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, 2010
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 22, 2010
|
|
|
|
|
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 financial and operating
results and preliminary fiscal 2011 guidance
Calgary, Alberta (October 22, 2010) Shaw Communications Inc. announced results for the
fourth quarter and fiscal year ended August 31, 2010. Consolidated service revenue for the three
and twelve month periods of $939 million and $3.72 billion was up 8% and 10%, respectively, over
the comparable periods last year. Total service operating income before amortization1 of
$423 million and $1.76 billion, respectively, improved 7% and 14% over the same periods. Excluding
a one-time CRTC Part II fee recovery the year-to-date increase in service operating income before
amortization was 9%. Funds flow from operations2 was $327 million and $1.38 billion for
the three months and annual period, respectively, compared to $321 million and $1.32 billion in the
same periods last year.
Free cash flow1 for the three and twelve month periods was $69 million and $515 million,
respectively, compared to $99 million and $506 million for the same periods last year. The current
year was comparable to the prior period despite increased capital investment of almost $70 million
and higher cash taxes of over $150 million in the current period.
Chief Executive Officer and Vice Chair Jim Shaw said, Our financial and operational results for
the quarter and year were solid. Through ongoing investment in our advanced broadband network and
the provision of high quality leading edge products, value pricing, and exceptional customer
service, we continue to grow our business in this highly competitive environment.
Mr. Shaw continued, Fiscal 2010 was an exciting year with many significant accomplishments
including a transformative transaction for Shaw with the acquisition of the Broadcasting business
of Canwest Global Communications Corp including 100% of the specialty channels jointly owned by
Canwest and Goldman Sachs. We believe the combination of content with our distribution networks
position us as a leading Canadian entertainment, broadcasting and communications company offering
our customers strong choices in this rapidly evolving landscape.
Other accomplishments include: the completion of several successful debt offerings at attractive
rates that strengthened our capital structure and lowered costs; the acquisition of Mountain Cable,
one of the larger independent cable companies in Canada, operating in Hamilton, Ontario; continued
growth of our Digital cable subscriber base which now represents over 70% penetration of Basic
customers; and surpassing the 1,000,000 Digital Phone line milestone. We also commenced our
Wireless build activities and invested approximately $100 million during the 2010 fiscal year. We
plan to enable the full potential of high-speed mobile applications through our wireless
infrastructure which will be fully integrated into our extensive fibre optic network.
1
Mr. Shaw stated, We make prudent investments to meet our current and longer term strategic goals
while preserving our ability to return cash to shareholders. During 2010 we paid over $370 million
in dividends to shareholders and we repurchased $118 million of shares. Our accomplishments this
year reflect the strength of our management, and the dedication and commitment of our entire team.
Net income of $122 million or $0.28 per share for the quarter ended August 31, 2010 compared to
$124 million or $0.29 per share for the same period last year. Net income for the annual period was
$533 million or $1.23 per share compared to $536 million or $1.25 per share last year. All periods
included non-operating items which are more fully detailed in Managements Discussions and Analysis
(MD&A).3 The current annual period included debt retirement costs and amounts related to
financial instruments of $82 million and $47 million, respectively. Excluding the non-operating
items, net income for the current three and twelve month periods ended August 31, 2010 would have
been $132 million and $613 million, respectively, compared to $124 million and $506 million in the
same periods last year.
Service revenue in the Cable division was up 9% and 11% for the three and twelve month periods,
respectively, to $741 million and $2.93 billion. The improvement was primarily driven by customer
growth and rate increases. Service operating income before amortization was up 9% for the quarter
and 15% for the year-to-date period.
Service revenue in the Satellite division was $197 million and $790 million for the three and
twelve month periods, up 4% over each of the comparable periods last year. Service operating income
before amortization for the quarter and annual period was $68 million and $303 million compared to
$67 million and $269 million for the same periods last year.
In May 2010 Shaw announced that it had entered into agreements to acquire 100% of the Broadcasting
business of Canwest Global Communications Corp. (Canwest) including all the equity interest in CW
Investments Co. (CW Media), the company that owns the specialty channels acquired from Alliance
Atlantis Communications Inc. in 2007 by Canwest and Goldman Sachs. The total consideration of
approximately $2 billion includes approximately $815 million of net debt at CW Media. During the
third quarter, the Company completed certain portions of the acquisition and funded $743 million,
including acquisition costs, with cash on hand. During the fourth quarter the Competition Bureau
cleared Shaws acquisition of Canwest and the Ontario Superior Court of Justice issued a sanction
order approving the restated consolidated plan of compromise, arrangement and reorganization. In
late September the CRTC held a public hearing to consider Shaws application to assume control of
Canwest and approval is expected by October 22. To complete the transaction, Shaw will fund total
payments of approximately $500 million at closing, which will be made to pay Canwest bondholders,
other affected creditors of Canwest and Canwest shareholders, as well as pay other transaction
costs. Shaw is also assuming approximately $815 million of debt outstanding in CW Media. The
outstanding portions of the acquisition will close shortly after receipt of CRTC approval.
2
Looking forward to fiscal 2011 we expect continued growth in our core Cable and Satellite
business. On a preliminary basis, we expect that the growth rate of core consolidated service
operating income before amortization will decline modestly compared to last years organic growth
of approximately 7.5% as a result of competitive market pressures and higher programming costs. We
estimate capital investment will decline from 2010 levels and cash taxes
will increase. Overall, for Cable and Satellite we expect robust free cash flow growth to
approximately $550 million which, excluding the Part II fee recovery in 2010, represents a growth
rate of approximately 20%. We also plan to continue our wireless build and anticipate investing
approximately $200 million on this strategic initiative. We caution that this is preliminary
guidance and may change in light of competitive market dynamics and other factors. Also, this
guidance does not incorporate the new media assets which will immediately be accretive to free cash
flow.
Mr. Shaw concluded, Technology is driving change in the Canadian Broadcasting system, transforming
content distribution and viewership. We embrace this and see a future of possibility uniting
broadcasting services and content with our advanced distribution platforms. The strategic
initiatives we started this year position us to continue to be a leader in the dynamic and evolving
entertainment, broadcasting and communications industry.
Shaw Communications Inc. is a diversified communications company whose core business is providing
broadband cable television, High-Speed Internet, Digital Phone, telecommunications services
(through Shaw Business Solutions) and satellite direct-to-home services (through Shaw Direct). The
Company serves 3.4 million customers, including 1.8 million Internet and over 1.0 million Digital
Phone customers, through a reliable and extensive network, which comprises 625,000 kilometres of
fibre. 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 |
|
Funds flow from operations is before changes in non-cash working capital balances related to
operations as presented in the unaudited interim Consolidated Statements of Cash Flows. |
|
3 |
|
See reconciliation of Net Income in Consolidated Overview in MD&A |
3
Shaw Communications Inc.
MANAGEMENTS DISCUSSION AND ANALYSIS
AUGUST 31, 2010
October 22, 2010
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, 2009 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, 2010
Selected Financial Highlights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn except per share amounts) |
|
2010 |
|
|
2009 |
|
|
% |
|
|
2010 |
|
|
2009 |
|
|
% |
|
Operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service revenue |
|
|
938,872 |
|
|
|
872,919 |
|
|
|
7.6 |
|
|
|
3,717,580 |
|
|
|
3,390,913 |
|
|
|
9.6 |
|
Service operating income before amortization (1)
(2) |
|
|
423,152 |
|
|
|
394,900 |
|
|
|
7.2 |
|
|
|
1,758,751 |
|
|
|
1,540,609 |
|
|
|
14.2 |
|
Operating margin (1) (2) (3) |
|
|
45.1 |
% |
|
|
45.2 |
% |
|
|
(0.1 |
) |
|
|
47.3 |
% |
|
|
45.4 |
% |
|
|
1.9 |
|
Funds flow from operations (4) |
|
|
327,435 |
|
|
|
321,319 |
|
|
|
1.9 |
|
|
|
1,375,403 |
|
|
|
1,323,840 |
|
|
|
3.9 |
|
Net income (2) |
|
|
121,575 |
|
|
|
124,265 |
|
|
|
(2.2 |
) |
|
|
532,732 |
|
|
|
536,475 |
|
|
|
(0.7 |
) |
Per share data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share basic and diluted (2) |
|
|
0.28 |
|
|
|
0.29 |
|
|
|
|
|
|
|
1.23 |
|
|
|
1.25 |
|
|
|
|
|
Weighted average participating shares
outstanding during period (000s) |
|
|
432,913 |
|
|
|
430,117 |
|
|
|
|
|
|
|
432,675 |
|
|
|
429,153 |
|
|
|
|
|
|
|
|
(1) |
|
See definition under Key Performance Drivers in Managements Discussion and
Analysis. |
|
(2) |
|
The 2009 comparative periods have been restated as a result of the
retrospective adoption of CICA Handbook Section 3064, Goodwill and Intangible
Assets. For the three months ended August 31, 2009, Service operating income before
amortization and Net income have been restated from $394,528 and $123,988,
respectively. For the twelve months ended August 31, 2009, Service operating income
before amortization, Net income, and Diluted earnings per share have been restated
from $1,538,950, $535,239, and $1.24 respectively. See update to critical accounting
policies and estimates on page 21. |
|
(3) |
|
Operating margin adjusted to exclude the one-time CRTC Part II recovery for
the twelve months ended August 31, 2010 would be 45.3%. |
|
(4) |
|
Funds flow from operations is before changes in non-cash working capital
balances related to operations as presented in the unaudited interim Consolidated
Statements of Cash Flows. |
Subscriber Highlights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Growth |
|
|
|
Total |
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
August 31, 2010 |
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Subscriber statistics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic cable customers |
|
|
2,333,438 |
|
|
|
2,559 |
|
|
|
6,374 |
|
|
|
2,410 |
|
|
|
29,467 |
|
Digital customers |
|
|
1,650,565 |
|
|
|
54,946 |
|
|
|
110,501 |
|
|
|
328,841 |
|
|
|
388,517 |
|
Internet
customers (including
pending installs) |
|
|
1,818,347 |
|
|
|
21,374 |
|
|
|
27,376 |
|
|
|
110,012 |
|
|
|
109,283 |
|
Digital phone
lines (including
pending installs) |
|
|
1,096,306 |
|
|
|
51,896 |
|
|
|
55,708 |
|
|
|
234,402 |
|
|
|
217,786 |
|
DTH customers |
|
|
905,796 |
|
|
|
831 |
|
|
|
2,728 |
|
|
|
4,855 |
|
|
|
8,413 |
|
4
Shaw Communications Inc.
Additional Highlights
|
|
Consolidated service revenue of $938.9 million and $3.72 billion for the three and
twelve month periods improved 7.6% and 9.6%, respectively, over each of the comparable
periods last year. |
|
|
|
Free cash flow1 for the quarter was $69.3 million bringing the annual
total to $515.1 million, compared to $99.2 million and $506.1 million for the same
periods last year. |
|
|
|
During the quarter the Competition Bureau cleared Shaws acquisition of Canwest and
the Ontario Superior Court of Justice issued a sanction order approving the restated
consolidated plan of compromise, arrangement and reorganization. In late September,
2010 the CRTC held a public hearing to consider Shaws application to assume control of
Canwest. Approval of the transaction is expected by October 22. |
|
|
|
During the second half of the year the Company continued to develop its Wireless
business plan and invested over $100 million on this strategic initiative. |
Consolidated Overview
Consolidated service revenue of $938.9 million and $3.72 billion for the quarter and the
year, respectively, improved 7.6% and 9.6% over the same periods last year. The improvement
was primarily due to customer growth, including from acquisitions, and rate increases.
Consolidated service operating income before amortization for the three and twelve month
periods was up 7.2% and 14.2% over the comparable periods to $423.2 million and $1.76
billion. The current periods improved due to the revenue related growth, partially offset by
higher employee related and other costs associated with the increased subscriber base
including marketing and sales activities, as well as the impact of the new Local Programming
Improvement Fund (LPIF) fees. The current twelve month period also benefitted from a
one-time CRTC Part II fee recovery. Excluding this one-time recovery, the year-to-date
improvement was 9.3%.
Net income was $121.6 million and $532.7 million for the three and twelve months ended
August 31, 2010 compared to $124.3 million and $536.5 million for the same periods last
year. Non-operating items affected net income in both periods including debt retirement and
amounts related to financial instruments in the current annual period of $81.6 million and
$47.3 million, respectively. Outlined on the following page are further details on these and
other operating and non-operating components of net income for each period.
|
|
|
1 |
|
See definitions and discussion under Key Performance
Drivers in Managements Discussion and Analysis. |
5
Shaw Communications Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended |
|
|
Operating net |
|
|
Non- |
|
|
Year ended (1) |
|
|
Operating net |
|
|
Non- |
|
($000s Cdn) |
|
August 31, 2010 |
|
|
of interest |
|
|
operating |
|
|
August 31, 2009 |
|
|
of interest |
|
|
operating |
|
Operating income |
|
|
1,102,480 |
|
|
|
|
|
|
|
|
|
|
|
957,413 |
|
|
|
|
|
|
|
|
|
Amortization
of financing costs
long-term debt |
|
|
(3,972 |
) |
|
|
|
|
|
|
|
|
|
|
(3,984 |
) |
|
|
|
|
|
|
|
|
Interest expense debt |
|
|
(248,011 |
) |
|
|
|
|
|
|
|
|
|
|
(237,047 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income after interest |
|
|
850,497 |
|
|
|
850,497 |
|
|
|
|
|
|
|
716,382 |
|
|
|
716,382 |
|
|
|
|
|
Debt retirement costs |
|
|
(81,585 |
) |
|
|
|
|
|
|
(81,585 |
) |
|
|
(8,255 |
) |
|
|
|
|
|
|
(8,255 |
) |
Loss on financial instruments |
|
|
(47,306 |
) |
|
|
|
|
|
|
(47,306 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Other gains |
|
|
5,513 |
|
|
|
|
|
|
|
5,513 |
|
|
|
19,644 |
|
|
|
|
|
|
|
19,644 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
727,119 |
|
|
|
850,497 |
|
|
|
(123,378 |
) |
|
|
727,771 |
|
|
|
716,382 |
|
|
|
11,389 |
|
Current income tax expense (recovery) |
|
|
167,767 |
|
|
|
179,974 |
|
|
|
(12,207 |
) |
|
|
23,300 |
|
|
|
23,300 |
|
|
|
|
|
Future income tax expense (recovery) |
|
|
15,370 |
|
|
|
57,131 |
|
|
|
(41,761 |
) |
|
|
167,897 |
|
|
|
187,385 |
|
|
|
(19,488 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before following |
|
|
543,982 |
|
|
|
613,392 |
|
|
|
(69,410 |
) |
|
|
536,574 |
|
|
|
505,697 |
|
|
|
30,877 |
|
Equity loss on investee |
|
|
(11,250 |
) |
|
|
|
|
|
|
(11,250 |
) |
|
|
(99 |
) |
|
|
|
|
|
|
(99 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
532,732 |
|
|
|
613,392 |
|
|
|
(80,660 |
) |
|
|
536,475 |
|
|
|
505,697 |
|
|
|
30,778 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Operating net |
|
|
Non- |
|
|
Three months ended (1) |
|
|
Operating net |
|
|
Non- |
|
($000s Cdn) |
|
August 31, 2010 |
|
|
of interest |
|
|
operating |
|
|
August 31, 2009 |
|
|
of interest |
|
|
operating |
|
Operating income |
|
|
249,883 |
|
|
|
|
|
|
|
|
|
|
|
236,779 |
|
|
|
|
|
|
|
|
|
Amortization
of financing costs
long-term debt |
|
|
(957 |
) |
|
|
|
|
|
|
|
|
|
|
(1,066 |
) |
|
|
|
|
|
|
|
|
Interest expense debt |
|
|
(62,504 |
) |
|
|
|
|
|
|
|
|
|
|
(62,400 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income after interest |
|
|
186,422 |
|
|
|
186,422 |
|
|
|
|
|
|
|
173,313 |
|
|
|
173,313 |
|
|
|
|
|
Loss on financial instruments |
|
|
(26 |
) |
|
|
|
|
|
|
(26 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Other gains (losses) |
|
|
(2,829 |
) |
|
|
|
|
|
|
(2,829 |
) |
|
|
828 |
|
|
|
|
|
|
|
828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
183,567 |
|
|
|
186,422 |
|
|
|
(2,855 |
) |
|
|
174,141 |
|
|
|
173,313 |
|
|
|
828 |
|
Current income tax expense |
|
|
40,435 |
|
|
|
22,969 |
|
|
|
17,466 |
|
|
|
23,300 |
|
|
|
23,300 |
|
|
|
|
|
Future income tax expense (recovery) |
|
|
13,007 |
|
|
|
31,093 |
|
|
|
(18,086 |
) |
|
|
26,576 |
|
|
|
26,460 |
|
|
|
116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before following |
|
|
130,125 |
|
|
|
132,360 |
|
|
|
(2,235 |
) |
|
|
124,265 |
|
|
|
123,553 |
|
|
|
712 |
|
Equity loss on investee |
|
|
(8,550 |
) |
|
|
|
|
|
|
(8,550 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
121,575 |
|
|
|
132,360 |
|
|
|
(10,785 |
) |
|
|
124,265 |
|
|
|
123,553 |
|
|
|
712 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Restated for the retrospective adoption of CICA Handbook Section 3064,
Goodwill and Intangible Assets. See update to critical accounting policies and
estimates on page 21. |
The changes in net income are outlined in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2010 net income compared to: |
|
|
|
Three months ended |
|
|
Twelve months ended |
|
(000s Cdn) |
|
May 31, 2010 |
|
|
August 31, 2009 |
|
|
August 31, 2009 |
|
Increased (decreased) service operating income
before amortization |
|
|
(12,670 |
) |
|
|
28,252 |
|
|
|
218,142 |
|
Increased amortization |
|
|
(14,722 |
) |
|
|
(15,039 |
) |
|
|
(73,063 |
) |
Increased interest expense |
|
|
(707 |
) |
|
|
(104 |
) |
|
|
(10,964 |
) |
Change in net other costs and revenue (1) |
|
|
(6,561 |
) |
|
|
(12,233 |
) |
|
|
(145,918 |
) |
Decreased (increased) income taxes |
|
|
(1,981 |
) |
|
|
(3,566 |
) |
|
|
8,060 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(36,641 |
) |
|
|
(2,690 |
) |
|
|
(3,743 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Net other costs and revenue includes debt retirement costs, loss on financial
instruments, other gains (losses) and equity loss on investee as detailed in the
unaudited interim Consolidated Statements of Income and Retained Earnings. |
6
Shaw Communications Inc.
Basic earnings per share were $0.28 and $1.23 for the quarter and twelve months,
respectively, compared to $0.29 and $1.25 in the same periods last year. The modest decrease
in the current three month period was primarily due to improved service operating income
before amortization of $28.3 million offset by the total of higher amortization of $15.0
million, net other costs and revenue of $12.2 million and increased income tax of $3.6
million. The current twelve month period benefitted from higher service operating income
before amortization of $218.1 million which was offset by the change in net other costs and
revenue of $145.9 million, increased amortization of $73.1 million and higher interest
expense of $11.0 million. The annual change in net other costs and revenue was primarily due
to debt retirement costs and amounts related to financial instruments associated with the
early redemption of the three series of US senior notes in the current year. The higher
service operating income before amortization in the current twelve month period included a
one-time Part II fee recovery of $75.3 million.
Net income in the current quarter decreased $36.6 million compared to the third quarter of
fiscal 2010 mainly due to lower service operating income before amortization of $12.7
million and increased amortization of $14.7 million.
Funds flow from operations was $327.4 million and $1.38 billion in the current three and
twelve month periods compared to $321.3 million and $1.32 billion last year. The increase
over the comparative twelve month period was primarily due to improved service operating
income before amortization partially offset by higher current income taxes.
Free cash flow for the quarter and year-to-date periods of $69.3 million and $515.1 million
compared to $99.2 million and $506.1 million in the same periods last year. The current
quarter improved service operating income of $29.6 million was more than offset by current
period higher capital investment of $67.7 million. The Cable division generated $35.8
million and $366.1 million, respectively, of free cash flow for the quarter and annual
period compared to $63.2 million and $344.5 million in the comparable periods. On an annual
basis free cash flow in the Cable division improved despite increased cash taxes of $112.7
million and higher capital of $63.0. The Satellite division achieved free cash flow of $33.5
million and $149.1 million for the three and twelve month periods compared to $36.0 million
and $161.6 million last year. The decline in both the quarter and annual period was
primarily due to increased cash taxes in the current periods of $6.0 million and $44.0
million, respectively, partially offset by improved service operating income before
amortization of $1.5 million and $34.0 million, respectively.
In May 2010 Shaw announced that it had entered into agreements to acquire 100% of the
Broadcasting business of Canwest including all the equity interest in CW Media, the company
that owns the specialty channels acquired from Alliance Atlantis Communications Inc. in 2007
by Canwest and Goldman Sachs. The total consideration of approximately $2.0 billion includes
approximately $815.0 million of net debt at CW Media. During the third quarter, the Company
completed certain portions of the acquisition and funded $743.0 million, including
acquisition costs, with cash on hand. During the fourth quarter the Competition Bureau
cleared Shaws acquisition of Canwest and the Ontario Superior Court of Justice issued a
sanction order approving the restated consolidated plan of compromise, arrangement and
reorganization. In late September the CRTC held a public hearing to consider Shaws
application to assume control of Canwest and approval is expected by October 22. To complete
the transaction, Shaw will fund total payments of approximately $500.0 million at closing,
which will be made to pay Canwest bondholders, other affected creditors of Canwest and
Canwest shareholders, as well as pay other transaction costs. Shaw is also assuming
approximately $815.0 million of debt outstanding in CW Media. The outstanding portions of
the acquisition will close shortly after receipt of CRTC approval.
7
Shaw Communications Inc.
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.
Service operating income before amortization and operating margin
Service operating income before amortization is calculated as service 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. Service 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 service operating income
before amortization by service 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 service 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).
Commencing in 2010, for the purpose of determining free cash flow, Shaw will exclude
stock-based compensation expense, reflecting the fact that it is not a reduction in the
Companys cash flow. This practice is also more in line with the Companys North American
peers who report free cash flow.
8
Shaw Communications Inc.
Free cash flow is calculated as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
($000s Cdn) |
|
2010 |
|
|
2009 (2) |
|
|
2010 |
|
|
2009 (2) |
|
Cable free cash flow (1) |
|
|
35,817 |
|
|
|
63,185 |
|
|
|
366,054 |
|
|
|
344,457 |
|
Combined satellite free cash flow (1) |
|
|
33,505 |
|
|
|
35,965 |
|
|
|
149,086 |
|
|
|
161,618 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
|
69,322 |
|
|
|
99,150 |
|
|
|
515,140 |
|
|
|
506,075 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Reconciliations of free cash flow for both cable and satellite are
provided under Cable Financial Highlights and Satellite Financial Highlights. |
|
(2) |
|
Free cash flow for the comparative periods have not been restated to exclude
stock based compensation. Cable free cash flow for the three and twelve months ended
August, 2009 has been restated from $62,813 and $342,798, respectively, for the
retrospective adoption of CICA Handbook Section 3064, Goodwill and Intangible Assets.
See update to critical accounting policies and estimates on page 21. |
CABLE
FINANCIAL HIGHLIGHTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2010 |
|
|
2009 (3) |
|
|
% |
|
|
2010 |
|
|
2009 (3) |
|
|
% |
|
Service revenue (third party) |
|
|
741,439 |
|
|
|
682,463 |
|
|
|
8.6 |
|
|
|
2,927,411 |
|
|
|
2,630,982 |
|
|
|
11.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service operating income before
amortization (1) |
|
|
356,466 |
|
|
|
328,379 |
|
|
|
8.6 |
|
|
|
1,456,827 |
|
|
|
1,271,279 |
|
|
|
14.6 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
52,131 |
|
|
|
55,501 |
|
|
|
(6.1 |
) |
|
|
213,898 |
|
|
|
209,438 |
|
|
|
2.1 |
|
Cash taxes |
|
|
16,995 |
|
|
|
23,300 |
|
|
|
(27.1 |
) |
|
|
136,000 |
|
|
|
23,300 |
|
|
|
>100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow before the following: |
|
|
287,340 |
|
|
|
249,578 |
|
|
|
15.1 |
|
|
|
1,106,929 |
|
|
|
1,038,541 |
|
|
|
6.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures and equipment costs
(net): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New housing development |
|
|
15,838 |
|
|
|
14,588 |
|
|
|
8.6 |
|
|
|
78,451 |
|
|
|
73,676 |
|
|
|
6.5 |
|
Success based |
|
|
62,594 |
|
|
|
55,475 |
|
|
|
12.8 |
|
|
|
222,246 |
|
|
|
185,469 |
|
|
|
19.8 |
|
Upgrades and enhancement |
|
|
105,403 |
|
|
|
77,556 |
|
|
|
35.9 |
|
|
|
289,421 |
|
|
|
297,651 |
|
|
|
(2.8 |
) |
Replacement |
|
|
24,245 |
|
|
|
17,274 |
|
|
|
40.4 |
|
|
|
66,393 |
|
|
|
55,798 |
|
|
|
19.0 |
|
Buildings/other |
|
|
47,663 |
|
|
|
21,500 |
|
|
|
121.7 |
|
|
|
100,574 |
|
|
|
81,490 |
|
|
|
23.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total as per Note 2 to the unaudited interim
Consolidated Financial Statements |
|
|
255,743 |
|
|
|
186,393 |
|
|
|
37.2 |
|
|
|
757,085 |
|
|
|
694,084 |
|
|
|
9.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow before the following |
|
|
31,597 |
|
|
|
63,185 |
|
|
|
(50.0 |
) |
|
|
349,844 |
|
|
|
344,457 |
|
|
|
1.6 |
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash stock based compensation |
|
|
4,220 |
|
|
|
|
|
|
|
100.0 |
|
|
|
16,210 |
|
|
|
|
|
|
|
100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow (1) |
|
|
35,817 |
|
|
|
63,185 |
|
|
|
(43.3 |
) |
|
|
366,054 |
|
|
|
344,457 |
|
|
|
6.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin (2) |
|
|
48.1 |
% |
|
|
48.1 |
% |
|
|
|
|
|
|
49.8 |
% |
|
|
48.3 |
% |
|
|
1.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
See definitions and discussion under Key Performance Drivers in Managements
Discussion and Analysis. |
|
(2) |
|
Operating margin adjusted to exclude the one-time CRTC Part II fee recovery in the
year ended August 31, 2010 would be 48.1%. |
|
(3) |
|
The 2009 comparative periods have been restated as a result of the retrospective
adoption of CICA Handbook Section 3064, Goodwill and Intangible Assets. For the three
months ended August 31, 2009, Service operating income before amortization and Free cash flow
have been restated from $328,007 and $62,813, respectively. For the twelve months ended
August 31, 2009 Service operating income before amortization and Free cash flow have been
restated from $1,269,620 and $342,798, respectively. See update to critical accounting
policies and estimates on page 21. |
9
Shaw Communications Inc.
Operating Highlights
|
|
Digital customers increased 54,946 during the quarter to 1,650,565. Shaws Digital
penetration of Basic is now 70.7%, up from 56.7% and 40.5% at August 31, 2009 and 2008,
respectively. |
|
|
|
Digital Phone lines increased 51,896 during the three month period to 1,096,306
lines and Internet was up 21,374 to total 1,818,347 as at August 31, 2010. During the
quarter Basic cable subscribers were up 2,559. |
Cable service revenue improved 8.6% and 11.3% for the three and twelve month periods,
respectively, to $741.4 million and $2.93 billion over the comparable periods last year.
Customer growth, including acquisitions, and rate increases, partially offset by higher
promotional activity, accounted for the improvement. Service operating income before
amortization of $356.5 million and $1.46 billion was up 8.6% and 14.6%, respectively, over
the comparable quarter and annual period. The increase was mainly due to the revenue driven
improvements, partially offset by higher employee related and other costs associated with
growth including marketing and sales activities as well as the impact of the LPIF fees. The
current twelve month period also included a one-time Part II fee recovery of $48.7 million.
Excluding the recovery, the annual improvement was 10.8%.
Service revenue decreased $3.8 million over the third quarter of fiscal 2010 primarily due
to customer growth offset by timing of On-Demand events and increased promotional activity.
Service operating income before amortization declined $7.5 million over this same period
primarily due to the revenue related decrease as well as timing of certain expenses
including maintenance, marketing and sales.
Total capital investment of $255.7 million for the quarter increased $69.4 million over the
same period last year. Capital investment for the annual period of $757.1 million was up
$63.0 million over last year.
Success-based capital increased $7.1 million and $36.8 million over the comparable three and
twelve month periods. Digital success-based capital was up primarily due to increased rental
activity, primarily HD rentals. Internet success-based capital also increased mainly due to
the deployment of higher cost Internet modems related to the launch of the DOCSIS 2.0 and
3.0 integrated WiFi modems. The launch of these new modems provides customers with wireless
Internet access in their homes without having to purchase a separate WiFi router.
Investment in Upgrades and Enhancement and Replacement categories combined increased $34.8
million for the quarter compared to the same period last year. The current quarter included
higher spending on fibre expansion projects and upgrades, including node segmentation, video
and internet capacity projects to support customer
growth, and bulk purchases of certain equipment at the end of the year. Shaw continues to
invest in technology initiatives to recapture bandwidth and optimize its network including
increasing the number of nodes on the network and using advanced encoding and digital
compression technologies such as MPEG4.
10
Shaw Communications Inc.
Investment in Buildings and Other was up $26.2 million in the current three month period and
$19.1 million on an annual basis. The quarterly increase was mainly due to various
facilities projects and costs related to the replacement of certain corporate assets. The
annual increase was mainly due to proceeds that benefitted the prior year related to the
sale of certain redundant facilities.
During the quarter Shaw launched its broadband VOD Player allowing customers to experience
the convenience of watching their favorite movies and television shows when and where they
want to. Shaw also continued to grow its Digital customer base and Digital penetration of
Basic at August 31, 2010 was 70.7%, up from 56.7% and 40.5% at August 31, 2009 and 2008,
respectively. Shaw now has over 725,000 HD capable customers.
Subscriber Statistics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Year ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
Change |
|
|
|
August 31, 2010 |
|
|
August 31, 2009(1) |
|
|
Growth |
|
|
% |
|
|
Growth |
|
|
% |
|
CABLE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic service: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual |
|
|
2,333,438 |
|
|
|
2,331,028 |
|
|
|
2,559 |
|
|
|
0.1 |
|
|
|
2,410 |
|
|
|
0.1 |
|
Penetration as % of homes passed |
|
|
61.4 |
% |
|
|
62.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Digital customers |
|
|
1,650,565 |
|
|
|
1,321,724 |
|
|
|
54,946 |
|
|
|
3.4 |
|
|
|
328,841 |
|
|
|
24.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTERNET: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Connected and scheduled |
|
|
1,818,347 |
|
|
|
1,708,335 |
|
|
|
21,374 |
|
|
|
1.2 |
|
|
|
110,012 |
|
|
|
6.4 |
|
Penetration as % of basic |
|
|
77.9 |
% |
|
|
73.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standalone Internet not included
in basic cable |
|
|
233,159 |
|
|
|
238,710 |
|
|
|
(11,286 |
) |
|
|
(4.6 |
) |
|
|
(5,551 |
) |
|
|
(2.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DIGITAL PHONE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of lines (2) |
|
|
1,096,306 |
|
|
|
861,904 |
|
|
|
51,896 |
|
|
|
5.0 |
|
|
|
234,402 |
|
|
|
27.2 |
|
|
|
|
(1) |
|
August 31, 2009 figures are restated for comparative purposes as if the
acquisition of the Hamilton cable system in Ontario had occurred on that date. |
|
(2) |
|
Represents primary and secondary lines on billing plus pending installs. |
11
Shaw Communications Inc.
SATELLITE (DTH and Satellite Services)
FINANCIAL HIGHLIGHTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2010 |
|
|
2009 |
|
|
% |
|
|
2010 |
|
|
2009 |
|
|
% |
|
Service revenue (third party) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DTH (Shaw Direct) |
|
|
177,916 |
|
|
|
169,319 |
|
|
|
5.1 |
|
|
|
711,069 |
|
|
|
673,226 |
|
|
|
5.6 |
|
Satellite Services |
|
|
19,517 |
|
|
|
21,137 |
|
|
|
(7.7 |
) |
|
|
79,100 |
|
|
|
86,705 |
|
|
|
(8.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
197,433 |
|
|
|
190,456 |
|
|
|
3.7 |
|
|
|
790,169 |
|
|
|
759,931 |
|
|
|
4.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service operating income before
amortization (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DTH (Shaw Direct) |
|
|
58,940 |
|
|
|
55,686 |
|
|
|
5.8 |
|
|
|
265,016 |
|
|
|
223,499 |
|
|
|
18.6 |
|
Satellite Services |
|
|
9,052 |
|
|
|
10,835 |
|
|
|
(16.5 |
) |
|
|
38,304 |
|
|
|
45,831 |
|
|
|
(16.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
67,992 |
|
|
|
66,521 |
|
|
|
2.2 |
|
|
|
303,320 |
|
|
|
269,330 |
|
|
|
12.6 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense (2) |
|
|
6,563 |
|
|
|
6,563 |
|
|
|
|
|
|
|
26,251 |
|
|
|
26,251 |
|
|
|
|
|
Cash taxes on net income |
|
|
6,000 |
|
|
|
|
|
|
|
100.0 |
|
|
|
44,000 |
|
|
|
|
|
|
|
100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow before the following: |
|
|
55,429 |
|
|
|
59,958 |
|
|
|
(7.6 |
) |
|
|
233,069 |
|
|
|
243,079 |
|
|
|
(4.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures and equipment costs
(net): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Success based (3) |
|
|
20,312 |
|
|
|
20,750 |
|
|
|
(2.1 |
) |
|
|
77,684 |
|
|
|
73,453 |
|
|
|
5.8 |
|
Buildings and other |
|
|
2,033 |
|
|
|
3,243 |
|
|
|
(37.3 |
) |
|
|
7,927 |
|
|
|
8,008 |
|
|
|
(1.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total as per Note 2 to the unaudited interim
Consolidated Financial Statements |
|
|
22,345 |
|
|
|
23,993 |
|
|
|
(6.9 |
) |
|
|
85,611 |
|
|
|
81,461 |
|
|
|
5.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow before the following |
|
|
33,084 |
|
|
|
35,965 |
|
|
|
(8.0 |
) |
|
|
147,458 |
|
|
|
161,618 |
|
|
|
(8.8 |
) |
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash stock option expense |
|
|
421 |
|
|
|
|
|
|
|
100.0 |
|
|
|
1,628 |
|
|
|
|
|
|
|
100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow (1) |
|
|
33,505 |
|
|
|
35,965 |
|
|
|
(6.8 |
) |
|
|
149,086 |
|
|
|
161,618 |
|
|
|
(7.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Margin (4) |
|
|
34.4 |
% |
|
|
34.9 |
% |
|
|
(0.5 |
) |
|
|
38.4 |
% |
|
|
35.4 |
% |
|
|
3.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
See definitions and discussion under Key Performance Drivers in Managements
Discussion and Analysis. |
|
(2) |
|
Interest is allocated to the Satellite division based on the actual 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 adjusted to exclude the one-time CRTC Part II fee recovery
in the twelve months ended August 31, 2010 would be 35.0%. |
Operating Highlights
|
|
During the quarter Shaw Direct added 831 customers and as at August 31, 2010 DTH
customers now total 905,796. |
|
|
Free cash flow of $33.5 million for the quarter compares to $36.0 million
in the same period last year. |
Service revenue of $197.4 million and $790.2 million for the three and twelve month periods,
respectively, was up 3.7% and 4.0% over the same periods last year. The improvement was
primarily due to rate increases and customer growth the total of which was partially offset
by lower revenues in the Satellite services division related to various contract
renegotiations.
Service operating income before amortization improved 2.2% and 12.6% over the comparable
three and twelve month periods, respectively, to $68.0 million and $303.3 million. The
improvement in both periods was due to revenue related growth partially offset by LPIF
costs. The current annual period also included a one-time Part II fee recovery of $26.6
million. Excluding the recovery, the year-to-date improvement was 2.7%.
12
Shaw Communications Inc.
Service operating income before amortization decreased $4.0 million compared to the third
quarter primarily due to timing of certain expenses including maintenance and other costs
related to customer growth.
Total capital investment of $22.3 million for the quarter compared to $24.0 million in the
same period last year. The annual investment of $85.6 million increased over the prior year
spend of $81.5 million. Annual success based capital was higher mainly due to increased
activations as well as lower customer pricing.
Shaw Direct continually strives to deliver an exceptional customer experience through
leading technology, innovative programming and high quality customer service. During the
quarter Shaw Direct introduced a new HD PVR with advanced features, launched 5 HD channels
including CNN HD and Global Toronto HD and as at August 31, 2010 offered 65 HD channels to
its 395,000 HD customers.
Subscriber Statistics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Year ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
Change |
|
|
|
August 31, 2010 |
|
|
August 31, 2009 |
|
|
Growth |
|
|
% |
|
|
Growth |
|
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DTH customers (1) |
|
|
905,796 |
|
|
|
900,941 |
|
|
|
831 |
|
|
|
|
|
|
|
4,855 |
|
|
|
0.5 |
|
|
|
|
(1) |
|
Including seasonal customers who temporarily suspend their service. |
WIRELESS
FINANCIAL HIGHLIGHTS
|
|
|
|
|
|
|
|
|
|
|
August 31, 2010 |
|
($000s Cdn) |
|
Three months ended |
|
|
Year ended |
|
Operating expenditures |
|
|
1,306 |
|
|
|
1,396 |
|
Interest expense (2) |
|
|
3,481 |
|
|
|
6,536 |
|
Capital expenditures (as per Note 2 to the unaudited interim
Consolidated Financial Statements) |
|
|
87,536 |
|
|
|
96,714 |
|
|
|
|
|
|
|
|
Total expenditures on Wireless infrastructure build (1) |
|
|
92,323 |
|
|
|
104,646 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Excludes the cost of acquiring 20 megahertz of spectrum across most of the
Companys cable footprint for $190.9 million. |
|
(2) |
|
Interest is allocated to the Wireless division based on the Companys average
cost of borrowing to fund the capital expenditures and operating costs. |
|
|
During the year the Company commenced its Wireless infrastructure build and invested
$104.6 million on this strategic initiative. |
During 2008 the Company participated in the Canadian Advanced Wireless Spectrum (AWS)
auction and was successful in acquiring 20 megahertz of spectrum across most of its cable
footprint for a cost of $191 million. In early September 2009 the company received its
ownership compliance decision from Industry Canada and was granted its AWS licenses. In
March 2010 the Company commenced activities on its wireless infrastructure build and plans
for an initial launch in late 2011.
13
Shaw Communications Inc.
The Company has selected Nokia Siemens Networks (NSN) to provide the radio access network
and core equipment for its next generation network. The equipment will be fully 3G and LTE
capable giving Shaw a variety of options to deliver wireless services to customers using the
AWS band, as well as future frequency bands.
During the quarter Shaw was active in equipment purchasing, site acquisition and commencing
physical construction of cell sites.
OTHER INCOME AND EXPENSE ITEMS
Amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2010 |
|
|
2009 |
|
|
% |
|
|
2010 |
|
|
2009 |
|
|
% |
|
Amortization revenue (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred IRU revenue |
|
|
3,136 |
|
|
|
3,137 |
|
|
|
|
|
|
|
12,546 |
|
|
|
12,547 |
|
|
|
|
|
Deferred equipment revenue |
|
|
29,031 |
|
|
|
32,655 |
|
|
|
(11.1 |
) |
|
|
120,639 |
|
|
|
132,974 |
|
|
|
(9.3 |
) |
Deferred equipment costs |
|
|
(54,568 |
) |
|
|
(61,045 |
) |
|
|
(10.6 |
) |
|
|
(228,714 |
) |
|
|
(247,110 |
) |
|
|
(7.4 |
) |
Deferred charges |
|
|
(257 |
) |
|
|
(257 |
) |
|
|
|
|
|
|
(1,025 |
) |
|
|
(1,025 |
) |
|
|
|
|
Property, plant and equipment |
|
|
(141,704 |
) |
|
|
(123,082 |
) |
|
|
15.1 |
|
|
|
(526,432 |
) |
|
|
(449,808 |
) |
|
|
17.0 |
|
Other intangibles |
|
|
(8,907 |
) |
|
|
(9,529 |
) |
|
|
(6.5 |
) |
|
|
(33,285 |
) |
|
|
(30,774 |
) |
|
|
8.2 |
|
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 rental programs.
Amortization of property, plant and equipment increased over the comparable periods as the
amortization of capital expenditures exceeded the impact of assets that became fully
depreciated. Amortization of intangibles fluctuated over the same periods last year due to
certain assets becoming fully amortized in the current quarter and the timing of capital
expenditures.
Amortization of financing costs and Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2010 |
|
|
2009 |
|
|
% |
|
|
2010 |
|
|
2009 |
|
|
% |
|
Amortization of
financing costs
long-term debt |
|
|
957 |
|
|
|
1,066 |
|
|
|
(10.2 |
) |
|
|
3,972 |
|
|
|
3,984 |
|
|
|
(0.3 |
) |
Interest expense debt |
|
|
62,504 |
|
|
|
62,400 |
|
|
|
0.2 |
|
|
|
248,011 |
|
|
|
237,047 |
|
|
|
4.6 |
|
Interest expense increased over the comparative year as a result of higher average debt
levels partially offset by a lower average cost of borrowing resulting from changes in
various components of long-term debt.
14
Shaw Communications Inc.
Debt retirement costs
During the first quarter, the Company redeemed all of its outstanding US $440 million 8.25%
senior notes due April 11, 2010, US $225 million 7.25% senior notes due April 6, 2011 and US
$300 million 7.20% senior notes due December 15, 2011. In connection with the early
redemption, the Company incurred costs of $79.5 million and wrote-off the remaining discount
and finance costs of $2.1 million. The Company used proceeds from its $1.25 billion senior
notes issuance in early October 2009 to fund the cash requirements for the redemptions. The
refinancing of the three series of US senior notes has reduced the Companys annual interest
expense by approximately $35.0 million.
Loss on financial instruments
On redemption of the US senior notes in October 2009, the Corporation unwound and settled a
portion of the principal components of two of the associated cross-currency agreements and
entered into offsetting currency swap transactions and amended agreements for the
outstanding notional principal amounts. The associated interest component of the
cross-currency interest rate exchange agreements remains outstanding. As these contracts no
longer qualify as cash flow hedges, the related loss in accumulated other comprehensive loss
of $50.1 million was reclassified to net income. Subsequent changes in the value of these
agreements is recorded in net income. The total amount recorded for the year ended August
31, 2010 was a loss of $47.3 million.
Other gains
This category generally includes realized and unrealized foreign exchange gains and losses
on US dollar denominated current assets and liabilities, gains and losses on disposal of
property, plant and equipment and the Companys share of the operations of Burrard Landing
Lot 2 Holdings Partnership (the Partnership). In addition, the prior year includes a gain
of $10.8 million on cancellation of a bond forward contract.
Income taxes
Income taxes were comparable to the same periods last year. Both of the annual periods
benefitted from income tax recoveries mainly related to reductions in corporate income tax
rates.
Equity loss on investee
During the current quarter, the Company recorded a loss of $8.5 million for its 49.9% equity
interest in CW Media acquired on May 3, 2010. The loss was comprised of approximately $13.3
million of service operating income before amortization offset by interest expense of $7.1
million and other costs of $14.7 million. Other costs include the net impact of $11.5
million with respect to foreign exchange losses on US denominated long-term debt and fair
value adjustments on derivative instruments. On a year-to-date basis, the loss of $11.3
million was comprised of approximately $20.8 million of service operating income before
amortization offset by interest expense of $9.9 million and other costs of $22.2 million.
Other costs include
the net impact of $17.6 million with respect to foreign exchange losses on US denominated
long-term debt and fair value adjustments on derivative instruments.
15
Shaw Communications Inc.
RISKS AND UNCERTAINTIES
The significant risks and uncertainties affecting the Company and its business are discussed
in the Companys August 31, 2009 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:
Impact of Regulation Potential for New or Increased Fees
On March 22, 2010 the CRTC introduced a new framework setting out a market-based solution to
allow private local television stations to negotiate a fair value for the distribution of
their programming with cable and satellite companies. The CRTC is uncertain as to its
authority to implement this negotiation regime and is seeking clarification on its
jurisdiction under the Broadcasting Act from the Federal Court of Appeal. On September
13-14, 2010 the Federal Court of Appeal heard the arguments of the various affected parties.
Depending on the decision of the Court, it is possible that a monetary and/or non-monetary
negotiated compensation regime could arise.
FINANCIAL POSITION
Total assets at August 31, 2010 were $10.2 billion compared to $8.9 billion at August 31,
2009. Following is a discussion of significant changes in the consolidated balance sheet
since August 31, 2009.
Current assets declined by $162.1 million primarily due to decreases in cash and cash
equivalents and short-term securities of $236.5 million partially offset by derivative
instruments of $66.7 million and an increase in future income taxes of $6.0 million. Cash
and cash equivalents decreased by $37.1 million as the funds were used to purchase Mountain
Cable and partially fund the US senior notes redemptions in October which was partially
offset by excess funds from the $650 million senior notes issuance in November. Short-term
securities decreased as cash was used to partially fund an interest in CW Media in May.
Derivative instruments arose primarily upon payment of $57.5 million to enter into an
offsetting currency swap transaction for the outstanding notional principal amount (i.e. end
of swap notional exchanges) under certain of the remaining cross-currency interest rate
exchange agreements. Future income taxes increased due to timing of various temporary
differences.
Investments and other assets increased by $548.4 million due to the acquisition of an
initial interest in CW Media of $750.4 million, including transaction costs partially offset
by reclassifying $190.9 million of spectrum license deposits to intangibles.
Property, plant and equipment and other intangibles increased by $288.3 million and $51.3
million, respectively as current year capital investment and amounts acquired on the
Mountain Cable acquisition exceeded amortization.
Deferred charges declined by $23.5 million due to a decrease in deferred equipment costs of
$26.8 million.
16
Shaw Communications Inc.
Broadcast rights and goodwill increased $245.0 million and $81.0 million, respectively, due
to the acquisition of Mountain Cable in Hamilton, Ontario.
Spectrum licenses of $190.9 million arose in the first quarter as the Company received its
ownership compliance decision from Industry Canada and was granted its AWS licenses.
Current liabilities (excluding current portion of long-term debt and derivative instruments)
were up $216.9 million due to increases in accounts payable of $60.0 million, income taxes
payable of $145.3 million and unearned revenue of $11.7 million. Accounts payable and
accrued liabilities increased due to higher trade and other payables mainly in respect of
timing of payment of capital expenditures partially offset by the impact of the Part II fee
recovery. Income taxes payable were up due to the current year income tax expense and
unearned revenue increased due to the acquisition of Mountain Cable, customer growth and
rate increases.
Total long-term debt increased $831.7 million as a result of $1.88 billion in net proceeds
on the $1.25 billion and $650.0 million senior note issuances partially offset by the
payment of $1.02 billion on the early redemption of US $440 million senior notes, US $225
million senior notes and US $300 million senior notes and a decrease of $40.5 million
relating to the translation of these US denominated senior notes prior to the redemption
dates. The current portion of long-term debt decreased due to the early redemption of US
$440 million senior notes due in April 2010.
Other long-term liabilities increased by $186.5 million due to the reclassification of
$158.7 million from derivative instruments in respect to the liability for the principal
components of the US $300,000 amended cross-currency interest exchange agreements and
current year defined benefit pension plan expense.
Derivative instruments (including current portion) decreased $379.4 million due to the
payment of $146.1 million to unwind and settle a portion of the principal component of two
of the cross-currency interest rate exchange agreements related to the US senior notes in
October, the end of swap notional exchange relating to one of the remaining outstanding
cross-currency interest rate agreements for which the Company had paid $88.4 million for an
offsetting currency swap transaction and the aforementioned reclassification of $158.7
million, all of which were partially offset by the current year derivative loss, including
$40.5 million in respect of the foreign exchange loss on the notional amounts of the
derivatives relating to the hedged long-term debt prior to the redemption dates.
Deferred credits declined $26.6 million due to amortization of deferred IRU revenue of $12.5
million and a decrease in deferred equipment revenue of $14.3 million.
Future income taxes increased $115.0 million primarily due to the acquisition of Mountain
Cable and current year tax expense.
17
Shaw Communications Inc.
Share capital increased $136.6 million primarily due to the issuance of 6,141,250 Class B
Non-Voting Shares in connection with the acquisition of Mountain Cable for $120.0 million
and the issuance of 2,862,969 Class B Non-Voting Shares under the Companys option plans for
$49.8 million partially offset by the repurchase of 6,100,000 Class B Non-Voting Shares for
$118.1 million of which $33.0 million reduced stated share capital and $85.1 million was
charged
against retained earnings. As of October 15, 2010, share capital is as reported at August
31, 2010 with the exception of the issuance of 718,384 Class B Non-Voting Shares upon
exercise of options subsequent to the quarter end. Contributed surplus increased due to
stock-based compensation expense recorded in the current year. Accumulated other
comprehensive loss decreased primarily due to reclassifying the remaining losses on the
cross-currency interest rate exchange agreements into income upon redemption of the
underlying US denominated long-term debt.
LIQUIDITY AND CAPITAL RESOURCES
In the current year, the Company generated $515.1 million of free cash flow. Shaw used its
free cash flow along with net proceeds of $1.88 billion from its two senior notes offerings,
cash of $236.5 million, proceeds on issuance of Class B Non-Voting Shares of $47.1 million,
working capital reduction of $184.0 million and other net items of $13.1 million to redeem
the three series of US dollar denominated senior notes for $1.02 billion, pay $291.9 million
on cross-currency interest rate swap agreements, pay $79.5 million in debt retirement costs,
pay $744.1 million in respect of its initial investment in CW Media, purchase $118.1 million
of Class B Non-Voting Shares for cancellation, pay common share dividends of $372.1 million,
purchase the Hamilton cable system for $159.0 million and purchase $96.7 million of Wireless
capital expenditures.
During the first quarter, the Company redeemed all of its outstanding US $440 million 8.25%
senior notes due April 11, 2010 and US $225 million 7.25% due April 6, 2011 on October 13,
2009, and its US $300 million 7.20% senior notes due December 15, 2011 on October 20, 2009.
The net proceeds from the $1.25 billion 5.65% senior note issuance due 2019 were used to
fund the majority of the cash requirements for the redemptions including the make-whole
premiums and payments in respect of the associated cross-currency interest rate exchange
agreements. The Company also issued $650.0 million senior notes at a rate of 6.75% due
2039. The net proceeds from this offering were used for working capital and general
corporate purposes.
On November 16, 2009, 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 35,000,000 Class B Non-Voting Shares during the
period November 19, 2009 to November 18, 2010. During the current year, the Company
repurchased 6,100,000 Class B Non-Voting Shares for $118.1 million.
At August 31, 2010, Shaw had access to $1 billion of available credit facilities. Subsequent
to August 31, 2010 the Company put in place an additional unsecured $500 million revolving
credit facility to provide additional liquidity. 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.
18
Shaw Communications Inc.
CASH FLOW
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2010 |
|
|
2009 |
|
|
% |
|
|
2010 |
|
|
2009 |
|
|
% |
|
Funds flow from operations |
|
|
327,435 |
|
|
|
321,319 |
|
|
|
1.9 |
|
|
|
1,375,403 |
|
|
|
1,323,840 |
|
|
|
3.9 |
|
Net decrease in non-cash
working capital balances
related to operations |
|
|
88,033 |
|
|
|
30,924 |
|
|
|
184.7 |
|
|
|
81,756 |
|
|
|
59,090 |
|
|
|
38.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
415,468 |
|
|
|
352,243 |
|
|
|
17.9 |
|
|
|
1,457,159 |
|
|
|
1,382,930 |
|
|
|
5.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds flow from operations increased over the comparative twelve month period primarily due
to growth in service operating income before amortization offset by current income tax
expense. The net change in non-cash working capital balances over the comparable periods is
mainly due to the reduction in accounts payable and accrued liabilities in the first quarter
as a result of the reversal of the previously accrued Part II fees and timing of payment of
various trade and other payables and an increase in current taxes payable as the Company
became cash taxable in the fourth quarter of the prior year.
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
($000s Cdn) |
|
2010 |
|
|
2009 |
|
|
Decrease |
|
|
2010 |
|
|
2009 |
|
|
Increase |
|
Cash flow used in investing
activities |
|
|
(105,909 |
) |
|
|
(177,789 |
) |
|
|
(71,880 |
) |
|
|
(1,743,977 |
) |
|
|
(966,716 |
) |
|
|
777,261 |
|
The cash used in investing activities decreased over the comparable quarter due to the
proceeds on sale of the Government of Canada bond which had been purchased earlier in the
current year partially offset by higher cash outlays for capital expenditures. On an annual
basis, cash requirements were higher in the current year due the cash outlay of $744.1
million in respect of the Companys initial investment in CW Media and the Mountain Cable
business acquisition in Hamilton, Ontario partially offset by the final cash outlay in the
prior year in respect of deposits for the wireless spectrum licenses.
19
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) |
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Bank loans and bank indebtedness net repayments |
|
|
(5.3 |
) |
|
|
|
|
|
|
|
|
|
|
(99.2 |
) |
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 Cdn $600 million 6.50% senior notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
598.2 |
|
Senior notes issuance costs |
|
|
|
|
|
|
|
|
|
|
(10.1 |
) |
|
|
(4.6 |
) |
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 |
) |
|
|
|
|
Redemption of Videon CableSystems Inc. 8.15% Senior
Debentures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(130.0 |
) |
Payments on cross-currency agreements |
|
|
|
|
|
|
|
|
|
|
(291.9 |
) |
|
|
|
|
Debt retirement costs |
|
|
|
|
|
|
|
|
|
|
(79.5 |
) |
|
|
(9.2 |
) |
Dividends |
|
|
(95.2 |
) |
|
|
(90.3 |
) |
|
|
(372.1 |
) |
|
|
(351.9 |
) |
Repayment of Partnership debt |
|
|
(0.1 |
) |
|
|
(0.1 |
) |
|
|
(0.5 |
) |
|
|
(0.5 |
) |
Issue of Class B Non-Voting Shares |
|
|
7.8 |
|
|
|
4.1 |
|
|
|
47.1 |
|
|
|
57.0 |
|
Purchase of Class B Non-Voting Shares for cancellation |
|
|
|
|
|
|
|
|
|
|
(118.1 |
) |
|
|
(33.6 |
) |
Proceeds on cancellation of bond forward contract |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(92.8 |
) |
|
|
(86.3 |
) |
|
|
50.3 |
|
|
|
37.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTARY QUARTERLY FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service operating |
|
|
|
|
|
|
|
|
|
|
Funds flow |
|
|
|
Service |
|
|
income before |
|
|
|
|
|
|
Basic earnings |
|
|
from |
|
($000s Cdn except per share amounts) |
|
revenue |
|
|
amortization (1) (3) |
|
|
Net income (3) |
|
|
per share (3)(4) |
|
|
operations (2) |
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth |
|
|
938,872 |
|
|
|
423,152 |
|
|
|
121,575 |
|
|
|
0.28 |
|
|
|
327,435 |
|
Third |
|
|
943,632 |
|
|
|
435,822 |
|
|
|
158,216 |
|
|
|
0.37 |
|
|
|
350,810 |
|
Second |
|
|
929,142 |
|
|
|
424,825 |
|
|
|
138,712 |
|
|
|
0.32 |
|
|
|
358,206 |
|
First |
|
|
905,934 |
|
|
|
474,952 |
|
|
|
114,229 |
|
|
|
0.26 |
|
|
|
338,952 |
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth |
|
|
872,919 |
|
|
|
394,900 |
|
|
|
124,265 |
|
|
|
0.29 |
|
|
|
321,319 |
|
Third |
|
|
861,382 |
|
|
|
395,547 |
|
|
|
132,151 |
|
|
|
0.31 |
|
|
|
356,046 |
|
Second |
|
|
839,144 |
|
|
|
381,832 |
|
|
|
156,585 |
|
|
|
0.37 |
|
|
|
334,508 |
|
First |
|
|
817,468 |
|
|
|
368,330 |
|
|
|
123,474 |
|
|
|
0.29 |
|
|
|
311,967 |
|
|
|
|
(1) |
|
See definition and discussion under Key Performance Drivers in Managements
Discussion and Analysis. |
|
(2) |
|
Funds flow from operations is presented before changes in net non-cash
working capital balances related to operations as presented in the unaudited interim
Consolidated Statements of Cash Flows. |
|
(3) |
|
2009 is restated for the retrospective adoption of CICA Handbook Section
3064, Goodwill and Intangible Assets. See update to critical accounting policies and
estimates on page 21. |
|
(4) |
|
Diluted earnings per share equals basic earnings per share except for the
second quarter of 2009 where diluted earnings per share is $0.36. |
20
Shaw Communications Inc.
Generally, service revenue and service operating income before amortization have grown
quarter-over-quarter mainly due to customer growth and rate increases with the exception of
the second and fourth quarters of 2010. In the fourth quarter of 2010, service revenue and
service
operating income before amortization declined by $4.8 million and $12.7 million,
respectively due to customer growth offset by timing of On-Demand events, increased
promotional activity and timing of certain expenses including maintenance, marketing and
sales as well as costs related to customer growth. Service 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
service operating income before amortization described above, the impact of the net change
in non-operating items such as debt retirement costs, loss on financial instruments, and the
impact of corporate income tax rate reductions. Net income declined by $10.0 million in the
first quarter of 2010 mainly due to debt retirement costs of $81.6 million in respect of the
US senior note redemptions, the loss on financial instruments of $44.6 million, the total of
which was partially offset by higher service operating income before amortization of $80.1
million (which includes the impact of the one-time Part II fee recovery of $75.3 million)
and lower income taxes of $28.9 million. The lower income taxes were due to lower net
income before taxes and an income tax recovery of $17.6 million related to reductions in
corporate income tax rates in the first quarter of 2010. Net income increased by $24.5
million in the second quarter of 2010 due to the aforementioned items recorded in the
previous quarter and the impact of customer growth, the Mountain Cable acquisition and lower
costs including employee related and marketing expenses all of which were partially offset
by increased taxes on higher net income before taxes. During the third quarter of 2010, net
income increased by $19.5 million mainly due to higher service operating income before
amortization and lower amortization. Net income declined by $36.6 million in the fourth
quarter of 2010 due to lower service operating income before amortization of $12.7 and
higher amortization expense of $14.7 million. During the second quarter of 2009, the Company
recorded a future tax recovery related to reduction in corporate income tax rates which
contributed $22.6 million to net income. Net income declined by $24.4 million in the third
quarter of 2009 primarily due to the tax recovery recorded in the immediately preceding
quarter. The decline in net income in the fourth quarter of 2009 of $7.9 million is mainly
due to an increase in amortization expense. As a result of the aforementioned changes in net
income, basic and diluted earnings per share have trended accordingly.
ACCOUNTING STANDARDS
Update to critical accounting policies and estimates
The Managements Discussion and Analysis (MD&A) included in the Companys August 31, 2009
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. Also described therein was a new accounting policy that
the Company is required to adopt in fiscal 2010 as a result of changes in Canadian
accounting pronouncements. The unaudited interim Consolidated Financial Statements follow
the same accounting policies and methods of application as the most recent annual
consolidated financial statements other than as set out below.
21
Shaw Communications Inc.
Goodwill and intangible assets
In 2010, the Company adopted CICA Handbook Section 3064, Goodwill and Intangible Assets,
which replaces Sections 3062, Goodwill and Other Intangible Assets, and 3450, Research
and Development Costs. Section 3064 establishes standards for the recognition,
measurement, presentation and disclosure of goodwill and intangible assets. As a result,
connection costs that had been previously deferred and amortized, no longer meet the
recognition criteria for intangible assets. In addition, the new standard requires computer
software, that is not an integral part of the related hardware, to be classified as an
intangible asset.
The provisions of Section 3064 were adopted retrospectively with restatement of prior
periods. The impact on the Consolidated Balance Sheets as at August 31, 2010 and August 31,
2009 and on the Consolidated Statements of Income and Retained Earnings for the three months
and year ended August 31, 2010 and 2009 is as follows:
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) |
|
|
|
August 31, 2010 |
|
|
August 31, 2009 |
|
|
|
$ |
|
|
$ |
|
Consolidated balance sheets: |
|
|
|
|
|
|
|
|
Property, plant and equipment |
|
|
(156,469 |
) |
|
|
(105,180 |
) |
Deferred charges |
|
|
(4,266 |
) |
|
|
(3,383 |
) |
Intangibles |
|
|
156,469 |
|
|
|
105,180 |
|
Future income taxes |
|
|
(1,077 |
) |
|
|
(863 |
) |
Retained earnings |
|
|
(3,189 |
) |
|
|
(2,520 |
) |
|
|
|
|
|
|
|
|
|
Decrease in retained earnings: |
|
|
|
|
|
|
|
|
Adjustment for change in accounting policy |
|
|
(2,520 |
) |
|
|
(3,756 |
) |
Increase (decrease) in net income |
|
|
(669 |
) |
|
|
1,236 |
|
|
|
|
|
|
|
|
|
|
|
(3,189 |
) |
|
|
(2,520 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Consolidated statements of income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease
(increase) in operating, general and administrative expenses |
|
|
(830 |
) |
|
|
372 |
|
|
|
(883 |
) |
|
|
1,659 |
|
Decrease in amortization of property, plant and equipment |
|
|
8,907 |
|
|
|
9,529 |
|
|
|
33,285 |
|
|
|
30,774 |
|
Increase in amortization of other intangibles |
|
|
(8,907 |
) |
|
|
(9,529 |
) |
|
|
(33,285 |
) |
|
|
(30,774 |
) |
Decrease (increase) in income tax expense |
|
|
209 |
|
|
|
(95 |
) |
|
|
214 |
|
|
|
(423 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in net income and comprehensive income |
|
|
(621 |
) |
|
|
277 |
|
|
|
(669 |
) |
|
|
1,236 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22
Shaw Communications Inc.
Recent accounting pronouncements:
International Financial Reporting Standards (IFRS)
In February 2008, the CICA Accounting Standards Board (AScB) confirmed that Canadian
publicly accountable enterprises will be required to adopt International Financial Reporting
Standards (IFRS), as issued by the International Accounting Standards Board (IASB), for
fiscal periods beginning on or after January 1, 2011. These standards require the Company
to begin reporting under IFRS in the first quarter of fiscal 2012 with comparative data for
the prior year. The table below outlines the phases involved in the changeover to IFRS.
|
|
|
Phase |
|
Description and status |
Impact assessment and planning
|
|
This phase includes establishment of
a project team and high-level review
to determine potential significant
differences under IFRS as compared to
Canadian GAAP. This phase has been
completed and as a result, the
Company has developed a transition
plan and a preliminary timeline to
comply with the changeover date while
recognizing that project activities
and timelines may change as a result
of unexpected developments. |
Design and development key
elements
|
|
This phase includes (i) an in-depth
review to identify and assess
accounting and reporting differences,
(ii) evaluation and selection of
accounting policies, (iii) assessment
of impact on information systems,
internal controls, and business
activities, and (iv) training and
communication with key stakeholders. |
|
|
|
|
|
During 2009, the Company completed
its preliminary identification and
assessment of accounting and
reporting differences. In addition,
training was provided to certain key
employees involved in or directly
impacted by the conversion process. |
|
|
|
|
|
During the current year, the
assessment of the impact on
information systems and design phase
of system changes have been completed
and the implementation phase has
commenced. The Company has completed
further in-depth evaluations of those
areas initially identified as being
potential accounting and reporting
differences, as well as the
evaluation of IFRS 1
elections/exemptions which are
discussed below. |
Implementation
|
|
This phase includes integration of
solutions into processes and
financial systems that are required
for the conversion to IFRS and
parallel reporting during the year
prior to transition including
proforma financial statements and
note disclosures. Process solutions
will incorporate required revisions
to internal controls during the
changeover and on an on-going basis. |
23
Shaw Communications Inc.
In the period leading up to the changeover, the AcSB will continue to issue accounting
standards that are converged with IFRS, thus mitigating the impact of the adoption of IFRS
at the changeover date. The International Accounting Standards Board (IASB) will also
continue to issue new accounting standards during the conversion period and, as a result,
the final impact of IFRS on the Companys consolidated financial statements will only be
measured once all IFRS applicable at the conversion date are known.
The Companys adoption of IFRS will require the application of IFRS 1, First-Time Adoption
of International Financial Reporting Standards (IFRS 1), which provides guidance for an
entitys initial adoption of IFRS. IFRS 1 generally requires that an entity apply all IFRS
effective at the end of its first IFRS reporting period retrospectively. However, IFRS 1
does include certain mandatory exceptions and limited optional exemptions in specified areas
of certain standards from this general requirement. Management is assessing the exemptions
available under IFRS 1 and their impact on the Companys future financial position. On
adoption of IFRS, the significant optional exemptions being considered by the Company are as
follows:
|
|
|
Exemption |
|
Application of exemption |
Business combinations
|
|
The Company expects to apply IFRS 3 prospectively
from its transition date and elect not to restate
any business combinations that occurred prior to
September 1, 2010. |
Employee benefits
|
|
The Company expects to elect to recognize cumulative
actuarial gains and losses arising from all of its
defined benefit plans as at September 1, 2010 in
opening retained earnings. |
Borrowing costs
|
|
The Company expects to elect to apply IAS 23
Borrowing Costs prospectively from September 1,
2010. |
Management is in the process of quantifying the expected material differences between IFRS
and the current accounting treatment under Canadian GAAP. Set out below are the key areas
where changes in accounting policies are expected that may impact the Companys consolidated
financial statements. The list and comments should not be regarded as a complete list of
changes that will result from the transition to IFRS. It is intended to highlight those
areas management believes to be most significant. However, the IASB has significant ongoing
projects that could affect the ultimate differences between Canadian GAAP and IFRS and their
impact on the Companys consolidated financial statements. Consequently, managements
analysis of changes and policy decisions have been made based on its expectations regarding
the accounting standards that we anticipate will be effective at the time of transition. The
future impacts of IFRS will also depend on the particular circumstances prevailing in those
years. At this stage, management is not able to reliably quantify the impacts expected on
the Companys consolidated financial statements for these differences. Please see the
section entitled Cautionary statement regarding forward-looking statements.
The following significant differences between Canadian GAAP and IFRS have been identified
that are expected to impact the Companys financial statements. This is not an exhaustive
list of all of the changes that could occur during the transition to IFRS. At this time, the
comprehensive impact of the changeover on the Companys future financial position and
results of operations is not yet determinable. Management expects to complete this
assessment in time for parallel recording of financial information in accordance with IFRS
beginning September 1, 2010.
24
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:
|
|
|
|
|
Differences from Canadian GAAP, with potential impact for the |
Key accounting area |
|
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. |
Business Combinations (IFRS 3R)
|
|
IFRS 3R requires acquisition-related
and restructuring costs to be
expensed as incurred and contingent
consideration recorded at its fair
value on acquisition date;
subsequent changes in fair value of
a contingent consideration
classified as a liability is
recognized in earnings. |
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. |
25
Shaw Communications Inc.
|
|
|
|
|
Differences from Canadian GAAP, with potential impact for the |
Key accounting area |
|
Company |
Interests in Joint Ventures (IAS 31)
|
|
Although IAS 31 currently permits
the use of proportionate
consolidation for joint venture
interests, proposed changes are
expected to be finalized prior to
transition to require joint venture
interests to be accounted for using
the equity method. |
Impairment of Assets
(IAS 36)
|
|
IAS 36 uses a one-step approach for
the identification and measurement
of impairment of assets. The
carrying value of assets is compared
to the greater of its fair value
less costs to sell and value in use,
which is based on the net present
value of future cash flows.
Impairment of assets, other than
goodwill, is reversed in a
subsequent period if circumstances
change such that the previously
determined impairment is reduced or
eliminated. |
Provisions, Contingent Liabilities
and Contingent Assets
(IAS 37)
|
|
IAS 37 uses a different threshold
for recognition of a contingent
liability that could impact the
timing of when a provision may be
recorded. |
Intangible Assets
(IAS 38)
|
|
IAS 38 prohibits the amortization of
indefinite-lived intangibles and
reinstatement of previous
amortization is required. |
2011 GUIDANCE
With respect to 2011 guidance, the Company expects continued growth in the core Cable and
Satellite business and on a preliminary basis, expects that the growth rate of core
consolidated service operating income before amortization will decline modestly compared to
last years organic growth rate of approximately 7.5% as a result of competitive market
pressures and higher programming costs. Capital investment is expected to decline and cash
taxes are estimated to increase. Overall, for Cable and Satellite, the Company expects free
cash flow of approximately $550 million which, excluding the Part II fee recovery in 2010,
represents a growth rate of approximately 20%. This guidance does not incorporate the new
media assets which will immediately be accretive to free cash flow.
The investment associated with the Wireless build is being tracked and reported separately
from the free cash flow generated from ongoing operations. The Company plans to invest
approximately $200 million during 2011 on its Wireless initiative.
Certain important assumptions for 2011 guidance purposes include: customer growth continuing
generally in line with historical trends; stable pricing environment for Shaws products
relative to todays rates; no significant market disruption or other significant changes in
competition or regulation that would have a material impact; cash income taxes to be paid or
payable in 2011; and a stable regulatory environment.
26
Shaw Communications Inc.
See the section below entitled Caution Concerning Forward-Looking Statements.
CAUTION CONCERNING FORWARD-LOOKING STATEMENTS
Certain statements included and incorporated by reference herein may constitute
forward-looking statements. Such forward-looking statements involve risks, uncertainties and
other factors which may cause actual results, performance or achievements of the Company to
be materially different from any future results, performance or achievements expressed or
implied by such forward-looking statements. When used, the words anticipate, believe,
expect, plan, intend, target, guideline, goal, and similar expressions generally
identify forward-looking statements. These forward-looking statements include, but are not
limited to, references to future capital expenditures (including the amount and nature
thereof), financial guidance for future performance, business strategies and measures to
implement strategies, competitive strengths, goals, expansion and growth of Shaws business
and operations, plans and references to the future success of Shaw. These forward-looking
statements are based on certain assumptions, some of which are noted above, and analyses
made by Shaw in light of its experience and its perception of historical trends, current
conditions and expected future developments as well as other factors it believes are
appropriate in the circumstances as of the current date. These assumptions include but are
not limited to general economic and industry growth rates, currency exchange rates,
technology deployment, content and equipment costs, and industry structure and stability.
Whether actual results and developments will conform with expectations and predictions of
the Company is subject to a number of factors including, but not limited to, general
economic, market or business conditions; the opportunities that may be available to Shaw;
Shaws ability to execute its strategic plans; changes in the competitive environment in the
markets in which Shaw operates and from the development of new markets for emerging
technologies; changes in laws, regulations and decisions by regulators that affect Shaw or
the markets in which it operates in both Canada and the United States; Shaws status as a
holding company with separate operating subsidiaries; changing conditions in the
entertainment, information and communications industries; risks associated with the
economic, political and regulatory policies of local governments and laws and policies of
Canada and the United States; and other factors, many of which are beyond the control of
Shaw. The foregoing is not an exhaustive list of all possible factors. Should one or more
of these risks materialize or should assumptions underlying the forward-looking statements
prove incorrect, actual results may vary materially from those as described herein.
Consequently, all of the forward-looking statements made in this report and the documents
incorporated by reference herein are qualified by these cautionary statements, and there can
be no assurance that the actual results or developments anticipated by Shaw will be realized
or, even if substantially realized, that they will have the expected consequences to, or
effects on, the Company.
You should not place undue reliance on any such forward-looking statements. The Company
utilizes forward-looking statements in assessing its performance. Certain investors,
analysts and others, utilize the Companys financial guidance and other forward-looking
information in order to assess the Companys expected operational and financial performance
and as an indicator of its ability to service debt and return cash to shareholders. The
Companys financial guidance may not be appropriate for other purposes.
27
Shaw Communications Inc.
Any forward-looking statement (and such risks, uncertainties and other factors) speaks only
as of the date on which it was originally made and the Company expressly disclaims any
obligation or undertaking to disseminate any updates or revisions to any forward-looking
statement contained in this document to reflect any change in expectations with regard to
those statements or any other change in events, conditions or circumstances on which any
such statement is based, except as required by law. New factors affecting the Company emerge
from time to time, and it is not possible for the Company to predict what factors will arise
or when. In addition, the Company cannot assess the impact of each factor on its business or
the extent to which any particular factor, or combination of factors, may cause actual
results to differ materially from those contained in any forward-looking statement.
28
Shaw Communications Inc.
CONSOLIDATED BALANCE SHEETS
(unaudited)
|
|
|
|
|
|
|
|
|
[thousands of Canadian dollars] |
|
August 31, 2010 |
|
|
August 31, 2009 |
|
|
|
|
|
|
|
Restated note 1 |
|
ASSETS |
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
216,735 |
|
|
|
253,862 |
|
Short-term securities |
|
|
|
|
|
|
199,375 |
|
Accounts receivable |
|
|
196,415 |
|
|
|
194,483 |
|
Inventories |
|
|
53,815 |
|
|
|
52,304 |
|
Prepaids and other |
|
|
33,844 |
|
|
|
35,688 |
|
Derivative instruments [note 10] |
|
|
66,718 |
|
|
|
|
|
Future income taxes |
|
|
27,996 |
|
|
|
21,957 |
|
|
|
|
|
|
|
|
|
|
|
595,523 |
|
|
|
757,669 |
|
Investments and other assets [note 11] |
|
|
743,273 |
|
|
|
194,854 |
|
Property, plant and equipment |
|
|
3,004,649 |
|
|
|
2,716,364 |
|
Deferred charges |
|
|
232,843 |
|
|
|
256,355 |
|
Intangibles |
|
|
|
|
|
|
|
|
Broadcast rights [note 3] |
|
|
5,061,153 |
|
|
|
4,816,153 |
|
Spectrum licenses [note 1] |
|
|
190,912 |
|
|
|
|
|
Goodwill [note 3] |
|
|
169,143 |
|
|
|
88,111 |
|
Other intangibles |
|
|
156,469 |
|
|
|
105,180 |
|
|
|
|
|
|
|
|
|
|
|
10,153,965 |
|
|
|
8,934,686 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
|
623,070 |
|
|
|
563,110 |
|
Income taxes payable |
|
|
170,581 |
|
|
|
25,320 |
|
Unearned revenue |
|
|
145,491 |
|
|
|
133,798 |
|
Current portion of long-term debt [note 4] |
|
|
557 |
|
|
|
481,739 |
|
Derivative instruments [note 10] |
|
|
79,740 |
|
|
|
173,050 |
|
|
|
|
|
|
|
|
|
|
|
1,019,439 |
|
|
|
1,377,017 |
|
Long-term debt [note 4] |
|
|
3,981,671 |
|
|
|
2,668,749 |
|
Other long-term liabilities [note 9] |
|
|
291,500 |
|
|
|
104,964 |
|
Derivative instruments [note 10] |
|
|
6,482 |
|
|
|
292,560 |
|
Deferred credits |
|
|
632,482 |
|
|
|
659,073 |
|
Future income taxes |
|
|
1,451,859 |
|
|
|
1,336,859 |
|
|
|
|
|
|
|
|
|
|
|
7,383,433 |
|
|
|
6,439,222 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
|
Share capital [note 5] |
|
|
2,250,498 |
|
|
|
2,113,849 |
|
Contributed surplus [note 5] |
|
|
53,330 |
|
|
|
38,022 |
|
Retained earnings |
|
|
457,728 |
|
|
|
382,227 |
|
Accumulated other comprehensive income
(loss) [note 7] |
|
|
8,976 |
|
|
|
(38,634 |
) |
|
|
|
|
|
|
|
|
|
|
2,770,532 |
|
|
|
2,495,464 |
|
|
|
|
|
|
|
|
|
|
|
10,153,965 |
|
|
|
8,934,686 |
|
|
|
|
|
|
|
|
See accompanying notes
29
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] |
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
Restated note 1 |
|
|
|
|
|
|
Restated note 1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service revenue [note 2] |
|
|
938,872 |
|
|
|
872,919 |
|
|
|
3,717,580 |
|
|
|
3,390,913 |
|
Operating, general and administrative expenses |
|
|
515,720 |
|
|
|
478,019 |
|
|
|
1,958,829 |
|
|
|
1,850,304 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service operating income before amortization [note 2] |
|
|
423,152 |
|
|
|
394,900 |
|
|
|
1,758,751 |
|
|
|
1,540,609 |
|
Amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred IRU revenue |
|
|
3,136 |
|
|
|
3,137 |
|
|
|
12,546 |
|
|
|
12,547 |
|
Deferred equipment revenue |
|
|
29,031 |
|
|
|
32,655 |
|
|
|
120,639 |
|
|
|
132,974 |
|
Deferred equipment costs |
|
|
(54,568 |
) |
|
|
(61,045 |
) |
|
|
(228,714 |
) |
|
|
(247,110 |
) |
Deferred charges |
|
|
(257 |
) |
|
|
(257 |
) |
|
|
(1,025 |
) |
|
|
(1,025 |
) |
Property, plant and equipment |
|
|
(141,704 |
) |
|
|
(123,082 |
) |
|
|
(526,432 |
) |
|
|
(449,808 |
) |
Other intangibles |
|
|
(8,907 |
) |
|
|
(9,529 |
) |
|
|
(33,285 |
) |
|
|
(30,774 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
249,883 |
|
|
|
236,779 |
|
|
|
1,102,480 |
|
|
|
957,413 |
|
Amortization of financing costs long-term debt |
|
|
(957 |
) |
|
|
(1,066 |
) |
|
|
(3,972 |
) |
|
|
(3,984 |
) |
Interest expense debt [note 2] |
|
|
(62,504 |
) |
|
|
(62,400 |
) |
|
|
(248,011 |
) |
|
|
(237,047 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
186,422 |
|
|
|
173,313 |
|
|
|
850,497 |
|
|
|
716,382 |
|
Debt retirement costs |
|
|
|
|
|
|
|
|
|
|
(81,585 |
) |
|
|
(8,255 |
) |
Loss on financial instruments [note 10] |
|
|
(26 |
) |
|
|
|
|
|
|
(47,306 |
) |
|
|
|
|
Other gains (losses) |
|
|
(2,829 |
) |
|
|
828 |
|
|
|
5,513 |
|
|
|
19,644 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
183,567 |
|
|
|
174,141 |
|
|
|
727,119 |
|
|
|
727,771 |
|
Current income tax expense [note 2] |
|
|
40,435 |
|
|
|
23,300 |
|
|
|
167,767 |
|
|
|
23,300 |
|
Future income tax expense |
|
|
13,007 |
|
|
|
26,576 |
|
|
|
15,370 |
|
|
|
167,897 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before the following |
|
|
130,125 |
|
|
|
124,265 |
|
|
|
543,982 |
|
|
|
536,574 |
|
Equity loss on investee [note 11] |
|
|
(8,550 |
) |
|
|
|
|
|
|
(11,250 |
) |
|
|
(99 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
121,575 |
|
|
|
124,265 |
|
|
|
532,732 |
|
|
|
536,475 |
|
Retained earnings, beginning of period |
|
|
431,380 |
|
|
|
351,069 |
|
|
|
384,747 |
|
|
|
226,408 |
|
Adjustment for adoption of new accounting policy [note 1] |
|
|
|
|
|
|
(2,797 |
) |
|
|
(2,520 |
) |
|
|
(3,756 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings, beginning of period restated |
|
|
431,380 |
|
|
|
348,227 |
|
|
|
382,227 |
|
|
|
222,652 |
|
Reduction on Class B Non-Voting Shares purchased
for cancellation [note 5] |
|
|
|
|
|
|
|
|
|
|
(85,143 |
) |
|
|
(25,017 |
) |
Dividends Class A Shares and Class B Non-Voting Shares |
|
|
(95,227 |
) |
|
|
(90,310 |
) |
|
|
(372,088 |
) |
|
|
(351,883 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings, end of period |
|
|
457,728 |
|
|
|
382,227 |
|
|
|
457,728 |
|
|
|
382,227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share [note 6] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
|
0.28 |
|
|
|
0.29 |
|
|
|
1.23 |
|
|
|
1.25 |
|
[thousands of shares] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average participating shares outstanding during
period |
|
|
432,913 |
|
|
|
430,117 |
|
|
|
432,675 |
|
|
|
429,153 |
|
Participating shares outstanding, end of period |
|
|
433,142 |
|
|
|
430,238 |
|
|
|
433,142 |
|
|
|
430,238 |
|
See accompanying notes
30
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] |
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
Restated note 1 |
|
|
|
|
|
|
Restated note 1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
121,575 |
|
|
|
124,265 |
|
|
|
532,732 |
|
|
|
536,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) [note 7] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
8,591 |
|
|
|
2,555 |
|
|
|
(43,631 |
) |
|
|
22,588 |
|
Realized gains on cancellation of forward purchase contracts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,314 |
|
Adjustment for hedged items recognized in the period |
|
|
1,001 |
|
|
|
5,460 |
|
|
|
13,644 |
|
|
|
14,443 |
|
Reclassification of foreign exchange loss (gain) on
hedging derivatives to income to offset foreign exchange
adjustments on US denominated debt |
|
|
|
|
|
|
(2,733 |
) |
|
|
34,940 |
|
|
|
(27,336 |
) |
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 |
|
|
876 |
|
|
|
|
|
|
|
380 |
|
|
|
|
|
Reclassification of realized gain to income on disposal of
available-for-sale investment |
|
|
(380 |
) |
|
|
|
|
|
|
(380 |
) |
|
|
|
|
Unrealized foreign exchange gain (loss) on translation of a self-
sustaining foreign operation |
|
|
1 |
|
|
|
1 |
|
|
|
(1 |
) |
|
|
31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,089 |
|
|
|
5,283 |
|
|
|
47,610 |
|
|
|
19,040 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
131,664 |
|
|
|
129,548 |
|
|
|
580,342 |
|
|
|
555,515 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive loss, beginning of period |
|
|
(1,113 |
) |
|
|
(43,917 |
) |
|
|
(38,634 |
) |
|
|
(57,674 |
) |
Other comprehensive income |
|
|
10,089 |
|
|
|
5,283 |
|
|
|
47,610 |
|
|
|
19,040 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income (loss), end of period |
|
|
8,976 |
|
|
|
(38,634 |
) |
|
|
8,976 |
|
|
|
(38,634 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes
31
Shaw Communications Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
[thousands of Canadian dollars] |
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
Restated note 1 |
|
|
|
|
|
|
Restated note 1 |
|
OPERATING ACTIVITIES [note 8] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds flow from operations |
|
|
327,435 |
|
|
|
321,319 |
|
|
|
1,375,403 |
|
|
|
1,323,840 |
|
Net decrease in non-cash working capital balances related
to operations |
|
|
88,033 |
|
|
|
30,924 |
|
|
|
81,756 |
|
|
|
59,090 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
415,468 |
|
|
|
352,243 |
|
|
|
1,457,159 |
|
|
|
1,382,930 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment [note 2] |
|
|
(200,299 |
) |
|
|
(149,505 |
) |
|
|
(681,589 |
) |
|
|
(623,695 |
) |
Additions to equipment costs (net) [note 2] |
|
|
(26,087 |
) |
|
|
(33,065 |
) |
|
|
(98,308 |
) |
|
|
(124,968 |
) |
Additions to other intangibles [note 2] |
|
|
(34,926 |
) |
|
|
(8,218 |
) |
|
|
(60,785 |
) |
|
|
(54,223 |
) |
Proceeds on cancellation of US forward purchase contracts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,384 |
|
Net reduction (addition) to inventories |
|
|
(1,796 |
) |
|
|
12,729 |
|
|
|
(1,261 |
) |
|
|
(530 |
) |
Deposits on wireless spectrum licenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(152,465 |
) |
Cable business acquisition [note 3] |
|
|
|
|
|
|
|
|
|
|
(158,805 |
) |
|
|
(46,300 |
) |
Purchase of Government of Canada bond [note 10] |
|
|
|
|
|
|
|
|
|
|
(158,968 |
) |
|
|
|
|
Proceeds on sale of Government of Canada bond [note 10] |
|
|
159,405 |
|
|
|
|
|
|
|
159,405 |
|
|
|
|
|
Proceeds on disposal of property, plant and equipment [note 2] |
|
|
169 |
|
|
|
270 |
|
|
|
430 |
|
|
|
22,081 |
|
Addition to investments and other assets [note 11] |
|
|
(2,375 |
) |
|
|
|
|
|
|
(744,096 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(105,909 |
) |
|
|
(177,789 |
) |
|
|
(1,743,977 |
) |
|
|
(966,716 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease in bank indebtedness |
|
|
(5,262 |
) |
|
|
|
|
|
|
|
|
|
|
(44,201 |
) |
Increase in long-term debt, net of discounts |
|
|
|
|
|
|
|
|
|
|
1,891,656 |
|
|
|
839,839 |
|
Senior notes issuance costs |
|
|
(32 |
) |
|
|
|
|
|
|
(10,109 |
) |
|
|
(4,684 |
) |
Long-term debt repayments |
|
|
(139 |
) |
|
|
(131 |
) |
|
|
(1,016,711 |
) |
|
|
(427,124 |
) |
Payments on cross-currency agreements [note 10] |
|
|
|
|
|
|
|
|
|
|
(291,920 |
) |
|
|
|
|
Debt retirement costs |
|
|
|
|
|
|
|
|
|
|
(79,488 |
) |
|
|
(9,161 |
) |
Proceeds on cancellation of bond forward contract |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,757 |
|
Issue of Class B Non-Voting Shares, net of after-tax expenses
[note 5] |
|
|
7,835 |
|
|
|
4,143 |
|
|
|
47,126 |
|
|
|
56,996 |
|
Purchase of Class B Non-Voting Shares for cancellation [note 5] |
|
|
|
|
|
|
|
|
|
|
(118,150 |
) |
|
|
(33,574 |
) |
Dividends paid on Class A Shares and Class B Non-Voting Shares |
|
|
(95,227 |
) |
|
|
(90,310 |
) |
|
|
(372,088 |
) |
|
|
(351,883 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(92,825 |
) |
|
|
(86,298 |
) |
|
|
50,316 |
|
|
|
36,965 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of currency translation on cash balances and cash flows |
|
|
1 |
|
|
|
34 |
|
|
|
|
|
|
|
58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash |
|
|
216,735 |
|
|
|
88,190 |
|
|
|
(236,502 |
) |
|
|
453,237 |
|
Cash, beginning of the period |
|
|
|
|
|
|
365,047 |
|
|
|
453,237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, end of the period |
|
|
216,735 |
|
|
|
453,237 |
|
|
|
216,735 |
|
|
|
453,237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash includes cash, cash equivalents and short-term securities
See accompanying notes
32
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2010 and 2009
[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, 2009.
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.
Spectrum licenses
During the first quarter, the Company received its ownership compliance decision from Industry
Canada and was granted its Advanced Wireless Spectrum (AWS) licenses. Accordingly, the deposits
on spectrum licenses were then reclassified from Investments and other assets to Intangibles. AWS
licenses have indefinite useful lives and are not amortized but are subject to an annual review for
impairment by comparing the estimated fair value to the carrying amount.
Adoption of recent accounting pronouncements
Goodwill and intangible assets
Effective September 1, 2009, the Company adopted CICA Handbook Section 3064, Goodwill and
Intangible Assets, which replaces Sections 3062, Goodwill and Other Intangible Assets, and 3450,
Research and Development Costs. Section 3064 establishes standards for the recognition,
measurement, presentation and disclosure of goodwill and intangible assets. As a result,
connection costs that had been previously deferred and amortized, no longer meet the recognition
criteria for intangible assets. In addition, the new standard requires computer software, that is
not an integral part of the related hardware, to be classified as an intangible asset.
The provisions of Section 3064 were adopted retrospectively with restatement of prior periods. The
impact on the Consolidated Balance Sheets as at August 31, 2010 and August 31, 2009 and on the
Consolidated Statements of Income and Retained Earnings for the three months and year ended August
31, 2010 and 2009 is as follows:
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) |
|
|
|
August 31, 2010 |
|
|
August 31, 2009 |
|
|
|
$ |
|
|
$ |
|
Consolidated balance sheets: |
|
|
|
|
|
|
|
|
Property, plant and equipment |
|
|
(156,469 |
) |
|
|
(105,180 |
) |
Deferred charges |
|
|
(4,266 |
) |
|
|
(3,383 |
) |
Intangibles |
|
|
156,469 |
|
|
|
105,180 |
|
Future income taxes |
|
|
(1,077 |
) |
|
|
(863 |
) |
Retained earnings |
|
|
(3,189 |
) |
|
|
(2,520 |
) |
|
|
|
|
|
|
|
|
|
Decrease in retained earnings: |
|
|
|
|
|
|
|
|
Adjustment for change in accounting policy |
|
|
(2,520 |
) |
|
|
(3,756 |
) |
Increase (decrease) in net income |
|
|
(669 |
) |
|
|
1,236 |
|
|
|
|
|
|
|
|
|
|
|
(3,189 |
) |
|
|
(2,520 |
) |
|
|
|
|
|
|
|
33
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2010 and 2009
[all amounts in thousands of Canadian dollars, except per share amounts]
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated statements of income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease (increase) in operating, general and
administrative expenses |
|
|
(830 |
) |
|
|
372 |
|
|
|
(883 |
) |
|
|
1,659 |
|
Decrease in amortization of property, plant and equipment |
|
|
8,907 |
|
|
|
9,529 |
|
|
|
33,285 |
|
|
|
30,774 |
|
Increase in amortization of other intangibles |
|
|
(8,907 |
) |
|
|
(9,529 |
) |
|
|
(33,285 |
) |
|
|
(30,774 |
) |
Decrease (increase) in income tax expense |
|
|
209 |
|
|
|
(95 |
) |
|
|
214 |
|
|
|
(423 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in net income and comprehensive income |
|
|
(621 |
) |
|
|
277 |
|
|
|
(669 |
) |
|
|
1,236 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The cash outflows for additions to other intangibles have been reclassified from property, plant
and equipment and presented separately in the Consolidated Statements of Cash Flows for the three
months and year ended August 31, 2010 and 2009.
Recent accounting pronouncements
International Financial Reporting Standards (IFRS)
In February 2008, the CICA Accounting Standards Board (AScB) confirmed that Canadian publicly
accountable enterprises will be required to adopt International Financial Reporting Standards
(IFRS), as issued by the International Accounting Standards Board (IASB), for fiscal periods
beginning on or after January 1, 2011. These standards require the Company to begin reporting
under IFRS in the first quarter of fiscal 2012 with comparative data for the prior year. The
Company has developed its plan and has completed the preliminary identification and assessment of
the accounting and reporting differences under IFRS as compared to Canadian GAAP. Evaluation of
accounting policies is in progress; however, at this time, the full impact of adopting IFRS is not
reasonably estimable or determinable.
34
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2010 and 2009
[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); DTH satellite services (Shaw Direct); and, satellite
distribution services (Satellite Services). During the second quarter, the Company commenced its
initial wireless activities and began reporting this new business as a separate operating unit. All
of these operations are substantially located in Canada. Information on operations by segment is
as follows:
Operating information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Twelve months ended August 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Service revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
742,471 |
|
|
|
683,690 |
|
|
|
2,931,976 |
|
|
|
2,635,832 |
|
DTH |
|
|
180,624 |
|
|
|
172,608 |
|
|
|
721,952 |
|
|
|
684,831 |
|
Satellite Services |
|
|
20,392 |
|
|
|
22,012 |
|
|
|
82,600 |
|
|
|
90,205 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
943,487 |
|
|
|
878,310 |
|
|
|
3,736,528 |
|
|
|
3,410,868 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inter segment - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
(1,032 |
) |
|
|
(1,227 |
) |
|
|
(4,565 |
) |
|
|
(4,850 |
) |
DTH |
|
|
(2,708 |
) |
|
|
(3,289 |
) |
|
|
(10,883 |
) |
|
|
(11,605 |
) |
Satellite Services |
|
|
(875 |
) |
|
|
(875 |
) |
|
|
(3,500 |
) |
|
|
(3,500 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
938,872 |
|
|
|
872,919 |
|
|
|
3,717,580 |
|
|
|
3,390,913 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service operating income (expenditures)
before amortization (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
356,466 |
|
|
|
328,379 |
|
|
|
1,456,827 |
|
|
|
1,271,279 |
|
DTH |
|
|
58,940 |
|
|
|
55,686 |
|
|
|
265,016 |
|
|
|
223,499 |
|
Satellite Services |
|
|
9,052 |
|
|
|
10,835 |
|
|
|
38,304 |
|
|
|
45,831 |
|
Wireless |
|
|
(1,306 |
) |
|
|
|
|
|
|
(1,396 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
423,152 |
|
|
|
394,900 |
|
|
|
1,758,751 |
|
|
|
1,540,609 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
52,131 |
|
|
|
55,501 |
|
|
|
213,898 |
|
|
|
209,438 |
|
DTH and Satellite Services |
|
|
6,563 |
|
|
|
6,563 |
|
|
|
26,251 |
|
|
|
26,251 |
|
Wireless |
|
|
3,481 |
|
|
|
|
|
|
|
6,536 |
|
|
|
|
|
Burrard Landing Lot 2 Holdings Partnership |
|
|
329 |
|
|
|
336 |
|
|
|
1,326 |
|
|
|
1,358 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
62,504 |
|
|
|
62,400 |
|
|
|
248,011 |
|
|
|
237,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash taxes (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
16,995 |
|
|
|
23,300 |
|
|
|
136,000 |
|
|
|
23,300 |
|
DTH and Satellite Services |
|
|
6,000 |
|
|
|
|
|
|
|
44,000 |
|
|
|
|
|
Other/non-operating |
|
|
17,440 |
|
|
|
|
|
|
|
(12,233 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40,435 |
|
|
|
23,300 |
|
|
|
167,767 |
|
|
|
23,300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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, Wireless and
combined satellite only. It does not report interest on a segmented basis for DTH and
Satellite Services. Interest is allocated to the Wireless division based on the Companys
average cost of borrowing to fund the capital expenditures and operating costs. |
|
(3) |
|
The Company reports cash taxes on a segmented basis for Cable and combined
satellite only. It does not report cash taxes on a segmented basis for DTH and Satellite
Services. |
35
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2010 and 2009
[all amounts in thousands of Canadian dollars, except per share amounts]
Capital expenditures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Year ended |
|
|
|
August 31, |
|
|
August 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Capital expenditures accrual basis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
211,562 |
|
|
|
165,068 |
|
|
|
656,119 |
|
|
|
612,101 |
|
Corporate |
|
|
39,111 |
|
|
|
13,678 |
|
|
|
83,017 |
|
|
|
46,761 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sub-total Cable including corporate |
|
|
250,673 |
|
|
|
178,746 |
|
|
|
739,136 |
|
|
|
658,862 |
|
Satellite (net of equipment profit) |
|
|
1,328 |
|
|
|
2,591 |
|
|
|
5,252 |
|
|
|
5,099 |
|
Wireless |
|
|
87,536 |
|
|
|
|
|
|
|
96,714 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
339,537 |
|
|
|
181,337 |
|
|
|
841,102 |
|
|
|
663,961 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment costs (net of revenue received) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
5,070 |
|
|
|
7,647 |
|
|
|
17,949 |
|
|
|
35,222 |
|
Satellite |
|
|
21,017 |
|
|
|
21,402 |
|
|
|
80,359 |
|
|
|
76,362 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26,087 |
|
|
|
29,049 |
|
|
|
98,308 |
|
|
|
111,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures and equipment costs (net) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
255,743 |
|
|
|
186,393 |
|
|
|
757,085 |
|
|
|
694,084 |
|
Satellite |
|
|
22,345 |
|
|
|
23,993 |
|
|
|
85,611 |
|
|
|
81,461 |
|
Wireless |
|
|
87,536 |
|
|
|
|
|
|
|
96,714 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
365,624 |
|
|
|
210,386 |
|
|
|
939,410 |
|
|
|
775,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to Consolidated Statements of Cash Flows |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment |
|
|
200,299 |
|
|
|
149,505 |
|
|
|
681,589 |
|
|
|
623,695 |
|
Additions to equipment costs (net) |
|
|
26,087 |
|
|
|
33,065 |
|
|
|
98,308 |
|
|
|
124,968 |
|
Additions to other intangibles |
|
|
34,926 |
|
|
|
8,218 |
|
|
|
60,785 |
|
|
|
54,223 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total of capital expenditures and equipment costs (net) per
Consolidated Statements of Cash Flows |
|
|
261,312 |
|
|
|
190,788 |
|
|
|
840,682 |
|
|
|
802,886 |
|
Increase in working capital related to capital expenditures |
|
|
105,327 |
|
|
|
24,765 |
|
|
|
102,232 |
|
|
|
11,559 |
|
Less: Realized gains on cancellation of US dollar forward
purchase contracts (1) |
|
|
|
|
|
|
(4,016 |
) |
|
|
|
|
|
|
(13,384 |
) |
Less: Proceeds on disposal of property, plant and equipment |
|
|
(169 |
) |
|
|
(270 |
) |
|
|
(430 |
) |
|
|
(22,081 |
) |
Less: Satellite equipment profit (2) |
|
|
(812 |
) |
|
|
(881 |
) |
|
|
(3,040 |
) |
|
|
(3,435 |
) |
Less: Partnership capital expenditures (3) |
|
|
(34 |
) |
|
|
|
|
|
|
(34 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital expenditures and equipment costs (net)
reported by segments |
|
|
365,624 |
|
|
|
210,386 |
|
|
|
939,410 |
|
|
|
775,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
During the first quarter of the prior year, the Company realized gains totaling
$13,384 on cancellation of certain of its US dollar forward purchase contracts in respect
of capital expenditures and equipment costs. The gains were included in other
comprehensive income and reclassified to the initial carrying amount of capital assets or
equipment costs when the assets were recognized. |
|
(2) |
|
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. |
|
(3) |
|
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). |
36
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2010 and 2009
[all amounts in thousands of Canadian dollars, except per share amounts]
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
Satellite |
|
|
|
|
|
|
|
|
|
Cable |
|
|
DTH |
|
|
Services |
|
|
Wireless |
|
|
Total |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Segment assets |
|
|
7,111,526 |
|
|
|
844,502 |
|
|
|
483,404 |
|
|
|
287,626 |
|
|
|
8,727,058 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,426,907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,153,965 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
Satellite |
|
|
|
|
|
|
|
|
|
Cable |
|
|
DTH |
|
|
Services |
|
|
Wireless |
|
|
Total |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Segment assets |
|
|
6,599,120 |
|
|
|
855,283 |
|
|
|
498,720 |
|
|
|
190,912 |
|
|
|
8,144,035 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
790,651 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,934,686 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3. BUSINESS ACQUISITION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2010 |
|
|
|
|
|
|
|
Issuance of Class B |
|
|
Total purchase |
|
|
|
Cash(1) |
|
|
Non-Voting Shares |
|
|
price |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Cable system |
|
|
163,875 |
|
|
|
120,000 |
|
|
|
283,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The cash consideration paid, net of cash acquired of $5,070, was $158,805. |
A summary of net assets acquired on the Hamilton cable business acquisition, accounted for as
a purchase, is as follows:
|
|
|
|
|
|
|
$ |
|
Net assets acquired at assigned fair values |
|
|
|
|
Investments |
|
|
206 |
|
Property, plant and equipment |
|
|
57,796 |
|
Broadcast rights |
|
|
245,000 |
|
Goodwill, not deductible for tax |
|
|
81,032 |
|
|
|
|
|
|
|
|
384,034 |
|
Working capital deficiency |
|
|
(27,397 |
) |
Future income taxes |
|
|
(72,762 |
) |
|
|
|
|
|
|
|
283,875 |
|
|
|
|
|
The Company closed the purchase of all of the outstanding shares of Mountain Cablevision in
Hamilton, Ontario in late October 2009. The cable system serves approximately 41,000 basic
subscribers and results of operations have been included commencing November 1, 2009.
37
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2010 and 2009
[all amounts in thousands of Canadian dollars, except per share amounts]
4. LONG-TERM DEBT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2010 |
|
|
August 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Translated |
|
|
Adjustment |
|
|
|
|
|
|
|
|
|
|
Long-term |
|
|
|
|
|
Long-term |
|
|
at year |
|
|
for hedged |
|
|
|
|
|
|
Effective |
|
|
debt at |
|
|
Adjustment |
|
|
debt |
|
|
end |
|
|
debt and |
|
|
Long-term |
|
|
|
interest |
|
|
amortized |
|
|
for finance |
|
|
repayable at |
|
|
exchange |
|
|
finance |
|
|
debt repayable |
|
|
|
rates |
|
|
cost(1) |
|
|
costs(1) |
|
|
maturity |
|
|
rate (1) |
|
|
costs (1) (2) |
|
|
at maturity |
|
|
|
% |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Corporate (6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior notes- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cdn $600,000 6.50% due June 2, 2014 |
|
|
6.56 |
|
|
|
594,941 |
|
|
|
5,059 |
|
|
|
600,000 |
|
|
|
593,824 |
|
|
|
6,176 |
|
|
|
600,000 |
|
Cdn $400,000 5.70% due March 2, 2017 |
|
|
5.72 |
|
|
|
396,124 |
|
|
|
3,876 |
|
|
|
400,000 |
|
|
|
395,646 |
|
|
|
4,354 |
|
|
|
400,000 |
|
Cdn $450,000 6.10% due
November 16, 2012 |
|
|
6.11 |
|
|
|
447,749 |
|
|
|
2,251 |
|
|
|
450,000 |
|
|
|
446,836 |
|
|
|
3,164 |
|
|
|
450,000 |
|
Cdn $300,000 6.15% due May 9, 2016 |
|
|
6.34 |
|
|
|
292,978 |
|
|
|
7,022 |
|
|
|
300,000 |
|
|
|
291,987 |
|
|
|
8,013 |
|
|
|
300,000 |
|
Cdn $1,250,000 5.65% due
October 1, 2019 (3) |
|
|
5.69 |
|
|
|
1,240,673 |
|
|
|
9,327 |
|
|
|
1,250,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cdn $650,000 6.75% due
November 9, 2039 (4) |
|
|
6.80 |
|
|
|
641,684 |
|
|
|
8,316 |
|
|
|
650,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
US $440,000 8.25% due April 11, 2010
(2) |
|
|
7.88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
481,198 |
|
|
|
161,422 |
|
|
|
642,620 |
|
US $225,000 7.25% due April 6, 2011 (2) |
|
|
7.68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
245,632 |
|
|
|
110,206 |
|
|
|
355,838 |
|
US $300,000 7.20% due
December 15, 2011 (2) |
|
|
7.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
327,512 |
|
|
|
149,338 |
|
|
|
476,850 |
|
Cdn $350,000 7.50% due
November 20, 2013 |
|
|
7.50 |
|
|
|
347,129 |
|
|
|
2,871 |
|
|
|
350,000 |
|
|
|
346,380 |
|
|
|
3,620 |
|
|
|
350,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,961,278 |
|
|
|
38,722 |
|
|
|
4,000,000 |
|
|
|
3,129,015 |
|
|
|
446,293 |
|
|
|
3,575,308 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other subsidiaries and entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Burrard Landing Lot 2 Holdings Partnership |
|
|
6.31 |
|
|
|
20,950 |
|
|
|
83 |
|
|
|
21,033 |
|
|
|
21,473 |
|
|
|
101 |
|
|
|
21,574 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consolidated debt |
|
|
|
|
|
|
3,982,228 |
|
|
|
38,805 |
|
|
|
4,021,033 |
|
|
|
3,150,488 |
|
|
|
446,394 |
|
|
|
3,596,882 |
|
Less current portion (5) |
|
|
|
|
|
|
557 |
|
|
|
19 |
|
|
|
576 |
|
|
|
481,739 |
|
|
|
161,422 |
|
|
|
643,161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,981,671 |
|
|
|
38,786 |
|
|
|
4,020,457 |
|
|
|
2,668,749 |
|
|
|
284,972 |
|
|
|
2,953,721 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Long-term debt, excluding bank loans, is presented net of unamortized discounts,
finance costs and bond forward proceeds of $38,805. (August 31, 2009 $27,761). |
|
(2) |
|
Foreign denominated long-term debt was translated at the year-end foreign exchange
rate of 1.095 Cdn. If the rate of translation had been adjusted to reflect the hedged rates of
the Companys cross-currency interest rate agreements (which fixed the liability for interest
and principal), long-term debt would have increased by $418,633. The US senior notes were
redeemed in October 2009. |
|
(3) |
|
On October 1, 2009 the Company issued $1,250,000 of senior notes at a rate of
5.65%. The effective rate is 5.69% due to the discount on 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. |
|
(4) |
|
On November 9, 2009, the Company issued $650,000 of senior notes at a rate of 6.75%.
The effective rate is 6.80% due to the discount on 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. |
|
(5) |
|
Current portion of long-term debt at August 31, 2010 includes the amount due within
one year on the Partnerships mortgage bonds. |
|
(6) |
|
Subsequent to year end, the Company put in place a new unsecured $500,000 revolving
credit facility to provide additional liquidity. This new facility has been provided by certain
parties of the existing syndicated banking facility and is subject to substantially similar terms
and conditions. |
38
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2010 and 2009
[all amounts in thousands of Canadian dollars, except per share amounts]
5. SHARE CAPITAL
Issued and outstanding
Changes in Class A Share and Class B Non-Voting Share capital during the year ended August 31, 2010
are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A Shares |
|
|
Class B Non-Voting Shares |
|
|
|
Number |
|
|
$ |
|
|
Number |
|
|
$ |
|
August 31, 2009 |
|
|
22,520,064 |
|
|
|
2,468 |
|
|
|
407,717,782 |
|
|
|
2,111,381 |
|
Issued upon stock option plan exercises |
|
|
|
|
|
|
|
|
|
|
2,862,969 |
|
|
|
49,786 |
|
Issued in respect of an acquisition (note 3) |
|
|
|
|
|
|
|
|
|
|
6,141,250 |
|
|
|
120,000 |
|
Share issue costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(130 |
) |
Purchase of shares for cancellation |
|
|
|
|
|
|
|
|
|
|
(6,100,000 |
) |
|
|
(33,007 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2010 |
|
|
22,520,064 |
|
|
|
2,468 |
|
|
|
410,622,001 |
|
|
|
2,248,030 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of shares for cancellation
During the year ended August 31, 2010, the Company purchased 6,100,000 Class B Non-Voting Shares
for cancellation for $118,150 of which $33,007 reduced the stated capital of the Class B Non-Voting
Shares and $85,143 was charged against retained earnings.
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, 2010 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 14,104,585 Class B Non-Voting Shares have been issued under
the plan. During the twelve months ended August 31, 2010, 2,862,969 options were exercised for
$47,256.
The changes in options for the year ended August 31, 2010 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average |
|
|
|
|
|
|
|
exercise price |
|
|
|
Number |
|
|
$ |
|
Outstanding, beginning of period |
|
|
23,714,667 |
|
|
|
20.21 |
|
Granted |
|
|
3,965,000 |
|
|
|
19.30 |
|
Forfeited |
|
|
(823,548 |
) |
|
|
20.80 |
|
Exercised |
|
|
(2,862,969 |
) |
|
|
16.51 |
|
|
|
|
|
|
|
|
Outstanding, end of period |
|
|
23,993,150 |
|
|
|
20.48 |
|
|
|
|
|
|
|
|
39
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2010 and 2009
[all amounts in thousands of Canadian dollars, except per share amounts]
The following table summarizes information about the options outstanding at August 31, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
average |
|
|
Weighted |
|
|
|
|
|
|
Weighted |
|
|
|
Number |
|
|
remaining |
|
|
average exercise |
|
|
Number |
|
|
average |
|
Range of prices |
|
outstanding |
|
|
contractual life |
|
|
price |
|
|
exercisable |
|
|
exercise price |
|
$8.69 |
|
|
20,000 |
|
|
|
3.14 |
|
|
$ |
8.69 |
|
|
|
20,000 |
|
|
$ |
8.69 |
|
$14.85 - $22.27 |
|
|
16,067,400 |
|
|
|
7.19 |
|
|
$ |
18.53 |
|
|
|
7,464,544 |
|
|
$ |
17.51 |
|
$22.28 - $26.20 |
|
|
7,905,750 |
|
|
|
7.01 |
|
|
$ |
24.46 |
|
|
|
4,089,500 |
|
|
$ |
24.39 |
|
The weighted average estimated fair value at the date of the grant for common share options granted
was $2.89 per option (2009 $2.99 per option) and $2.94 per option (2009 $3.02 per option) for
the three and twelve months ended, respectively. The fair value of each option granted was
estimated on the date of the grant using the Black-Scholes option-pricing model with the following
assumptions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Dividend yield |
|
|
4.59 |
% |
|
|
4.30 |
% |
|
|
4.52 |
% |
|
|
4.28 |
% |
Risk-free interest rate |
|
|
2.57 |
% |
|
|
1.92 |
% |
|
|
2.52 |
% |
|
|
1.94 |
% |
Expected life of options |
|
5 years |
|
|
5 years |
|
|
5 years |
|
|
5 years |
|
Expected volatility factor of the future expected
market price of Class B Non-Voting Shares |
|
|
25.8 |
% |
|
|
26.6 |
% |
|
|
25.9 |
% |
|
|
26.5 |
% |
Contributed surplus
The changes in contributed surplus are as follows:
|
|
|
|
|
|
|
Year ended August 31, 2010 |
|
|
|
$ |
|
Balance, beginning of period |
|
|
38,022 |
|
Stock-based compensation |
|
|
17,838 |
|
Stock options exercised |
|
|
(2,530 |
) |
|
|
|
|
Balance, end of period |
|
|
53,330 |
|
|
|
|
|
40
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2010 and 2009
[all amounts in thousands of Canadian dollars, except per share amounts]
6. EARNINGS PER SHARE
Earnings per share calculations are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Numerator for basic and diluted earnings per share ($) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
121,575 |
|
|
|
124,265 |
|
|
|
532,732 |
|
|
|
536,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator (thousands of shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of Class A Shares and
Class B Non-Voting Shares for basic earnings per share |
|
|
432,913 |
|
|
|
430,117 |
|
|
|
432,675 |
|
|
|
429,153 |
|
Effect of dilutive securities |
|
|
1,115 |
|
|
|
965 |
|
|
|
1,207 |
|
|
|
1,628 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of Class A Shares and
Class B Non-Voting Shares for diluted earnings per
share |
|
|
434,028 |
|
|
|
431,082 |
|
|
|
433,882 |
|
|
|
430,781 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share ($) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
|
0.28 |
|
|
|
0.29 |
|
|
|
1.23 |
|
|
|
1.25 |
|
41
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2010 and 2009
[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, 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 |
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
42
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2010 and 2009
[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 year
ended August 31, 2009 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
Income taxes |
|
|
Net |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
26,693 |
|
|
|
(4,105 |
) |
|
|
22,588 |
|
Proceeds on cancellation of forward purchase contracts |
|
|
13,384 |
|
|
|
(4,070 |
) |
|
|
9,314 |
|
Adjustment for hedged items recognized in the period |
|
|
14,518 |
|
|
|
(75 |
) |
|
|
14,443 |
|
Reclassification of foreign exchange gain on hedging
derivatives to income to offset foreign exchange loss on US
denominated debt |
|
|
(31,845 |
) |
|
|
4,509 |
|
|
|
(27,336 |
) |
Unrealized foreign exchange gain on translation of a
self-sustaining foreign operation |
|
|
31 |
|
|
|
|
|
|
|
31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,781 |
|
|
|
(3,741 |
) |
|
|
19,040 |
|
|
|
|
|
|
|
|
|
|
|
Components of other comprehensive income (loss) and the related income tax effects for the three
months ended August 31, 2009 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
Income taxes |
|
|
Net |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
3,037 |
|
|
|
(482 |
) |
|
|
2,555 |
|
Adjustment for hedged items recognized in the period |
|
|
5,753 |
|
|
|
(293 |
) |
|
|
5,460 |
|
Reclassification of foreign exchange gain on hedging
derivatives to income to offset foreign exchange loss on US
denominated debt |
|
|
(3,185 |
) |
|
|
452 |
|
|
|
(2,733 |
) |
Unrealized foreign exchange gain on translation of a
self-sustaining foreign operation |
|
|
1 |
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,606 |
|
|
|
(323 |
) |
|
|
5,283 |
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income (loss) is comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
August 31, 2010 |
|
|
August 31, 2009 |
|
|
|
$ |
|
|
$ |
|
Unrealized foreign exchange gain on translation of a
self-sustaining foreign operation |
|
|
349 |
|
|
|
350 |
|
Fair value of derivatives |
|
|
8,627 |
|
|
|
(38,984 |
) |
|
|
|
|
|
|
|
|
|
|
8,976 |
|
|
|
(38,634 |
) |
|
|
|
|
|
|
|
43
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2010 and 2009
[all amounts in thousands of Canadian dollars, except per share amounts]
8. STATEMENTS OF CASH FLOWS
Disclosures with respect to the Consolidated Statements of Cash Flows are as follows:
(i) Funds flow from operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
Net income |
|
|
121,575 |
|
|
|
124,265 |
|
|
|
532,732 |
|
|
|
536,475 |
|
Non-cash items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred IRU revenue |
|
|
(3,136 |
) |
|
|
(3,137 |
) |
|
|
(12,546 |
) |
|
|
(12,547 |
) |
Deferred equipment revenue |
|
|
(29,031 |
) |
|
|
(32,655 |
) |
|
|
(120,639 |
) |
|
|
(132,974 |
) |
Deferred equipment costs |
|
|
54,568 |
|
|
|
61,045 |
|
|
|
228,714 |
|
|
|
247,110 |
|
Deferred charges |
|
|
257 |
|
|
|
257 |
|
|
|
1,025 |
|
|
|
1,025 |
|
Property, plant and equipment |
|
|
141,704 |
|
|
|
123,082 |
|
|
|
526,432 |
|
|
|
449,808 |
|
Other intangibles |
|
|
8,907 |
|
|
|
9,529 |
|
|
|
33,285 |
|
|
|
30,774 |
|
Financing costs long-term debt |
|
|
957 |
|
|
|
1,066 |
|
|
|
3,972 |
|
|
|
3,984 |
|
Future income tax expense |
|
|
13,007 |
|
|
|
26,576 |
|
|
|
15,370 |
|
|
|
167,897 |
|
Equity loss on investee |
|
|
8,550 |
|
|
|
|
|
|
|
11,250 |
|
|
|
99 |
|
Debt retirement costs |
|
|
|
|
|
|
|
|
|
|
81,585 |
|
|
|
8,255 |
|
Stock-based compensation |
|
|
4,641 |
|
|
|
4,492 |
|
|
|
17,838 |
|
|
|
16,974 |
|
Defined benefit pension plan |
|
|
6,969 |
|
|
|
6,513 |
|
|
|
27,875 |
|
|
|
26,052 |
|
Gain on cancellation of bond forward |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,757 |
) |
Loss on financial instruments |
|
|
26 |
|
|
|
|
|
|
|
47,306 |
|
|
|
|
|
Realized loss on settlement of
financial instruments |
|
|
(7,033 |
) |
|
|
|
|
|
|
(26,357 |
) |
|
|
|
|
Other |
|
|
5,474 |
|
|
|
286 |
|
|
|
7,561 |
|
|
|
(8,335 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds flow from operations |
|
|
327,435 |
|
|
|
321,319 |
|
|
|
1,375,403 |
|
|
|
1,323,840 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(ii) Changes in non-cash working capital balances related to operations include the following: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended August 31, |
|
|
Year ended August 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Accounts receivable |
|
|
3,938 |
|
|
|
6,001 |
|
|
|
(1,217 |
) |
|
|
(5,714 |
) |
Prepaids and other |
|
|
(4,567 |
) |
|
|
(3,235 |
) |
|
|
(2,211 |
) |
|
|
(14,393 |
) |
Accounts payable and accrued liabilities |
|
|
46,358 |
|
|
|
365 |
|
|
|
(76,608 |
) |
|
|
47,781 |
|
Income taxes payable |
|
|
40,379 |
|
|
|
23,299 |
|
|
|
156,748 |
|
|
|
22,894 |
|
Unearned revenue |
|
|
1,925 |
|
|
|
4,494 |
|
|
|
5,044 |
|
|
|
8,522 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
88,033 |
|
|
|
30,924 |
|
|
|
81,756 |
|
|
|
59,090 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2010 and 2009
[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, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Interest |
|
|
18,984 |
|
|
|
25,705 |
|
|
|
237,377 |
|
|
|
231,594 |
|
Income taxes |
|
|
54 |
|
|
|
3 |
|
|
|
4,243 |
|
|
|
404 |
|
|
|
|
(iv) Non-cash transaction: |
The Consolidated Statements of Cash Flows exclude the following non-cash transaction: |
|
|
|
|
|
|
|
|
|
|
|
Twelve months ended August 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
$ |
|
|
$ |
|
Issuance of Class B Non-Voting Shares on a cable system acquisition |
|
|
120,000 |
|
|
|
|
|
9. OTHER LONG-TERM LIABILITIES
Other long-term liabilities include the long-term portion of the Companys defined benefit pension
plan of $132,839 and the liability of $158,661 with respect to the principal components of the US
$300,000 amended cross-currency interest rate agreements. The total benefit costs expensed under
the Companys defined benefit pension were $7,331 (2009 $6,875) and $29,323 (2009 $27,500) for
the three months and year ended August 31, 2010, respectively.
10. FINANCIAL INSTRUMENTS
During the first quarter, the Company redeemed all of its outstanding US $440,000 8.25% senior
notes due April 11, 2010, US $225,000 7.25% senior notes due April 6, 2011 and US $300,000 7.20%
senior notes due December 15, 2011. In conjunction with the redemption of the US $440,000 and US
$225,000 senior notes, the Company paid $146,065 to unwind and settle a portion of the principal
component of two of the associated cross-currency interest rate swaps and simultaneously entered
into offsetting currency swap transactions for the remaining outstanding notional principal amounts
(i.e. the end of swap notional exchanges) and paid $145,855 in respect of these offsetting swap
transactions. The derivatives have been classified as held for trading as they are not accounted
for as hedging instruments. In addition, upon redemption of the US $300,000 senior notes, the
Company entered into amended agreements with the counterparties of the cross-currency agreements to
fix the settlement of the principal liability on December 15, 2011 at $162,150. As a result, there
is no further foreign exchange rate exposure in respect of the principal component of the
cross-currency interest rate exchange agreements.
Upon redemption of the underlying hedged US denominated debt, the associated cross-currency
interest rate exchange agreements no longer qualify as cash flow hedges and the remaining loss in
accumulated other comprehensive loss of $50,121 was reclassified to the income statement. All
subsequent changes in the value of the above noted agreements will be recorded in the income
statement. The total amount recorded was a loss of $26 and $47,306 for the three months and year
ended August 31, 2010, respectively.
45
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
August 31, 2010 and 2009
[all amounts in thousands of Canadian dollars, except per share amounts]
The Government of Canada bond purchased during the first quarter was sold in the fourth quarter.
The bond was classified as available-for-sale with changes in the estimated fair value recorded
through other comprehensive income until the bond was sold, at which time the gain was reclassified
to income.
11. INVESTMENTS
On May 3, 2010 the Company announced that it had entered into agreements to acquire 100% of the
Broadcasting business of Canwest Global Communications Corp. (Canwest) including all the equity
interest in CW Investments Co. (CW Media), the company that owns the specialty channels acquired
from Alliance Atlantis Communications Inc. in 2007 by Canwest and Goldman Sachs. The total
consideration of approximately $2,000,000 includes approximately $815,000 of net debt at CW Media.
During the third quarter, 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 for total consideration of $750,375,
including acquisition costs. It is anticipated the outstanding portions of the acquisition will
close in late October upon receipt of CRTC approval.
The Company exercises significant influence over CW Media with its 49.9% ownership interest and
therefore accounts for this investment under the equity method whereby the investment is initially
recorded at cost and adjusted thereafter to recognize the Companys proportionate share of CW
Medias income or loss after the date of acquisition. The difference between the cost of the 49.9%
equity investment in CW Media and the Companys share of the underlying net book value of CW
Medias net assets on May 3, 2010 was $159,000 which was allocated on a preliminary basis as
follows:
|
|
|
|
|
|
|
$ |
|
Indefinite life broadcast rights |
|
|
181,000 |
|
Goodwill, not deductible for tax |
|
|
47,000 |
|
|
|
|
|
|
|
|
228,000 |
|
Long-term debt |
|
|
(23,000 |
) |
Future income taxes |
|
|
(46,000 |
) |
|
|
|
|
|
|
|
159,000 |
|
|
|
|
|
46