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 October, 2011
Shaw Communications Inc.
(Translation of registrants name into English)
Suite 900, 630 3rd Avenue S.W., Calgary, Alberta T2P 4L4 (403) 750-4500
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of
Form 20-F or Form 40-F:
Form 20-F o Form 40-F þ
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(1): o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(7): o
Indicate by check mark whether by furnishing the information contained in this Form, the
registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b)
under the Securities Exchange Act of 1934.
Yes o No þ
If Yes is marked, indicate below the file number assigned to the registrant in connection
with Rule 12g3-2(b): 82-
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant, Shaw
Communications Inc., has duly caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.
|
|
|
Date: |
|
October 20, 2011
Shaw Communications Inc. |
|
|
|
|
By: |
/s/ Steve Wilson
Steve Wilson
|
|
|
|
Sr. V.P., Chief Financial Officer |
|
|
|
Shaw Communications Inc. |
|
|
NEWS RELEASE
Shaw announces fourth quarter and full year results
and preliminary fiscal 2012 guidance
Calgary, Alberta (October 20, 2011) Shaw Communications Inc. announced results for the fourth
quarter and year ended August 31, 2011. Consolidated revenue for the three and twelve month periods
of $1.18 billion and $4.74 billion, respectively, was up 26% and 28% over the comparable periods
last year. Total operating income before amortization1 of $476 million and $2.03
billion, respectively, improved 12% and 15% over the same periods last year. Free cash
flow1 for the three and twelve month periods was $49 million and $603 million,
respectively, compared to $69 million and $515 million for the comparable periods.
Chief Executive Officer Brad Shaw said, Fiscal 2011 was a year in which we undertook important
steps to be more operationally efficient and financially stronger. I am pleased to report we ended
the year meeting all of our financial commitments. Our performance in the fourth quarter was
highlighted by solid operating income growth in the Cable division and margin improvement.
Mr. Shaw continued This was a year of significant change including the completion of the strategic
acquisition of our new Media assets, our senior leadership transition, the start of our digital
network upgrade, our broadband leadership initiatives including our Wi-Fi build, and our decision
to not pursue a conventional wireless business. Shaw is a dynamic company, a successful operator,
and a technology leader. We continue to leverage our broadband network and, with our focus on
providing an exceptional customer experience, are driven to deliver new and innovative products and
services. We recently announced our plans to build a managed Wi-Fi network to extend our customers
broadband experience beyond their homes. Customers are actively seeking Wi-Fi hotspots to reduce
data costs and improve their wireless broadband experience. Shaw will become the first service
provider in Canada to deliver secure and reliable wireless broadband through an extensive Wi-Fi
network covering thousands of locations.
Our Media business has proven to be a key strategic asset and very attractive acquisition. The
division performed extremely well this year, showcasing its leading portfolio of specialty channels
and conventional programming and benefitting from the recovery in the advertising market. During
the year we also continued to strengthen our capital structure and lower costs, taking advantage of
favorable market conditions. We issued $1.3 billion in debt and $300 million in preferred equity
using a portion of the proceeds to refinance higher cost debt assumed in the Canwest acquisition.
We also continued to focus on returning value to our shareholders and paid almost $400 million in
dividends. The initiatives we undertook this past year, and decisions we executed on, have
positioned us well to move forward in this rapidly evolving competitive landscape.
1
Net income from continuing operations of $166.2 million or $0.37 per share for the quarter ended
August 31, 2011 compared to $123 million or $0.28 per share for the same period last year. Net
income from continuing operations for the annual period was $562 million or $1.24 per share
compared to $534 million or $1.23 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 $91 million. The prior twelve month period
included debt retirement costs and amounts related to financial instruments of $82 million and $45
million, respectively. Excluding the non-operating items, net income from continuing operations for
the three and twelve month periods ended August 31, 2011 would have been $147 million and $696
million respectively, compared to $133 million and $614 million in the same periods last year.
Revenue in the Cable division was up almost 6% for each of the three and twelve month periods,
respectively, to $784 million and $3.10 billion. The improvement was primarily driven by price
changes and growth. Operating income before amortization for the quarter of $392 million was up
10% over the comparable quarter. Excluding the one-time CRTC Part II fee recovery last year,
operating income before amortization for the annual period increased over 6% to $1.49 billion.
In the Satellite division revenue was $208 million and $828 million for the three and twelve month
periods, respectively, up 3% over each of the comparable periods. Operating income before
amortization for the current quarter of $72 million improved almost 5% over the same period last
year. Excluding the one-time Part II fee recovery, operating income before amortization for the
annual period of $288 million improved 3% over last year.
Quarterly revenue and operating income before amortization in the Media division was $209 million
and $12 million, respectively. Revenue and operating income before amortization for the period from
October 27, 2010 to August 31, 2011 was $891 million and $252 million, respectively. For
informational purposes, on a comparative basis to last year, Media revenues for the full twelve
month period were up approximately 7% to $1.07 billion and operating income before amortization,
excluding the impact of the one-time Part II fee recovery last year, improved 25% to $325 million.
Shaw completed its review of the wireless strategic initiative and concluded that the economics as
a new entrant would be extremely challenging, even with the Companys established base and
considerable strengths and assets. Shaw has decided not to pursue a conventional wireless build and
instead plans to focus on initiatives that align with leveraging its Media and programming assets
and strengthening its leadership position in broadband and video. Excluding spectrum licenses, all
assets which are not re-deployable or held for resale have been written off in the fourth quarter.
In August Shaw redeemed all of its outstanding 13.5% senior notes due 2015. The notes had a face
value of US $260.4 million.
Looking forward Mr. Shaw said, We are starting the new fiscal year with a number of strategic
initiatives on the agenda including our digital network upgrade and Wi-Fi build. We expect
continued growth in revenue and operating income before amortization across all divisions in 2012.
Investment in our various strategic initiatives is expected to increase capital over 2011 spend
levels, excluding wireless. Combined with higher CRTC benefit obligation funding and cash taxes, we
expect free cash flow to decline moderately to approximate $550 million.
2
In closing Brad Shaw stated, We look forward to the challenges and opportunities ahead. We have
the resources, the creativity, and the drive to successfully execute on our fiscal 2012 strategic
business priorities building value for our shareholders.
Shaw Communications Inc. is a diversified communications and media company, providing consumers
with broadband cable television, High-Speed Internet, Home Phone, telecommunications services
(through Shaw Business), satellite direct-to-home services (through Shaw Direct) and engaging
programming content (through Shaw Media). Shaw serves 3.4 million customers, through a reliable
and extensive fibre network. Shaw Media operates one of the largest conventional television
networks in Canada, Global Television, and 18 specialty networks including HGTV Canada, Food
Network Canada, History Television and Showcase. Shaw is traded on the Toronto and New York stock
exchanges and is included in the S&P/TSX 60 Index (Symbol: TSX SJR.B, NYSE SJR).
The accompanying Managements Discussion and Analysis forms part of this news release and the
Caution Concerning Forward Looking Statements applies to all forward-looking statements made in
this news release.
For more information, please contact:
Shaw Investor Relations
Investor.relations@sjrb.ca
|
|
|
1 |
|
See definitions and discussion under Key Performance Drivers in MD&A. |
|
2 |
|
See reconciliation of Net Income in Consolidated Overview in MD&A |
3
Shaw Communications Inc.
MANAGEMENTS DISCUSSION AND ANALYSIS
AUGUST 31, 2011
October 20, 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
FOURTH QUARTER ENDING AUGUST 31, 2011
Selected Financial Highlights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn except per share amounts) |
|
2011 |
|
|
2010 |
|
|
% |
|
|
2011 |
|
|
2010 |
|
|
% |
|
Operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
1,180,699 |
|
|
|
938,872 |
|
|
|
25.8 |
|
|
|
4,740,903 |
|
|
|
3,717,580 |
|
|
|
27.5 |
|
Operating income before amortization
(1) |
|
|
476,229 |
|
|
|
424,458 |
|
|
|
12.2 |
|
|
|
2,030,828 |
|
|
|
1,760,147 |
|
|
|
15.4 |
|
Operating margin (1) (2) (3) |
|
|
40.3 |
% |
|
|
45.2 |
% |
|
|
(4.9 |
) |
|
|
42.8 |
% |
|
|
45.3 |
% |
|
|
(2.5 |
) |
Funds flow from continuing operations
(4) |
|
|
358,391 |
|
|
|
328,741 |
|
|
|
9.0 |
|
|
|
1,443,179 |
|
|
|
1,376,799 |
|
|
|
4.8 |
|
Net income from continuing operations |
|
|
166,237 |
|
|
|
122,551 |
|
|
|
35.6 |
|
|
|
562,052 |
|
|
|
533,776 |
|
|
|
5.3 |
|
Per share data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share basic and diluted
From continuing operations |
|
|
0.37 |
|
|
|
0.28 |
|
|
|
|
|
|
|
1.24 |
|
|
|
1.23 |
|
|
|
|
|
Weighted average participating shares
outstanding during period (000s) |
|
|
436,467 |
|
|
|
432,913 |
|
|
|
|
|
|
|
434,881 |
|
|
|
432,675 |
|
|
|
|
|
|
|
|
(1) |
|
See definition and discussion under Key Performance Drivers. |
|
(2) |
|
Operating margin is adjusted to exclude the one-time CRTC Part II recovery
for the year ended August 31, 2010. Including the one-time CRTC Part II recovery, the
operating margin would be 47.3%. |
|
(3) |
|
Operating margin has declined in the three and twelve month periods compared
to last year mainly due to the inclusion of the new Media segment. |
|
(4) |
|
Funds flow from continuing operations is before changes in non-cash working
capital balances related to operations as presented in the unaudited interim
Consolidated Statements of Cash Flows. |
Subscriber Highlights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Growth |
|
|
|
Total |
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
August 31, 2011 |
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Subscriber statistics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic cable customers |
|
|
2,289,775 |
|
|
|
(16,207 |
) |
|
|
2,559 |
|
|
|
(50,988 |
) |
|
|
2,410 |
|
Digital customers |
|
|
1,819,388 |
|
|
|
49,548 |
|
|
|
54,946 |
|
|
|
166,369 |
|
|
|
328,841 |
|
Internet customers
(including pending
installs) |
|
|
1,877,231 |
|
|
|
13,528 |
|
|
|
21,374 |
|
|
|
54,217 |
|
|
|
110,012 |
|
Digital phone lines
(including pending
installs) |
|
|
1,233,041 |
|
|
|
22,776 |
|
|
|
51,896 |
|
|
|
136,534 |
|
|
|
234,402 |
|
DTH customers |
|
|
908,883 |
|
|
|
806 |
|
|
|
831 |
|
|
|
3,087 |
|
|
|
4,855 |
|
4
Shaw Communications Inc.
Additional Highlights
|
|
|
Revenue of $1.18 billion and $4.74 billion for the three and twelve month periods
improved 25.8% and 27.5% over the comparable periods last year. |
|
|
|
|
Free cash flow1 for the quarter was $49.0 million bringing the annual
total to $603.0 million compared to $69.3 million and $515.1 million, respectively, for
the same periods last year. |
|
|
|
|
During the quarter Shaw redeemed all of its outstanding US$ 13.5% senior notes due
2015 having a face value of US $260.4 million. |
|
|
|
|
Shaw recently announced its intent to provide a managed Wi-Fi network that will
extend a customers broadband experience beyond their home. |
Consolidated Overview
Consolidated revenue of $1.18 billion and $4.74 billion for the three and twelve month
periods, respectively, improved 25.8% and 27.5% over the same periods last year. The
improvement was primarily due to the acquisition of Shaw Media, as well as price changes and
growth in the Cable and Satellite divisions.
Consolidated operating income before amortization for the three and twelve month periods of
$476.2 million and $2.03 billion, respectively, increased 12.2% and 15.4% 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 higher programming costs and increased sales and
marketing. Employee related costs were up on a full year basis and generally even in the
current quarter, benefitting from the restructuring initiatives completed earlier this year.
The current annual period also included the impact of the retroactive support structure rate
increases and the prior year benefitted from a one-time CRTC Part II fee recovery of $75.3
million.
Net income from continuing operations was $166.2 million and $562.1 million for the three and
twelve months ended August 31, 2011, respectively, compared to $122.6 million and $533.8
million for the same periods last year. Non-operating items affected all 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 $90.6
million. The prior year-to-date period included debt retirement costs and amounts related to
financial instruments of $81.6 million and $47.3 million, respectively. Outlined below are
further details on these and other operating and non-operating components of net income for
each period.
|
|
|
1 |
|
See definition and discussion under Key Performance Drivers |
5
Shaw Communications Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended |
|
|
Operating net |
|
|
Non- |
|
|
Year ended |
|
|
Operating net |
|
|
Non- |
|
($000s Cdn) |
|
August 31, 2011 |
|
|
of interest |
|
|
operating |
|
|
August 31, 2010 |
|
|
of interest |
|
|
operating |
|
Operating income |
|
|
1,294,841 |
|
|
|
|
|
|
|
|
|
|
|
1,103,876 |
|
|
|
|
|
|
|
|
|
Amortization of financing costs
long-term debt |
|
|
(4,302 |
) |
|
|
|
|
|
|
|
|
|
|
(3,972 |
) |
|
|
|
|
|
|
|
|
Interest expense debt |
|
|
(331,584 |
) |
|
|
|
|
|
|
|
|
|
|
(248,011 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income after interest |
|
|
958,955 |
|
|
|
958,955 |
|
|
|
|
|
|
|
851,893 |
|
|
|
851,893 |
|
|
|
|
|
Debt retirement costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(81,585 |
) |
|
|
|
|
|
|
(81,585 |
) |
Gain on redemption of debt |
|
|
32,752 |
|
|
|
|
|
|
|
32,752 |
|
|
|
|
|
|
|
|
|
|
|
|
|
CRTC benefit obligation |
|
|
(139,098 |
) |
|
|
|
|
|
|
(139,098 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Business acquisition, integration
and restructuring expenses |
|
|
(90,648 |
) |
|
|
|
|
|
|
(90,648 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Loss on derivative instruments |
|
|
(22,022 |
) |
|
|
|
|
|
|
(22,022 |
) |
|
|
(45,164 |
) |
|
|
|
|
|
|
(45,164 |
) |
Accretion of long-term liabilities |
|
|
(14,975 |
) |
|
|
|
|
|
|
(14,975 |
) |
|
|
(2,142 |
) |
|
|
|
|
|
|
(2,142 |
) |
Foreign exchange gain on unhedged
long-term debt |
|
|
16,695 |
|
|
|
|
|
|
|
16,695 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other gains |
|
|
11,022 |
|
|
|
|
|
|
|
11,022 |
|
|
|
5,513 |
|
|
|
|
|
|
|
5,513 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
752,681 |
|
|
|
958,955 |
|
|
|
(206,274 |
) |
|
|
728,515 |
|
|
|
851,893 |
|
|
|
(123,378 |
) |
Current income tax expense (recovery) |
|
|
209,649 |
|
|
|
239,600 |
|
|
|
(29,951 |
) |
|
|
167,767 |
|
|
|
179,974 |
|
|
|
(12,207 |
) |
Future income tax expense (recovery) |
|
|
(4,820 |
) |
|
|
23,148 |
|
|
|
(27,968 |
) |
|
|
15,722 |
|
|
|
57,483 |
|
|
|
(41,761 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before following |
|
|
547,852 |
|
|
|
696,207 |
|
|
|
(148,355 |
) |
|
|
545,026 |
|
|
|
614,436 |
|
|
|
(69,410 |
) |
Equity income (loss) on investees |
|
|
14,200 |
|
|
|
|
|
|
|
14,200 |
|
|
|
(11,250 |
) |
|
|
|
|
|
|
(11,250 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations |
|
|
562,052 |
|
|
|
696,207 |
|
|
|
(134,155 |
) |
|
|
533,776 |
|
|
|
614,436 |
|
|
|
(80,660 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
|
|
|
|
|
|
|
|
|
Operating net |
|
|
Non- |
|
|
|
|
|
Operating net |
|
|
Non- |
|
($000s Cdn) |
|
August 31, 2011 |
|
|
of interest |
|
|
operating |
|
|
August 31, 2010 |
|
|
of interest |
|
|
operating |
|
Operating income |
|
|
290,298 |
|
|
|
|
|
|
|
|
|
|
|
251,189 |
|
|
|
|
|
|
|
|
|
Amortization of financing costs
long-term debt |
|
|
(1,096 |
) |
|
|
|
|
|
|
|
|
|
|
(957 |
) |
|
|
|
|
|
|
|
|
Interest expense debt |
|
|
(87,941 |
) |
|
|
|
|
|
|
|
|
|
|
(62,504 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income after interest |
|
|
201,261 |
|
|
|
201,261 |
|
|
|
|
|
|
|
187,728 |
|
|
|
187,728 |
|
|
|
|
|
Gain on redemption of debt |
|
|
22,771 |
|
|
|
|
|
|
|
22,771 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Business acquisition, integration
and restructuring expenses |
|
|
(405 |
) |
|
|
|
|
|
|
(405 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Gain on derivative instruments |
|
|
3,758 |
|
|
|
|
|
|
|
3,758 |
|
|
|
619 |
|
|
|
|
|
|
|
619 |
|
Accretion of long-term liabilities |
|
|
(4,113 |
) |
|
|
|
|
|
|
(4,113 |
) |
|
|
(645 |
) |
|
|
|
|
|
|
(645 |
) |
Foreign exchange loss on unhedged
long-term debt |
|
|
(6,681 |
) |
|
|
|
|
|
|
(6,681 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Other gains (losses) |
|
|
4,144 |
|
|
|
|
|
|
|
4,144 |
|
|
|
(2,829 |
) |
|
|
|
|
|
|
(2,829 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
220,735 |
|
|
|
201,261 |
|
|
|
19,474 |
|
|
|
184,873 |
|
|
|
187,728 |
|
|
|
(2,855 |
) |
Current income tax expense (recovery) |
|
|
49,371 |
|
|
|
45,984 |
|
|
|
3,387 |
|
|
|
40,435 |
|
|
|
22,969 |
|
|
|
17,466 |
|
Future income tax expense (recovery) |
|
|
5,238 |
|
|
|
7,863 |
|
|
|
(2,625 |
) |
|
|
13,337 |
|
|
|
31,423 |
|
|
|
(18,086 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before following |
|
|
166,126 |
|
|
|
147,414 |
|
|
|
18,712 |
|
|
|
131,101 |
|
|
|
133,336 |
|
|
|
(2,235 |
) |
Equity income (loss) on investees |
|
|
111 |
|
|
|
|
|
|
|
111 |
|
|
|
(8,550 |
) |
|
|
|
|
|
|
(8,550 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations |
|
|
166,237 |
|
|
|
147,414 |
|
|
|
18,823 |
|
|
|
122,551 |
|
|
|
133,336 |
|
|
|
(10,785 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
Shaw Communications Inc.
The changes in net income from continuing operations are outlined in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2011 net income from continuing operations compared to: |
|
|
|
Three months ended |
|
|
Year ended |
|
(000s Cdn) |
|
May 31, 2011 |
|
|
August 31, 2010 |
|
|
August 31, 2010 |
|
Increased operating income before amortization |
|
|
(104,834 |
) |
|
|
51,771 |
|
|
|
270,681 |
|
Decreased (increased) amortization |
|
|
(7,713 |
) |
|
|
(12,801 |
) |
|
|
(80,046 |
) |
Decreased (increased) interest expense |
|
|
1,770 |
|
|
|
(25,437 |
) |
|
|
(83,573 |
) |
Change in net other costs and revenue (1) |
|
|
55,619 |
|
|
|
30,990 |
|
|
|
(57,446 |
) |
Decreased (increased) income taxes |
|
|
17,398 |
|
|
|
(837 |
) |
|
|
(21,340 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(37,760 |
) |
|
|
43,686 |
|
|
|
28,276 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Net other costs and revenue includes debt retirement costs, gain on redemption
of debt, the CRTC benefit obligation, business acquisition, integration and
restructuring expenses, loss on derivative instruments, accretion of long-term
liabilities, foreign exchange gain (loss) on unhedged long-term debt, other gains and
equity income (loss) on investees as detailed in the unaudited interim Consolidated
Statements of Income and Retained Earnings. |
Basic earnings per share were $0.37 and $1.24 for the three and twelve months, respectively
compared to $0.28 and $1.23 in the same periods last year. The improvement in the quarter was
primarily due to increased operating income before amortization of $51.8 million and the
change in net other costs and revenues of $31.0 million, the total of which was partially
offset by increased interest and amortization of $25.4 million and $12.8 million,
respectively. The change in net other costs and revenue was mainly due to a gain in the
current period realized on the redemption of the US$ senior notes. The current annual period
was up modestly over the prior year. Improved operating income before amortization of $270.7
million was reduced by higher interest, amortization, and income taxes of $83.6 million,
$80.0 million, and $21.3 million, respectively. The change in net other costs and revenue of
$57.4 million also reduced the current period and was primarily due to amounts related to the
CRTC benefit obligation and various acquisition, integration and restructuring costs,
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 twelve 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 year by amounts
related to Shaw Media and growth in the Cable and Satellite divisions.
Net income from continuing operations in the current quarter decreased $37.8 million compared
to the third quarter of fiscal 2011 mainly due to reduced operating income before
amortization of $104.8 million and increased amortization of $7.7 million, partially offset
by the change in net other costs and revenue and lower income taxes of $55.6 million and
$17.4 million, respectively. The decreased operating income before amortization was primarily
due to the cyclical nature of the Media business, with lower advertising revenues in the
summer months. The change in net other costs and revenue was primarily due to restructuring
costs in the prior period.
Free cash flow for the quarter and annual period of $49.0 million and $603.0 million,
respectively, compared to $69.3 million and $515.1 million in the same periods last year. The
decline in the current quarter was mainly due to increased operating income before
amortization in the Cable division, reduced by higher interest, taxes, and CRTC benefit
obligation funding. The annual 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.
7
Shaw Communications Inc.
Shaw completed its review of the wireless strategic initiative and concluded that the
economics as a new entrant would be extremely challenging, even with the Companys
established base and considerable strengths and assets. Shaw has decided not to pursue a
conventional wireless build and instead plans to focus on initiatives that align with
leveraging its Media and programming assets and strengthening its leadership position in
broadband and video. The Company intends to hold its wireless spectrum while it reviews all
options.
Key Performance Drivers
The Companys continuous disclosure documents may provide discussion and analysis of non-GAAP
financial measures. These financial measures do not have standard definitions prescribed by
Canadian GAAP or US GAAP and therefore may not be comparable to similar measures disclosed by
other companies. The Company utilizes these measures in making operating decisions and
assessing its performance. Certain investors, analysts and others, utilize these measures in
assessing the Companys operational and financial performance and as an indicator of its
ability to service debt and return cash to shareholders. These non-GAAP financial measures
have not been presented as an alternative to net income or any other measure of performance
required by Canadian or US GAAP.
The following contains a listing of non-GAAP financial measures used by the Company and
provides a reconciliation to the nearest GAAP measurement or provides a reference to such
reconciliation.
Operating income before amortization and operating margin
Operating income before amortization is calculated as revenue less operating, general and
administrative expenses and is presented as a sub-total line item in the Companys unaudited
interim Consolidated Statements of Income and Retained Earnings. It is intended to indicate
the Companys ability to service and/or incur debt, and therefore it is calculated before
amortization (a non-cash expense) and interest. Operating income before amortization is also
one of the measures used by the investing community to value the business. Operating margin
is calculated by dividing operating income before amortization by revenue.
Free cash flow
The Company utilizes this measurement as it measures the Companys ability to repay debt and
return cash to shareholders.
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
non-cash stock-based compensation expense.
With respect to the new Media segment, free cash flow has been determined as detailed above
and in addition, Shaw has deducted cash amounts associated with funding the new and assumed
CRTC benefit obligation related to the acquisition of Shaw Media as well as excluding the
non-controlling interest amounts that are consolidated in the operating income before
amortization, capital expenditure and cash tax amounts.
8
Shaw Communications Inc.
Free cash flow is calculated as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
($000s Cdn) |
|
2011 |
|
|
2010 (2) |
|
|
2011 |
|
|
2010 (2) |
|
Cable free cash flow (1) |
|
|
81,761 |
|
|
|
34,959 |
|
|
|
400,924 |
|
|
|
362,656 |
|
Satellite free cash flow (1) |
|
|
2,700 |
|
|
|
34,363 |
|
|
|
104,762 |
|
|
|
152,484 |
|
Media free cash flow (1) |
|
|
(35,424 |
) |
|
|
|
|
|
|
97,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
|
49,037 |
|
|
|
69,322 |
|
|
|
603,027 |
|
|
|
515,140 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 Satellite free cash flow has increased by $858 for the three month period
and $3,398 for the twelve month period. |
CABLE
FINANCIAL HIGHLIGHTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2011 |
|
|
2010 (3) |
|
|
% |
|
|
2011 |
|
|
2010 (3) |
|
|
% |
|
Revenue |
|
|
783,551 |
|
|
|
742,471 |
|
|
|
5.5 |
|
|
|
3,095,456 |
|
|
|
2,931,976 |
|
|
|
5.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income before amortization (1) |
|
|
392,384 |
|
|
|
355,608 |
|
|
|
10.3 |
|
|
|
1,491,700 |
|
|
|
1,453,429 |
|
|
|
2.6 |
|
|
Capital expenditures and equipment costs (net): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New housing development |
|
|
22,757 |
|
|
|
15,838 |
|
|
|
43.7 |
|
|
|
88,066 |
|
|
|
78,451 |
|
|
|
12.3 |
|
Success based |
|
|
58,156 |
|
|
|
62,594 |
|
|
|
(7.1 |
) |
|
|
206,897 |
|
|
|
222,246 |
|
|
|
(6.9 |
) |
Upgrades and enhancement |
|
|
91,674 |
|
|
|
105,403 |
|
|
|
(13.0 |
) |
|
|
277,543 |
|
|
|
289,421 |
|
|
|
(4.1 |
) |
Replacement |
|
|
14,350 |
|
|
|
24,245 |
|
|
|
(40.8 |
) |
|
|
47,371 |
|
|
|
66,393 |
|
|
|
(28.7 |
) |
Buildings and other |
|
|
35,940 |
|
|
|
47,663 |
|
|
|
(24.6 |
) |
|
|
88,940 |
|
|
|
100,574 |
|
|
|
(11.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total as per Note 2 to the unaudited interim
Consolidated Financial Statements |
|
|
222,877 |
|
|
|
255,743 |
|
|
|
(12.9 |
) |
|
|
708,817 |
|
|
|
757,085 |
|
|
|
(6.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow before the following |
|
|
169,507 |
|
|
|
99,865 |
|
|
|
69.7 |
|
|
|
782,883 |
|
|
|
696,344 |
|
|
|
12.4 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(61,261 |
) |
|
|
(52,131 |
) |
|
|
17.5 |
|
|
|
(231,678 |
) |
|
|
(213,898 |
) |
|
|
8.3 |
|
Cash taxes |
|
|
(29,500 |
) |
|
|
(16,995 |
) |
|
|
73.6 |
|
|
|
(163,600 |
) |
|
|
(136,000 |
) |
|
|
20.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash stock based compensation |
|
|
3,015 |
|
|
|
4,220 |
|
|
|
(28.6 |
) |
|
|
13,319 |
|
|
|
16,210 |
|
|
|
(17.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow (1) |
|
|
81,761 |
|
|
|
34,959 |
|
|
|
133.9 |
|
|
|
400,924 |
|
|
|
362,656 |
|
|
|
10.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin (1) (2) |
|
|
50.1 |
% |
|
|
47.9 |
% |
|
|
2.2 |
|
|
|
48.2 |
% |
|
|
47.9 |
% |
|
|
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
See definitions and discussion under Key Performance Drivers. |
|
(2) |
|
Operating margin is adjusted to exclude the one-time CRTC Part II fee recovery
in the twelve months ended August 31, 2010. Including the one-time CRTC Part II
recovery, operating margin would be 49.6%. |
|
(3) |
|
The presentation of segmented free cash flow has been adjusted to include on a
gross basis intersegment transactions. As a result, for the three month period revenue
has increased by $1,032 and operating income before amortization and free cash flow have
decreased by $858, for the twelve month period revenue has increased by $4,565 and
operating income before amortization and free cash flow have decreased by $3,398. |
9
Shaw Communications Inc.
Operating Highlights
|
|
Cable quarterly revenue and operating income before amortization of $783.6 million
and $392.4 million, respectively, improved 5.5% and 10.3% over the comparable period
last year. |
|
|
|
Digital customers increased 49,548 during the quarter to 1,819,388 and penetration of
Basic is now 79.5%, up from 70.7% and 56.7% at August 31, 2010 and 2009, respectively. |
|
|
|
Digital Phone lines increased 22,776 during the three month period to 1,233,041 lines
and Internet was up 13,528 to total 1,877,231 as at August 31, 2011. During the quarter
Basic cable subscribers decreased 16,207. |
|
|
|
On June 30 the Company closed the acquisition of the cable system assets of Sun
Country Cablevision Inc. located in the central interior of British Columbia. |
Cable revenue for the three and twelve month periods of $783.6 million and $3.10 billion
improved 5.5% and 5.6%, respectively, over the comparable periods last year. The quarter and
year-to-date growth was driven by price changes and customer growth in Digital Phone and
Internet partially offset by lower Basic subscribers and higher promotional activity.
Operating income before amortization of $392.4 million for the quarter improved 10.3% over
the same period last year. The annual amount of $1.49 billion increased 6.2% over last year
excluding the prior period one-time CRTC Part II fee recovery of $48.7 million. The revenue
related growth in the quarter was partially reduced by higher programming costs. Employee
related costs were consistent with the comparable quarterly period reflecting the benefit of
the restructuring initiatives completed in late March. The annual improvement was driven by
revenue related growth partially offset by increased employee related costs, programming, and
marketing and sales expenses. Both the current three and twelve month periods were also
impacted by the CRTC decision approving a retroactive rate increase in support structure
charges by ILECs with the annual period including the impact of the retroactive increase and
the current quarter reflecting the ongoing higher costs.
Revenue declined $1.1 million over the third quarter of fiscal 2011 primarily due to reduced
Basic subscribers and seasonally lower On Demand revenues partially offset by customer price
changes and decreased promotional activity. Operating income before amortization improved
$4.6 million over this same period primarily due to lower various expenses.
Total capital investment of $222.9 million and $708.8 million for the quarter and annual
periods decreased $32.9 million and $48.3 million, respectively, over the comparable periods
last year. Success based capital declined $4.4 million and $15.3 million over the comparable
three and twelve month periods mainly due lower purchases of digital phone customer premise
equipment.
Investment in Upgrades and enhancement and Replacement categories combined decreased by $23.6
million and $30.9 million for the quarter and annual periods, respectively, compared to last
year. Both the current periods included investment on the digital network upgrade which was
more than offset by lower spending on Digital Phone infrastructure, Video enhancements, and
automotive as compared to the prior periods.
10
Shaw Communications Inc.
Buildings and other decreased $11.7 million and $11.6 million, respectively, for the quarter
and annual periods compared to the same periods last year mainly due to reduced investment in
various facilities projects. The current periods also benefitted from proceeds on the sale of
redundant real estate while the comparable periods included increased investment in certain
corporate assets. These favorable variances were partially offset by higher spend related to
back office and customer support systems in the current periods.
Spending in new housing development increased $6.9 million and $9.6 million over the
comparable three and twelve month periods last year mainly due to higher activity as well as
bulk stock purchasing in the current quarter.
On June 30 the Company closed the acquisition of the cable system assets of Sun Country
Cablevision Inc. located in the central interior of British Columbia, adding approximately
6,500 Basic cable customers, including 2,100 Digital subscribers, and 4,000 Internet
subscribers. These assets represent a complementary growth opportunity and will provide
synergies with existing operations.
During the quarter Shaw commenced its digital network upgrade which converts analog tiers to
digital, significantly increasing the capacity of the network for more Internet, HD and On
Demand programming. The upgrade will increase the Digital customer footprint and is expected
to be substantially complete early in fiscal 2013.
As at August 31, 2011 Shaw had 1,877,231 Internet customers which represents an 82%
penetration of Basic. Shaw recently announced its intent to provide a managed Wi-Fi network
that will extend a customers broadband experience beyond their home. Wi-Fi is in virtually
all portable consumer devices and customers are actively seeking Wi-Fi hotspots to reduce
data costs and improve their wireless broadband experience. Shaw, working with Cisco, will
become the first service provider in Canada to deliver secure, reliable wireless broadband in
thousands of locations. During the quarter the Company also commenced construction of a new
data centre in Calgary that will allow it to stay ahead of the technology curve and be able
to handle new innovations as they come, such as the Wi-Fi network initiative. The data centre
incorporates energy efficient cooling systems allowing Shaw to reduce the environmental
impact. The centre is planned to be complete in the spring of 2014.
Shaw continued to grow its Digital customer base and penetration of Basic at August 31, 2011
was 79.5%, up from 70.7% at August 31, 2010. Shaw has approximately 910,000 HD capable
customers. During the quarter, the Company expanded the availability of the Shaw Gateway, a
new standard on connected entertainment.
11
Shaw Communications Inc.
Subscriber Statistics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Year ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
Change |
|
|
|
August 31, 2011 |
|
|
August 31, 2010(1) |
|
|
Growth |
|
|
% |
|
|
Growth |
|
|
% |
|
CABLE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic service: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual |
|
|
2,289,775 |
|
|
|
2,340,763 |
|
|
|
(16,207 |
) |
|
|
(0.7 |
) |
|
|
(50,988 |
) |
|
|
(2.2 |
) |
Penetration as % of homes passed |
|
|
59.0 |
% |
|
|
61.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Digital customers |
|
|
1,819,388 |
|
|
|
1,653,019 |
|
|
|
49,548 |
|
|
|
2.8 |
|
|
|
166,369 |
|
|
|
10.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTERNET: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Connected and scheduled |
|
|
1,877,231 |
|
|
|
1,823,014 |
|
|
|
13,528 |
|
|
|
0.7 |
|
|
|
54,217 |
|
|
|
3.0 |
|
Penetration as % of basic |
|
|
82.0 |
% |
|
|
77.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standalone Internet not
included in basic cable |
|
|
217,068 |
|
|
|
234,877 |
|
|
|
(5,567 |
) |
|
|
(2.5 |
) |
|
|
(17,809 |
) |
|
|
(7.6 |
) |
|
DIGITAL PHONE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of lines (2) |
|
|
1,233,041 |
|
|
|
1,096,507 |
|
|
|
22,776 |
|
|
|
1.9 |
|
|
|
136,534 |
|
|
|
12.5 |
|
|
|
|
(1) |
|
August 31, 2010 figures are restated for comparative purposes as if the
acquisition of several cable systems 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 August 31, |
|
|
Year ended August 31, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2011 |
|
|
2010 (5) |
|
|
% |
|
|
2011 |
|
|
2010 (5) |
|
|
% |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DTH (Shaw Direct) |
|
|
187,506 |
|
|
|
180,624 |
|
|
|
3.8 |
|
|
|
745,350 |
|
|
|
721,952 |
|
|
|
3.2 |
|
Satellite Services |
|
|
20,187 |
|
|
|
20,392 |
|
|
|
(1.0 |
) |
|
|
82,181 |
|
|
|
82,600 |
|
|
|
(0.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
207,693 |
|
|
|
201,016 |
|
|
|
3.3 |
|
|
|
827,531 |
|
|
|
804,552 |
|
|
|
2.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income before amortization (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DTH (Shaw Direct) |
|
|
61,409 |
|
|
|
58,923 |
|
|
|
4.2 |
|
|
|
245,176 |
|
|
|
264,914 |
|
|
|
(7.5 |
) |
Satellite Services |
|
|
10,552 |
|
|
|
9,927 |
|
|
|
6.3 |
|
|
|
42,391 |
|
|
|
41,804 |
|
|
|
1.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
71,961 |
|
|
|
68,850 |
|
|
|
4.5 |
|
|
|
287,567 |
|
|
|
306,718 |
|
|
|
(6.2 |
) |
Capital expenditures and equipment costs (net): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Success based (3) |
|
|
21,180 |
|
|
|
20,312 |
|
|
|
4.3 |
|
|
|
75,927 |
|
|
|
77,684 |
|
|
|
(2.3 |
) |
Transponders |
|
|
24,500 |
|
|
|
|
|
|
|
100.0 |
|
|
|
24,500 |
|
|
|
|
|
|
|
100.0 |
|
Buildings and other |
|
|
3,251 |
|
|
|
2,033 |
|
|
|
59.9 |
|
|
|
6,396 |
|
|
|
7,927 |
|
|
|
(19.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total as per Note 2 to the unaudited interim
Consolidated Financial Statements |
|
|
48,931 |
|
|
|
22,345 |
|
|
|
119.0 |
|
|
|
106,823 |
|
|
|
85,611 |
|
|
|
24.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow before the following |
|
|
23,030 |
|
|
|
46,505 |
|
|
|
(50.5 |
) |
|
|
180,744 |
|
|
|
221,107 |
|
|
|
(18.3 |
) |
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense (2) |
|
|
(6,562 |
) |
|
|
(6,563 |
) |
|
|
|
|
|
|
(25,952 |
) |
|
|
(26,251 |
) |
|
|
(1.1 |
) |
Cash taxes |
|
|
(14,084 |
) |
|
|
(6,000 |
) |
|
|
134.7 |
|
|
|
(51,400 |
) |
|
|
(44,000 |
) |
|
|
16.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash stock based compensation |
|
|
316 |
|
|
|
421 |
|
|
|
(24.9 |
) |
|
|
1,370 |
|
|
|
1,628 |
|
|
|
(15.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow (1) |
|
|
2,700 |
|
|
|
34,363 |
|
|
|
(92.1 |
) |
|
|
104,762 |
|
|
|
152,484 |
|
|
|
(31.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Margin (4) |
|
|
34.6 |
% |
|
|
34.3 |
% |
|
|
0.3 |
|
|
|
34.7 |
% |
|
|
34.8 |
% |
|
|
(0.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
See definitions and discussion under Key Performance Drivers. |
|
(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 year ended August 31, 2010. Including the one-time CRTC Part II fee recovery,
operating margin would be 38.1%. |
|
(5) |
|
The presentation of segmented free cash flow has been adjusted to include on a
gross basis intersegment transactions. As a result, for the three month period revenue
has increased by $3,583 and operating income before amortization and free cash flow have
increased by $858. For the twelve month period revenue has increased by $14,383 and
operating income before amortization and free cash flow have increased by $3,398. |
Operating Highlights
|
|
Satellite quarterly revenue and operating income before amortization of $207.7
million and $72.0 million, respectively, improved 3.3% and 4.5% over the comparable
period last year. |
Revenue of $207.7 million and $827.5 million for the three and twelve month periods,
respectively, was up 3.3% and 2.9% over the same periods last year. The improvement was
primarily due to customer price changes. Operating income before amortization for the quarter
of $72.0 million was up 4.5% over the same quarter last year. The revenue related growth was
partially offset by higher programming, marketing and sales expenses. For the annual period,
excluding the one-time Part II fee recovery of $26.6 million, operating income before
amortization improved 2.6%.
13
Shaw Communications Inc.
Compared to the third quarter, operating income before amortization declined $3.9 million
primarily due to increased marketing and sales expenses.
Total capital investment of $48.9 million and $106.8 million for the three and twelve month
periods, respectively, increased over the comparable periods last year primarily due to the
payment to Telesat in the current quarter related to the new Anik G1 satellite under
construction. Shaw Direct has entered into agreements with Telesat to acquire capacity on the
new satellite expected to be available early in fiscal 2013. The capacity will provide
bandwidth for expanded customer choice, including new HD and other advanced services.
Customer satellite dishes recently began to be deployed with new outdoor equipment which will
be capable of receiving signals from three satellites, including Anik G1.
During the quarter, Shaw Direct launched a new entry level HD receiver. With this addition,
all new receivers are HD and MPEG-4 technology capable which allows for additional channels
to be added with existing satellite capacity. Shaw Direct also began broadcasting in MPEG-4
during the quarter and launched 13 new channels, including a number of key local services.
Subscriber Statistics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Year ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
Change |
|
|
|
August 31, 2011 |
|
|
August 31, 2010 |
|
|
Growth |
|
|
% |
|
|
Growth |
|
|
% |
|
|
DTH customers
(1) |
|
|
908,883 |
|
|
|
905,796 |
|
|
|
806 |
|
|
|
0.1 |
|
|
|
3,087 |
|
|
|
0.3 |
|
|
|
|
(1) |
|
Including seasonal customers who temporarily suspend their service. |
14
Shaw Communications Inc.
MEDIA
FINANCIAL HIGHLIGHTS
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
October 27, 2010 to |
|
($000s Cdn) |
|
August 31, 2011 |
|
|
August 31, 2011 (3) |
|
Revenue |
|
|
209,454 |
|
|
|
890,913 |
|
|
|
|
|
|
|
|
Operating income before amortization (1) |
|
|
11,884 |
|
|
|
251,561 |
|
|
|
|
|
|
|
|
|
|
Capital expenditures: |
|
|
|
|
|
|
|
|
Broadcast and transmission |
|
|
7,836 |
|
|
|
15,107 |
|
Buildings and other |
|
|
4,718 |
|
|
|
11,953 |
|
|
|
|
|
|
|
|
Total as per Note 2 to the unaudited interim Consolidated Financial Statements |
|
|
12,554 |
|
|
|
27,060 |
|
|
|
|
|
|
|
|
Free cash flow before the following |
|
|
(670 |
) |
|
|
224,501 |
|
Less: |
|
|
|
|
|
|
|
|
Interest expense (2) |
|
|
(15,642 |
) |
|
|
(53,237 |
) |
Cash taxes |
|
|
(2,400 |
) |
|
|
(24,600 |
) |
|
|
|
|
|
|
|
|
|
Other adjustments: |
|
|
|
|
|
|
|
|
Non-cash stock based compensation |
|
|
297 |
|
|
|
842 |
|
CRTC benefit obligation funding |
|
|
(15,014 |
) |
|
|
(30,357 |
) |
Non-controlling interests |
|
|
(1,995 |
) |
|
|
(19,808 |
) |
|
|
|
|
|
|
|
Free cash flow (1) |
|
|
(35,424 |
) |
|
|
97,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin |
|
|
5.7 |
% |
|
|
28.2 |
% |
|
|
|
|
|
|
|
|
|
|
(1) |
|
See definitions and discussion under Key Performance Drivers. |
|
(2) |
|
Interest includes an allocation to the Media division based on the cost of
debt incurred by the Company to repay Media debt. |
|
(3) |
|
On October 27, 2010, the Company completed the acquisition of 100% of the
broadcasting businesses of Canwest Global Communications Corp (Canwest). The
acquisition included all of the over-the-air channels and the specialty television
business, including Canwests equity interest in CW Investments Co. (CW Media). |
Operating Highlights
Revenue in the Media division for the fourth quarter was $209.5 million and operating income
before amortization was $11.9 million. Advertising revenue in the quarter was driven by
strength in the government, drug products, alcohol beverages, and entertainment equipment
categories. Revenue and operating income before amortization for the period from October 27,
2010 to August 31, 2011 was $890.9 million and $251.6 million, respectively. For
informational purposes, on a comparative basis to last year, Media revenues for the current
full twelve month period were up approximately 7%, and operating income before amortization,
excluding the one-time Part II fee recovery last year, increased almost 25%. The annual
improvement was due to higher revenues mainly driven by the strengthening of the advertising
market.
Compared to the third quarter revenue and operating income decreased $102.7 million and
$105.5 million, respectively. The declines were primarily due to the cyclical nature of the
Media business, with lower advertising revenues in the summer months.
15
Shaw Communications Inc.
Global continued to perform well, with Big Brother returning for its thirteenth season and
consistently holding a top 10 position. In addition, Combat Hospital was the top ranked
Canadian drama this summer and Medias specialty channels continued to have a strong presence
in the rankings.
During the quarter Media was successful in renegotiating four collective bargaining
agreements covering over 1,000 unionized employees, the majority of which had been out of
contract for four to five years. A fair and equitable solution for both business and the
unionized employees was reached and the new agreements have been ratified.
Capital investment in the quarter continued on various projects including the conversion of
transmitters from analog to digital in the CRTC mandated markets, upgrades of aging
production equipment and improvements to network infrastructure and websites. The
integration of various back-office infrastructure continued and was substantially complete at
August 31, 2011.
OTHER INCOME AND EXPENSE ITEMS
Amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2011 |
|
|
2010 |
|
|
% |
|
|
2011 |
|
|
2010 |
|
|
% |
|
Amortization revenue (expense) -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred IRU revenue |
|
|
3,136 |
|
|
|
3,136 |
|
|
|
|
|
|
|
12,546 |
|
|
|
12,546 |
|
|
|
|
|
Deferred equipment revenue |
|
|
27,255 |
|
|
|
29,031 |
|
|
|
(6.1 |
) |
|
|
106,628 |
|
|
|
120,639 |
|
|
|
(11.6 |
) |
Deferred equipment costs |
|
|
(51,956 |
) |
|
|
(54,568 |
) |
|
|
(4.8 |
) |
|
|
(204,712 |
) |
|
|
(228,714 |
) |
|
|
(10.5 |
) |
Deferred charges |
|
|
(257 |
) |
|
|
(257 |
) |
|
|
|
|
|
|
(1,025 |
) |
|
|
(1,025 |
) |
|
|
|
|
Property, plant and equipment |
|
|
(151,655 |
) |
|
|
(141,704 |
) |
|
|
7.0 |
|
|
|
(604,214 |
) |
|
|
(526,432 |
) |
|
|
14.8 |
|
Other intangibles |
|
|
(12,454 |
) |
|
|
(8,907 |
) |
|
|
39.8 |
|
|
|
(45,210 |
) |
|
|
(33,285 |
) |
|
|
35.8 |
|
Amortization of deferred equipment revenue and deferred equipment costs decreased over the
comparative periods due to the sales mix of equipment, changes in customer pricing on certain
equipment and the impact of equipment rental programs.
Amortization of property, plant and equipment and other intangibles increased over the
comparable periods as the amortization of capital expenditures and the effect of Shaw Media
in the current year exceeded the impact of assets that became fully depreciated.
Amortization of financing costs and Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2011 |
|
|
2010 |
|
|
% |
|
|
2011 |
|
|
2010 |
|
|
% |
|
Amortization of
financing costs
long-term debt |
|
|
1,096 |
|
|
|
957 |
|
|
|
14.5 |
|
|
|
4,302 |
|
|
|
3,972 |
|
|
|
8.3 |
|
Interest expense |
|
|
87,941 |
|
|
|
62,504 |
|
|
|
40.7 |
|
|
|
331,584 |
|
|
|
248,011 |
|
|
|
33.7 |
|
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. The Company repurchased US $56 million of the senior unsecured notes in
December 2010 and redeemed the remaining outstanding amount on August 15, 2011.
16
Shaw Communications Inc.
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 redemptions, the Company incurred costs of $79.5 million and wrote-off the
remaining discount and finance costs of $2.1 million. The Company used proceeds from its
$1.25 billion 5.65% senior notes issuance in early October 2009 to fund the cash requirements
for the redemptions.
Gain on redemption of debt
The gain on redemption of debt is in respect of the Media 13.5% senior unsecured notes. 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, having an aggregate accrued
value of US $56 million, was tendered under the offer and purchased by the Company for
cancellation during the second quarter. During the fourth quarter, the Company elected to
redeem the remaining outstanding US $260.4 million face amount, having an aggregate accrued
valued of US $282.3 million, at 106.75% as set out under the terms of the indenture. As a
result, the Company recorded gains of $10.0 million and $22.8 million during the second and
fourth quarters respectively. The $32.8 million gain resulted from recognizing the remaining
unamortized acquisition date fair value adjustment of $57.4 million partially offset by the
1% repurchase and 6.75% redemption premiums totaling $19.5 million and $5.1 million in
respect of the write-off of the embedded derivative instrument associated with the early
prepayment option.
CRTC benefit obligation
As part of the CRTC decision approving the Media acquisition during the first quarter, 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.
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 $0.4 million and $90.6 million for
the three and twelve months ended August 31, 2011, respectively. The annual amounts include
acquisition related costs to effect the acquisition, such as professional fees paid to
lawyers and consultants. The integration and restructuring costs relate to integrating the
new businesses and increasing organizational effectiveness for future growth as well as
package costs for the former CEO of Shaw. In March 2011 Shaw implemented further 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 $0.4 million recorded in the current
quarter relates to revisions to the estimated cost to vacate facilities.
17
Shaw Communications Inc.
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 had a variable prepayment option which represented an embedded derivative that was
accounted for separately at fair value until the Company gave notice of redemption during the
fourth quarter. The total recorded in respect of all such derivative instruments was a gain
of $3.8 million and loss of $22.0 million for the three and twelve months ended August 31,
2011, respectively, compared to a $0.6 million gain and $45.2 million loss in the same
periods last year. The comparative annual period included a loss of $50.1 million
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 (loss) 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 which had
an aggregate accrued value of US $56 million. During the fourth quarter, the Company elected
to redeem the remaining outstanding US $260.4 million face amount of the senior secured
notes, having an aggregate accrued valued of US $282.3 million. As a result of fluctuations
of the Canadian dollar relative to the US dollar, a foreign exchange loss of $6.7 million and
gain of $16.7 million was recorded for the three and twelve months ended August 31, 2011,
respectively.
Other gains (losses)
This category generally includes realized and unrealized foreign exchange gains and losses on
US dollar denominated current assets and liabilities, gains and losses on disposal of
property, plant and equipment and the Companys share of the operations of Burrard Landing
Lot 2 Holdings Partnership (the Partnership).
18
Shaw Communications Inc.
Income taxes
Income taxes increased over the comparable year primarily due to the impact of an income tax
recovery of $17.6 million related to reductions in corporate income tax rates recorded in the
first quarter of 2010.
Equity income (loss) on investees
During the first quarter, the Company recorded income of $13.4 million in respect of its
49.9% equity interest in CW Media for the period September 1 to October 26, 2010. On October
27, 2010, the Company acquired the remaining equity interest in CW Media as part of its
purchase of all the broadcasting assets of Canwest. Results of operations are consolidated
effective October 27, 2010. The equity income was comprised of approximately $19.6 million
of operating income before amortization partially offset by interest expense of $4.5 million
and other net costs of $1.7 million. The remaining equity income on investees is in respect
of interests in several specialty channels. The $11.3 million loss in the prior year was in
respect of the 49.9% equity interest in CW Media for the period May 3 to August 31, 2010.
The loss was comprised of approximately $20.8 million of operating income before amortization
offset by interest expense of $9.9 million and other costs of $22.2 million, the majority of
which were fair value adjustments on derivative instruments and foreign exchange losses on US
denominated long-term debt.
Loss from discontinued operations
Shaw completed its review of the wireless strategic initiative and concluded that the
economics as a new entrant would be extremely challenging, even with the Companys
established base and considerable strengths and assets. As a result, the Company decided to
discontinue further construction of its wireless network and has classified all wireless
activities as discontinued operations, including restatement of comparative periods. The
Company recorded after tax losses of $83.7 million and $89.3 million for the current quarter
and year, respectively and a loss of $1.0 million for 2010. The loss of $89.3 million was
comprised of a write-down of assets of $111.5 million, operating expenditures and
amortization of $8.3 million and an income tax recovery of $30.5 million.
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:
Licensing and ownership
The Corporations licenses for its over-the-air (OTA) television stations and specialty
services were set to expire on August 31, 2011. Shaw filed a group renewal application with
the CRTC late in calendar 2010. The CRTC approved the renewal of Medias conventional and
specialty broadcast licenses for a five year term with conditions generally as requested in
the group renewal application.
19
Shaw Communications Inc.
Digital transition
The Corporation completed the conversion of their full-power OTA analog transmitters to
digital transmitters in the CRTC mandated markets by August 31, 2011.
Vertical integration proceeding
On September 21, 2011 the CRTC issued its regulatory framework relating to vertical
integration. The new policy is consistent with Shaws recommendations for a symmetrical,
flexible and customer-focused framework.
FINANCIAL POSITION
Total assets at August 31, 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 $666.8 million primarily due to increases in cash and cash
equivalents of $226.7 million, accounts receivable of $246.4 million, inventories of $43.1
million, other current assets of $202.9 million and assets held for sale of $15 million, all
of which were partially offset by a decrease in derivative instruments of $65.2 million.
Cash and cash equivalents increased as the net funds provided by operating and financing
activities, including proceeds from the issuance of $1.3 billion of senior notes and $300.0
million preferred shares, exceeded the cash outlay on capital expenditures and the Canwest
broadcasting business acquisition and the cash requirements of the wireless build prior to
being discontinued. Accounts receivable and other current assets were up primarily as a
result of the Media acquisition while inventories were higher due to increased equipment
purchases. Assets held for sale of $15 million arose due to the decision to cease further
construction of a wireless network. Derivative instruments decreased due to settlement of
the contracts.
Investments and other assets decreased by $730 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 $195.6 million and $72.8
million, respectively as current year capital investment and amounts acquired on the Media
acquisition exceeded amortization and the impact of the Companys decision to cease further
construction of its wireless network which resulted in a write-down of $111.5 million and
reclassification of $16 million to assets held for sale.
Future income taxes of $21.8 million arose due to timing of temporary differences.
20
Shaw Communications Inc.
Other long-term assets increased by $24.9 million primarily due to higher deferred equipment
costs and prepaid maintenance and support contracts.
Broadcast rights and licenses, and goodwill increased $1.4 billion and $645.7 million,
respectively, primarily due to the acquisition of the Canwest broadcasting businesses.
Program rights of $67.1 million arose on the acquisition of the Canwest broadcasting
businesses.
Current liabilities were up $111.8 million due to increases in accounts payable of $171.9
million, other liability of $161.3 million and unearned revenue of $9.1 million partially
offset by decreases in income taxes payable of $158.2 million and derivative instruments of
$72.2 million. Accounts payable and accrued liabilities increased primarily due to the impact
of the Media acquisition. Unearned revenue increased due to pricing changes and customer
growth. Income taxes payable decreased due to funding income tax amounts partially offset by
current year tax expense and amounts assumed on the Media acquisition. Derivative
instruments decreased due to the end of swap notional exchange relating to an outstanding
cross-currency interest rate agreement partially offset by 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 $1.3 billion as a result of the issuance of $900 million of senior
notes in December 2010 and $400 million in February 2011. Approximately $1 billion was
required to complete the Canwest broadcasting business acquisition during the first quarter.
The acquisition was initially funded by borrowings under the Companys revolving credit
facility which were subsequently repaid primarily with the net proceeds from the $900 million
senior notes offering.
Other long-term liabilities increased by $59.6 million mainly due to the non-current portion
of CRTC benefit obligations and benefit plans as a result of the Media acquisition as well as
current year defined benefit pension plan expense partially offset by the aforementioned
reclassification of the obligation in respect of the principal component of the US $300
million amended cross-currency interest rate agreements.
Derivatives decreased by $6.5 million as amounts have been reclassified to current
liabilities based on settlement dates.
Future income taxes increased $247.5 million primarily due to the Media acquisition partially
offset by the current year tax recovery in respect of discontinued operations.
Share capital increased $383 million due to the issuance of 12,000,000 Cumulative Redeemable
Rate Reset Preferred Shares, Series A (Preferred Shares) for net proceeds of $290.9 million
and 4,594,347 Class B Non-Voting Shares under the Companys option plan and Dividend
Reinvestment Plan (DRIP) for $89.8 million. As of October 15, 2011, share capital is as
reported at August 31, 2011 with the exception of the issuance of a total of 684,604 Class B
Non-Voting Shares under the DRIP and upon exercise of options under the Companys option plan
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.
21
Shaw Communications Inc.
LIQUIDITY AND CAPITAL RESOURCES
In the current year, the Company generated $603.0 million of free cash flow. Shaw used its
free cash flow along with net proceeds of $1.27 billion from its three senior notes
issuances, net proceeds of $290.9 million from its Preferred Share issuance, proceeds on
issuance of Class B Non-Voting Shares of $45.9 million and other net items of $23.2 million
to pay $981.2 million to complete the Canwest broadcasting business acquisition including
repayment of the CW Media term loan and breakage of related currency swaps, fund the net
change in working capital requirements of approximately $218.2 million, pay common share
dividends of $352.0 million, fund cash requirements of the wireless discontinued operations
of $148.0 million, pay $353.4 million to redeem the Media senior unsecured notes including
the prepayment premium, purchase cable systems for $35.7 million and increase cash and cash
equivalents by $143.6 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. During the fourth quarter, the Company elected to
redeem the remaining outstanding US $260.4 million face amount, having an aggregate accrued
valued of US $282.3 million, at 106.75% as set out under the terms of the indenture at an
effective purchase price of US $1,230.70 for each US $1,000 face amount.
To allow for timely access to capital markets, the Company filed a short form base shelf
prospectus with securities regulators in Canada and the U.S. on November 18, 2010. The shelf
prospectus allows for the issue of up to an aggregate $4 billion of debt and equity
securities over a 25 month period. Pursuant to this shelf prospectus, the Company issued
$300.0 million of preferred shares during the fourth quarter and completed three senior notes
offerings in the second quarter totalling $1.3 billion as follows:
|
|
|
On May 31, 2011 the Company issued 12,000,000 Preferred Shares at a price of
$25.00 per share for aggregate gross proceeds of $300.0 million. The net proceeds
were used for working capital and general corporate purposes while excess funds are
being held in cash and cash equivalents. Holders of the Preferred Shares are entitled
to receive, as and when declared by the Companys board of directors, a cumulative
quarterly fixed dividend yielding 4.50% annually for the initial period ending June
30, 2016. Thereafter, the dividend rate will be reset every five years at a rate
equal to the then current 5-year Government of Canada bond yield plus 2.00%. Holders
of Preferred Shares will have the right, at their option, to convert their shares
into Cumulative Redeemable Floating Rate Preferred Shares, Series B (the Series B
Preferred Shares), subject to certain conditions, on June 30, 2016 and on June 30
every five years thereafter. Holders of the Series B Preferred Shares will be
entitled to receive cumulative quarterly dividends, as and when declared by the
Companys board of directors, at a rate set quarterly equal to the then current
three-month Government of Canada Treasury Bill yield plus 2.00%. |
22
Shaw Communications Inc.
|
|
|
On December 7, 2010 the Company issued $500 million senior notes at a rate of 5.5%
due December 7, 2020 and issued an additional $400 million under the reopened 6.75%
senior notes due November 9, 2039. The effective rate on the $500 million senior
notes and $400 million senior notes is 5.548% and 6.963%, respectively, due to
discounts on the issuances. The net proceeds from the notes issuances were used to
repay borrowings under the Companys $1 billion revolving credit facility. In
conjunction with the senior notes issuances, the unsecured $500 million revolving
credit facility was cancelled. No amounts had been drawn under this facility. |
|
|
|
|
On February 17, 2011 the Company issued an additional $400 million under the
reopened 6.75% senior notes due November 9, 2039. The effective rate is 6.961% due
to the discount on issuance. The net proceeds were used for working capital and
general corporate purposes as well as to partially repay borrowings under the
revolving credit facility while excess funds are being held in cash and cash
equivalents. |
The Companys DRIP allows holders of Class A Shares and Class B Non-Voting Shares who are
residents of Canada to automatically reinvest monthly cash dividends to acquire additional
Class B Non-Voting Shares. During the third quarter, the Company announced that the Class B
Non-Voting Shares distributed under its DRIP would be new shares issued from treasury at a 2%
discount from the five day weighted average market price immediately preceding the applicable
dividend payment date. Previously, the Class B Non-Voting Shares were acquired on the open
market at prevailing market prices. The change was effective for the May 30, 2011 dividend
payment and has resulted in cash savings and incremental Class B Non-Voting Shares of $39.4
million.
On November 25, 2010 Shaw received the approval of the TSX to renew its normal course issuer
bid to purchase its Class B Non-Voting Shares for a further one year period. The Company is
authorized to acquire up to 37,000,000 Class B Non-Voting Shares during the period December
1, 2010 to November 30, 2011. No shares have been repurchased during the current year.
At August 31, 2011, the Company held $443.4 million in cash and cash equivalents and had
access to $1 billion of available credit facilities. Based on available credit facilities
and forecasted free cash flow, the Company expects to have sufficient liquidity to fund
operations and obligations during the upcoming 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.
23
Shaw Communications Inc.
CASH FLOW FROM CONTINUING OPERATIONS
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2011 |
|
|
2010 |
|
|
% |
|
|
2011 |
|
|
2010 |
|
|
% |
|
Funds flow from
continuing
operations |
|
|
358,391 |
|
|
|
328,741 |
|
|
|
9.0 |
|
|
|
1,443,179 |
|
|
|
1,376,799 |
|
|
|
4.8 |
|
Net decrease
(increase) in
non-cash working
capital balances
related to
continuing
operations |
|
|
109,342 |
|
|
|
88,129 |
|
|
|
24.1 |
|
|
|
(201,528 |
) |
|
|
81,852 |
|
|
|
>(100.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
467,733 |
|
|
|
416,870 |
|
|
|
12.2 |
|
|
|
1,241,651 |
|
|
|
1,458,651 |
|
|
|
(14.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds flow from continuing 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 funding of CRTC benefit
obligations in the current year. Funds flow from operations increased over the comparative
year due to the aforementioned items partially offset by the realized loss on the
mark-to-market payments to terminate the cross-currency interest rate exchange agreements in
conjunction with repayment of the CW Media term loan, higher current income taxes and the
acquisition, integration and restructuring costs in the current year. The net change in
non-cash working capital balances over the comparable periods was primarily due to funding of
income tax amounts in the current year, the timing of payment of trade and other payables and
the seasonal advertising impact of the new Media division on accounts receivable.
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
($000s Cdn) |
|
2011 |
|
|
2010 |
|
|
Increase |
|
|
2011 |
|
|
2010 |
|
|
Decrease |
|
Cash flow used in
investing
activities |
|
|
(284,357 |
) |
|
|
(78,246 |
) |
|
|
(206,111 |
) |
|
|
(1,349,874 |
) |
|
|
(1,713,839 |
) |
|
|
363,965 |
|
The cash used in investing activities increased over the comparable quarter due to the
proceeds received on sale of a Government of Canada bond in the prior year. On an annual
basis, the cash required for investing activities decreased over the prior year due to the
cash outlay of $744.1 million in the prior year in respect of the Companys initial
investment in CW Media and the Mountain Cable business acquisition in Hamilton, Ontario
partially offset by amounts paid to complete the acquisition of the broadcasting businesses
of Canwest and higher capital expenditures and inventories in the current year.
24
Shaw Communications Inc.
Financing Activities
The changes in financing activities during the comparative periods were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
(In $millions Cdn) |
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Bank loans net borrowings (repayments) |
|
|
|
|
|
|
(5.3 |
) |
|
|
|
|
|
|
|
|
Issuance of Cdn $500 million 5.50% senior notes |
|
|
|
|
|
|
|
|
|
|
498.2 |
|
|
|
|
|
Issuance of Cdn $800 million 6.75% senior notes |
|
|
|
|
|
|
|
|
|
|
778.9 |
|
|
|
|
|
Issuance of Cdn $1.25 billion 5.65% senior notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,246.0 |
|
Issuance of Cdn $650 million 6.75% senior notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
645.6 |
|
Issuance of preferred shares |
|
|
|
|
|
|
|
|
|
|
300.0 |
|
|
|
|
|
Senior notes and preferred shares issuance costs |
|
|
(0.7 |
) |
|
|
|
|
|
|
(17.3 |
) |
|
|
(10.1 |
) |
Repayment of CW Media US $389.6 million term loan |
|
|
|
|
|
|
|
|
|
|
(394.9 |
) |
|
|
|
|
Redemption of CW Media US $338.3 million 13.5% senior
notes |
|
|
(277.5 |
) |
|
|
|
|
|
|
(333.9 |
) |
|
|
|
|
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 prepayment premium |
|
|
(18.9 |
) |
|
|
|
|
|
|
(19.5 |
) |
|
|
|
|
Dividends paid to common shareholders |
|
|
(70.5 |
) |
|
|
(95.2 |
) |
|
|
(352.0 |
) |
|
|
(372.1 |
) |
Distributions paid to non-controlling interests |
|
|
(7.6 |
) |
|
|
|
|
|
|
(21.9 |
) |
|
|
|
|
Repayment of Partnership debt |
|
|
(0.2 |
) |
|
|
(0.1 |
) |
|
|
(0.6 |
) |
|
|
(0.5 |
) |
Issue of Class B Non-Voting Shares |
|
|
13.5 |
|
|
|
7.8 |
|
|
|
45.9 |
|
|
|
47.1 |
|
Purchase of Class B Non-Voting Shares for cancellation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(118.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(361.9 |
) |
|
|
(92.8 |
) |
|
|
482.9 |
|
|
|
50.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTARY QUARTERLY FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
from |
|
|
|
|
|
|
|
|
|
|
Basic and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
continuing |
|
|
|
|
|
|
|
|
|
|
diluted |
|
|
Basic |
|
|
|
|
|
|
|
|
|
|
operations |
|
|
Net income |
|
|
|
|
|
|
earnings per |
|
|
and |
|
|
|
|
|
|
|
Operating |
|
|
attributable |
|
|
attributable |
|
|
|
|
|
|
share from |
|
|
diluted |
|
($000s Cdn except |
|
|
|
|
|
income before |
|
|
to common |
|
|
to common |
|
|
Net |
|
|
continuing |
|
|
earnings |
|
per share amounts) |
|
Revenue |
|
|
amortization(1) |
|
|
shareholders |
|
|
shareholders |
|
|
income(2) |
|
|
operations |
|
|
per share |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth |
|
|
1,180,699 |
|
|
|
476,229 |
|
|
|
164,458 |
|
|
|
80,709 |
|
|
|
82,488 |
|
|
|
0.37 |
|
|
|
0.18 |
|
Third |
|
|
1,284,688 |
|
|
|
581,063 |
|
|
|
196,187 |
|
|
|
194,860 |
|
|
|
202,670 |
|
|
|
0.45 |
|
|
|
0.45 |
|
Second |
|
|
1,196,611 |
|
|
|
499,400 |
|
|
|
165,101 |
|
|
|
161,490 |
|
|
|
167,299 |
|
|
|
0.38 |
|
|
|
0.37 |
|
First |
|
|
1,078,905 |
|
|
|
474,136 |
|
|
|
17,218 |
|
|
|
16,642 |
|
|
|
20,332 |
|
|
|
0.04 |
|
|
|
0.04 |
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth |
|
|
938,872 |
|
|
|
424,458 |
|
|
|
122,551 |
|
|
|
121,575 |
|
|
|
121,575 |
|
|
|
0.28 |
|
|
|
0.28 |
|
Third |
|
|
943,632 |
|
|
|
435,912 |
|
|
|
158,284 |
|
|
|
158,216 |
|
|
|
158,216 |
|
|
|
0.37 |
|
|
|
0.37 |
|
Second |
|
|
929,142 |
|
|
|
424,825 |
|
|
|
138,712 |
|
|
|
138,712 |
|
|
|
138,712 |
|
|
|
0.32 |
|
|
|
0.32 |
|
First |
|
|
905,934 |
|
|
|
474,952 |
|
|
|
114,229 |
|
|
|
114,229 |
|
|
|
114,229 |
|
|
|
0.26 |
|
|
|
0.26 |
|
|
|
|
(1) |
|
See definition and discussion under Key Performance Drivers in Managements
Discussion and Analysis. |
|
(2) |
|
Net income attributable to both common shareholders and non-controlling
interests. |
25
Shaw Communications Inc.
Generally, revenue and operating income before amortization have grown quarter-over-quarter
mainly due to customer growth and price changes with the exception of the second and fourth
quarters of 2010 and fourth quarter of 2011. In the fourth quarter of 2011, revenue and
operating income declined by $104.0 million and $104.8 million, respectively, due to the
cyclical nature of the Media business with lower advertising revenues in the summer months.
In the fourth quarter of 2010, revenue and operating income before amortization declined by
$4.8 million and $11.5 million, respectively, due to customer growth offset by timing of
On-Demand events, increased promotional activity and timing of certain expenses including
maintenance and costs related to customer growth. Operating income before amortization
decreased by $50.1 million in the second quarter of 2010 due to the impact of the one-time
Part II fee recovery of $75.3 million recorded in the previous quarter.
Net income has fluctuated quarter-over-quarter primarily as a result of the growth in
operating income before amortization described above and the impact of the net change in
non-operating items. The first quarter of the current year was also impacted by the
acquisition of the Canwest broadcasting businesses. As a result, net income declined by
$101.2 million in the first quarter of 2011 as the higher operating income before
amortization of $50.2 million due to the contribution from the new Media division and lower
income taxes of $32.1 million were offset by the CRTC benefit obligation of $139.1 million
and acquisition, integration and restructuring costs of $58.1 million. Net income increased
by $147.0 million in the second quarter of 2011 due to the impact of the Canwest broadcasting
business acquisition in the immediately preceding quarter and higher operating income before
amortization and foreign exchange gain on unhedged long-term debt, the total of which was
partially offset by increases in interest expense, loss on derivative instruments and income
tax expense. During the third quarter of 2011, net income increased by $35.4 million due to
higher operating income before amortization and a lower loss on derivative instruments
partially offset by increased income taxes, a lower foreign exchange gain on unhedged
long-term debt and the impact of the restructuring activities undertaken by the Company. In
the fourth quarter of 2011, net income declined by $120.2 million due to lower operating
income before amortization of $104.8 million and the loss of $82.4 million in respect of the
wireless discontinued operations partially offset by the gain on redemption of debt and the
aforementioned restructuring activities in the previous quarter. Net income increased by
$24.5 million in the second quarter of 2010 mainly due to items recorded in the first quarter
which included debt retirement costs of $81.6 million in respect of the US senior note
redemptions, a loss on derivative instruments of $44.4 million, the one-time Part II fee
recovery of $75.3 million and an income tax recovery of $17.6 million related to reductions
in corporate income tax rates. 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 $11.5 million and higher amortization expense
of $14.7 million. As a result of the aforementioned changes in net income, basic and diluted
earnings per share have trended accordingly.
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 follows.
26
Shaw Communications Inc.
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 generally over
the estimated exhibition period as the programs are aired and are included in operating,
general and administrative expenses.
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 consolidated statement of income and retained
earnings.
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.
27
Shaw Communications Inc.
Embedded Derivative Instruments
Derivatives embedded in other financial instruments or contracts are separated from their
host contracts and separately accounted for as derivatives when their economic
characteristics and risks are not closely related to the host contract, they meet the
definition of a derivative and the combined instrument or contract is not measured at fair
value. The Company records embedded derivatives at fair value with changes recognized in the
income statement as loss/gain on derivative instruments.
Adoption of recent accounting pronouncements
Business Combinations
Effective September 1, 2010, the Company early adopted CICA Handbook Section 1582 Business
Combinations, which replaces Section 1581 Business Combinations. The differences which
arise from the new accounting standard relate to details in applying the acquisition method.
The significant changes that result include (i) a change in the measurement date for equity
instruments issued by the acquirer from a few days before and after the announcement date to
the acquisition date, (ii) contingent consideration is recognized at fair value and
subsequently remeasured at each reporting date until settled, (iii) future adjustments to
income tax estimates are recorded in income whereas previously, certain changes were recorded
in goodwill, (iv) acquisition related costs, other than costs to issue debt or equity
instruments, and acquisition related restructuring costs must be expensed, (v) for business
combinations completed in stages, identifiable net assets are recognized at fair value when
control is obtained and a gain or loss is recognized for the difference in fair value and
carrying value of the previously held equity interests, (vi) the fair value of identifiable
assets and liabilities attributable to non-controlling interests must be recognized, and
(vii) non-controlling interests are recorded at either fair value or their proportionate
share of the fair value of identifiable net assets acquired.
Consolidated Financial Statements and Non-controlling Interests
Effective September 1, 2010, the Company early adopted CICA Handbook Section 1601
Consolidated Financial Statements and Section 1602 Non-controlling Interests which
replace Section 1600 Consolidated Financial Statements. The new standards provide guidance
for the preparation of financial statements and accounting for a non-controlling interest in
a subsidiary in consolidated financial statements subsequent to a business combination. For
presentation and disclosure purposes, non-controlling interests are classified as a separate
component of shareholders equity. In addition, net income and comprehensive income is
attributed to the Companys shareholders and to non-controlling interests rather than
reflecting the non-controlling interests as a deduction to arrive at net income and
comprehensive income.
28
Shaw Communications Inc.
Recent accounting pronouncements:
International Financial Reporting Standards
In February 2008, the CICA Accounting Standards Board (AScB) confirmed that Canadian
publicly accountable enterprises will be required to adopt International Financial Reporting
Standards (IFRS), as issued by the International Accounting Standards Board (IASB), for
fiscal periods beginning on or after January 1, 2011. These standards require the Company to
begin reporting under IFRS in the first quarter of fiscal 2012 with comparative data for the
prior year. The table below outlines the phases involved in the changeover to IFRS.
|
|
|
Phase |
|
Description and status |
Impact assessment and planning
|
|
This phase includes establishment of
a project team and high-level review
to determine potential significant
differences under IFRS as compared to
Canadian GAAP. This phase has been
completed and as a result, the
Company has developed a transition
plan and a preliminary timeline to
comply with the changeover date while
recognizing that project activities
and timelines may change as a result
of unexpected developments. |
|
|
|
Design and development key
elements
|
|
This phase includes (i) an in-depth
review to identify and assess
accounting and reporting differences,
(ii) evaluation and selection of
accounting policies, (iii) assessment
of impact on information systems,
internal controls, and business
activities, and (iv) training and
communication with key stakeholders. |
|
|
|
|
|
During 2009, the Company completed
its preliminary identification and
assessment of accounting and
reporting differences. In addition,
training was provided to certain key
employees involved in or directly
impacted by the conversion process. |
|
|
|
|
|
During 2010, the assessment of the
impact on information systems and
design phase of system changes were
completed and the implementation
phase commenced. The Company
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. |
|
|
|
|
|
During 2011, the Company completed
its assessment of key differences and
is in the process of finalizing the
quantitative impact on the opening
balance sheet and the quarterly
periods. |
|
|
|
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. |
29
Shaw Communications Inc.
In the period leading up to the changeover, the AcSB will continue to issue accounting
standards that are converged with IFRS, thus mitigating the impact of the adoption of IFRS at
the changeover date. The IASB will also continue to issue new accounting standards during the
conversion period and, as a result, the final impact of IFRS on the Companys consolidated
financial statements will only be measured once all IFRS applicable at the conversion date
are known.
The Companys adoption of IFRS will require the application of IFRS 1, First-Time Adoption of
International Financial Reporting Standards (IFRS 1), which provides guidance for an
entitys initial adoption of IFRS. IFRS 1 generally requires that an entity apply all IFRS
effective at the end of its first IFRS reporting period retrospectively. However, IFRS 1 does
include certain mandatory exceptions and limited optional exemptions in specified areas of
certain standards from this general requirement. Management is assessing the exemptions
available under IFRS 1 and their impact on the Companys future financial position. On
adoption of IFRS, the significant optional exemptions being considered by the Company are as
follows:
|
|
|
Exemption |
|
Application of exemption |
Business combinations
|
|
The Company expects to apply IFRS 3 prospectively
from its transition date and elect not to restate
any business combinations that occurred prior to
September 1, 2010. |
|
|
|
Employee benefits
|
|
The Company expects to elect to recognize cumulative
actuarial gains and losses arising from all of its
defined benefit plans as at September 1, 2010 in
opening retained earnings. |
|
|
|
Borrowing costs
|
|
The Company expects to elect to apply IAS 23
Borrowing Costs prospectively from September 1,
2010. |
Management is in the process of finalizing the quantitative impact of 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 to 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.
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.
30
Shaw Communications Inc.
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.
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. |
|
|
|
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. |
31
Shaw Communications Inc.
|
|
|
Key accounting area |
|
Differences from Canadian GAAP, with potential impact for the Company |
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. |
2012 GUIDANCE
With respect to 2012 guidance, the Company expects continued growth in revenue and operating
income before amortization across all divisions. Investing in the various strategic
initiatives is expected to increase capital over 2011 spend levels, excluding wireless.
Combined with higher CRTC benefit obligation funding and cash taxes, including increased cash
taxes related to the recent tax changes with respect to partnership deferrals, free cash flow
is expected to decline moderately from 2011 and is estimated to approximate $550 million.
Certain important assumptions for 2012 guidance purposes include: continued overall customer
growth; stable pricing environment for Shaws products relative to current rates; no
significant market disruption or other significant changes in economic conditions,
competition or regulation that would have a material impact; stable advertising demand and
rates; cash income taxes to be paid or payable in 2012; and a stable regulatory environment.
See the following section entitled Caution Concerning Forward-Looking Statements.
CAUTION CONCERNING FORWARD-LOOKING STATEMENTS
Statements included in this Managements Discussion and Analysis that are not historic
constitute forward-looking statements within the meaning of applicable securities laws.
Such statements include, but are not limited to, statements about future capital
expenditures, financial guidance for future performance, business strategies and measures to
implement strategies, competitive strengths, expansion and growth of Shaws business and
operations and other goals and plans. They can generally be identified by words such as
anticipate, believe, expect, plan, intend, target, goal and similar expressions
(although not all forward-looking statements contain such words). All of the forward-looking
statements made in this report are qualified by these cautionary statements.
Forward-looking statements are based on assumptions 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, industry structure and stability, government regulation and the integration of recent
acquisitions. Many of these assumptions are confidential.
32
Shaw Communications Inc.
You should not place undue reliance on any forward-looking statements. Many factors,
including those not within Shaws control, may cause Shaws actual results to be materially
different from the views expressed or implied by such forward-looking statements, including,
but not limited to, general economic, market or business conditions; opportunities that may
be presented to and pursued by Shaw; Shaws ability to execute its strategic plans; changing
conditions in the entertainment, information and communications industries; industry trends;
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; and other factors described in this report under the heading Risks and
uncertainties. 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 described herein.
The Corporation provides certain financial guidance for future performance as the Corporation
believes that certain investors, analysts and others utilize this 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 this or other purposes.
Any forward-looking statement speaks only as of the date on which it was originally made and,
except as required by law, Shaw expressly disclaims any obligation or undertaking to
disseminate any updates or revisions to any forward-looking statement to reflect any change
in related assumptions, events, conditions or circumstances.
33
Shaw Communications Inc.
CONSOLIDATED BALANCE SHEETS
(unaudited)
|
|
|
|
|
|
|
|
|
[thousands of Canadian dollars] |
|
August 31, 2011 |
|
|
August 31, 2010 |
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
443,427 |
|
|
|
216,735 |
|
Accounts receivable |
|
|
442,817 |
|
|
|
196,415 |
|
Inventories |
|
|
96,945 |
|
|
|
53,815 |
|
Other current assets |
|
|
236,771 |
|
|
|
33,844 |
|
Derivative instruments |
|
|
1,560 |
|
|
|
66,718 |
|
Asset held for sale [note 3] |
|
|
15,000 |
|
|
|
|
|
Future income taxes |
|
|
25,798 |
|
|
|
27,996 |
|
|
|
|
|
|
|
|
|
|
|
1,262,318 |
|
|
|
595,523 |
|
Investments and other assets |
|
|
13,314 |
|
|
|
743,273 |
|
Property, plant and equipment |
|
|
3,200,200 |
|
|
|
3,004,649 |
|
Other long-term assets |
|
|
257,768 |
|
|
|
232,843 |
|
Asset held for sale [note 3] |
|
|
1,000 |
|
|
|
|
|
Future income taxes |
|
|
21,810 |
|
|
|
|
|
Intangibles |
|
|
|
|
|
|
|
|
Broadcast rights and licenses [note 3] |
|
|
6,467,369 |
|
|
|
5,061,153 |
|
Program rights |
|
|
67,064 |
|
|
|
|
|
Spectrum licenses |
|
|
190,912 |
|
|
|
190,912 |
|
Goodwill [note 3] |
|
|
814,808 |
|
|
|
169,143 |
|
Other intangibles |
|
|
229,314 |
|
|
|
156,469 |
|
|
|
|
|
|
|
|
|
|
|
12,525,877 |
|
|
|
10,153,965 |
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
|
794,984 |
|
|
|
623,070 |
|
Income taxes payable |
|
|
12,357 |
|
|
|
170,581 |
|
Unearned revenue |
|
|
154,567 |
|
|
|
145,491 |
|
Current portion of long-term debt [note 4] |
|
|
594 |
|
|
|
557 |
|
Current portion of derivative instruments |
|
|
7,508 |
|
|
|
79,740 |
|
Other liability [note 9] |
|
|
161,271 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,131,281 |
|
|
|
1,019,439 |
|
Long-term debt [note 4] |
|
|
5,255,960 |
|
|
|
3,981,671 |
|
Other long-term liabilities [note 9] |
|
|
351,122 |
|
|
|
291,500 |
|
Derivative instruments |
|
|
|
|
|
|
6,482 |
|
Deferred credits |
|
|
630,341 |
|
|
|
632,482 |
|
Future income taxes |
|
|
1,699,325 |
|
|
|
1,451,859 |
|
|
|
|
|
|
|
|
|
|
|
9,068,029 |
|
|
|
7,383,433 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
|
Share capital [note 5] |
|
|
2,633,459 |
|
|
|
2,250,498 |
|
Contributed surplus [note 5] |
|
|
65,498 |
|
|
|
53,330 |
|
Retained earnings |
|
|
516,462 |
|
|
|
457,728 |
|
Accumulated other comprehensive income [note 7] |
|
|
1,467 |
|
|
|
8,976 |
|
Non-controlling interests |
|
|
240,962 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,457,848 |
|
|
|
2,770,532 |
|
|
|
|
|
|
|
|
|
|
|
12,525,877 |
|
|
|
10,153,965 |
|
|
|
|
|
|
|
|
See accompanying notes
34
Shaw Communications Inc.
CONSOLIDATED STATEMENTS OF INCOME AND
RETAINED EARNINGS
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
[thousands of Canadian dollars except per share amounts] |
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue [note 2] |
|
|
1,180,699 |
|
|
|
938,872 |
|
|
|
4,740,903 |
|
|
|
3,717,580 |
|
Operating, general and administrative expenses |
|
|
704,470 |
|
|
|
514,414 |
|
|
|
2,710,075 |
|
|
|
1,957,433 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income before amortization [note 2] |
|
|
476,229 |
|
|
|
424,458 |
|
|
|
2,030,828 |
|
|
|
1,760,147 |
|
Amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred IRU revenue |
|
|
3,136 |
|
|
|
3,136 |
|
|
|
12,546 |
|
|
|
12,546 |
|
Deferred equipment revenue |
|
|
27,255 |
|
|
|
29,031 |
|
|
|
106,628 |
|
|
|
120,639 |
|
Deferred equipment costs |
|
|
(51,956 |
) |
|
|
(54,568 |
) |
|
|
(204,712 |
) |
|
|
(228,714 |
) |
Deferred charges |
|
|
(257 |
) |
|
|
(257 |
) |
|
|
(1,025 |
) |
|
|
(1,025 |
) |
Property, plant and equipment |
|
|
(151,655 |
) |
|
|
(141,704 |
) |
|
|
(604,214 |
) |
|
|
(526,432 |
) |
Other intangibles |
|
|
(12,454 |
) |
|
|
(8,907 |
) |
|
|
(45,210 |
) |
|
|
(33,285 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
290,298 |
|
|
|
251,189 |
|
|
|
1,294,841 |
|
|
|
1,103,876 |
|
Amortization of financing costs long-term debt |
|
|
(1,096 |
) |
|
|
(957 |
) |
|
|
(4,302 |
) |
|
|
(3,972 |
) |
Interest expense [note 2] |
|
|
(87,941 |
) |
|
|
(62,504 |
) |
|
|
(331,584 |
) |
|
|
(248,011 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
201,261 |
|
|
|
187,728 |
|
|
|
958,955 |
|
|
|
851,893 |
|
Debt retirement costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(81,585 |
) |
Gain on redemption of debt [note 3] |
|
|
22,771 |
|
|
|
|
|
|
|
32,752 |
|
|
|
|
|
CRTC benefit obligation [note 3] |
|
|
|
|
|
|
|
|
|
|
(139,098 |
) |
|
|
|
|
Business acquisition, integration and restructuring
expenses [notes 3 and 10] |
|
|
(405 |
) |
|
|
|
|
|
|
(90,648 |
) |
|
|
|
|
Gain (loss) on derivative instruments |
|
|
3,758 |
|
|
|
619 |
|
|
|
(22,022 |
) |
|
|
(45,164 |
) |
Accretion of long-term liabilities |
|
|
(4,113 |
) |
|
|
(645 |
) |
|
|
(14,975 |
) |
|
|
(2,142 |
) |
Foreign exchange gain (loss) on unhedged long-term
debt |
|
|
(6,681 |
) |
|
|
|
|
|
|
16,695 |
|
|
|
|
|
Other gains (losses) |
|
|
4,144 |
|
|
|
(2,829 |
) |
|
|
11,022 |
|
|
|
5,513 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
220,735 |
|
|
|
184,873 |
|
|
|
752,681 |
|
|
|
728,515 |
|
Current income tax expense [note 2] |
|
|
49,371 |
|
|
|
40,435 |
|
|
|
209,649 |
|
|
|
167,767 |
|
Future income tax expense (recovery) |
|
|
5,238 |
|
|
|
13,337 |
|
|
|
(4,820 |
) |
|
|
15,722 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before the following |
|
|
166,126 |
|
|
|
131,101 |
|
|
|
547,852 |
|
|
|
545,026 |
|
Equity income (loss) on investees |
|
|
111 |
|
|
|
(8,550 |
) |
|
|
14,200 |
|
|
|
(11,250 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations |
|
|
166,237 |
|
|
|
122,551 |
|
|
|
562,052 |
|
|
|
533,776 |
|
Loss from discontinued operations [note 3] |
|
|
(83,749 |
) |
|
|
(976 |
) |
|
|
(89,263 |
) |
|
|
(1,044 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
82,488 |
|
|
|
121,575 |
|
|
|
472,789 |
|
|
|
532,732 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shareholders |
|
|
80,709 |
|
|
|
121,575 |
|
|
|
453,701 |
|
|
|
532,732 |
|
Non-controlling interests |
|
|
1,779 |
|
|
|
|
|
|
|
19,088 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
82,488 |
|
|
|
121,575 |
|
|
|
472,789 |
|
|
|
532,732 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings, beginning of period |
|
|
539,743 |
|
|
|
431,380 |
|
|
|
457,728 |
|
|
|
382,227 |
|
Net income attributable to common shareholders |
|
|
80,709 |
|
|
|
121,575 |
|
|
|
453,701 |
|
|
|
532,732 |
|
Reduction on Class B Non-Voting Shares purchased
for cancellation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(85,143 |
) |
Dividends Class A Shares and Class B Non-Voting Shares |
|
|
(100,366 |
) |
|
|
(95,227 |
) |
|
|
(391,343 |
) |
|
|
(372,088 |
) |
Dividends Preferred Shares |
|
|
(3,624 |
) |
|
|
|
|
|
|
(3,624 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings, end of period |
|
|
516,462 |
|
|
|
457,728 |
|
|
|
516,462 |
|
|
|
457,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share basic and diluted [note 6] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share from continuing operations |
|
|
0.37 |
|
|
|
0.28 |
|
|
|
1.24 |
|
|
|
1.23 |
|
Loss per share from discontinued operations |
|
|
(0.19 |
) |
|
|
|
|
|
|
(0.21 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
0.18 |
|
|
|
0.28 |
|
|
|
1.03 |
|
|
|
1.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes
35
Shaw Communications Inc.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME AND
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
[thousands of Canadian dollars] |
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
82,488 |
|
|
|
121,575 |
|
|
|
472,789 |
|
|
|
532,732 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) [note 7] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
1,097 |
|
|
|
8,591 |
|
|
|
(11,770 |
) |
|
|
(43,631 |
) |
Adjustment for hedged items recognized in the period |
|
|
1,685 |
|
|
|
1,001 |
|
|
|
4,274 |
|
|
|
13,644 |
|
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 |
|
|
(9 |
) |
|
|
876 |
|
|
|
(10 |
) |
|
|
380 |
|
Reclassification of realized gain to income on disposal of
available-for-sale investment |
|
|
|
|
|
|
(380 |
) |
|
|
|
|
|
|
(380 |
) |
Unrealized foreign exchange loss on translation of a self-sustaining
foreign operation |
|
|
|
|
|
|
1 |
|
|
|
(3 |
) |
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,773 |
|
|
|
10,089 |
|
|
|
(7,509 |
) |
|
|
47,610 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
85,261 |
|
|
|
131,664 |
|
|
|
465,280 |
|
|
|
580,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shareholders |
|
|
83,482 |
|
|
|
131,664 |
|
|
|
446,192 |
|
|
|
580,342 |
|
Non-controlling interests |
|
|
1,779 |
|
|
|
|
|
|
|
19,088 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
85,261 |
|
|
|
131,664 |
|
|
|
465,280 |
|
|
|
580,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income (loss), beginning of period |
|
|
(1,306 |
) |
|
|
(1,113 |
) |
|
|
8,976 |
|
|
|
(38,634 |
) |
Other comprehensive income (loss) |
|
|
2,773 |
|
|
|
10,089 |
|
|
|
(7,509 |
) |
|
|
47,610 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income, end of period |
|
|
1,467 |
|
|
|
8,976 |
|
|
|
1,467 |
|
|
|
8,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes
36
Shaw Communications Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
[thousands of Canadian dollars] |
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES [note 8] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds flow from continuing operations |
|
|
358,391 |
|
|
|
328,741 |
|
|
|
1,443,179 |
|
|
|
1,376,799 |
|
Net increase in non-cash working capital balances related
to continuing operations |
|
|
109,342 |
|
|
|
88,129 |
|
|
|
(201,528 |
) |
|
|
81,852 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
467,733 |
|
|
|
416,870 |
|
|
|
1,241,651 |
|
|
|
1,458,651 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment [note 2] |
|
|
(202,862 |
) |
|
|
(195,642 |
) |
|
|
(704,461 |
) |
|
|
(675,036 |
) |
Additions to equipment costs (net) [note 2] |
|
|
(33,021 |
) |
|
|
(26,087 |
) |
|
|
(119,933 |
) |
|
|
(98,308 |
) |
Additions to other intangibles [note 2] |
|
|
(19,522 |
) |
|
|
(11,920 |
) |
|
|
(64,727 |
) |
|
|
(37,200 |
) |
Net reduction (addition) to inventories |
|
|
(17,187 |
) |
|
|
(1,796 |
) |
|
|
(43,130 |
) |
|
|
(1,261 |
) |
Business acquisitions [note 3] |
|
|
(32,180 |
) |
|
|
|
|
|
|
(452,630 |
) |
|
|
(158,805 |
) |
Purchase of Government of Canada bond |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(158,968 |
) |
Proceeds on sale of Government of Canada bond |
|
|
|
|
|
|
159,405 |
|
|
|
|
|
|
|
159,405 |
|
Proceeds on disposal of property, plant and equipment [note 2] |
|
|
19,558 |
|
|
|
169 |
|
|
|
26,826 |
|
|
|
430 |
|
Proceeds from (addition to) investments and other assets |
|
|
857 |
|
|
|
(2,375 |
) |
|
|
8,181 |
|
|
|
(744,096 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(284,357 |
) |
|
|
(78,246 |
) |
|
|
(1,349,874 |
) |
|
|
(1,713,839 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease in bank indebtedness |
|
|
|
|
|
|
(5,262 |
) |
|
|
|
|
|
|
|
|
Increase in long-term debt, net of discounts |
|
|
|
|
|
|
|
|
|
|
2,352,115 |
|
|
|
1,891,656 |
|
Senior notes and preferred shares issuance costs |
|
|
(747 |
) |
|
|
(32 |
) |
|
|
(17,339 |
) |
|
|
(10,109 |
) |
Senior notes redemptions and repayments |
|
|
(277,508 |
) |
|
|
|
|
|
|
(333,928 |
) |
|
|
(1,016,170 |
) |
Other debt repayments |
|
|
(148 |
) |
|
|
(139 |
) |
|
|
(1,470,511 |
) |
|
|
(541 |
) |
Payments on cross-currency agreements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(291,920 |
) |
Debt retirement costs |
|
|
(18,918 |
) |
|
|
|
|
|
|
(19,482 |
) |
|
|
(79,488 |
) |
Issue of Class B Non-Voting Shares, net of after-tax expenses
[note 5] |
|
|
13,491 |
|
|
|
7,835 |
|
|
|
45,940 |
|
|
|
47,126 |
|
Issue of Preferred Shares [note 5] |
|
|
|
|
|
|
|
|
|
|
300,000 |
|
|
|
|
|
Purchase of Class B Non-Voting Shares for cancellation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(118,150 |
) |
Dividends paid on Class A Shares and Class B Non-Voting Shares |
|
|
(70,538 |
) |
|
|
(95,227 |
) |
|
|
(351,980 |
) |
|
|
(372,088 |
) |
Distributions paid to non-controlling interests |
|
|
(7,550 |
) |
|
|
|
|
|
|
(21,950 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(361,918 |
) |
|
|
(92,825 |
) |
|
|
482,865 |
|
|
|
50,316 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of currency translation on cash balances and cash flows |
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash from continuing operations |
|
|
(178,542 |
) |
|
|
245,800 |
|
|
|
374,642 |
|
|
|
(204,872 |
) |
Decrease in cash from discontinuing operations [note 3] |
|
|
(10,992 |
) |
|
|
(29,065 |
) |
|
|
(147,950 |
) |
|
|
(31,630 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash |
|
|
(189,534 |
) |
|
|
216,735 |
|
|
|
226,692 |
|
|
|
(236,502 |
) |
Cash, beginning of the period |
|
|
632,961 |
|
|
|
|
|
|
|
216,735 |
|
|
|
453,237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, end of the period |
|
|
443,427 |
|
|
|
216,735 |
|
|
|
443,427 |
|
|
|
216,735 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash includes cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes
37
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
1. BASIS OF PRESENTATION AND ACCOUNTING POLICIES
The unaudited interim Consolidated Financial Statements include the accounts of Shaw Communications
Inc. and its subsidiaries (collectively the Company). The notes presented in these unaudited
interim Consolidated Financial Statements include only significant events and transactions
occurring since the Companys last fiscal year end and are not fully inclusive of all matters
required to be disclosed in the Companys annual audited consolidated financial statements. As a
result, these unaudited interim Consolidated Financial Statements should be read in conjunction
with the Companys consolidated financial statements for the year ended August 31, 2010.
The unaudited interim Consolidated Financial Statements follow the same accounting policies and
methods of application as the most recent annual consolidated financial statements except as noted
below.
Adoption of accounting policies for Shaw Media
The following accounting policies have been adopted for the Companys new television broadcasting
operations (Shaw Media).
Revenue
Subscriber revenue is recognized monthly based on subscriber levels. Advertising revenues are
recognized in the period in which the advertisements are broadcast and recorded net of agency
commissions as these amounts are paid directly to the agency or advertiser. When a sales
arrangement includes multiple advertising spots, the proceeds are allocated to individual
advertising spots under the arrangement based on relative fair values.
Program Rights and Advances
Program rights represent licensed rights acquired to broadcast television programs on the Companys
conventional and specialty television channels and program advances are in respect of payments for
programming prior to the window license start date. For licensed rights, the Company records a
liability for program rights and corresponding asset when the license period has commenced and all
of the following conditions have been met: (i) the cost of the program is known or reasonably
determinable, (ii) the program material has been accepted by the Company in accordance with the
license agreement and (iii) the material is available to the Company for telecast. Program rights
are expensed on a systematic basis generally over the estimated exhibition period as the programs
are aired and are included in operating, general and administrative expenses.
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.
38
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
Embedded Derivative Instruments
Derivatives embedded in other financial instruments or contracts are separated from their host
contracts and separately accounted for as derivatives when their economic characteristics and risks
are not closely related to the host contract, they meet the definition of a derivative and the
combined instrument or contract is not measured at fair value. The Company records embedded
derivatives at fair value with changes recognized in the income statement as loss/gain on
derivative instruments.
Adoption of recent accounting pronouncements
Business Combinations
Effective September 1, 2010, the Company early adopted CICA Handbook Section 1582 Business
Combinations, which replaces Section 1581 Business Combinations. The differences which arise
from the new accounting standard relate to details in applying the acquisition method. The
significant changes that result include (i) a change in the measurement date for equity instruments
issued by the acquirer from a few days before and after the announcement date to the acquisition
date, (ii) contingent consideration is recognized at fair value and subsequently remeasured at each
reporting date until settled, (iii) future adjustments to income tax estimates are recorded in
income whereas previously, certain changes were recorded in goodwill, (iv) acquisition related
costs, other than costs to issue debt or equity instruments, and acquisition related restructuring
costs must be expensed, (v) for business combinations completed in stages, identifiable net assets
are recognized at fair value when control is obtained and a gain or loss is recognized for the
difference in fair value and carrying value of the previously held equity interests, (vi) the fair
value of identifiable assets and liabilities attributable to non-controlling interests must be
recognized, and (vii) non-controlling interests are recorded at either fair value or their
proportionate share of the fair value of identifiable net assets acquired.
Consolidated Financial Statements and Non-controlling Interests
Effective September 1, 2010, the Company early adopted CICA Handbook Section 1601 Consolidated
Financial Statements and Section 1602 Non-controlling Interests which replace Section 1600
Consolidated Financial Statements. The new standards provide guidance for the preparation of
financial statements and accounting for a non-controlling interest in a subsidiary in consolidated
financial statements subsequent to a business combination. For presentation and disclosure
purposes, non-controlling interests are classified as a separate component of shareholders equity.
In addition, net income and comprehensive income is attributed to the Companys shareholders and
to non-controlling interests rather than reflecting the non-controlling interests as a deduction to
arrive at net income and comprehensive income.
Recent accounting pronouncements
International Financial Reporting Standards (IFRS)
In February 2008, the CICA Accounting Standards Board (AScB) confirmed that Canadian publicly
accountable enterprises will be required to adopt International Financial Reporting Standards
(IFRS), as issued by the International Accounting Standards Board (IASB), for fiscal periods
beginning on or after January 1, 2011. These standards require the Company to begin reporting
under IFRS in the first quarter of fiscal 2012 with comparative data for the prior year.
39
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
2. BUSINESS SEGMENT INFORMATION
The Company provides cable television services, high-speed Internet access, Digital Phone and
Internet infrastructure services (Cable); television broadcasting (Shaw Media); DTH satellite
services (Shaw Direct); and, satellite distribution services (Satellite Services). Shaw Medias
operating results are affected by seasonality and fluctuate throughout the year due to a number of
factors including seasonal advertising and viewing patterns. As such, operating results for an
interim period should not be considered indicative of full fiscal year performance. In general,
advertising revenues are higher during the first quarter and lower during the fourth quarter and
expenses are incurred more evenly throughout the year. All of these operations are substantially
located in Canada. Information on operations by segment is as follows:
Operating information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
783,551 |
|
|
|
742,471 |
|
|
|
3,095,456 |
|
|
|
2,931,976 |
|
DTH |
|
|
187,506 |
|
|
|
180,624 |
|
|
|
745,350 |
|
|
|
721,952 |
|
Satellite Services |
|
|
20,187 |
|
|
|
20,392 |
|
|
|
82,181 |
|
|
|
82,600 |
|
Media |
|
|
209,454 |
|
|
|
|
|
|
|
890,913 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,200,698 |
|
|
|
943,487 |
|
|
|
4,813,900 |
|
|
|
3,736,528 |
|
Intersegment eliminations |
|
|
(19,999 |
) |
|
|
(4,615 |
) |
|
|
(72,997 |
) |
|
|
(18,948 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,180,699 |
|
|
|
938,872 |
|
|
|
4,740,903 |
|
|
|
3,717,580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (expenditures) before
amortization (1) (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
392,384 |
|
|
|
355,608 |
|
|
|
1,491,700 |
|
|
|
1,453,429 |
|
DTH |
|
|
61,409 |
|
|
|
58,923 |
|
|
|
245,176 |
|
|
|
264,914 |
|
Satellite Services |
|
|
10,552 |
|
|
|
9,927 |
|
|
|
42,391 |
|
|
|
41,804 |
|
Media |
|
|
11,884 |
|
|
|
|
|
|
|
251,561 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
476,229 |
|
|
|
424,458 |
|
|
|
2,030,828 |
|
|
|
1,760,147 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
61,261 |
|
|
|
52,131 |
|
|
|
231,678 |
|
|
|
213,898 |
|
DTH and Satellite Services |
|
|
6,562 |
|
|
|
6,563 |
|
|
|
25,952 |
|
|
|
26,251 |
|
Media |
|
|
15,642 |
|
|
|
|
|
|
|
53,237 |
|
|
|
|
|
Wireless |
|
|
4,157 |
|
|
|
3,481 |
|
|
|
19,426 |
|
|
|
6,536 |
|
Burrard Landing Lot 2 Holdings Partnership |
|
|
319 |
|
|
|
329 |
|
|
|
1,291 |
|
|
|
1,326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
87,941 |
|
|
|
62,504 |
|
|
|
331,584 |
|
|
|
248,011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash taxes (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
29,500 |
|
|
|
16,995 |
|
|
|
163,600 |
|
|
|
136,000 |
|
DTH and Satellite Services |
|
|
14,084 |
|
|
|
6,000 |
|
|
|
51,400 |
|
|
|
44,000 |
|
Media |
|
|
2,400 |
|
|
|
|
|
|
|
24,600 |
|
|
|
|
|
Other/non-operating |
|
|
3,387 |
|
|
|
17,440 |
|
|
|
(29,951 |
) |
|
|
(12,233 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49,371 |
|
|
|
40,435 |
|
|
|
209,649 |
|
|
|
167,767 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The twelve months ended August 31, 2010 includes the impact of a one-time CRTC Part
II fee recovery of $48,662 for Cable and $26,570 for combined satellite. |
|
(2) |
|
The Company reports interest on a segmented basis for Cable, Media, Wireless and
combined satellite only. It does not report interest on a segmented basis for DTH and
Satellite Services. Effective August 31, 2011, Wireless is presented as discontinued
operations with restatement of comparative periods. Interest was allocated to the Wireless
division based on the Companys average cost of borrowing to fund the capital expenditures and
operating costs, and therefore, has not been included in the loss from discontinued
operations. |
|
(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
for 2010 has been adjusted to include on a gross basis intersegment transactions. As a
result, for the three months ended, operating income before amortization for Cable and DTH
have decreased by $858 and $17, respectively and increased by $875 for Satellite Services,
and for the twelve months ended operating income before amortization for Cable and DTH have
decreased by $3,398 and $102, respectively and increased by $3,500 for Satellite Services. |
40
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
Capital expenditures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ending August 31, |
|
|
Year ending August 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Capital expenditures accrual basis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
216,301 |
|
|
|
250,673 |
|
|
|
677,375 |
|
|
|
739,136 |
|
Satellite (net of equipment profit) |
|
|
27,085 |
|
|
|
1,328 |
|
|
|
31,482 |
|
|
|
5,252 |
|
Media |
|
|
12,554 |
|
|
|
|
|
|
|
27,060 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
255,940 |
|
|
|
252,001 |
|
|
|
735,917 |
|
|
|
744,388 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment costs (net of revenue) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
6,576 |
|
|
|
5,070 |
|
|
|
31,442 |
|
|
|
17,949 |
|
Satellite |
|
|
21,846 |
|
|
|
21,017 |
|
|
|
75,341 |
|
|
|
80,359 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28,422 |
|
|
|
26,087 |
|
|
|
106,783 |
|
|
|
98,308 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures and equipment costs (net) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
222,877 |
|
|
|
255,743 |
|
|
|
708,817 |
|
|
|
757,085 |
|
Satellite |
|
|
48,931 |
|
|
|
22,345 |
|
|
|
106,823 |
|
|
|
85,611 |
|
Media |
|
|
12,554 |
|
|
|
|
|
|
|
27,060 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
284,362 |
|
|
|
278,088 |
|
|
|
842,700 |
|
|
|
842,696 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to Consolidated Statements of Cash Flows |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment |
|
|
202,862 |
|
|
|
195,642 |
|
|
|
704,461 |
|
|
|
675,036 |
|
Additions to equipment costs (net) |
|
|
33,021 |
|
|
|
26,087 |
|
|
|
119,933 |
|
|
|
98,308 |
|
Additions to other intangibles |
|
|
19,522 |
|
|
|
11,920 |
|
|
|
64,727 |
|
|
|
37,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total of capital expenditures and equipment costs (net) per
Consolidated Statements of Cash Flows |
|
|
255,405 |
|
|
|
233,649 |
|
|
|
889,121 |
|
|
|
810,544 |
|
Increase (decrease) in working capital related to capital expenditures and equipment costs (net) |
|
|
49,317 |
|
|
|
45,454 |
|
|
|
(16,679 |
) |
|
|
35,656 |
|
Less: Proceeds on disposal of property, plant and equipment |
|
|
(19,558 |
) |
|
|
(169 |
) |
|
|
(26,826 |
) |
|
|
(430 |
) |
Less: Satellite equipment profit (1) |
|
|
(802 |
) |
|
|
(812 |
) |
|
|
(2,916 |
) |
|
|
(3,040 |
) |
Less: Partnership capital expenditures (2) |
|
|
|
|
|
|
(34 |
) |
|
|
|
|
|
|
(34 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital expenditures and equipment costs (net)
reported by segments |
|
|
284,362 |
|
|
|
278,088 |
|
|
|
842,700 |
|
|
|
842,696 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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. |
|
(2) |
|
Consolidated capital expenditures include the Companys proportionate share of
the Burrard Landing Lot 2 Holdings Partnership (the Partnership) capital expenditures
which the Company is required to proportionately consolidate. As the Partnerships
operations are self funded, the Partnerships capital expenditures are subtracted from the
calculation of segmented capital expenditures and equipment costs (net). |
41
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
Satellite |
|
|
|
|
|
|
|
|
|
Cable |
|
|
DTH |
|
|
Services |
|
|
Media |
|
|
Total |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Segment assets |
|
|
7,249,671 |
|
|
|
861,424 |
|
|
|
502,810 |
|
|
|
2,830,944 |
|
|
|
11,444,849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,065,028 |
|
Asset held for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,525,877 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
Satellite |
|
|
|
|
|
|
|
|
|
Cable |
|
|
DTH |
|
|
Services |
|
|
Media |
|
|
Total |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Segment assets |
|
|
7,111,526 |
|
|
|
844,502 |
|
|
|
483,404 |
|
|
|
739,125 |
|
|
|
9,178,557 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
878,694 |
|
Wireless |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
96,714 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,153,965 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3. BUSINESS ACQUISITIONS AND DISCONTINUED OPERATIONS
Business acquisitions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2011 |
|
|
|
|
|
|
|
Cumulative equity |
|
|
|
|
|
|
Cash(1) |
|
|
income |
|
|
Total |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Television broadcasting businesses (i) |
|
|
1,208,112 |
|
|
|
2,180 |
|
|
|
1,210,292 |
|
Cable systems (ii) |
|
|
35,652 |
|
|
|
|
|
|
|
35,652 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,243,764 |
|
|
|
2,180 |
|
|
|
1,245,944 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The cash consideration for the television broadcasting businesses 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
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 to create a vertically integrated entertainment and
communications company. |
42
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
|
|
|
The transaction has been accounted for using the acquisition method and results of
operations have been included commencing October 27, 2010. These broadcasting businesses
have contributed $890,913 of revenue and $251,561 of operating income before amortization
for the period from October 27 to August 31, 2011. If the acquisition had closed on
September 1, 2010, the Media revenue and operating income before amortization for the
year would have been approximately $1,075,000 and $325,000, 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. |
|
A summary of net assets acquired and allocation is as follows: |
|
|
|
|
|
|
|
$ |
|
Net assets acquired at assigned fair values |
|
|
|
|
Cash and cash equivalents |
|
|
83,134 |
|
Receivables |
|
|
296,665 |
|
Other current assets (1) |
|
|
235,627 |
|
Future income taxes (7) |
|
|
51,118 |
|
Derivative instrument |
|
|
15,765 |
|
Investments and other assets |
|
|
15,958 |
|
Property, plant and equipment |
|
|
140,617 |
|
Intangibles (2) |
|
|
1,567,259 |
|
Goodwill, not deductible for tax (3) |
|
|
641,365 |
|
|
|
|
|
|
|
|
3,047,508 |
|
Current liabilities (1) |
|
|
(283,022 |
) |
Current debt (4) |
|
|
(399,065 |
) |
Derivative instruments (4) |
|
|
(81,975 |
) |
Non-current liabilities |
|
|
(104,509 |
) |
Future income taxes (7) |
|
|
(311,298 |
) |
Long-term debt (5) |
|
|
(411,633 |
) |
Non-controlling interests (6) |
|
|
(245,714 |
) |
|
|
|
|
|
|
|
1,210,292 |
|
|
|
|
|
43
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
|
|
|
(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 include broadcast licenses, brands, program rights, a trademark and
software assets. |
|
(3) |
|
Goodwill comprises the value of expected efficiencies from combining
programming content and distribution businesses into vertically integrated operations,
growth expectations and an assembled workforce. |
|
(4) |
|
Current debt was 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) |
|
The US $312,000 13.5% senior unsecured notes were originally issued on July 3,
2008. For periods up to August 15, 2011, interest was accrued, however was not payable
until maturity unless CW Media elected to do so. As at acquisition date, US $26,306 of
accrued interest remained outstanding and was included in the principal debt balance with
respect to the period July 3, 2008 to February 15, 2009. |
|
|
|
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 senior unsecured notes in accordance with a related indenture. 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 US $59,135, including accrued interest
and repurchase premium. During the fourth quarter, the Company elected to redeem the
remaining outstanding US $260,380 face amount at 106.75% as set out under the terms of the
indenture at an effective purchase price of US $1,230.70 for each US $1,000 face amount
for an aggregate purchase price of US $320,449, including accrued interest and prepayment
premium. As a result, the Company recorded gains of $9,981 and $22,771 during the second
and fourth quarters respectively. The $32,752 gain resulted from recognizing the remaining
unamortized acquisition date fair value adjustment of $57,359 partially offset by the 1%
repurchase and 6.75% redemption premiums totaling $19,465, other redemption costs of $17
and $5,124 in respect of the write-off of the embedded derivative instrument associated
with the early prepayment option. |
|
(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. |
|
(7) |
|
Future income tax asset includes both current and non-current portions of
$26,882 and $24,236, respectively. The preliminary amounts assigned to future incomes
taxes were subsequently adjusted by $29,144 primarily due to finalization of valuation
allowances in respect of loss carryforwards. |
44
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
|
|
|
(ii) |
|
During the first and fourth quarters, the Company purchased the assets of several cable
systems serving approximately 7,300 basic subscribers in the interior of British Columbia.
These assets were purchased as they compliment the Companys existing surrounding cable
systems. Goodwill comprises the value of
expected synergies and future growth opportunities. The transaction has been accounted for
using the acquisition method and results of operations have been included from their
respective acquisition dates. These assets have contributed approximately $1,700 of revenue
and $685 of operating income before amortization in 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: |
|
|
|
|
|
|
|
$ |
|
Net assets acquired at assigned fair values |
|
|
|
|
Property, plant and equipment |
|
|
9,295 |
|
Broadcast rights |
|
|
23,916 |
|
Other intangibles |
|
|
305 |
|
Goodwill, not deductible for tax |
|
|
4,300 |
|
|
|
|
|
|
|
|
37,816 |
|
Working capital deficiency |
|
|
(364 |
) |
Other liability |
|
|
(1,800 |
) |
|
|
|
|
|
|
|
35,652 |
|
|
|
|
|
Discontinued operations
During the fourth quarter, the Company completed a strategic review of its wireless business
opportunity including the potential value of wireless with its other operating segments, the rapid
evolution of wireless technologies, the capital required to build a competitive network and recent
changes in the wireless competitive environment. As a result, the Company decided to discontinue
any further construction of its wireless network. Accordingly, the assets were measured at the
lower of carrying amount and estimated fair value less costs to sell resulting in a write-down of
$111,492 and classification of $16,000 as assets held for sale. The Company has determined the
carrying value of the wireless spectrum licenses continues to be appropriate and intends to hold
these assets while it reviews all options. The results of operations and related cash flows have
been reported as discontinued operations with restatement of the comparative periods.
The loss from discontinued operations is comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Operating expenditures |
|
|
258 |
|
|
|
1,306 |
|
|
|
7,404 |
|
|
|
1,396 |
|
Amortization expense |
|
|
419 |
|
|
|
|
|
|
|
905 |
|
|
|
|
|
Write-down of assets |
|
|
111,492 |
|
|
|
|
|
|
|
111,492 |
|
|
|
|
|
Income tax recovery |
|
|
(28,420 |
) |
|
|
(330 |
) |
|
|
(30,538 |
) |
|
|
(352 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations |
|
|
83,749 |
|
|
|
976 |
|
|
|
89,263 |
|
|
|
1,044 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
The cash flow used in discontinued operations is comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Cash used in operating activities |
|
|
361 |
|
|
|
1,402 |
|
|
|
10,486 |
|
|
|
1,492 |
|
Cash used in investing activities |
|
|
10,631 |
|
|
|
27,663 |
|
|
|
137,464 |
|
|
|
30,138 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease in cash from
discontinued operations |
|
|
10,992 |
|
|
|
29,065 |
|
|
|
147,950 |
|
|
|
31,630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4. LONG-TERM DEBT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2011 |
|
|
August 31, 2010 |
|
|
|
|
|
|
|
Long-term |
|
|
|
|
|
|
Long-term |
|
|
Long-term |
|
|
|
|
|
|
Long-term |
|
|
|
Effective |
|
|
debt at |
|
|
Adjustment |
|
|
debt |
|
|
debt at |
|
|
Adjustment |
|
|
debt |
|
|
|
interest |
|
|
amortized |
|
|
for finance |
|
|
repayable at |
|
|
amortized |
|
|
for finance |
|
|
repayable at |
|
|
|
rates |
|
|
cost(1) |
|
|
costs(1) |
|
|
maturity |
|
|
cost (1) |
|
|
costs (1) |
|
|
maturity |
|
|
|
% |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cdn Senior notes- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.50% due June 2, 2014 |
|
|
6.56 |
|
|
|
596,170 |
|
|
|
3,830 |
|
|
|
600,000 |
|
|
|
594,941 |
|
|
|
5,059 |
|
|
|
600,000 |
|
5.70% due March 2, 2017 |
|
|
5.72 |
|
|
|
396,630 |
|
|
|
3,370 |
|
|
|
400,000 |
|
|
|
396,124 |
|
|
|
3,876 |
|
|
|
400,000 |
|
6.10% due November 16, 2012 |
|
|
6.11 |
|
|
|
448,746 |
|
|
|
1,254 |
|
|
|
450,000 |
|
|
|
447,749 |
|
|
|
2,251 |
|
|
|
450,000 |
|
6.15% due May 9, 2016 |
|
|
6.34 |
|
|
|
294,036 |
|
|
|
5,964 |
|
|
|
300,000 |
|
|
|
292,978 |
|
|
|
7,022 |
|
|
|
300,000 |
|
5.65% due October 1, 2019 |
|
|
5.69 |
|
|
|
1,241,477 |
|
|
|
8,523 |
|
|
|
1,250,000 |
|
|
|
1,240,673 |
|
|
|
9,327 |
|
|
|
1,250,000 |
|
6.75% due November 9, 2039 (2) |
|
|
6.89 |
|
|
|
1,415,823 |
|
|
|
34,177 |
|
|
|
1,450,000 |
|
|
|
641,684 |
|
|
|
8,316 |
|
|
|
650,000 |
|
7.50% due November 20, 2013 |
|
|
7.50 |
|
|
|
347,938 |
|
|
|
2,062 |
|
|
|
350,000 |
|
|
|
347,129 |
|
|
|
2,871 |
|
|
|
350,000 |
|
5.50% due December 7, 2020 (3) |
|
|
5.55 |
|
|
|
495,341 |
|
|
|
4,659 |
|
|
|
500,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,236,161 |
|
|
|
63,839 |
|
|
|
5,300,000 |
|
|
|
3,961,278 |
|
|
|
38,722 |
|
|
|
4,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other subsidiaries and entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Burrard Landing Lot 2 Holdings Partnership |
|
|
6.31 |
|
|
|
20,393 |
|
|
|
64 |
|
|
|
20,457 |
|
|
|
20,950 |
|
|
|
83 |
|
|
|
21,033 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consolidated debt |
|
|
|
|
|
|
5,256,554 |
|
|
|
63,903 |
|
|
|
5,320,457 |
|
|
|
3,982,228 |
|
|
|
38,805 |
|
|
|
4,021,033 |
|
Less current portion (4) |
|
|
|
|
|
|
594 |
|
|
|
19 |
|
|
|
613 |
|
|
|
557 |
|
|
|
19 |
|
|
|
576 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,255,960 |
|
|
|
63,884 |
|
|
|
5,319,844 |
|
|
|
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 $63,903 (August 31, 2010 $38,805). |
|
(2) |
|
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. |
|
(3) |
|
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. |
|
(4) |
|
Current portion of long-term debt is the amount due within one year on the
Partnerships mortgage bonds. |
46
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
5. SHARE CAPITAL
Issued and outstanding
Changes in share capital during the year ended August 31, 2011 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A Shares |
|
|
Class B Non-Voting Shares |
|
|
Preferred Shares |
|
|
|
Number |
|
|
$ |
|
|
Number |
|
|
$ |
|
|
Number |
|
|
$ |
|
August 31, 2010 |
|
|
22,520,064 |
|
|
|
2,468 |
|
|
|
410,622,001 |
|
|
|
2,248,030 |
|
|
|
|
|
|
|
|
|
Issued upon stock option plan exercises |
|
|
|
|
|
|
|
|
|
|
2,690,118 |
|
|
|
50,403 |
|
|
|
|
|
|
|
|
|
Issued pursuant to dividend reinvestment plan |
|
|
|
|
|
|
|
|
|
|
1,904,229 |
|
|
|
39,363 |
|
|
|
|
|
|
|
|
|
Issued pursuant to prospectus supplement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,000,000 |
|
|
|
300,000 |
|
Share issue costs, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,805 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2011 |
|
|
22,520,064 |
|
|
|
2,468 |
|
|
|
415,216,348 |
|
|
|
2,337,796 |
|
|
|
12,000,000 |
|
|
|
293,195 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred shares
On May 31, 2011, the Company issued 12,000,000 Cumulative Redeemable Rate Reset Preferred Shares,
Series A (Preferred Shares) at a price of $25.00 per Preferred Share for aggregate gross proceeds
of $300,000. The Preferred Shares were offered by way of prospectus supplement to the short form
base shelf prospectus dated November 18, 2010.
Holders of the Preferred Shares are entitled to receive, as and when declared by the Companys
board of directors, a cumulative quarterly fixed dividend yielding 4.50% annually for the initial
period ending June 30, 2016. Thereafter, the dividend rate will be reset every five years at a
rate equal to the then current 5-year Government of Canada bond yield plus 2.00%. Holders of
Preferred Shares will have the right, at their option, to convert their shares into Cumulative
Redeemable Floating Rate Preferred Shares, Series B (the Series B Preferred Shares), subject to
certain conditions, on June 30, 2016 and on June 30 every five years thereafter. Holders of the
Series B Preferred Shares will be entitled to receive cumulative quarterly dividends, as and when
declared by the Companys board of directors, at a rate set quarterly equal to the then current
three-month Government of Canada Treasury Bill yield plus 2.00%.
Preferred shares are classified as equity since redemption is at the Companys option and payment
of dividends is at the Companys discretion.
Stock option plan
Under a stock option plan, directors, officers, employees and consultants of the Company are
eligible to receive stock options to acquire Class B Non-Voting Shares with terms not to exceed 10
years from the date of grant. Options granted up to August 31, 2011 vest evenly on the anniversary
dates from the original grant at either 25% per year over four years or 20% per year over five
years. The options must be issued at not less than the fair market value of the Class B Non-Voting
Shares at the date of grant. The maximum number of Class B Non-Voting Shares issuable under the
plan may not exceed 52,000,000. To date 16,794,703 Class B Non-Voting Shares have been issued under
the plan. During the year ended August 31, 2011, 2,690,118 options were exercised for $45,940.
47
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
The changes in options for the year ended August 31, 2011 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average |
|
|
|
|
|
|
|
exercise price |
|
|
|
Number |
|
|
$ |
|
Outstanding, beginning of period |
|
|
23,993,150 |
|
|
|
20.48 |
|
Granted |
|
|
3,269,000 |
|
|
|
20.91 |
|
Forfeited |
|
|
(2,601,632 |
) |
|
|
20.88 |
|
Exercised |
|
|
(2,690,118 |
) |
|
|
17.08 |
|
|
|
|
|
|
|
|
Outstanding, end of period |
|
|
21,970,400 |
|
|
|
20.91 |
|
|
|
|
|
|
|
|
The following table summarizes information about the options outstanding at August 31, 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
average |
|
|
Weighted |
|
|
|
|
|
|
Weighted |
|
|
|
Number |
|
|
remaining |
|
|
average exercise |
|
|
Number |
|
|
average |
|
Range of prices |
|
outstanding |
|
|
contractual life |
|
|
price |
|
|
exercisable |
|
|
exercise price |
|
$8.69 |
|
|
20,000 |
|
|
|
2.14 |
|
|
$ |
8.69 |
|
|
|
20,000 |
|
|
$ |
8.69 |
|
$14.85 - $22.27 |
|
|
14,594,400 |
|
|
|
7.15 |
|
|
$ |
19.13 |
|
|
|
7,303,650 |
|
|
$ |
18.31 |
|
$22.28 - $26.20 |
|
|
7,356,000 |
|
|
|
6.01 |
|
|
$ |
24.49 |
|
|
|
5,839,375 |
|
|
$ |
24.45 |
|
The weighted average estimated fair value at the date of the grant for options granted was $3.15
per option (2010 $2.89 per option) and $3.13 per option (2010 $2.94 per option) for the three
months and year 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 ended August 31, |
|
|
Year ended August 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Dividend yield |
|
|
4.36 |
% |
|
|
4.59 |
% |
|
|
4.32 |
% |
|
|
4.52 |
% |
Risk-free interest rate |
|
|
2.25 |
% |
|
|
2.57 |
% |
|
|
2.19 |
% |
|
|
2.52 |
% |
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 |
|
|
25.5 |
% |
|
|
25.8 |
% |
|
|
25.8 |
% |
|
|
25.9 |
% |
48
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
Contributed surplus
The changes in contributed surplus are as follows:
|
|
|
|
|
|
|
Year ended |
|
|
|
August 31, 2011 |
|
|
|
$ |
|
Balance, beginning of period |
|
|
53,330 |
|
Stock-based compensation |
|
|
16,631 |
|
Stock options exercised |
|
|
(4,463 |
) |
|
|
|
|
Balance, end of period |
|
|
65,498 |
|
|
|
|
|
Dividend reinvestment plan
The Company has a Dividend Reinvestment Plan (DRIP) that allows holders of Class A Shares and
Class B Non-Voting Shares who are residents of Canada to automatically reinvest monthly cash
dividends to acquire additional Class B Non-Voting Shares. During the third quarter, the Company
announced that the Class B Non-Voting Shares distributed under its DRIP would be new shares issued
from treasury at a 2% discount from the 5 day weighted average market price immediately preceding
the applicable dividend payment date. Previously, the Class B Non-Voting Shares were acquired in
the open market at prevailing market prices. The change was effective for the May 30, 2011
dividend payment.
6. EARNINGS PER SHARE
Earnings (loss) per share calculations are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ending August 31, |
|
|
Year ending August 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Numerator for basic and diluted earnings per share ($) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations |
|
|
166,237 |
|
|
|
122,551 |
|
|
|
562,052 |
|
|
|
533,776 |
|
Deduct: net income attributable to non-controlling
interests |
|
|
(1,779 |
) |
|
|
|
|
|
|
(19,088 |
) |
|
|
|
|
Deduct: dividends on Preferred Shares |
|
|
(3,624 |
) |
|
|
|
|
|
|
(3,624 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations attributable to
common shareholders |
|
|
160,834 |
|
|
|
122,551 |
|
|
|
539,340 |
|
|
|
533,776 |
|
Net loss from discontinued operations attributable to
common shareholders |
|
|
(83,749 |
) |
|
|
(976 |
) |
|
|
(89,263 |
) |
|
|
(1,044 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common shareholders |
|
|
77,085 |
|
|
|
121,575 |
|
|
|
450,077 |
|
|
|
532,732 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator (thousands of shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of Class A Shares and
Class B Non-Voting Shares for basic earnings per share |
|
|
436,467 |
|
|
|
432,913 |
|
|
|
434,881 |
|
|
|
432,675 |
|
Effect of dilutive securities |
|
|
916 |
|
|
|
1,115 |
|
|
|
1,071 |
|
|
|
1,207 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of Class A Shares and
Class B Non-Voting Shares for diluted earnings per share |
|
|
437,383 |
|
|
|
434,028 |
|
|
|
435,952 |
|
|
|
433,882 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share basic and diluted ($) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share from continuing operations |
|
|
0.37 |
|
|
|
0.28 |
|
|
|
1.24 |
|
|
|
1.23 |
|
Loss per share from discontinued operations |
|
|
(0.19 |
) |
|
|
|
|
|
|
(0.21 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
0.18 |
|
|
|
0.28 |
|
|
|
1.03 |
|
|
|
1.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
7. OTHER COMPREHENSIVE INCOME (LOSS) AND ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
Components of other comprehensive income (loss) and the related income tax effects for the year
ended August 31, 2011 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
Income taxes |
|
|
Net |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
(14,322 |
) |
|
|
2,552 |
|
|
|
(11,770 |
) |
Adjustment for hedged items recognized in the period |
|
|
5,880 |
|
|
|
(1,606 |
) |
|
|
4,274 |
|
Unrealized loss on available-for-sale investment |
|
|
(12 |
) |
|
|
2 |
|
|
|
(10 |
) |
Unrealized foreign exchange loss on translation of a
self-sustaining foreign operation |
|
|
(3 |
) |
|
|
|
|
|
|
(3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,457 |
) |
|
|
948 |
|
|
|
(7,509 |
) |
|
|
|
|
|
|
|
|
|
|
Components of other comprehensive income (loss) and the related income tax effects for the three
months ended August 31, 2011 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
Income taxes |
|
|
Net |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
1,513 |
|
|
|
(416 |
) |
|
|
1,097 |
|
Adjustment for hedged items recognized in the period |
|
|
2,324 |
|
|
|
(639 |
) |
|
|
1,685 |
|
Unrealized loss on available-for-sale investment |
|
|
(11 |
) |
|
|
2 |
|
|
|
(9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,826 |
|
|
|
(1,053 |
) |
|
|
2,773 |
|
|
|
|
|
|
|
|
|
|
|
Components of other comprehensive income (loss) and the related income tax effects for the year
ended August 31, 2010 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
Income taxes |
|
|
Net |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
(53,131 |
) |
|
|
9,500 |
|
|
|
(43,631 |
) |
Adjustment for hedged items recognized in the period |
|
|
19,484 |
|
|
|
(5,840 |
) |
|
|
13,644 |
|
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 |
|
|
437 |
|
|
|
(57 |
) |
|
|
380 |
|
Reclassification of realized gain to income on disposal of
available-for-sale investment |
|
|
(437 |
) |
|
|
57 |
|
|
|
(380 |
) |
Unrealized foreign exchange loss on translation of a
self-sustaining foreign operation |
|
|
(1 |
) |
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
56,978 |
|
|
|
(9,368 |
) |
|
|
47,610 |
|
|
|
|
|
|
|
|
|
|
|
50
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
Components of other comprehensive income (loss) and the related income tax effects for the three
months ended August 31, 2010 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
Income taxes |
|
|
Net |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
9,955 |
|
|
|
(1,364 |
) |
|
|
8,591 |
|
Adjustment for hedged items recognized in the period |
|
|
1,416 |
|
|
|
(415 |
) |
|
|
1,001 |
|
Unrealized gain on available-for-sale investment |
|
|
1,007 |
|
|
|
(131 |
) |
|
|
876 |
|
Reclassification of realized gain to income on disposal of
available-for-sale investment |
|
|
(437 |
) |
|
|
57 |
|
|
|
(380 |
) |
Unrealized foreign exchange loss on translation of a
self-sustaining foreign operation |
|
|
1 |
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,942 |
|
|
|
(1,853 |
) |
|
|
10,089 |
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income (loss) is comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
August 31, 2011 |
|
|
August 31, 2010 |
|
|
|
$ |
|
|
$ |
|
Unrealized foreign exchange gain on translation of a
self-sustaining foreign operation |
|
|
346 |
|
|
|
349 |
|
Fair value of derivatives |
|
|
1,131 |
|
|
|
8,627 |
|
Unrealized loss on available-for-sale investment |
|
|
(10 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,467 |
|
|
|
8,976 |
|
|
|
|
|
|
|
|
51
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
8. STATEMENTS OF CASH FLOWS
Disclosures with respect to the Consolidated Statements of Cash Flows are as follows:
(i) Funds flow from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
Net income from continuing operations |
|
|
166,237 |
|
|
|
122,551 |
|
|
|
562,052 |
|
|
|
533,776 |
|
Adjustments to reconcile net income to funds flow from operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred IRU revenue |
|
|
(3,136 |
) |
|
|
(3,136 |
) |
|
|
(12,546 |
) |
|
|
(12,546 |
) |
Deferred equipment revenue |
|
|
(27,255 |
) |
|
|
(29,031 |
) |
|
|
(106,628 |
) |
|
|
(120,639 |
) |
Deferred equipment costs |
|
|
51,956 |
|
|
|
54,568 |
|
|
|
204,712 |
|
|
|
228,714 |
|
Deferred charges |
|
|
257 |
|
|
|
257 |
|
|
|
1,025 |
|
|
|
1,025 |
|
Property, plant and equipment |
|
|
151,655 |
|
|
|
141,704 |
|
|
|
604,214 |
|
|
|
526,432 |
|
Other intangibles |
|
|
12,454 |
|
|
|
8,907 |
|
|
|
45,210 |
|
|
|
33,285 |
|
Financing costs long-term debt |
|
|
1,096 |
|
|
|
957 |
|
|
|
4,302 |
|
|
|
3,972 |
|
Program rights |
|
|
35,862 |
|
|
|
|
|
|
|
101,106 |
|
|
|
|
|
Future income tax expense (recovery) |
|
|
5,238 |
|
|
|
13,337 |
|
|
|
(4,820 |
) |
|
|
15,722 |
|
Equity loss (income) on investees |
|
|
(111 |
) |
|
|
8,550 |
|
|
|
(14,200 |
) |
|
|
11,250 |
|
Debt retirement costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
81,585 |
|
Gain on redemption of debt [note 3] |
|
|
(22,771 |
) |
|
|
|
|
|
|
(32,752 |
) |
|
|
|
|
CRTC benefit obligation [note 3] |
|
|
|
|
|
|
|
|
|
|
139,098 |
|
|
|
|
|
CRTC benefit obligation funding |
|
|
(15,014 |
) |
|
|
|
|
|
|
(30,357 |
) |
|
|
|
|
Business acquisition, integration and restructuring expenses |
|
|
|
|
|
|
|
|
|
|
37,196 |
|
|
|
|
|
Stock-based compensation |
|
|
3,418 |
|
|
|
4,641 |
|
|
|
14,691 |
|
|
|
17,838 |
|
Defined benefit pension plans |
|
|
5,367 |
|
|
|
6,969 |
|
|
|
29,610 |
|
|
|
27,875 |
|
Loss (gain) on derivative instruments |
|
|
(3,758 |
) |
|
|
(619 |
) |
|
|
22,022 |
|
|
|
45,164 |
|
Realized loss on settlement of derivative instruments |
|
|
(10,129 |
) |
|
|
(7,033 |
) |
|
|
(29,245 |
) |
|
|
(26,357 |
) |
Payments on cross-currency agreements [note 3] |
|
|
|
|
|
|
|
|
|
|
(86,109 |
) |
|
|
|
|
Foreign exchange loss (gain) on unhedged long-term debt |
|
|
6,681 |
|
|
|
|
|
|
|
(16,695 |
) |
|
|
|
|
Accretion of long-term liabilities |
|
|
4,113 |
|
|
|
645 |
|
|
|
14,975 |
|
|
|
2,142 |
|
Other |
|
|
(3,769 |
) |
|
|
5,474 |
|
|
|
(3,682 |
) |
|
|
7,561 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds flow from continuing operations |
|
|
358,391 |
|
|
|
328,741 |
|
|
|
1,443,179 |
|
|
|
1,376,799 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(ii) Changes in non-cash working capital balances related to continuing operations include the
following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Accounts receivable |
|
|
86,904 |
|
|
|
3,938 |
|
|
|
54,181 |
|
|
|
(1,217 |
) |
Other current assets |
|
|
(1,269 |
) |
|
|
(4,471 |
) |
|
|
(13,298 |
) |
|
|
(2,115 |
) |
Accounts payable and accrued liabilities |
|
|
23,933 |
|
|
|
46,358 |
|
|
|
(53,842 |
) |
|
|
(76,608 |
) |
Income taxes payable |
|
|
(2,293 |
) |
|
|
40,379 |
|
|
|
(196,683 |
) |
|
|
156,748 |
|
Unearned revenue |
|
|
2,067 |
|
|
|
1,925 |
|
|
|
8,114 |
|
|
|
5,044 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
109,342 |
|
|
|
88,129 |
|
|
|
(201,528 |
) |
|
|
81,852 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2011 and 2010
[all amounts in thousands of Canadian dollars, except per share amounts]
(iii) Interest and income taxes paid and classified as operating activities are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Interest |
|
|
51,855 |
|
|
|
18,984 |
|
|
|
331,994 |
|
|
|
237,377 |
|
Income taxes |
|
|
51,881 |
|
|
|
54 |
|
|
|
399,927 |
|
|
|
4,243 |
|
(iv) Non-cash transactions:
The Consolidated Statements of Cash Flows exclude the following non-cash transactions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Issuance of Class B Non-Voting Shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend reinvestment plan |
|
|
29,828 |
|
|
|
|
|
|
|
39,363 |
|
|
|
|
|
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 $185,287, the
non-current portion of CRTC benefit obligations of $146,970, including the amount assumed on
acquisition, and other liabilities totaling $18,865. The total benefit costs expensed under the
Companys defined benefit pension plans were $10,465 (2010 $7,331) and $41,532 (2010 $29,323)
for the three months and year ended August 31, 2011, respectively.
10. RESTRUCTURING EXPENSES
During the second half of the year the Company recorded $29,766 in respect of its restructuring
activities to streamline operations, drive efficiencies and enhance competiveness. The
restructuring included elimination of approximately 550 employee positions, management relocations
and facilities consolidation. The $405 recorded in the current quarter relates to revisions to the
estimated cost to vacate facilities. A total of $27,416 was paid during 2011. The majority of the
remaining employee related costs are expected to be paid within the next three months while
facilities consolidation costs are expected to be incurred through fiscal 2017 as lease payments
are made.
11. COMPARATIVE CONSOLIDATED FINANCIAL STATEMENTS
Certain of the comparative figures have been reclassified to conform to the presentation adopted in
the current year.
53