrading billing and provisioning systems. The
year-to-date spend is partially offset by proceeds on the sale of certain redundant real
estate assets in the first quarter of 2011.
Spending in new housing development increased $3.7 million over the comparable six months
last year mainly due to higher activity.
As at February 28, 2011 Shaw had 1,848,390 Internet customers which represents a 79.9%
penetration of Basic. During the quarter Shaw announced that it would conduct customer
consultation sessions on the future of internet allowances and usage billing to obtain
feedback to allow the Company to build pricing and packaging options that deliver choice,
quality and value to all Shaw customers.
Recently, Shaw announced the launch of the Shaw Plan Personalizer enabling customers to
customize their home entertainment service needs and receive everyday value. Customers can
start with a core home entertainment and communications package that includes Extreme
Internet, Personal TV, hardware options and Personal Home Phone Basic and then customize the
plan to how they want it. Shaw is continuing to evolve to meet customers needs.
11
Shaw Communications Inc.
During the quarter Shaw continued to grow its Digital customer base and Digital penetration
of Basic at February 28, 2011 was 75.6%, up from 70.7% at August 31, 2010. Shaw now has
approximately 835,000 HD capable customers who have access to over 120 HD channels and even
greater choice through 1,200 HD titles through Shaw VOD.
Subscriber Statistics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
February 28, 2011 |
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Six months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
Change |
|
|
|
February 28, 2011 |
|
|
August 31, 2010(1) |
|
|
Growth |
|
|
% |
|
|
Growth |
|
|
% |
|
CABLE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic service: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual |
|
|
2,313,104 |
|
|
|
2,334,308 |
|
|
|
(13,662 |
) |
|
|
(0.6 |
) |
|
|
(21,204 |
) |
|
|
(0.9 |
) |
Penetration as % of homes
passed |
|
|
60.3 |
% |
|
|
61.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Digital customers |
|
|
1,748,538 |
|
|
|
1,650,919 |
|
|
|
35,403 |
|
|
|
2.1 |
|
|
|
97,619 |
|
|
|
5.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTERNET: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Connected and scheduled |
|
|
1,848,390 |
|
|
|
1,818,866 |
|
|
|
10,772 |
|
|
|
0.6 |
|
|
|
29,524 |
|
|
|
1.6 |
|
Penetration as % of basic |
|
|
79.9 |
% |
|
|
77.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standalone Internet not
included in
basic cable |
|
|
216,886 |
|
|
|
233,426 |
|
|
|
(8,192 |
) |
|
|
(3.6 |
) |
|
|
(16,540 |
) |
|
|
(7.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DIGITAL PHONE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of lines (2) |
|
|
1,178,660 |
|
|
|
1,096,306 |
|
|
|
32,512 |
|
|
|
2.8 |
|
|
|
82,354 |
|
|
|
7.5 |
|
|
|
|
(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 February 28, |
|
|
Six months ended February 28, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2011 |
|
|
2010 (5) |
|
|
% |
|
|
2011 |
|
|
2010 (5) |
|
|
% |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DTH (Shaw Direct) |
|
|
184,174 |
|
|
|
179,602 |
|
|
|
2.5 |
|
|
|
369,553 |
|
|
|
359,366 |
|
|
|
2.8 |
|
Satellite Services |
|
|
19,789 |
|
|
|
20,666 |
|
|
|
(4.2 |
) |
|
|
40,583 |
|
|
|
41,613 |
|
|
|
(2.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
203,963 |
|
|
|
200,268 |
|
|
|
1.8 |
|
|
|
410,136 |
|
|
|
400,979 |
|
|
|
2.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income before
amortization (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DTH (Shaw Direct) |
|
|
60,055 |
|
|
|
59,735 |
|
|
|
0.5 |
|
|
|
119,128 |
|
|
|
143,461 |
|
|
|
(17.0 |
) |
Satellite Services |
|
|
10,160 |
|
|
|
10,617 |
|
|
|
(4.3 |
) |
|
|
20,596 |
|
|
|
21,591 |
|
|
|
(4.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70,215 |
|
|
|
70,352 |
|
|
|
(0.2 |
) |
|
|
139,724 |
|
|
|
165,052 |
|
|
|
(15.3 |
) |
Capital expenditures and equipment
costs (net): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Success based (3) |
|
|
16,622 |
|
|
|
17,343 |
|
|
|
(4.2 |
) |
|
|
40,174 |
|
|
|
40,383 |
|
|
|
(0.5 |
) |
Buildings and other |
|
|
713 |
|
|
|
1,239 |
|
|
|
(42.5 |
) |
|
|
1,501 |
|
|
|
3,323 |
|
|
|
(54.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total as per Note 2 to the
unaudited interim Consolidated
Financial Statements |
|
|
17,335 |
|
|
|
18,582 |
|
|
|
(6.7 |
) |
|
|
41,675 |
|
|
|
43,706 |
|
|
|
(4.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow before the following |
|
|
52,880 |
|
|
|
51,770 |
|
|
|
2.1 |
|
|
|
98,049 |
|
|
|
121,346 |
|
|
|
(19.2 |
) |
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense (2) |
|
|
(6,562 |
) |
|
|
(6,562 |
) |
|
|
|
|
|
|
(12,827 |
) |
|
|
(13,125 |
) |
|
|
(2.3 |
) |
Cash taxes |
|
|
(12,775 |
) |
|
|
(9,999 |
) |
|
|
27.8 |
|
|
|
(25,000 |
) |
|
|
(29,000 |
) |
|
|
(13.8 |
) |
|
Other adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash stock option expense |
|
|
397 |
|
|
|
397 |
|
|
|
|
|
|
|
810 |
|
|
|
803 |
|
|
|
0.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow (1) |
|
|
33,940 |
|
|
|
35,606 |
|
|
|
(4.7 |
) |
|
|
61,032 |
|
|
|
80,024 |
|
|
|
(23.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Margin (4) |
|
|
34.4 |
% |
|
|
35.1 |
% |
|
|
(0.7 |
) |
|
|
34.1 |
% |
|
|
34.5 |
% |
|
|
(0.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 six months ended February 28, 2011. Including the one-time CRTC Part
II fee recovery, operating margin would be 41.2%. |
|
(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 decreased by $3,377 and operating income before amortization and
free cash flow have increased by $847, for the six month period revenue has decreased
by $6,664 and operating income before amortization and free cash flow have increased by
$1,697. |
Operating Highlights
|
|
During the quarter Shaw Direct added 2,176 customers and as at February 28, 2011 DTH
customers total 906,433. |
|
|
Free cash flow for the quarter of $33.9 million compares to $35.6 million
in the same period last year. |
Revenue of $204.0 million and $410.1 million for the three and six month periods,
respectively, was up 1.8% and 2.3% 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 $70.2 million compared to the same quarter
last year. The revenue related growth in the quarter was 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 0.9%.
13
Shaw Communications Inc.
Compared to the first quarter, operating income before amortization improved $0.7 million
primarily due to customer rate increases.
Total capital investment of $17.3 million for the quarter declined modestly compared to
$18.6 million in the same period last year. The year-to-date investment of $41.7 million
decreased over the prior year spend of $43.7 million. Buildings and other was lower mainly
due to expenditures in the prior year related to call centre expansion.
During the quarter Shaw Direct added the HGTV HD channel in addition to the 13 HD channels
added in the first quarter and now offers 79 HD channels to over 430,000 HD capable
customers.
Recently, Shaw Direct announced the launch of its new online VOD library accessible
anywhere in Canada that allows customers to watch hundreds of movies and TV shows on-the-go
on their computer.
Subscriber Statistics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
February 28, 2011 |
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Six months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
Change |
|
|
|
February 28, 2011 |
|
|
August 31, 2010 |
|
|
Growth |
|
|
% |
|
|
Growth |
|
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DTH customers (1) |
|
|
906,433 |
|
|
|
905,796 |
|
|
|
2,176 |
|
|
|
0.2 |
|
|
|
637 |
|
|
|
|
|
|
|
|
(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) |
|
February 28, 2011 |
|
|
February 28, 2011 |
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
243,931 |
|
|
|
369,328 |
|
|
|
|
|
|
|
|
Operating income before amortization (1) |
|
|
65,475 |
|
|
|
122,247 |
|
|
|
|
|
|
|
|
|
|
Capital expenditures: |
|
|
|
|
|
|
|
|
Broadcast and transmission |
|
|
2,079 |
|
|
|
3,161 |
|
Buildings/other |
|
|
3,200 |
|
|
|
4,242 |
|
|
|
|
|
|
|
|
Total as per Note 2 to the unaudited interim Consolidated Financial Statements |
|
|
5,279 |
|
|
|
7,403 |
|
|
|
|
|
|
|
|
Free cash flow before the following |
|
|
60,196 |
|
|
|
114,844 |
|
Less: |
|
|
|
|
|
|
|
|
Interest expense (2) |
|
|
(15,337 |
) |
|
|
(21,821 |
) |
Cash taxes |
|
|
(10,200 |
) |
|
|
(12,200 |
) |
|
|
|
|
|
|
|
|
|
Other adjustments: |
|
|
|
|
|
|
|
|
Non-cash stock based compensation |
|
|
243 |
|
|
|
243 |
|
CRTC benefit obligation funding |
|
|
(4,718 |
) |
|
|
(7,026 |
) |
Non-controlling interests |
|
|
(6,020 |
) |
|
|
(9,861 |
) |
|
|
|
|
|
|
|
Free cash flow (1) |
|
|
24,164 |
|
|
|
64,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin |
|
|
26.8 |
% |
|
|
33.1 |
% |
|
|
|
|
|
|
|
|
|
|
(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. |
Operating Highlights
Revenue in the Media division for the second quarter was $243.9 million and operating income
before amortization was $65.5 million. Advertising revenue in the quarter was driven by
strength in the Automotive, Retail and Entertainment Equipment sectors. For informational
purposes, on a comparative basis to Q2 last year, Media revenues for the three months were
up approximately 8% and operating income before amortization improved 16%. The current
period saw strong advertiser demand for inventory as ad dollars displaced by last years
Olympics returned. The 53rd Annual Grammy Awards were also a success with ad
revenues up approximately 50% over last year.
During the quarter Shaw Media experienced continued success with the innovative Global iPad
application which has consistently ranked in the top 5 in the Free Entertainment Category,
offering viewers an exciting way to access the networks library of premium content.
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 CTRC mandated markets
by
August 31, 2011, as well as upgrades of aging production equipment and certain new
infrastructure to allow migration off platforms previously shared with the former Canwest
Publishing division. The integration of various back-office infrastructure is also underway
and is expected to be fully transitioned over the next 6 months.
15
Shaw Communications Inc.
During the quarter management continued to work through the alignment of Shaw Media with the
broader Shaw organization. The organizational alignment is now substantially complete and
the Shaw Media team has emerged re-focused and energized.
WIRELESS
FINANCIAL HIGHLIGHTS
|
|
|
|
|
|
|
|
|
|
|
February 28, 2011 |
|
($000s Cdn) |
|
Three months ended |
|
|
Six months ended |
|
Operating expenditures |
|
|
4,876 |
|
|
|
5,658 |
|
Interest expense (1) |
|
|
5,114 |
|
|
|
9,787 |
|
Capital expenditures (as per Note 2 to the unaudited interim
Consolidated Financial Statements) |
|
|
32,109 |
|
|
|
55,450 |
|
|
|
|
|
|
|
|
Total expenditures on Wireless infrastructure build |
|
|
42,099 |
|
|
|
70,895 |
|
|
|
|
|
|
|
|
|
|
|
(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 continued its Wireless infrastructure build
and invested $42.1 million on this strategic initiative. |
During the six month period Shaw continued equipment purchasing, site acquisition and
physical construction of cell sites.
OTHER INCOME AND EXPENSE ITEMS
Amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended February 28, |
|
|
Six months ended February 28, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2011 |
|
|
2010 |
|
|
% |
|
|
2011 |
|
|
2010 |
|
|
% |
|
Amortization revenue (expense) - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred IRU revenue |
|
|
3,136 |
|
|
|
3,136 |
|
|
|
|
|
|
|
6,273 |
|
|
|
6,273 |
|
|
|
|
|
Deferred equipment revenue |
|
|
25,715 |
|
|
|
30,482 |
|
|
|
(15.6 |
) |
|
|
53,033 |
|
|
|
61,743 |
|
|
|
(14.1 |
) |
Deferred equipment costs |
|
|
(49,892 |
) |
|
|
(58,140 |
) |
|
|
(14.2 |
) |
|
|
(101,998 |
) |
|
|
(117,649 |
) |
|
|
(13.3 |
) |
Deferred charges |
|
|
(256 |
) |
|
|
(256 |
) |
|
|
|
|
|
|
(512 |
) |
|
|
(512 |
) |
|
|
|
|
Property, plant and equipment |
|
|
(157,866 |
) |
|
|
(131,741 |
) |
|
|
19.8 |
|
|
|
(306,695 |
) |
|
|
(256,380 |
) |
|
|
19.6 |
|
Other intangibles |
|
|
(12,068 |
) |
|
|
(8,843 |
) |
|
|
36.5 |
|
|
|
(22,074 |
) |
|
|
(17,935 |
) |
|
|
23.1 |
|
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 exceeded the impact of assets
that became fully depreciated and the effect of Shaw Media in the current year.
16
Shaw Communications Inc.
Amortization of financing costs and Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended February 28, |
|
|
Six months ended February 28, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2011 |
|
|
2010 |
|
|
% |
|
|
2011 |
|
|
2010 |
|
|
% |
|
Amortization of financing costs long-term debt |
|
|
1,089 |
|
|
|
952 |
|
|
|
14.4 |
|
|
|
2,109 |
|
|
|
2,053 |
|
|
|
2.7 |
|
Interest expense |
|
|
85,237 |
|
|
|
61,646 |
|
|
|
38.3 |
|
|
|
153,932 |
|
|
|
123,710 |
|
|
|
24.4 |
|
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 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 $2.8 million and $60.9 million
for the three and six months ended February 28, 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.
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 $21.4 million and $22.8 million for the three and six months
ended February 28, 2011, respectively, compared to $0.9 million and $45.3 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 $19.3 million and $22.6 million was recorded for the three and six months ended
February 28, 2011, respectively.
Other gains
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).
18
Shaw Communications Inc.
Income taxes
Income taxes were comparable to the same periods last year as the impact of lower net income
before income taxes in the current period was offset by 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 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.
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.
Developments of note since then are as follows:
Access rights Support Structure Rates
On December 2, 2010 the CRTC issued its decision on rates for third party use of
telecommunication carrier support structures and generally approved rate increases,
retroactive to July 2009, for the majority of the ILECs that participated.
FINANCIAL POSITION
Total assets at February 28, 2011 were $12.5 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 $688.6 million primarily due to increases in cash and cash
equivalents of $122.2 million, accounts receivable of $287.0 million, inventories of $36.2
million and prepaids and other of $234.9 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, exceeded the cash outlay on capital expenditures
and the Canwest broadcasting business acquisition. Accounts receivable and prepaids and
other increased primarily as a result of the Media acquisition while inventories were higher
due to timing of equipment purchases.
The derivative instrument of $8.5 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.
19
Shaw Communications Inc.
Investments and other assets decreased by $725.8 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 $169.8 million and $87.2
million, respectively as current year capital investment and amounts acquired on the Media
acquisition exceeded amortization.
Deferred charges increased by $12.7 million due to higher deferred equipment costs and
prepaid maintenance and support contracts.
Broadcast rights and licenses, and goodwill increased $1.4 billion and $671.6 million,
respectively, due to the acquisition of the Canwest broadcasting businesses.
Program rights and advances of $96.0 million arose on the acquisition of the Canwest
broadcasting businesses.
Current liabilities were up $135.6 million due to increases in accounts payable of $97.1
million, other liability of $160.0 million and derivative instruments of $20.5 million
partially offset by a
decrease in income taxes payable of $144.5 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 increased by $20.5 million due to 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 $1.7 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, the majority of which was repaid 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.
Other long-term liabilities increased by $77.1 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.
20
Shaw Communications Inc.
Derivatives decreased by $6.5 million as amounts have been reclassified to current
liabilities based on settlement dates.
Future income taxes increased $259.6 million due to the Media acquisition partially offset
by current year tax recovery.
Share capital increased $26.4 million due to the issuance of 1,430,629 Class B Non-Voting
Shares under the Companys option plan. As of March 31, 2011, share capital is as reported
at February 28, 2011 with the exception of the issuance of 206,985 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 $312 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, revolving credit facility borrowings of $75 million, proceeds on issuance of
Class B Non-Voting Shares of $24.2 million and other net items of $50.3 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 and inventory of approximately $389.0 million, pay common share
dividends of $191.0 million, fund $70.9 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 $39.1
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 completed
three senior notes offerings in the second quarter totalling $1.3 billion as follows:
|
|
|
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. |
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.
At February 28, 2011, the Company held $339 million in cash and cash equivalents and had
access to $974 million 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 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 February 28, |
|
|
Six months ended February 28, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2011 |
|
|
2010 |
|
|
% |
|
|
2011 |
|
|
2010 |
|
|
% |
|
Funds flow from operations |
|
|
382,957 |
|
|
|
358,206 |
|
|
|
6.9 |
|
|
|
647,337 |
|
|
|
697,158 |
|
|
|
(7.1 |
) |
Net decrease (increase)
in non-cash working
capital balances related
to operations |
|
|
(48,167 |
) |
|
|
21,382 |
|
|
|
>(100.0 |
) |
|
|
(250,660 |
) |
|
|
15,989 |
|
|
|
>(100.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
334,790 |
|
|
|
379,588 |
|
|
|
(11.8 |
) |
|
|
396,677 |
|
|
|
713,147 |
|
|
|
(44.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 and current income taxes. Funds flow
from operations decreased over the comparative six month period as the impact of the
aforementioned items was more than 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 and the acquisition, integration and restructuring
costs in the current year. 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 various trade and other payables and the seasonal advertising
impact of the new Media division on accounts receivable.
22
Shaw Communications Inc.
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended February 28, |
|
|
Six months ended February 28, |
|
($000s Cdn) |
|
2011 |
|
|
2010 |
|
|
Increase |
|
|
2011 |
|
|
2010 |
|
|
Increase |
|
Cash flow used in
investing
activities |
|
|
(231,848 |
) |
|
|
(196,007 |
) |
|
|
35,841 |
|
|
|
(995,538 |
) |
|
|
(715,905 |
) |
|
|
279,633 |
|
The cash used in investing activities increased over the comparable quarter due to
higher capital expenditures and increased cash requirements for inventories. The current
six month period was impacted by the aforementioned items as well as amounts paid to
complete the acquisition of the broadcasting businesses of Canwest partially offset by the
cash outlay in the comparative period for the Mountain Cablevision acquisition and investing
certain excess funds in a Government of Canada bond.
Financing Activities
The changes in financing activities during the comparative periods were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended February 28, |
|
|
Six months ended February 28, |
|
(In $millions Cdn) |
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Bank loans net borrowings (repayments) |
|
|
(925.0 |
) |
|
|
|
|
|
|
75.0 |
|
|
|
|
|
Issuance of Cdn $500 million 5.50% senior notes |
|
|
498.2 |
|
|
|
|
|
|
|
498.2 |
|
|
|
|
|
Issuance of Cdn $800 million 6.75% senior notes |
|
|
778.9 |
|
|
|
|
|
|
|
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 |
|
Senior notes issuance costs |
|
|
(7.5 |
) |
|
|
(0.9 |
) |
|
|
(7.5 |
) |
|
|
(9.9 |
) |
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 |
) |
|
|
|
|
|
|
(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 |
) |
|
|
|
|
|
|
(0.6 |
) |
|
|
|
|
Dividends paid to common shareholders |
|
|
(95.6 |
) |
|
|
(90.9 |
) |
|
|
(191.0 |
) |
|
|
(181.8 |
) |
Dividends paid to non-controlling interests |
|
|
(4.5 |
) |
|
|
|
|
|
|
(4.5 |
) |
|
|
|
|
Repayment of Partnership debt |
|
|
(0.2 |
) |
|
|
(0.2 |
) |
|
|
(0.3 |
) |
|
|
(0.3 |
) |
Issue of Class B Non-Voting Shares |
|
|
6.6 |
|
|
|
17.6 |
|
|
|
24.2 |
|
|
|
25.5 |
|
Purchase of Class B Non-Voting Shares for cancellation |
|
|
|
|
|
|
(90.2 |
) |
|
|
|
|
|
|
(118.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
193.9 |
|
|
|
(164.6 |
) |
|
|
721.1 |
|
|
|
219.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23
Shaw Communications Inc.
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
Third |
|
|
861,382 |
|
|
|
395,547 |
|
|
|
132,151 |
|
|
|
0.31 |
|
|
|
356,046 |
|
|
|
|
(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 and $161,490 for the first and second quarters,
respectively. |
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, the impact of the net change in
non-operating items such as debt retirement costs and loss on derivative instruments, and
the impact of corporate income tax rate reductions. 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. 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
24
Shaw Communications Inc.
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. The decline in net income in the fourth
quarter of 2009 of $7.9 million is mainly due to an increase in amortization expense. As a
result of the aforementioned changes in net income, basic and diluted earnings per share
have trended accordingly.
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.
25
Shaw Communications Inc.
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.
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.
26
Shaw Communications Inc.
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 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. |
27
Shaw Communications Inc.
|
|
|
Phase |
|
Description and status |
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. |
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:
28
Shaw Communications Inc.
|
|
|
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:
|
|
|
|
|
|
Key accounting area |
|
Differences from Canadian GAAP, with 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 venture
interests, proposed changes are
expected to be finalized prior to
transition to require joint venture
interests to be accounted for using
the equity method. |
|
|
|
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. |
30
Shaw Communications Inc.
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.
Overall, preliminary 2011 free cash flow guidance of approximately $550 million provided on October
22, 2010 for the core Cable and Satellite business has not changed. The competitive environment
has moderated revenue growth this year in the core business and presented an increased level of
risk to the guidance. The recent initiatives undertaken to drive efficiencies through focused cost
containment and reductions currently have the Company on track to meet guidance.
As previously provided on January 13, 2011 it is expected that the new Media assets will generate
approximately $75 million of free cash flow for the 10 month period of inclusion during fiscal
2011, before considering cash funding of the CRTC benefit obligation amounts. Over the next 7 years
the benefit obligation funding is approximately $275 million comprising $180 million from the Shaw
acquisition and $95 million remaining from the Canwest acquisition of the Specialty services in
2007. After considering the estimated 2011 CRTC benefit obligation cash funding, Media is expected
to contribute approximately $50 million of free cash flow and 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 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.
31
Shaw Communications Inc.
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] |
|
February 28, 2011 |
|
|
August 31, 2010 |
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
338,951 |
|
|
|
216,735 |
|
Accounts receivable |
|
|
483,367 |
|
|
|
196,415 |
|
Inventories |
|
|
89,978 |
|
|
|
53,815 |
|
Prepaids and other |
|
|
268,703 |
|
|
|
33,844 |
|
Derivative instruments |
|
|
68,402 |
|
|
|
66,718 |
|
Future income taxes |
|
|
34,769 |
|
|
|
27,996 |
|
|
|
|
|
|
|
|
|
|
|
1,284,170 |
|
|
|
595,523 |
|
Derivative instrument |
|
|
8,502 |
|
|
|
|
|
Investments and other assets |
|
|
17,516 |
|
|
|
743,273 |
|
Property, plant and equipment |
|
|
3,174,416 |
|
|
|
3,004,649 |
|
Deferred charges |
|
|
245,545 |
|
|
|
232,843 |
|
Intangibles |
|
|
|
|
|
|
|
|
Broadcast rights and licenses [note 3] |
|
|
6,446,369 |
|
|
|
5,061,153 |
|
Program rights and advances |
|
|
95,986 |
|
|
|
|
|
Spectrum licenses |
|
|
190,912 |
|
|
|
190,912 |
|
Goodwill [note 3] |
|
|
840,760 |
|
|
|
169,143 |
|
Other intangibles |
|
|
243,620 |
|
|
|
156,469 |
|
|
|
|
|
|
|
|
|
|
|
12,547,796 |
|
|
|
10,153,965 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
|
720,145 |
|
|
|
623,070 |
|
Income taxes payable |
|
|
26,034 |
|
|
|
170,581 |
|
Unearned revenue |
|
|
148,104 |
|
|
|
145,491 |
|
Current portion of long-term debt [note 4] |
|
|
575 |
|
|
|
557 |
|
Current portion of derivative instruments |
|
|
100,228 |
|
|
|
79,740 |
|
Other liability [note 9] |
|
|
159,961 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,155,047 |
|
|
|
1,019,439 |
|
Long-term debt [note 4] |
|
|
5,651,081 |
|
|
|
3,981,671 |
|
Other long-term liabilities [note 9] |
|
|
368,580 |
|
|
|
291,500 |
|
Derivative instruments |
|
|
|
|
|
|
6,482 |
|
Deferred credits |
|
|
631,143 |
|
|
|
632,482 |
|
Future income taxes |
|
|
1,711,414 |
|
|
|
1,451,859 |
|
|
|
|
|
|
|
|
|
|
|
9,517,265 |
|
|
|
7,383,433 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
|
Share capital [note 5] |
|
|
2,276,889 |
|
|
|
2,250,498 |
|
Contributed surplus [note 5] |
|
|
60,768 |
|
|
|
53,330 |
|
Retained earnings |
|
|
444,875 |
|
|
|
457,728 |
|
Accumulated other comprehensive income (loss) [note 7] |
|
|
(2,664 |
) |
|
|
8,976 |
|
Non-controlling interests |
|
|
250,663 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,030,531 |
|
|
|
2,770,532 |
|
|
|
|
|
|
|
|
|
|
|
12,547,796 |
|
|
|
10,153,965 |
|
|
|
|
|
|
|
|
See accompanying notes
33
Shaw Communications Inc.
CONSOLIDATED STATEMENTS OF INCOME AND
RETAINED EARNINGS
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended February 28, |
|
|
Six months ended February 28, |
|
[thousands of Canadian dollars except per share amounts] |
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue [note 2] |
|
|
1,196,611 |
|
|
|
929,142 |
|
|
|
2,275,516 |
|
|
|
1,835,076 |
|
Operating, general and administrative expenses |
|
|
702,087 |
|
|
|
504,317 |
|
|
|
1,307,638 |
|
|
|
935,299 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income before amortization [note 2] |
|
|
494,524 |
|
|
|
424,825 |
|
|
|
967,878 |
|
|
|
899,777 |
|
Amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred IRU revenue |
|
|
3,136 |
|
|
|
3,136 |
|
|
|
6,273 |
|
|
|
6,273 |
|
Deferred equipment revenue |
|
|
25,715 |
|
|
|
30,482 |
|
|
|
53,033 |
|
|
|
61,743 |
|
Deferred equipment costs |
|
|
(49,892 |
) |
|
|
(58,140 |
) |
|
|
(101,998 |
) |
|
|
(117,649 |
) |
Deferred charges |
|
|
(256 |
) |
|
|
(256 |
) |
|
|
(512 |
) |
|
|
(512 |
) |
Property, plant and equipment |
|
|
(157,866 |
) |
|
|
(131,741 |
) |
|
|
(306,695 |
) |
|
|
(256,380 |
) |
Other intangibles |
|
|
(12,068 |
) |
|
|
(8,843 |
) |
|
|
(22,074 |
) |
|
|
(17,935 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
303,293 |
|
|
|
259,463 |
|
|
|
595,905 |
|
|
|
575,317 |
|
Amortization of financing costs long-term debt |
|
|
(1,089 |
) |
|
|
(952 |
) |
|
|
(2,109 |
) |
|
|
(2,053 |
) |
Interest expense [note 2] |
|
|
(85,237 |
) |
|
|
(61,646 |
) |
|
|
(153,932 |
) |
|
|
(123,710 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
216,967 |
|
|
|
196,865 |
|
|
|
439,864 |
|
|
|
449,554 |
|
Debt retirement costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(81,585 |
) |
Gain on repurchase of debt [note 4] |
|
|
9,981 |
|
|
|
|
|
|
|
9,981 |
|
|
|
|
|
CRTC benefit obligation [note 3] |
|
|
|
|
|
|
|
|
|
|
(139,098 |
) |
|
|
|
|
Business acquisition, integration and restructuring
expenses [note 3] |
|
|
(2,778 |
) |
|
|
|
|
|
|
(60,882 |
) |
|
|
|
|
Loss on derivative instruments |
|
|
(21,353 |
) |
|
|
(864 |
) |
|
|
(22,764 |
) |
|
|
(45,296 |
) |
Accretion of long-term liabilities |
|
|
(3,880 |
) |
|
|
(640 |
) |
|
|
(5,813 |
) |
|
|
(853 |
) |
Foreign exchange gain on unhedged long-term debt |
|
|
19,267 |
|
|
|
|
|
|
|
22,585 |
|
|
|
|
|
Other gains |
|
|
4,103 |
|
|
|
638 |
|
|
|
6,532 |
|
|
|
9,355 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
222,307 |
|
|
|
195,999 |
|
|
|
250,405 |
|
|
|
331,175 |
|
Current income tax expense [note 2] |
|
|
56,508 |
|
|
|
10,703 |
|
|
|
111,850 |
|
|
|
105,281 |
|
Future income tax expense (recovery) |
|
|
(1,291 |
) |
|
|
46,584 |
|
|
|
(35,242 |
) |
|
|
(27,047 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before the following |
|
|
167,090 |
|
|
|
138,712 |
|
|
|
173,797 |
|
|
|
252,941 |
|
Equity income on investees |
|
|
209 |
|
|
|
|
|
|
|
13,834 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
167,299 |
|
|
|
138,712 |
|
|
|
187,631 |
|
|
|
252,941 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shareholders |
|
|
161,490 |
|
|
|
138,712 |
|
|
|
178,132 |
|
|
|
252,941 |
|
Non-controlling interests |
|
|
5,809 |
|
|
|
|
|
|
|
9,499 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
167,299 |
|
|
|
138,712 |
|
|
|
187,631 |
|
|
|
252,941 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings, beginning of period |
|
|
378,945 |
|
|
|
385,852 |
|
|
|
457,728 |
|
|
|
382,227 |
|
Net income attributable to common shareholders |
|
|
161,490 |
|
|
|
138,712 |
|
|
|
178,132 |
|
|
|
252,941 |
|
Reduction on Class B Non-Voting Shares purchased
for cancellation |
|
|
|
|
|
|
(65,354 |
) |
|
|
|
|
|
|
(85,143 |
) |
Dividends Class A Shares and Class B Non-Voting Shares |
|
|
(95,560 |
) |
|
|
(90,946 |
) |
|
|
(190,985 |
) |
|
|
(181,761 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings, end of period |
|
|
444,875 |
|
|
|
368,264 |
|
|
|
444,875 |
|
|
|
368,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share [note 6] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
|
0.37 |
|
|
|
0.32 |
|
|
|
0.41 |
|
|
|
0.58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[thousands of shares] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average participating shares outstanding during
period |
|
|
434,425 |
|
|
|
432,960 |
|
|
|
434,107 |
|
|
|
432,733 |
|
Participating shares outstanding, end of period |
|
|
434,573 |
|
|
|
431,838 |
|
|
|
434,573 |
|
|
|
431,838 |
|
See accompanying notes
34
Shaw Communications Inc.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME AND
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended February 28, |
|
|
Six months ended February 28, |
|
[thousands of Canadian dollars] |
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
167,299 |
|
|
|
138,712 |
|
|
|
187,631 |
|
|
|
252,941 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) [note 7] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
(4,354 |
) |
|
|
(198 |
) |
|
|
(12,552 |
) |
|
|
(51,633 |
) |
Adjustment for hedged items recognized in the period |
|
|
653 |
|
|
|
1,469 |
|
|
|
862 |
|
|
|
10,913 |
|
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 |
|
|
|
|
|
|
(140 |
) |
|
|
53 |
|
|
|
290 |
|
Unrealized foreign exchange loss on translation of a
self-sustaining
foreign operation |
|
|
(2 |
) |
|
|
|
|
|
|
(3 |
) |
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,703 |
) |
|
|
1,131 |
|
|
|
(11,640 |
) |
|
|
37,167 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
163,596 |
|
|
|
139,843 |
|
|
|
175,991 |
|
|
|
290,108 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shareholders |
|
|
157,787 |
|
|
|
139,843 |
|
|
|
166,492 |
|
|
|
290,108 |
|
Non-controlling interests |
|
|
5,809 |
|
|
|
|
|
|
|
9,499 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
163,596 |
|
|
|
139,843 |
|
|
|
175,991 |
|
|
|
290,108 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income (loss), beginning of
period |
|
|
1,039 |
|
|
|
(2,598 |
) |
|
|
8,976 |
|
|
|
(38,634 |
) |
Other comprehensive income (loss) |
|
|
(3,703 |
) |
|
|
1,131 |
|
|
|
(11,640 |
) |
|
|
37,167 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive loss, end of period |
|
|
(2,664 |
) |
|
|
(1,467 |
) |
|
|
(2,664 |
) |
|
|
(1,467 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes
35
Shaw Communications Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended February 28, |
|
|
Six months ended February 28, |
|
[thousands of Canadian dollars] |
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES [note 8] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds flow from operations |
|
|
382,957 |
|
|
|
358,206 |
|
|
|
647,337 |
|
|
|
697,158 |
|
Net decrease in non-cash working capital balances related
to operations |
|
|
(48,167 |
) |
|
|
21,382 |
|
|
|
(250,660 |
) |
|
|
15,989 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
334,790 |
|
|
|
379,588 |
|
|
|
396,677 |
|
|
|
713,147 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment [note 2] |
|
|
(176,835 |
) |
|
|
(171,737 |
) |
|
|
(434,893 |
) |
|
|
(330,557 |
) |
Additions to equipment costs (net) [note 2] |
|
|
(25,939 |
) |
|
|
(23,728 |
) |
|
|
(54,476 |
) |
|
|
(51,488 |
) |
Additions to other intangibles [note 2] |
|
|
(23,358 |
) |
|
|
(5,252 |
) |
|
|
(59,486 |
) |
|
|
(14,780 |
) |
Net reduction (addition) to inventories |
|
|
(9,519 |
) |
|
|
5,075 |
|
|
|
(36,163 |
) |
|
|
(4,480 |
) |
Business acquisitions [note 3] |
|
|
|
|
|
|
(360 |
) |
|
|
(420,442 |
) |
|
|
(155,694 |
) |
Purchase of Government of Canada bond |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(158,968 |
) |
Proceeds on disposal of property, plant and equipment
[note 2] |
|
|
203 |
|
|
|
44 |
|
|
|
6,799 |
|
|
|
111 |
|
Proceeds from (addition to) investments and other assets |
|
|
3,600 |
|
|
|
(49 |
) |
|
|
3,123 |
|
|
|
(49 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(231,848 |
) |
|
|
(196,007 |
) |
|
|
(995,538 |
) |
|
|
(715,905 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in long-term debt, net of discounts |
|
|
1,352,115 |
|
|
|
|
|
|
|
2,352,115 |
|
|
|
1,891,656 |
|
Senior notes issuance costs |
|
|
(7,524 |
) |
|
|
(861 |
) |
|
|
(7,524 |
) |
|
|
(9,918 |
) |
Senior notes repurchase and repayments |
|
|
(56,420 |
) |
|
|
|
|
|
|
(56,420 |
) |
|
|
(1,016,170 |
) |
Other debt repayments |
|
|
(1,000,142 |
) |
|
|
(134 |
) |
|
|
(1,395,218 |
) |
|
|
(266 |
) |
Payments on cross-currency agreements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(291,920 |
) |
Senior notes repurchase premium |
|
|
(564 |
) |
|
|
|
|
|
|
(564 |
) |
|
|
|
|
Debt retirement costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(79,488 |
) |
Issue of Class B Non-Voting Shares, net of after-tax
expenses [note 5] |
|
|
6,589 |
|
|
|
17,618 |
|
|
|
24,223 |
|
|
|
25,488 |
|
Purchase of Class B Non-Voting Shares for cancellation |
|
|
|
|
|
|
(90,258 |
) |
|
|
|
|
|
|
(118,150 |
) |
Dividends paid on Class A Shares and Class B Non-Voting
Shares |
|
|
(95,560 |
) |
|
|
(90,946 |
) |
|
|
(190,985 |
) |
|
|
(181,761 |
) |
Dividends paid to non-controlling interests |
|
|
(4,550 |
) |
|
|
|
|
|
|
(4,550 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
193,944 |
|
|
|
(164,581 |
) |
|
|
721,077 |
|
|
|
219,471 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of currency translation on cash balances and cash flows |
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in cash |
|
|
296,886 |
|
|
|
18,999 |
|
|
|
122,216 |
|
|
|
216,712 |
|
Cash, beginning of the period |
|
|
42,065 |
|
|
|
650,950 |
|
|
|
216,735 |
|
|
|
453,237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, end of the period |
|
|
338,951 |
|
|
|
669,949 |
|
|
|
338,951 |
|
|
|
669,949 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash includes cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes
36
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 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)
February 28, 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
accounting policies is 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)
February 28, 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 February 28, |
|
|
Six months ended February 28, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
769,403 |
|
|
|
733,436 |
|
|
|
1,527,234 |
|
|
|
1,443,183 |
|
DTH |
|
|
184,174 |
|
|
|
179,602 |
|
|
|
369,553 |
|
|
|
359,366 |
|
Satellite Services |
|
|
19,789 |
|
|
|
20,666 |
|
|
|
40,583 |
|
|
|
41,613 |
|
Media |
|
|
243,931 |
|
|
|
|
|
|
|
369,328 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,217,297 |
|
|
|
933,704 |
|
|
|
2,306,698 |
|
|
|
1,844,162 |
|
Intersegment eliminations |
|
|
(20,686 |
) |
|
|
(4,562 |
) |
|
|
(31,182 |
) |
|
|
(9,086 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,196,611 |
|
|
|
929,142 |
|
|
|
2,275,516 |
|
|
|
1,835,076 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (expenditures) before
amortization (1) (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
363,710 |
|
|
|
354,473 |
|
|
|
711,565 |
|
|
|
734,725 |
|
DTH |
|
|
60,055 |
|
|
|
59,735 |
|
|
|
119,128 |
|
|
|
143,461 |
|
Satellite Services |
|
|
10,160 |
|
|
|
10,617 |
|
|
|
20,596 |
|
|
|
21,591 |
|
Media |
|
|
65,475 |
|
|
|
|
|
|
|
122,247 |
|
|
|
|
|
Wireless |
|
|
(4,876 |
) |
|
|
|
|
|
|
(5,658 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
494,524 |
|
|
|
424,825 |
|
|
|
967,878 |
|
|
|
899,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
57,900 |
|
|
|
54,752 |
|
|
|
108,847 |
|
|
|
109,918 |
|
DTH and Satellite Services |
|
|
6,562 |
|
|
|
6,562 |
|
|
|
12,827 |
|
|
|
13,125 |
|
Media |
|
|
15,337 |
|
|
|
|
|
|
|
21,821 |
|
|
|
|
|
Wireless |
|
|
5,114 |
|
|
|
|
|
|
|
9,787 |
|
|
|
|
|
Burrard Landing Lot 2 Holdings Partnership |
|
|
324 |
|
|
|
332 |
|
|
|
650 |
|
|
|
667 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
85,237 |
|
|
|
61,646 |
|
|
|
153,932 |
|
|
|
123,710 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash taxes (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
43,625 |
|
|
|
39,999 |
|
|
|
89,000 |
|
|
|
88,004 |
|
DTH and Satellite Services |
|
|
12,775 |
|
|
|
9,999 |
|
|
|
25,000 |
|
|
|
29,000 |
|
Media |
|
|
10,200 |
|
|
|
|
|
|
|
12,200 |
|
|
|
|
|
Other/non-operating |
|
|
(10,092 |
) |
|
|
(39,295 |
) |
|
|
(14,350 |
) |
|
|
(11,723 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56,508 |
|
|
|
10,703 |
|
|
|
111,850 |
|
|
|
105,281 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The six months ended February 28, 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 $847 and $28, respectively and increased by $875 for Satellite Services,
and for the six months ended operating income before amortization for Cable and DTH have
decreased by $1,697 and $53, respectively and increased by $1,750 for Satellite Services. |
39
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
Capital expenditures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ending February 28, |
|
|
Six months ending February 28, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Capital expenditures accrual basis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable (including corporate) |
|
|
147,557 |
|
|
|
163,991 |
|
|
|
318,176 |
|
|
|
320,022 |
|
Satellite (net of equipment profit) |
|
|
457 |
|
|
|
621 |
|
|
|
3,021 |
|
|
|
2,039 |
|
Media |
|
|
5,279 |
|
|
|
|
|
|
|
7,403 |
|
|
|
|
|
Wireless |
|
|
32,109 |
|
|
|
|
|
|
|
55,450 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
185,402 |
|
|
|
164,612 |
|
|
|
384,050 |
|
|
|
322,061 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment costs (net of revenue received) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
9,061 |
|
|
|
5,767 |
|
|
|
15,822 |
|
|
|
9,821 |
|
Satellite |
|
|
16,878 |
|
|
|
17,961 |
|
|
|
38,654 |
|
|
|
41,667 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25,939 |
|
|
|
23,728 |
|
|
|
54,476 |
|
|
|
51,488 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures and equipment costs (net) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
156,618 |
|
|
|
169,758 |
|
|
|
333,998 |
|
|
|
329,843 |
|
Satellite |
|
|
17,335 |
|
|
|
18,582 |
|
|
|
41,675 |
|
|
|
43,706 |
|
Media |
|
|
5,279 |
|
|
|
|
|
|
|
7,403 |
|
|
|
|
|
Wireless |
|
|
32,109 |
|
|
|
|
|
|
|
55,450 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
211,341 |
|
|
|
188,340 |
|
|
|
438,526 |
|
|
|
373,549 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to Consolidated Statements of Cash
Flows |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment |
|
|
176,835 |
|
|
|
171,737 |
|
|
|
434,893 |
|
|
|
330,557 |
|
Additions to equipment costs (net) |
|
|
25,939 |
|
|
|
23,728 |
|
|
|
54,476 |
|
|
|
51,488 |
|
Additions to other intangibles |
|
|
23,358 |
|
|
|
5,252 |
|
|
|
59,486 |
|
|
|
14,780 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total of capital expenditures and equipment
costs (net) per
Consolidated Statements of Cash Flows |
|
|
226,132 |
|
|
|
200,717 |
|
|
|
548,855 |
|
|
|
396,825 |
|
Decrease in working capital related to capital
expenditures |
|
|
(13,886 |
) |
|
|
(11,588 |
) |
|
|
(102,173 |
) |
|
|
(21,715 |
) |
Less: Proceeds on disposal of property, plant
and equipment |
|
|
(203 |
) |
|
|
(44 |
) |
|
|
(6,799 |
) |
|
|
(111 |
) |
Less: Satellite equipment profit (1) |
|
|
(702 |
) |
|
|
(745 |
) |
|
|
(1,357 |
) |
|
|
(1,450 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital expenditures and equipment costs
(net)
reported by segments |
|
|
211,341 |
|
|
|
188,340 |
|
|
|
438,526 |
|
|
|
373,549 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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)
February 28, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
February 28, 2011 |
|
|
|
|
|
|
|
|
|
|
|
Satellite |
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
DTH |
|
|
Services |
|
|
Media |
|
|
Wireless |
|
|
Total |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Segment assets |
|
|
7,149,610 |
|
|
|
860,625 |
|
|
|
475,855 |
|
|
|
2,892,722 |
|
|
|
344,435 |
|
|
|
11,723,247 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
824,549 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,547,796 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
February 28, 2011 |
|
|
|
|
|
|
|
Cumulative equity |
|
|
|
|
|
|
Cash(1) |
|
|
income |
|
|
Total |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Television broadcasting businesses (i) |
|
|
1,208,112 |
|
|
|
2,180 |
|
|
|
1,210,292 |
|
Cable system (ii) |
|
|
3,464 |
|
|
|
|
|
|
|
3,464 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,211,576 |
|
|
|
2,180 |
|
|
|
1,213,756 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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)
February 28, 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 $369,328 of revenue and $122,247 of operating income before amortization
for the period from October 27 to February 28, 2011. If the acquisition had closed on
September 1, 2010, the Media revenue and operating income before amortization for the six
month period would have been approximately
$553,000 and $195,000, 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) |
|
|
236,705 |
|
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) |
|
|
671,617 |
|
|
|
|
|
|
|
|
3,054,602 |
|
Current liabilities (1) |
|
|
(285,303 |
) |
Current debt (4) |
|
|
(399,065 |
) |
Derivative instruments (4) |
|
|
(81,975 |
) |
Non-current liabilities |
|
|
(104,864 |
) |
Future income taxes |
|
|
(315,756 |
) |
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. |
|
(2) |
|
Intangibles includes broadcast licenses, brands, program rights, a trademark
and software assets. |
42
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
|
|
|
(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 $300 of revenue and $100 of operating income before amortization for the period
October 1 to February 28, 2011. The purchase price may be impacted by settlement of final
closing adjustments for working capital. 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 |
|
|
(36 |
) |
|
|
|
|
|
|
|
3,464 |
|
|
|
|
|
43
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
4. LONG-TERM DEBT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
February 28, 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 |
|
|
75,000 |
|
|
|
|
|
|
|
75,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cdn $600,000 6.50% due June 2, 2014 |
|
|
6.56 |
|
|
|
595,555 |
|
|
|
4,445 |
|
|
|
600,000 |
|
|
|
594,941 |
|
|
|
5,059 |
|
|
|
600,000 |
|
Cdn $400,000 5.70% due March 2, 2017 |
|
|
5.72 |
|
|
|
396,377 |
|
|
|
3,623 |
|
|
|
400,000 |
|
|
|
396,124 |
|
|
|
3,876 |
|
|
|
400,000 |
|
Cdn $450,000 6.10% due
November 16, 2012 |
|
|
6.11 |
|
|
|
448,247 |
|
|
|
1,753 |
|
|
|
450,000 |
|
|
|
447,749 |
|
|
|
2,251 |
|
|
|
450,000 |
|
Cdn $300,000 6.15% due May 9, 2016 |
|
|
6.34 |
|
|
|
293,507 |
|
|
|
6,493 |
|
|
|
300,000 |
|
|
|
292,978 |
|
|
|
7,022 |
|
|
|
300,000 |
|
Cdn $1,250,000 5.65% due
October 1, 2019 |
|
|
5.69 |
|
|
|
1,241,077 |
|
|
|
8,923 |
|
|
|
1,250,000 |
|
|
|
1,240,673 |
|
|
|
9,327 |
|
|
|
1,250,000 |
|
Cdn $1,450,000 6.75% due
November 9, 2039 (3) |
|
|
6.89 |
|
|
|
1,415,638 |
|
|
|
34,362 |
|
|
|
1,450,000 |
|
|
|
641,684 |
|
|
|
8,316 |
|
|
|
650,000 |
|
Cdn $350,000 7.50% due
November 20, 2013 |
|
|
7.50 |
|
|
|
347,534 |
|
|
|
2,466 |
|
|
|
350,000 |
|
|
|
347,129 |
|
|
|
2,871 |
|
|
|
350,000 |
|
Cdn $500,000 5.50% due
December 7, 2020 (4) |
|
|
5.55 |
|
|
|
495,191 |
|
|
|
4,809 |
|
|
|
500,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,308,126 |
|
|
|
66,874 |
|
|
|
5,375,000 |
|
|
|
3,961,278 |
|
|
|
38,722 |
|
|
|
4,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other subsidiaries and entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Burrard Landing Lot 2 Holdings Partnership |
|
|
6.31 |
|
|
|
20,676 |
|
|
|
74 |
|
|
|
20,750 |
|
|
|
20,950 |
|
|
|
83 |
|
|
|
21,033 |
|
CW Media Holdings Inc. 13.50% US senior unsecured notes due August 15, 2015 (2) |
|
|
8.56 |
|
|
|
322,854 |
|
|
|
(48,595 |
) |
|
|
274,259 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consolidated debt |
|
|
|
|
|
|
5,651,656 |
|
|
|
18,353 |
|
|
|
5,670,009 |
|
|
|
3,982,228 |
|
|
|
38,805 |
|
|
|
4,021,033 |
|
Less current portion (5) |
|
|
|
|
|
|
575 |
|
|
|
19 |
|
|
|
594 |
|
|
|
557 |
|
|
|
19 |
|
|
|
576 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,651,081 |
|
|
|
18,334 |
|
|
|
5,669,415 |
|
|
|
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 $66,948 (August 31, 2010 $38,805) and
a fair value adjustment of $48,595 (US $50,026) 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. CW Media Holdings Inc. originally issued US $312,000 senior
unsecured notes 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 February 28, 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. |
44
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
|
|
|
(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. |
5. SHARE CAPITAL
Issued and outstanding
Changes in Class A Share and Class B Non-Voting Share capital during the six months ended February
28, 2011 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A Shares |
|
|
Class B Non-Voting Shares |
|
|
|
Number |
|
|
$ |
|
|
Number |
|
|
$ |
|
August 31, 2010 |
|
|
22,520,064 |
|
|
|
2,468 |
|
|
|
410,622,001 |
|
|
|
2,248,030 |
|
Issued upon stock option plan exercises |
|
|
|
|
|
|
|
|
|
|
1,430,629 |
|
|
|
26,391 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,520,064 |
|
|
|
2,468 |
|
|
|
412,052,630 |
|
|
|
2,274,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 February 28, 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 15,535,214 Class B Non-Voting Shares have been
issued under the plan. During the six months ended February 28, 2011, 1,430,629 options were
exercised for $24,223.
The changes in options for the six months ended February 28, 2011 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average |
|
|
|
|
|
|
|
exercise price |
|
|
|
Number |
|
|
$ |
|
Outstanding, beginning of period |
|
|
23,993,150 |
|
|
|
20.48 |
|
Granted |
|
|
2,841,000 |
|
|
|
20.90 |
|
Forfeited |
|
|
(1,075,000 |
) |
|
|
20.68 |
|
Exercised |
|
|
(1,430,629 |
) |
|
|
16.93 |
|
|
|
|
|
|
|
|
Outstanding, end of period |
|
|
24,328,521 |
|
|
|
20.73 |
|
|
|
|
|
|
|
|
45
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
The following table summarizes information about the options outstanding at February 28, 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 |
|
|
|
2.64 |
|
|
$ |
8.69 |
|
|
|
20,000 |
|
|
$ |
8.69 |
|
$14.85 - $22.27 |
|
|
16,510,271 |
|
|
|
7.39 |
|
|
$ |
18.97 |
|
|
|
6,958,271 |
|
|
$ |
17.78 |
|
$22.28 - $26.20 |
|
|
7,798,250 |
|
|
|
6.52 |
|
|
$ |
24.48 |
|
|
|
5,994,125 |
|
|
$ |
24.48 |
|
The weighted average estimated fair value at the date of the grant for common share options granted
was $3.13 per option (2010 $3.31 per option) and $3.16 per option (2010 $3.13 per option) for
the three and six 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 February 28, |
|
|
Six months ending February 28, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Dividend yield |
|
|
4.35 |
% |
|
|
4.12 |
% |
|
|
4.31 |
% |
|
|
4.29 |
% |
Risk-free interest rate |
|
|
2.22 |
% |
|
|
2.36 |
% |
|
|
2.22 |
% |
|
|
2.38 |
% |
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 |
|
|
25.8 |
% |
|
|
26.4 |
% |
|
|
25.8 |
% |
|
|
26.5 |
% |
Contributed surplus
The changes in contributed surplus are as follows:
|
|
|
|
|
|
|
Six months ended |
|
|
|
February 28, 2011 |
|
|
|
$ |
|
Balance, beginning of period |
|
|
53,330 |
|
Stock-based compensation |
|
|
9,606 |
|
Stock options exercised |
|
|
(2,168 |
) |
|
|
|
|
Balance, end of period |
|
|
60,768 |
|
|
|
|
|
46
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
6. EARNINGS PER SHARE
Earnings per share calculations are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ending February 28 |
|
|
Six months ending February 28, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Numerator for basic and diluted earnings per
share ($) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common shareholders |
|
|
161,490 |
|
|
|
138,712 |
|
|
|
178,132 |
|
|
|
252,941 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator (thousands of shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of Class A Shares and
Class B Non-Voting Shares for basic earnings
per share |
|
|
434,425 |
|
|
|
432,960 |
|
|
|
434,107 |
|
|
|
432,733 |
|
Effect of dilutive securities |
|
|
1,039 |
|
|
|
1,415 |
|
|
|
1,223 |
|
|
|
1,333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of Class A Shares and
Class B Non-Voting Shares for diluted
earnings per share |
|
|
435,464 |
|
|
|
434,375 |
|
|
|
435,330 |
|
|
|
434,066 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share ($) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
|
0.37 |
|
|
|
0.32 |
|
|
|
0.41 |
|
|
|
0.58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 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 six
months ended February 28, 2011 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
Income taxes |
|
|
Net |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
(15,401 |
) |
|
|
2,849 |
|
|
|
(12,552 |
) |
Adjustment for hedged items recognized in the period |
|
|
1,174 |
|
|
|
(312 |
) |
|
|
862 |
|
Unrealized gain on available-for-sale investment |
|
|
61 |
|
|
|
(8 |
) |
|
|
53 |
|
Unrealized foreign exchange loss on translation of a
self-sustaining foreign operation |
|
|
(3 |
) |
|
|
|
|
|
|
(3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(14,169 |
) |
|
|
2,529 |
|
|
|
(11,640 |
) |
|
|
|
|
|
|
|
|
|
|
Components of other comprehensive income (loss) and the related income tax effects for the three
months ended February 28, 2011 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
Income taxes |
|
|
Net |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
(5,855 |
) |
|
|
1,501 |
|
|
|
(4,354 |
) |
Adjustment for hedged items recognized in the period |
|
|
900 |
|
|
|
(247 |
) |
|
|
653 |
|
Unrealized foreign exchange loss on translation of a
self-sustaining foreign operation |
|
|
(2 |
) |
|
|
|
|
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,957 |
) |
|
|
1,254 |
|
|
|
(3,703 |
) |
|
|
|
|
|
|
|
|
|
|
Components of other comprehensive income (loss) and the related income tax effects for the six
months ended February 28, 2010 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
Income taxes |
|
|
Net |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
(62,120 |
) |
|
|
10,487 |
|
|
|
(51,633 |
) |
Adjustment for hedged items recognized in the period |
|
|
15,284 |
|
|
|
(4,371 |
) |
|
|
10,913 |
|
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 gain on available-for-sale investment |
|
|
333 |
|
|
|
(43 |
) |
|
|
290 |
|
Unrealized foreign exchange loss on translation of a
self-sustaining foreign operation |
|
|
(1 |
) |
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
44,122 |
|
|
|
(6,955 |
) |
|
|
37,167 |
|
|
|
|
|
|
|
|
|
|
|
48
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 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 February 28, 2010 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
Income taxes |
|
|
Net |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
(300 |
) |
|
|
102 |
|
|
|
(198 |
) |
Adjustment for hedged items recognized in the period |
|
|
2,088 |
|
|
|
(619 |
) |
|
|
1,469 |
|
Unrealized loss on available-for-sale investment |
|
|
(162 |
) |
|
|
22 |
|
|
|
(140 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,626 |
|
|
|
(495 |
) |
|
|
1,131 |
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income (loss) is comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
February 28, 2011 |
|
|
August 31, 2010 |
|
|
|
$ |
|
|
$ |
|
Unrealized foreign exchange gain on translation of a
self-sustaining foreign operation |
|
|
346 |
|
|
|
349 |
|
Fair value of derivatives |
|
|
(3,063 |
) |
|
|
8,627 |
|
Unrealized gain on available-for-sale investment |
|
|
53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,664 |
) |
|
|
8,976 |
|
|
|
|
|
|
|
|
49
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 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 February 28, |
|
|
Six months ended February 28, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
167,299 |
|
|
|
138,712 |
|
|
|
187,631 |
|
|
|
252,941 |
|
Adjustments to reconcile net income to funds flow
from operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred IRU revenue |
|
|
(3,136 |
) |
|
|
(3,136 |
) |
|
|
(6,273 |
) |
|
|
(6,273 |
) |
Deferred equipment revenue |
|
|
(25,715 |
) |
|
|
(30,482 |
) |
|
|
(53,033 |
) |
|
|
(61,743 |
) |
Deferred equipment costs |
|
|
49,892 |
|
|
|
58,140 |
|
|
|
101,998 |
|
|
|
117,649 |
|
Deferred charges |
|
|
256 |
|
|
|
256 |
|
|
|
512 |
|
|
|
512 |
|
Property, plant and equipment |
|
|
157,866 |
|
|
|
131,741 |
|
|
|
306,695 |
|
|
|
256,380 |
|
Other intangibles |
|
|
12,068 |
|
|
|
8,843 |
|
|
|
22,074 |
|
|
|
17,935 |
|
Financing costs long-term debt |
|
|
1,089 |
|
|
|
952 |
|
|
|
2,109 |
|
|
|
2,053 |
|
Program rights |
|
|
28,992 |
|
|
|
|
|
|
|
42,576 |
|
|
|
|
|
Future income tax expense (recovery) |
|
|
(1,291 |
) |
|
|
46,584 |
|
|
|
(35,242 |
) |
|
|
(27,047 |
) |
Equity income on investees |
|
|
(209 |
) |
|
|
|
|
|
|
(13,834 |
) |
|
|
|
|
Debt retirement costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
81,585 |
|
Gain on repurchase of debt [note 4] |
|
|
(9,981 |
) |
|
|
|
|
|
|
(9,981 |
) |
|
|
|
|
CRTC benefit obligation [note 3] |
|
|
|
|
|
|
|
|
|
|
139,098 |
|
|
|
|
|
CRTC benefit obligation funding |
|
|
(4,718 |
) |
|
|
|
|
|
|
(7,026 |
) |
|
|
|
|
Business acquisition, integration and restructuring
expenses |
|
|
1,100 |
|
|
|
|
|
|
|
37,196 |
|
|
|
|
|
Stock-based compensation |
|
|
3,912 |
|
|
|
4,347 |
|
|
|
8,086 |
|
|
|
8,767 |
|
Defined benefit pension plan |
|
|
7,645 |
|
|
|
6,968 |
|
|
|
16,658 |
|
|
|
13,937 |
|
Loss on derivative instruments |
|
|
21,353 |
|
|
|
864 |
|
|
|
22,764 |
|
|
|
45,296 |
|
Realized loss on settlement of financial instruments |
|
|
(7,822 |
) |
|
|
(6,675 |
) |
|
|
(13,270 |
) |
|
|
(6,675 |
) |
Payments on cross-currency agreements [note 3] |
|
|
|
|
|
|
|
|
|
|
(86,109 |
) |
|
|
|
|
Foreign exchange gain on unhedged long-term debt |
|
|
(19,267 |
) |
|
|
|
|
|
|
(22,585 |
) |
|
|
|
|
Accretion of long-term liabilities |
|
|
3,880 |
|
|
|
640 |
|
|
|
5,813 |
|
|
|
853 |
|
Other |
|
|
(256 |
) |
|
|
452 |
|
|
|
1,480 |
|
|
|
988 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds flow from operations |
|
|
382,957 |
|
|
|
358,206 |
|
|
|
647,337 |
|
|
|
697,158 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(ii) Changes in non-cash working capital balances related to operations include the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended February 28, |
|
|
Six months ended February 28, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Accounts receivable |
|
|
47,708 |
|
|
|
(11,835 |
) |
|
|
9,730 |
|
|
|
(30,401 |
) |
Prepaids and other |
|
|
(7,083 |
) |
|
|
642 |
|
|
|
(16,775 |
) |
|
|
(608 |
) |
Accounts payable and accrued liabilities |
|
|
(82,422 |
) |
|
|
28,371 |
|
|
|
(58,430 |
) |
|
|
(49,387 |
) |
Income taxes payable |
|
|
(3,271 |
) |
|
|
7,581 |
|
|
|
(187,278 |
) |
|
|
94,883 |
|
Unearned revenue |
|
|
(3,099 |
) |
|
|
(3,377 |
) |
|
|
2,093 |
|
|
|
1,502 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(48,167 |
) |
|
|
21,382 |
|
|
|
(250,660 |
) |
|
|
15,989 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 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 February 28, |
|
|
Six months ended February 28, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Interest |
|
|
42,139 |
|
|
|
19,473 |
|
|
|
148,675 |
|
|
|
114,520 |
|
Income taxes |
|
|
59,285 |
|
|
|
3,273 |
|
|
|
296,667 |
|
|
|
3,328 |
|
(iv) Non-cash transaction:
The Consolidated Statements of Cash Flows exclude the following non-cash transaction:
|
|
|
|
|
|
|
|
|
|
|
Six months ended February 28, |
|
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
Issuance of Class B Non-Voting Shares on a 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 $172,951, the
non-current portion of CRTC benefit obligations, including the amount assumed on acquisition, of
$174,078 and other liabilities totaling $21,551. The total benefit costs expensed under the
Companys defined benefit pension plans were $10,632 (2010 $7,330) and $20,495 (2010 $14,661)
for the three and six months ended February 28, 2011, respectively.
10. COMPARATIVE CONSOLIDATED FINANCIAL STATEMENTS
Certain of the comparative figures have been reclassified to conform to the presentation adopted in
the current year.
51