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 January 2011
Commission File Number: 001-14684
Shaw Communications Inc.
(Translation of registrants name into English)
Suite 900, 630 3rd Avenue S.W., Calgary, Alberta T2P 4L4 (403) 750-4500
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of
Form 20-F or Form 40-F:
Form 20-F ¨ 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): ¨
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): ¨
Indicate by check mark whether by furnishing the information contained in this Form, the
registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b)
under the Securities Exchange Act of 1934.
Yes o No þ
If Yes is marked, indicate below the file number assigned to the registrant in connection
with Rule 12g3-2(b): 82-
The information contained in this report on Form 6-K and any exhibits hereto shall be deemed
filed with the Securities and Exchange Commission (SEC) solely for purpose of being and hereby
are incorporated by reference into and as part of the Registration Statement on Form F-10 (File No.
333-170416) filed by the registrant under the Securities Act of 1933, as amended.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
|
Shaw Communications Inc. |
|
|
|
|
|
Date: January 13, 2011
|
|
By:
|
|
/s/ Steve Wilson |
|
|
|
|
|
|
|
|
|
Name: Steve Wilson |
|
|
|
|
Title: Sr. V.P., Chief Financial Officer |
2
Shaw Communications Inc.
MANAGEMENTS DISCUSSION AND ANALYSIS
NOVEMBER 30, 2010
January 13, 2011
Certain statements in this report may constitute forward-looking statements. Included
herein is a Caution Concerning Forward-Looking Statements section which should be read in
conjunction with this report.
The following should also be read in conjunction with Managements Discussion and Analysis
included in the Companys August 31, 2010 Annual Report including the Consolidated Financial
Statements and the Notes thereto and the unaudited interim Consolidated Financial Statements
and the Notes thereto of the current quarter.
CONSOLIDATED RESULTS OF OPERATIONS
FIRST QUARTER ENDING NOVEMBER 30, 2010
Selected Financial Highlights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended November 30, |
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn except per share amounts) |
|
2010 |
|
|
2009 |
|
|
% |
|
Operations: |
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
1,078,905 |
|
|
|
905,934 |
|
|
|
19.1 |
|
Operating income before amortization (1) |
|
|
473,354 |
|
|
|
474,952 |
|
|
|
(0.3 |
) |
Operating margin (1) (2) |
|
|
43.9 |
% |
|
|
44.1 |
% |
|
|
(0.2 |
) |
Funds flow from operations (3) |
|
|
264,380 |
|
|
|
338,952 |
|
|
|
(22.0 |
) |
Net income |
|
|
20,332 |
|
|
|
114,229 |
|
|
|
(82.2 |
) |
Per share data: |
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share basic and diluted |
|
$ |
0.04 |
|
|
$ |
0.26 |
|
|
|
|
|
Weighted average participating shares
outstanding during period (000s) |
|
|
433,792 |
|
|
|
432,507 |
|
|
|
|
|
|
|
|
(1) |
|
See definition under Key Performance Drivers in Managements Discussion and
Analysis. |
|
(2) |
|
Operating margin is adjusted to exclude the one-time CRTC Part II recovery
for the three months ended November 30, 2009. Including the one-time CRTC Part II
recovery, the operating margin would be 52.4%. |
|
(3) |
|
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 November 30, |
|
|
|
November 30, 2010 |
|
|
2010 |
|
|
2009 |
|
Subscriber statistics: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic cable customers |
|
|
2,326,766 |
|
|
|
(7,542 |
) |
|
|
(1,416 |
) |
Digital customers |
|
|
1,713,135 |
|
|
|
62,216 |
|
|
|
88,259 |
|
Internet customers (including pending installs) |
|
|
1,837,618 |
|
|
|
18,752 |
|
|
|
36,242 |
|
Digital phone lines (including pending installs) |
|
|
1,146,148 |
|
|
|
49,842 |
|
|
|
61,461 |
|
DTH customers |
|
|
904,257 |
|
|
|
(1,539 |
) |
|
|
1,097 |
|
5
Shaw Communications Inc.
Additional Highlights
|
|
Revenue of $1.08 billion for the three month period improved 19.1% over the
comparable period last year. |
|
|
|
Free cash flow1 for the quarter was $145.0 million compared to $165.4
million for the same period last year. |
|
|
|
During the quarter the Corporations Board of Directors announced the orderly
transition of executive management responsibilities and effective November 17, 2010
Brad Shaw was appointed Chief Executive Officer. |
|
|
|
Shaw launched the Together is Amazing movement as an opportunity for every
Canadian to extend him/herself. Together is Amazing gives momentum to ideas by allowing
people to join together to accomplish more as a group than they could ever do alone.
Fill the Food Banks was the first campaign launched and ran from September 20 to
November 15, 2010. |
|
|
|
On October 27, 2010 Shaw completed the final steps in the Canwest acquisition
transaction funding additional payments of approximately $500 million, which paid
Canwest bondholders, other affected creditors of Canwest and Canwest shareholders, as
well as other transaction costs. |
|
|
|
On December 7, 2010 Shaw closed an offering of $900 million in senior unsecured
notes, including $500 million principal amount of 5.50% notes due 2020, as well as an
additional $400 million of its reopened offering of 6.75% notes due 2039. |
|
|
|
Today the Board of Directors approved a 5% increase in the equivalent annual
dividend rate to $0.92 on Shaws Class B Non-Voting Participating shares and $0.9175 on
Shaws Class A Participating shares. This new rate will be effective commencing with
the monthly dividends to be paid on March 30, 2011. |
Consolidated Overview
Consolidated revenue of $1.08 billion for the quarter improved 19.1% over the same period
last year. The improvement was primarily due to the acquisition of Shaw Media, as well as
customer growth and rate increases in the Cable and Satellite divisions. Consolidated
operating income before amortization for the three month period of $473.4 million was
comparable to the same period last year. The current period included Shaw Media from the
acquisition closing date on October 27, 2010 and also improved revenue related growth,
partially offset by higher employee related and other costs in the Cable and Satellite
divisions. The prior three month period benefitted from a one-time CRTC Part II fee recovery
of $75.3 million. Excluding this one-time recovery, the current year improvement was 18.4%.
6
Shaw Communications Inc.
Net income was $20.3 million for the three months ended November 30, 2010 compared to $114.2
million for the same period last year. Non-operating items affected net income in both
periods. The current period included a charge of $139.1 million for the discounted value of
the $180.0 million CRTC benefit obligation, net of incremental revenues, related to the
Media acquisition, as well as business acquisition, integration and restructuring expenses
of $58.1 million. The prior period included debt retirement costs and amounts related to
financial instruments of $81.6 million and $44.6 million, respectively. Outlined below are
further details on these and other operating and non-operating components of net income for
each period.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating net |
|
|
Non- |
|
|
|
|
|
|
Operating net |
|
|
Non- |
|
($000s Cdn) |
|
November 30, 2010 |
|
|
of interest |
|
|
operating |
|
|
November 30, 2009 |
|
|
of interest |
|
|
operating |
|
Operating income |
|
|
292,612 |
|
|
|
|
|
|
|
|
|
|
|
315,854 |
|
|
|
|
|
|
|
|
|
Amortization of financing costs
long-term debt |
|
|
(1,020 |
) |
|
|
|
|
|
|
|
|
|
|
(1,101 |
) |
|
|
|
|
|
|
|
|
Interest expense debt |
|
|
(68,695 |
) |
|
|
|
|
|
|
|
|
|
|
(62,064 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income after interest |
|
|
222,897 |
|
|
|
222,897 |
|
|
|
|
|
|
|
252,689 |
|
|
|
252,689 |
|
|
|
|
|
Debt retirement costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(81,585 |
) |
|
|
|
|
|
|
(81,585 |
) |
CRTC benefit obligation |
|
|
(139,098 |
) |
|
|
|
|
|
|
(139,098 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Business acquisition, integration
and restructuring expenses |
|
|
(58,104 |
) |
|
|
|
|
|
|
(58,104 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Loss on derivative instruments |
|
|
(1,411 |
) |
|
|
|
|
|
|
(1,411 |
) |
|
|
(44,432 |
) |
|
|
|
|
|
|
(44,432 |
) |
Accretion of long-term liabilities |
|
|
(1,933 |
) |
|
|
|
|
|
|
(1,933 |
) |
|
|
(213 |
) |
|
|
|
|
|
|
(213 |
) |
Foreign exchange gain on unhedged
long-term debt |
|
|
3,318 |
|
|
|
|
|
|
|
3,318 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other gains |
|
|
2,429 |
|
|
|
|
|
|
|
2,429 |
|
|
|
8,717 |
|
|
|
|
|
|
|
8,717 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
28,098 |
|
|
|
222,897 |
|
|
|
(194,799 |
) |
|
|
135,176 |
|
|
|
252,689 |
|
|
|
(117,513 |
) |
Current income tax expense (recovery) |
|
|
55,342 |
|
|
|
59,600 |
|
|
|
(4,258 |
) |
|
|
94,578 |
|
|
|
67,006 |
|
|
|
27,572 |
|
Future income tax expense (recovery) |
|
|
(33,951 |
) |
|
|
4,066 |
|
|
|
(38,017 |
) |
|
|
(73,631 |
) |
|
|
5,551 |
|
|
|
(79,182 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before following |
|
|
6,707 |
|
|
|
159,231 |
|
|
|
(152,524 |
) |
|
|
114,229 |
|
|
|
180,132 |
|
|
|
(65,903 |
) |
Equity income on investees |
|
|
13,625 |
|
|
|
|
|
|
|
13,625 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
20,332 |
|
|
|
159,231 |
|
|
|
(138,899 |
) |
|
|
114,229 |
|
|
|
180,132 |
|
|
|
(65,903 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
See definitions and discussion under Key Performance
Drivers in Managements Discussion and Analysis. |
The changes in net income are outlined in the table below.
|
|
|
|
|
|
|
|
|
|
|
November 30, 2010 net income compared to: |
|
|
|
Three months ended |
|
(000s Cdn) |
|
August 31, 2010 |
|
|
November 30, 2009 |
|
Increased (decreased) operating income before amortization |
|
|
50,202 |
|
|
|
(1,598 |
) |
Increased amortization |
|
|
(7,536 |
) |
|
|
(21,563 |
) |
Increased interest expense |
|
|
(6,191 |
) |
|
|
(6,631 |
) |
Change in net other costs and revenue (1) |
|
|
(169,769 |
) |
|
|
(63,661 |
) |
Decreased (increased) income taxes |
|
|
32,051 |
|
|
|
(444 |
) |
|
|
|
|
|
|
|
|
|
|
(101,243 |
) |
|
|
(93,897 |
) |
|
|
|
|
|
|
|
|
|
|
(1) |
|
Net other costs and revenue includes debt retirement costs, the CRTC benefit
obligation, business acquisition, integration and restructuring expenses, loss on
derivative instruments, accretion of long-term liabilities, foreign exchange gain on
unhedged long-term debt, other gains and equity income on investees as detailed in the
unaudited interim Consolidated Statements of Income and Retained Earnings. |
7
Shaw Communications Inc.
Basic earnings per share were $0.04 for the quarter compared to $0.26 in the same
period last year. The decrease was primarily due to higher net other costs and revenue of
$63.7 million and increased amortization of $21.6 million. The change in net other costs and
revenue was primarily due to amounts related to the CRTC benefit obligation and various
acquisition, integration and restructuring costs in the current period partially offset by
debt retirement costs and amounts related to financial instruments associated with the early
redemption of the three series of US senior notes in the prior year. Operating income before
amortization was comparable over both periods. In the prior three month period operating
income before amortization included a one-time CRTC Part II fee recovery of $75.3 million
which was offset in the current period by amounts related to Shaw Media and growth in the
Cable and Satellite divisions.
Net income in the current quarter decreased $101.2 million compared to the fourth quarter of
fiscal 2010 mainly due to increased net other costs and revenue of $169.8 million resulting
from the CRTC benefit obligation and various acquisition, integration and restructuring
costs partially offset by improved operating income before amortization of $50.2 million due
to the Media acquisition.
Free cash flow for the quarter of $145.0 million compared to $165.4 million in the same
period last year. The decrease was mainly due to higher capital investment of $18.6 million
in the current period. Operating income was comparable over both periods due to the one-time
CRTC Part II fee recovery last year being offset by amounts in the current period from Shaw
Media and growth in the Cable and Satellite divisions. The Cable division generated $77.9
million of free cash flow for the quarter compared to $121.0 million in the comparable
period. The Satellite division achieved free cash flow of $27.1 million for the three month
period compared to $44.4 million last year. The Media division generated $40.0 million of
free cash flow for the period from October 27 to November 30, 2010.
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. The total consideration of approximately $2.0 billion included approximately $815.0
million of net debt at CW Media. During 2010, the Company completed certain portions of the
acquisition and funded $743.0 million, including acquisition costs, with cash on hand. Also
during 2010 the Competition Bureau cleared Shaws acquisition of Canwests broadcasting
business 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 was given on October 22, 2010. Shaw completed the transaction on October 27,
2010 and funded total payments of approximately $500.0 million, which paid Canwest
bondholders, other affected creditors of Canwest and Canwest shareholders, as well as other
transaction costs. Shaw assumed approximately $815.0 million of debt outstanding in CW
Media, including a term loan and the 2015 Notes. Immediately after the closing Shaw
refinanced the CW Media term loan, including breakage of related currency swaps, which will
generate significant interest savings.
In September Shaw launched the Together is Amazing movement aiming to harness the power of
the Shaw network across Canada to inspire people and communities to come together to do
something amazing. Fill the Food Banks was the first campaign launched and ran from
September 20 to November 15, 2010. Demonstrating the power of togetherness, Shaw along with
partnering organizations and community members across Canada more than doubled their goal of
one million pounds of food, raising in excess of two and a half million pounds of food for
food banks across Canada.
8
Shaw Communications Inc.
On December 7, 2010 Shaw closed an offering of $900 million in senior unsecured notes,
including $500 million principal amount of 5.50% notes due 2020, as well as an additional
$400 million from its reopened offering of 6.75% notes due 2039. The net proceeds were used
for repayment of debt incurred under Shaws credit facility to complete the acquisition of
the broadcasting assets of Canwest and effect the subsequent related debt refinancing.
On December 21, 2010 Shaw announced that it completed the repurchase of US $51.6 million of
the 2015 Notes. As a result of a change of control triggered due to the acquisition of the
Media business, an offer to purchase all of the 2015 Notes outstanding was required. An
aggregate of US $51.6 million face amount of the 2015 Notes was tendered to the Change of
Control Offer and were purchased for cancellation for an aggregate price of approximately
$60.0 million, including accrued interest. The Change of Control Offer expired on December
15, 2010 and no further purchases are required.
Key Performance Drivers
The Companys continuous disclosure documents may provide discussion and analysis of
non-GAAP financial measures. These financial measures do not have standard definitions
prescribed by Canadian GAAP or US GAAP and therefore may not be comparable to similar
measures disclosed by other companies. The Company utilizes these measures in making
operating decisions and assessing its performance. Certain investors, analysts and others,
utilize these measures in assessing the Companys operational and financial performance and
as an indicator of its ability to service debt and return cash to shareholders. These
non-GAAP financial measures have not been presented as an alternative to net income or any
other measure of performance required by Canadian or US GAAP.
The following contains a listing of non-GAAP financial measures used by the Company and
provides a reconciliation to the nearest GAAP measurement or provides a reference to such
reconciliation.
Operating income before amortization and operating margin
Operating income before amortization is calculated as revenue less operating, general and
administrative expenses and is presented as a sub-total line item in the Companys unaudited
interim Consolidated Statements of Income and Retained Earnings. It is intended to indicate
the Companys ability to service and/or incur debt, and therefore it is calculated before
amortization (a non-cash expense) and interest. Operating income before amortization is also
one of the measures used by the investing community to value the business. Operating margin
is calculated by dividing operating income before amortization by revenue.
Free cash flow
The Company utilizes this measurement as it measures the Companys ability to repay debt and
return cash to shareholders.
9
Shaw Communications Inc.
Free cash flow for cable and satellite is calculated as operating income before
amortization, less interest, cash taxes paid or payable, capital expenditures (on an accrual
basis and net of proceeds on capital dispositions) and equipment costs (net) and adjusted to
exclude stock-based compensation expense.
Commencing in 2011 with respect to the new Media segment, free cash flow will be determined
as detailed above and in addition, Shaw will deduct cash amounts associated with funding the
new and assumed CRTC benefit obligation related to the acquisition of Shaw Media as well as
exclude the non-controlling interest amounts that are consolidated in the operating income
before amortization, capital expenditure and cash tax amounts.
Free cash flow is calculated as follows:
|
|
|
|
|
|
|
|
|
|
|
Three months ended November 30, |
|
($000s Cdn) |
|
2010 |
|
|
2009 (2) |
|
Cable free cash flow (1) |
|
|
77,914 |
|
|
|
121,010 |
|
Combined satellite free cash flow (1) |
|
|
27,092 |
|
|
|
44,418 |
|
Media free cash flow (1) |
|
|
40,015 |
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
|
145,021 |
|
|
|
165,428 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Reconciliations of free cash flow for cable, satellite and media are
provided under Cable Financial Highlights, Satellite Financial Highlights and
Media Financial Highlights. |
|
(2) |
|
The presentation of segmented free cash flow has been adjusted to reflect on
a gross basis to include intersegment transactions. As a result, Cable free cash flow
has decreased and Combined satellite free cash flow has increased by $850. |
10
Shaw Communications Inc.
CABLE
FINANCIAL HIGHLIGHTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended November 30, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2010 |
|
|
2009 (3) |
|
|
% |
|
Revenue |
|
|
757,831 |
|
|
|
709,747 |
|
|
|
6.8 |
|
|
|
|
|
|
|
|
|
|
|
Operating income before amortization (1) |
|
|
347,855 |
|
|
|
380,252 |
|
|
|
(8.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures and equipment costs (net): |
|
|
|
|
|
|
|
|
|
|
|
|
New housing development |
|
|
25,624 |
|
|
|
21,730 |
|
|
|
17.9 |
|
Success based |
|
|
62,975 |
|
|
|
50,350 |
|
|
|
25.1 |
|
Upgrades and enhancement |
|
|
61,533 |
|
|
|
62,169 |
|
|
|
(1.0 |
) |
Replacement |
|
|
11,739 |
|
|
|
12,578 |
|
|
|
(6.7 |
) |
Buildings/other |
|
|
15,509 |
|
|
|
13,258 |
|
|
|
17.0 |
|
|
|
|
|
|
|
|
|
|
|
Total as per Note 2 to the unaudited interim
Consolidated Financial Statements |
|
|
177,380 |
|
|
|
160,085 |
|
|
|
10.8 |
|
|
|
|
|
|
|
|
|
|
|
Free cash flow before the following |
|
|
170,475 |
|
|
|
220,167 |
|
|
|
(22.6 |
) |
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(50,947 |
) |
|
|
(55,166 |
) |
|
|
(7.6 |
) |
Cash taxes |
|
|
(45,375 |
) |
|
|
(48,005 |
) |
|
|
(5.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash stock based compensation |
|
|
3,761 |
|
|
|
4,014 |
|
|
|
(6.3 |
) |
|
|
|
|
|
|
|
|
|
|
Free cash flow (1) |
|
|
77,914 |
|
|
|
121,010 |
|
|
|
(35.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin (2) |
|
|
45.9 |
% |
|
|
46.7 |
% |
|
|
(0.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
See definitions and discussion under Key Performance Drivers in Managements
Discussion and Analysis. |
|
(2) |
|
Operating margin is adjusted to exclude the one-time CRTC Part II fee
recovery in the three months ended November 30, 2009. Including the one-time CRTC Part
II recovery, operating margin would be 53.6%. |
|
(3) |
|
The presentation of segmented free cash flow has been adjusted to reflect on
a gross basis to include intersegment transactions. As a result, revenue has increased
by $1,237 and operating income before amortization and free cash flow have decreased by
$850. |
Operating Highlights
|
|
Digital customers increased 62,216 during the quarter to 1,713,135. Shaws Digital
penetration of Basic is now 73.6%, up from 70.7% and 56.7% at August 31, 2010 and 2009,
respectively. |
|
|
Digital Phone lines increased 49,842 during the three month period to 1,146,148
lines and Internet was up 18,752 to total 1,837,618 as at November 30, 2010. During the
quarter Basic cable subscribers decreased 7,542. |
Cable revenue improved 6.8% for the three month period to $757.8 million over the comparable
period last year. Rate increases and customer growth, including acquisitions, partially
offset by higher promotional activity, accounted for the improvement. Operating income,
excluding the one-time CRTC Part II fee recovery last year of $48.7 million, increased
approximately 5% over the comparable quarter. The revenue related growth was partially
reduced by higher employee related amounts, mainly due to employee growth and annual merit
increases, and
increased programming costs. The current period also included a charge related to a recent
CRTC decision approving a retroactive rate increase in support structure charges by ILECs.
Excluding the Part II fee recovery and the support structure charge, the annual improvement
was almost 7.0%.
11
Shaw Communications Inc.
Revenue increased $15.4 million over the fourth quarter of fiscal 2010 primarily due to rate
increases and customer growth partially offset by increased promotional activity. Operating
income before amortization declined $7.8 million over this same period primarily due to
increased expenses including employee costs, mainly due to annual merit increases, support
structure amounts, programming fees, and marketing and sales expenses.
Total capital investment of $177.4 million for the quarter increased $17.3 million over the
same period last year.
Success-based capital increased $12.6 million over the comparable three month period due to
higher HDPVR rental activity.
Investment in Upgrades and Enhancement and Replacement categories are comparable to the same
period last year. The current quarter included higher spending on network capacity offset
by lower spending on fibre expansion, upgrades and node segmentation. Shaw continues to
invest in technology initiatives to optimize its network and expand capacity.
Investment in Buildings and Other was up modestly in the current three month period. The
increase was mainly due to increased investment in various facilities projects and costs
related to upgrading billing and provisioning systems partially offset by proceeds on the
sale of certain redundant real estate assets.
Spending in new housing development increased $3.9 million over the comparable quarter last
year mainly due to higher activity.
During the quarter the Company closed the acquisition of the Lake Broadcasting cable system
in British Columbia. The acquisition is complementary to and will provide synergies with
existing operations.
As at November 30, 2010 Shaw had 1,146,148 Digital Phone lines which represents a 49.3%
penetration of Basic. Shaw also continued to grow its Digital customer base and Digital
penetration of Basic at November 30, 2010 was 73.6%, up from 70.7% at August 31, 2010. Shaw
now has approximately 790,000 HD capable customers who have access to over 50 HD channels
and even greater choice through VOD HD programming.
12
Shaw Communications Inc.
Subscriber Statistics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
|
|
|
|
|
|
|
|
November 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
November 30, 2010 |
|
|
August 31, 2010(1) |
|
|
Growth |
|
|
% |
|
CABLE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic service: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual |
|
|
2,326,766 |
|
|
|
2,334,308 |
|
|
|
(7,542 |
) |
|
|
(0.3 |
) |
Penetration as % of homes passed |
|
|
60.9 |
% |
|
|
61.4 |
% |
|
|
|
|
|
|
|
|
Digital customers |
|
|
1,713,135 |
|
|
|
1,650,919 |
|
|
|
62,216 |
|
|
|
3.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTERNET: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Connected and scheduled |
|
|
1,837,618 |
|
|
|
1,818,866 |
|
|
|
18,752 |
|
|
|
1.0 |
|
Penetration as % of basic |
|
|
79.0 |
% |
|
|
77.9 |
% |
|
|
|
|
|
|
|
|
Standalone Internet not included
in basic cable |
|
|
225,078 |
|
|
|
233,426 |
|
|
|
(8,348 |
) |
|
|
(3.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DIGITAL PHONE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of lines (2) |
|
|
1,146,148 |
|
|
|
1,096,306 |
|
|
|
49,842 |
|
|
|
4.5 |
|
|
|
|
(1) |
|
August 31, 2010 figures are restated for comparative purposes as if the
acquisition of the Lake Broadcasting cable system in British Columbia had occurred on
that date. |
|
(2) |
|
Represents primary and secondary lines on billing plus pending installs. |
13
Shaw Communications Inc.
SATELLITE (DTH and Satellite Services)
FINANCIAL HIGHLIGHTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended November 30, |
|
|
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2010 |
|
|
2009 (5) |
|
|
% |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
DTH (Shaw Direct) |
|
|
185,379 |
|
|
|
179,764 |
|
|
|
3.1 |
|
Satellite Services |
|
|
20,794 |
|
|
|
20,947 |
|
|
|
(0.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
206,173 |
|
|
|
200,711 |
|
|
|
2.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income before amortization (1) |
|
|
|
|
|
|
|
|
|
|
|
|
DTH (Shaw Direct) |
|
|
59,073 |
|
|
|
83,726 |
|
|
|
(29.4 |
) |
Satellite Services |
|
|
10,436 |
|
|
|
10,974 |
|
|
|
(4.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
69,509 |
|
|
|
94,700 |
|
|
|
(26.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures and equipment costs (net): |
|
|
|
|
|
|
|
|
|
|
|
|
Success based (3) |
|
|
23,552 |
|
|
|
23,040 |
|
|
|
2.2 |
|
Buildings and other |
|
|
788 |
|
|
|
2,084 |
|
|
|
(62.2 |
) |
|
|
|
|
|
|
|
|
|
|
Total as per Note 2 to the unaudited interim
Consolidated Financial Statements |
|
|
24,340 |
|
|
|
25,124 |
|
|
|
(3.1 |
) |
|
|
|
|
|
|
|
|
|
|
Free cash flow before the following |
|
|
45,169 |
|
|
|
69,576 |
|
|
|
(35.1 |
) |
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense (2) |
|
|
(6,265 |
) |
|
|
(6,563 |
) |
|
|
(4.5 |
) |
Cash taxes |
|
|
(12,225 |
) |
|
|
(19,001 |
) |
|
|
(35.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash stock option expense |
|
|
413 |
|
|
|
406 |
|
|
|
1.7 |
|
|
|
|
|
|
|
|
|
|
|
Free cash flow (1) |
|
|
27,092 |
|
|
|
44,418 |
|
|
|
(39.0 |
) |
|
|
|
|
|
|
|
|
|
|
Operating Margin (4) |
|
|
33.7 |
% |
|
|
33.9 |
% |
|
|
(0.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
See definitions and discussion under Key Performance Drivers in Managements
Discussion and Analysis. |
|
(2) |
|
Interest is allocated to the Satellite division based on the cost of debt
incurred by the Company to repay Satellite debt and to fund accumulated cash deficits
of Shaw Satellite Services and Shaw Direct. |
|
(3) |
|
Net of the profit on the sale of satellite equipment as it is viewed as a
recovery of expenditures on customer premise equipment. |
|
(4) |
|
Operating margin is adjusted to exclude the one-time CRTC Part II fee
recovery in the three months ended November 30, 2009. Including the one-time CRTC Part
II fee recovery, operating margin would be 47.2%. |
|
(5) |
|
The presentation of segmented free cash flow has been adjusted to reflect on
a gross basis to include intersegment transactions. As a result, revenue has increased
by $3,287 and operating income before amortization and free cash flow have increased by
$850. |
Operating Highlights
|
|
During the quarter Shaw Direct had a net loss of 1,539 customers and as at November
30, 2010 DTH customers total 904,257. |
|
|
Free cash flow for the quarter of $27.1 million compares to $44.4 million
in the same period last year. |
Revenue of $206.2 million for the three month period was up 2.7% over the same period last
year. The improvement was primarily due to rate increases. Operating income before
amortization, excluding the one-time Part II fee recovery of $26.6 million in the prior
period, improved 2% over the comparable quarter.
Operating income before amortization improved $0.7 million compared to the fourth quarter
primarily due to rate increases partially offset by expenses related to customer growth
including higher programming costs.
14
Shaw Communications Inc.
Total capital investment of $24.3 million for the quarter compared to $25.1 million in the
same period last year. Other capital was lower mainly due to the expenditures in the prior
year related to call centre expansion.
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 receiver with advanced features, launched 13 HD
channels including Movie Central 2, Super Ecran 2 and Sportsnet One and as at November 30,
2010 offered 78 HD channels to its 415,000 HD customers.
Subscriber Statistics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
|
|
|
|
|
|
|
|
November 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
November 30, 2010 |
|
|
August 31, 2010 |
|
|
Growth |
|
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DTH customers (1) |
|
|
904,257 |
|
|
|
905,796 |
|
|
|
(1,539 |
) |
|
|
(0.2 |
) |
|
|
|
(1) |
|
Including seasonal customers who temporarily suspend their service. |
15
Shaw Communications Inc.
MEDIA
FINANCIAL HIGHLIGHTS
|
|
|
|
|
|
|
October 27, 2010 to |
|
($000s Cdn) |
|
November 30, 2010 |
|
Revenue |
|
|
125,397 |
|
|
|
|
|
Operating income before amortization (1) |
|
|
56,772 |
|
|
|
|
|
|
Capital expenditures: |
|
|
|
|
Broadcast and transmission |
|
|
1,082 |
|
Buildings/other |
|
|
1,042 |
|
|
|
|
|
Total as per Note 2 to the unaudited interim Consolidated Financial Statements |
|
|
2,124 |
|
|
|
|
|
Free cash flow before the following |
|
|
54,648 |
|
Less: |
|
|
|
|
Interest expense (2) |
|
|
(6,484 |
) |
Cash taxes |
|
|
(2,000 |
) |
|
|
|
|
|
Other adjustments: |
|
|
|
|
CRTC benefit obligation funding |
|
|
(2,308 |
) |
Non-controlling interest |
|
|
(3,841 |
) |
|
|
|
|
Free cash flow (1) |
|
|
40,015 |
|
|
|
|
|
|
|
|
|
|
Operating margin |
|
|
45.3 |
% |
|
|
|
|
|
|
|
(1) |
|
See definitions and discussion under Key Performance Drivers in
Managements Discussion and Analysis. |
|
(2) |
|
Interest includes an allocation to the Media division based on the cost of
debt incurred by the Company to repay Media debt. |
Operating Highlights
On October 27, 2010 Shaw completed the final steps in its purchase of all of the
broadcasting assets of Canwest. Collectively these assets, including the Global Television
Network and 24 Specialty services, now form Shaw Media, a new division of Shaw.
These assets generate the majority of their revenue from advertising sales and subscription
based services. The acquisition of the assets was completed at an attractive point in time
of the economic cycle, Canwest was operating under creditor protection and had undergone a
restructuring process in advance of Shaws acquisition. Significant costs had been removed
from the business and assets had been rationalized, including closure of the E! channel.
Considering the improving economic conditions within Canada and the restructuring process
that Canwest had undertaken, Shaw is positioned to benefit from these assets as the economy
continues to improve.
The aggregate purchase price for the Canwest broadcasting assets, including the amounts paid
to acquire the shares of CW Media from affiliates of Goldman Sachs Capital Partners and the
debt assumed at CW Media, was approximately $2.0 billion.
As part of the CRTC decision approving the acquisition, Shaw is required to contribute
approximately $180.0 million in new benefits to the broadcasting system over the next seven
years. Most of this contribution will be used to create new programming on Shaw Media
services, construct digital transmission towers and provide a satellite solution for
over-the-air
viewers whose local television stations do not convert to digital. Shaw will also continue
to fund the remaining CRTC benefit obligation of approximately $95.0 million related to the
Canwest purchase of Specialty services from Alliance Atlantis in 2007.
16
Shaw Communications Inc.
No new targeted safeguards were imposed on Shaw by the CRTC in connection with the
acquisition. Any issues of increased concentration and integration arising from overall
industry consolidation will be the focus of an industry-wide hearing currently scheduled for
June 2011.
Revenue in the Media division for the period October 27, 2010 to November 30, 2010 was
$125.4 million and operating income before amortization was $56.8 million. In fiscal 2010
the Canwest broadcasting assets generated solid financial results and reflected the general
improvement in the Canadian advertising market and the restructuring initiatives undertaken
by Canwest. For informational purposes, on a comparative basis to Q1 last year, Media
revenues for the full quarter were up approximately 8% and operating income before
amortization, excluding the impact of the one-time Part II fee recovery last year, improved
19%.
In December 2010, in an innovative way for customers to access content whenever and wherever
they want, Shaw released its Global App for the iPad. It was the number one free download on
the Canadian App Store during the entire first week of launch. The Global App for iPad
offers viewers another exciting way to access the networks blockbuster library of premium
content, including full episodes of House, The Good Wife, NCIS: LA, The Office, Rookie Blue
and Survivor.
WIRELESS
FINANCIAL HIGHLIGHTS
|
|
|
|
|
|
|
Three months ended |
|
($000s Cdn) |
|
November 30, 2010 |
|
Operating expenditures |
|
|
782 |
|
Interest expense (1) |
|
|
4,673 |
|
Capital expenditures (as per Note 2 to the unaudited interim
Consolidated Financial Statements) |
|
|
23,341 |
|
|
|
|
|
Total expenditures on Wireless infrastructure build |
|
|
28,796 |
|
|
|
|
|
|
|
|
(1) |
|
Interest is allocated to the Wireless division based on the Companys
average cost of borrowing to fund the capital expenditures and operating costs. |
|
|
|
During the quarter the Company continued its Wireless infrastructure build
and invested $24.1 million on this strategic initiative. |
During the quarter Shaw was active in equipment purchasing, site acquisition and physical
construction of cell sites. Core network components are in the process of installation and
an initial lab system is activated with certain test functionality.
The Company is taking a disciplined approach to wireless to ensure delivery of an
exceptional customer experience and now expects to roll out these services in the first
major market early in calendar year 2012.
17
Shaw Communications Inc.
OTHER INCOME AND EXPENSE ITEMS
Amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended November 30, |
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2010 |
|
|
2009 |
|
|
% |
|
Amortization revenue (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred IRU revenue |
|
|
3,137 |
|
|
|
3,137 |
|
|
|
|
|
Deferred equipment revenue |
|
|
27,318 |
|
|
|
31,261 |
|
|
|
(12.6 |
) |
Deferred equipment costs |
|
|
(52,106 |
) |
|
|
(59,509 |
) |
|
|
(12.4 |
) |
Deferred charges |
|
|
(256 |
) |
|
|
(256 |
) |
|
|
|
|
Property, plant and equipment |
|
|
(148,829 |
) |
|
|
(124,639 |
) |
|
|
19.4 |
|
Other intangibles |
|
|
(10,006 |
) |
|
|
(9,092 |
) |
|
|
10.1 |
|
Amortization of deferred equipment revenue and deferred equipment costs decreased over
the comparative period 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 and other intangibles increased over the
comparable period as the amortization of capital expenditures exceeded the impact of assets
that became fully depreciated.
Amortization of financing costs and Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended November 30, |
|
|
|
|
|
|
|
|
|
Change |
|
($000s Cdn) |
|
2010 |
|
|
2009 |
|
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of financing costs long-term debt |
|
|
1,020 |
|
|
|
1,101 |
|
|
|
(7.4 |
) |
Interest expense debt |
|
|
68,695 |
|
|
|
62,064 |
|
|
|
10.7 |
|
Interest expense increased over the comparative period as a result of the Canwest
broadcasting business acquisition. Approximately $1 billion was required to complete the
transaction including repayment of the CW Media term loan and breakage of related currency
swaps. In addition, US $338.3 million 13.5% senior unsecured notes were assumed as part of
the acquisition.
Debt retirement costs
During the first quarter of the prior year, the Company redeemed all of its outstanding US
$440 million 8.25% senior notes due April 11, 2010, US $225 million 7.25% senior notes due
April 6, 2011 and US $300 million 7.20% senior notes due December 15, 2011. In connection
with the early redemption, the Company incurred costs of $79.5 million and wrote-off the
remaining discount and finance costs of $2.1 million. The Company used proceeds from its
$1.25 billion senior notes issuance in early October 2009 to fund the cash requirements for
the redemptions.
18
Shaw Communications Inc.
CRTC benefit obligation
As part of the CRTC decision approving the Media acquisition, the Company is required to
contribute approximately $180 million in new benefits to the Canadian broadcasting system
over the next seven years. Most of this contribution will be used to create new programming
on Shaw Media services, construct digital transmission towers and provide a satellite
solution for over-the-air viewers whose local television stations do not convert to digital.
The fair value of the obligation of $139.1 million has been recorded in the income
statement and was determined by discounting future net cash flows using a 5.75% discount
rate.
Business acquisition, integration and restructuring expenses
During the first quarter, the Company recorded $58.1 million of costs in respect of the
acquisition of the broadcasting businesses of Canwest and organizational restructuring.
Amounts include acquisition related costs to effect the acquisition, such as professional
fees paid to lawyers and consultants. The integration and restructuring costs relate to
integrating the new businesses and increasing organizational effectiveness for future
growth. The amount also includes package costs for the former CEO of $25.5 million, which
represents 3 years total compensation of $8.5 million per annum. This is in line with
standards and practices for a CEO of his long tenure.
Loss on derivative instruments
For derivative instruments where hedge accounting is not permissible or derivatives are not
designated in a hedging relationship, the Company records changes in the fair value of
derivative instruments in the income statement. The total amount recorded in respect of all
such derivative instruments was a loss of $1.4 million and $44.4 million for the three
months ended November 30, 2010 and 2009, respectively. The comparative period included a
loss of $50.1 million which was reclassified from accumulated other comprehensive loss in
respect of the cross-currency interest rate exchange agreements that no longer qualified as
cash flow hedges when the US senior notes were redeemed in October 2009.
Accretion of long-term liabilities
The Company recorded accretion expense of $1.9 million in respect of the discounting of
certain long-term liabilities which are accreted to their estimated value over their
respective terms. The expense is primarily in respect of CRTC benefit obligations as well
as the liability which arose in 2010 when the Company entered into amended agreements with
the counterparties to certain cross-currency agreements to fix the settlement of the
principal portion of the swaps in December 2011.
Foreign exchange gain on unhedged long-term debt
In conjunction with the acquisition of the broadcasting businesses of Canwest, the Company
assumed a US $389.6 million term loan and US $338.3 million senior unsecured notes. Shortly
after closing the acquisition, the Company repaid the term loan including breakage of the
related cross currency interest rate swaps. As a result of fluctuations of the Canadian
dollar relative to the US dollar, a net foreign exchange gain of $3.3 million was recorded.
19
Shaw Communications Inc.
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).
Income taxes
Income taxes were comparable to the same period last year as the impact of lower net income
before income taxes in the current period was offset by an income tax recovery of $17.6
million related to reductions in corporate income tax rates recorded in the first quarter of
2010.
Equity income on investees
During the current quarter, the Company recorded income of $13.4 million in respect of its
49.9% equity interest in CW Media for the period September 1 to October 26, 2010. On
October 27, 2010, the Company acquired the remaining equity interest in CW Media as part of
its purchase of all the broadcasting assets of Canwest. Results of operations are
consolidated effective October 27, 2010. The equity income was comprised of approximately
$19.6 million of operating income before amortization partially offset by interest expense
of $4.5 million and other net costs of $1.7 million. The remaining equity income on
investees of $0.2 million is in respect of interests in several specialty channels.
RISKS AND UNCERTAINTIES
The significant risks and uncertainties affecting the Company and its business are discussed
in the Companys August 31, 2010 Annual Report under the Introduction to the Business
Known Events, Trends, Risks and Uncertainties in Managements Discussion and Analysis.
Developments of note since then are as follows:
Access rights Support Structure Rates
On December 2, 2010 the CRTC issued its decision on rates for third party use of
telecommunication carrier support structures and generally approved rate increases,
retroactive to July 2009, for the majority of the ILECs that participated.
FINANCIAL POSITION
Total assets at November 30, 2010 were $12.3 billion compared to $10.2 billion at August 31,
2010. Following is a discussion of significant changes in the consolidated balance sheet
since August 31, 2010.
Current assets increased by $225.2 million primarily due to increases in accounts receivable
of $334.7 million, inventories of $26.6 million and prepaids and other of $34.4 million all
of which were partially offset by a decrease in cash and cash equivalents of $174.7 million.
Accounts receivable and prepaids and other increased primarily as a result of the Media
acquisition while inventories were higher due to timing of equipment purchases to ensure
sufficient supply for the holiday season. Cash and cash equivalents decreased due to
funding of income tax amounts in the first quarter.
20
Shaw Communications Inc.
The derivative instrument is in respect of the CW Media US $338.3 million senior unsecured
notes assumed by the Company as part of the Media acquisition. The notes are due in 2015
and have a variable prepayment option at a premium of 106.75 in August 2011 which declines
on a straight-line basis to par in 2013.
Investments and other assets decreased by $722.4 million due to the acquisition of remaining
equity interest in CW Media which is now consolidated as a 100% owned subsidiary and
expensing of acquisition related costs partially offset by investments in several specialty
channels purchased in the Media acquisition.
Property, plant and equipment and other intangibles increased by $163.0 million and $76.9
million, respectively as current year capital investment and amounts acquired on the Media
acquisition exceeded amortization.
Deferred charges increased by $7.3 million due to prepaid maintenance and support contracts.
Broadcast rights and licenses, and goodwill increased $1.4 billion and $670.6 million,
respectively, due to the acquisition of the Canwest broadcasting businesses.
Program rights and advances of $318.2 million arose on the acquisition of the Canwest
broadcasting businesses.
Current liabilities (excluding current portion of long-term debt and derivative instruments)
were up $47.8 million due to increases in accounts payable of $183.6 million and unearned
revenue of $5.5 million partially offset by a decrease in income taxes payable of $141.3
million. Accounts payable and accrued liabilities increased primarily due to impact of the
Media acquisition. Unearned revenue was up mainly due to rate increases. Income taxes
payable decreased due to funding income tax amounts partially offset by current year tax
expense and amounts assumed on the Media acquisition.
Total long-term debt increased $1.4 billion as approximately $1 billion was required to
complete the Canwest broadcasting business acquisition, including repayment of the CW Media
term loan and breakage of related currency swaps, and the assumption of CW Medias US $338.3
million 13.5% senior unsecured notes.
Other long-term liabilities increased by $243.1 million primarily due to the non-current
portion of CRTC benefit obligations as well as defined benefit pension plans as a result of
the Media acquisition.
Future income taxes increased $259.6 million due to the Media acquisition partially offset
by current year tax recovery.
21
Shaw Communications Inc.
Share capital increased $19.3 million due to the issuance of 1,036,241 Class B Non-Voting
Shares under the Companys option plan. As of December 31, 2010, share capital is as
reported at November 30, 2010 with the exception of the issuance of 221,794 Class B
Non-Voting Shares upon exercise of options subsequent to the quarter end. Contributed
surplus increased due to stock-based compensation expense recorded in the current year.
Accumulated other comprehensive income decreased due settlement of the forward purchase
contracts in respect of the closing of the acquisition of the Canwest broadcasting
businesses. Non-controlling interests arose in the current quarter due to a number of
non-wholly owned specialty channels acquired as part of the Media acquisition.
LIQUIDITY AND CAPITAL RESOURCES
In the current quarter, the Company generated $145.0 million of free cash flow. Shaw used
its free cash flow along with $1 billion of borrowings under its revolving credit facility,
cash of $257.8 million and proceeds on issuance of Class B Non-Voting Shares of $17.6
million to pay $981.2 million to complete the Canwest broadcasting business acquisition
including repayment of the CW Media term loan and breakage of related currency swaps, fund
the net change in working capital requirements and inventory of approximately $317 million,
pay common share dividends of $95.4 million, fund $23.3 million of Wireless capital
expenditures and purchase the Lake Broadcasting cable system for $3.5 million.
Within thirty days of closing of the Media acquisition, a subsidiary of CW Media was
required to make a change of control offer at a cash price equal to 101% of the obligations
under the US 13.5% senior unsecured notes due 2015 issued by it in accordance with a related
indenture dated as of July 3, 2008. As a result, on November 15, 2010, an offer was made to
purchase all of the notes for an effective purchase price of US $1,145.58 for each US $1,000
face amount. An aggregate of US $51.6 million face amount was tendered under the offer and
purchased by the Company for cancellation for an aggregate price of approximately $60
million, including accrued interest. The change of control offer expired on December 15,
2010 and no further purchases are required.
On December 7, 2010 the Company issued $500 million senior notes at a rate of 5.5% due
December 7, 2020 and $400 million senior notes at a rate of 6.75% due November 9, 2039. The
effective rate on the $500 million senior notes and $400 million senior notes is 5.548% and
6.963%, respectively, due to discounts on the issuances. The net proceeds from the notes
issuances were used to repay borrowings under the Companys $1 billion revolving credit
facility. In conjunction with the senior notes issuances, the unsecured $500 million
revolving credit facility was cancelled. No amounts had been drawn under this facility.
On November 25, 2010 Shaw received the approval of the TSX to renew its normal course issuer
bid to purchase its Class B Non-Voting Shares for a further one year period. The Company is
authorized to acquire up to 37,000,000 Class B Non-Voting Shares during the period December
1, 2010 to November 30, 2011.
Based on available credit facilities and forecasted free cash flow, the Company expects to
have sufficient liquidity to fund operations and obligations during the current fiscal year.
On a longer-term basis, Shaw expects to generate free cash flow and have borrowing capacity
sufficient to finance foreseeable future business plans and refinance maturing debt.
22
Shaw Communications Inc.
CASH FLOW
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended November 30, |
|
($000s Cdn) |
|
2010 |
|
|
2009 |
|
|
Change % |
|
Funds flow from operations |
|
|
264,380 |
|
|
|
338,952 |
|
|
|
(22.0 |
) |
Net increase in non-cash
working capital balances
related to operations |
|
|
(202,493 |
) |
|
|
(5,393 |
) |
|
|
>100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61,887 |
|
|
|
333,559 |
|
|
|
(81.4 |
) |
|
|
|
|
|
|
|
|
|
|
Funds flow from operations decreased over the comparative quarter primarily due to the
realized loss on the mark-to-market payments to terminate the cross-currency interest rate
exchange agreements in conjunction with repayment of the CW Media term loan and the Media
acquisition, integration and restructuring costs partially offset by lower current taxes in
the current period. The net change in non-cash working capital balances over the comparable
period is primarily due to funding of income tax amounts in the current period partially
offset by the timing of payment of various trade and other payables.
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended November 30, |
|
($000s Cdn) |
|
2010 |
|
|
2009 |
|
|
Increase |
|
Cash flow used in investing activities |
|
|
(763,690 |
) |
|
|
(519,898 |
) |
|
|
243,792 |
|
The cash used in investing activities increased over the comparable quarter due to
amounts paid to complete the acquisition of the broadcasting businesses of Canwest and
higher capital expenditures partially offset by the cash outlay in the comparative quarter
for the Mountain Cablevision acquisition and investing certain excess funds in a Government
of Canada bond.
23
Shaw Communications Inc.
Financing Activities
The changes in financing activities during the comparative periods were as follows:
|
|
|
|
|
|
|
|
|
|
|
Three months ended November 30, |
|
(In $millions Cdn) |
|
2010 |
|
|
2009 |
|
Bank loans and bank indebtedness net borrowings |
|
|
1,000.0 |
|
|
|
|
|
Issuance of Cdn $1.25 billion 5.65% senior notes |
|
|
|
|
|
|
1,246.0 |
|
Issuance of Cdn $650 million 6.75% senior notes |
|
|
|
|
|
|
645.6 |
|
Senior notes issuance costs |
|
|
|
|
|
|
(9.0 |
) |
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 |
) |
Repayment of CW Media US $389.6 million term loan |
|
|
(395.0 |
) |
|
|
|
|
Payments on cross-currency agreements |
|
|
|
|
|
|
(291.9 |
) |
Debt retirement costs |
|
|
|
|
|
|
(79.5 |
) |
Dividends |
|
|
(95.4 |
) |
|
|
(90.8 |
) |
Repayment of Partnership debt |
|
|
(0.1 |
) |
|
|
(0.1 |
) |
Issue of Class B Non-Voting Shares |
|
|
17.6 |
|
|
|
7.9 |
|
Purchase of Class B Non-Voting Shares for cancellation |
|
|
|
|
|
|
(27.9 |
) |
|
|
|
|
|
|
|
|
|
|
527.1 |
|
|
|
384.1 |
|
|
|
|
|
|
|
|
SUPPLEMENTARY QUARTERLY FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
|
|
|
|
|
|
|
|
Funds flow |
|
|
|
|
|
|
|
before |
|
|
|
|
|
|
Basic earnings |
|
|
from |
|
($000s Cdn except per share amounts) |
|
Revenue |
|
|
amortization (1) |
|
|
Net income (4) |
|
|
per share (3) |
|
|
operations (2) |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First |
|
|
1,078,905 |
|
|
|
473,354 |
|
|
|
20,332 |
|
|
|
0.04 |
|
|
|
264,380 |
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth |
|
|
938,872 |
|
|
|
423,152 |
|
|
|
121,575 |
|
|
|
0.28 |
|
|
|
327,435 |
|
Third |
|
|
943,632 |
|
|
|
435,822 |
|
|
|
158,216 |
|
|
|
0.37 |
|
|
|
350,810 |
|
Second |
|
|
929,142 |
|
|
|
424,825 |
|
|
|
138,712 |
|
|
|
0.32 |
|
|
|
358,206 |
|
First |
|
|
905,934 |
|
|
|
474,952 |
|
|
|
114,229 |
|
|
|
0.26 |
|
|
|
338,952 |
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth |
|
|
872,919 |
|
|
|
394,900 |
|
|
|
124,265 |
|
|
|
0.29 |
|
|
|
321,319 |
|
Third |
|
|
861,382 |
|
|
|
395,547 |
|
|
|
132,151 |
|
|
|
0.31 |
|
|
|
356,046 |
|
Second |
|
|
839,144 |
|
|
|
381,832 |
|
|
|
156,585 |
|
|
|
0.37 |
|
|
|
334,508 |
|
|
|
|
(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) |
|
Diluted earnings per share equals basic earnings per share except for the
second quarter of 2009 where diluted earnings per share is $0.36. |
|
(4) |
|
Net income attributable to common shareholders is the same as net income
except in the first quarter of 2011 where it is $16,642. |
Generally, revenue and operating income before amortization have grown
quarter-over-quarter mainly due to customer growth and rate increases with the exception of
the second and fourth quarters of 2010. In the fourth quarter of 2010, revenue and operating
income before amortization declined by $4.8 million and $12.7 million, respectively due to
customer growth offset by timing of On-Demand events, increased promotional activity and
timing of certain expenses including maintenance and costs related to customer growth.
Operating income before
amortization decreased by $50.1 million in the second quarter of 2010 due to the impact of
the one-time Part II fee recovery of $75.3 million recorded in the previous quarter.
24
Shaw Communications Inc.
Net income has fluctuated quarter-over-quarter primarily as a result of the growth in
operating income before amortization described above, the impact of the net change in
non-operating items such as debt retirement costs, loss on derivative instruments, and the
impact of corporate income tax rate reductions. The first quarter of the current year was
also impacted by the acquisition of the Canwest broadcasting businesses. As a result, net
income declined by $101.2 million in the first quarter of 2011 as the higher operating
income before amortization of $50.2 million due to the contribution from the new Media
division and lower income taxes of $32.1 million were offset by the CRTC benefit obligation
of $139.1 million and acquisition, integration and restructuring costs of $58.1 million.
Net income declined by $10.0 million in the first quarter of 2010 mainly due to debt
retirement costs of $81.6 million in respect of the US senior note redemptions, the loss on
derivative instruments of $44.4 million, the total of which was partially offset by higher
operating income before amortization of $80.1 million (which includes the impact of the
one-time Part II fee recovery of $75.3 million) and lower income taxes of $28.9 million.
The lower income taxes were due to lower net income before taxes and an income tax recovery
of $17.6 million related to reductions in corporate income tax rates in the first quarter of
2010. Net income increased by $24.5 million in the second quarter of 2010 due to the
aforementioned items recorded in the previous quarter and the impact of customer growth, the
Mountain Cablevision acquisition and lower costs including employee related and marketing
expenses all of which were partially offset by increased taxes on higher net income before
taxes. During the third quarter of 2010, net income increased by $19.5 million mainly due
to higher operating income before amortization and lower amortization. Net income declined
by $36.6 million in the fourth quarter of 2010 due to lower operating income before
amortization of $12.7 million and higher amortization expense of $14.7 million. 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, 2010
Annual Report outlined critical accounting policies including key estimates and assumptions
that management has made under these policies and how they affect the amounts reported in
the Consolidated Financial Statements. The MD&A also describes significant accounting
policies where alternatives exist. The unaudited interim Consolidated Financial Statements
follow the same accounting policies and methods of application as the most recent annual
consolidated financial statements other than as set out as follows.
25
Shaw Communications Inc.
Adoption of accounting policies for Shaw Media
The following accounting policies have been adopted for the Companys new television
broadcasting operations (Shaw Media).
Revenue
Subscriber revenue is recognized monthly based on subscriber levels. Advertising revenues
are recognized in the period in which the advertisements are broadcast and recorded net of
agency commissions as these amounts are paid directly to the agency or advertiser. When a
sales arrangement includes multiple advertising spots, the proceeds are allocated to
individual advertising spots under the arrangement based on relative fair values.
Program Rights and Advances
Program rights represent licensed rights acquired to broadcast television programs on the
Companys conventional and specialty television channels and program advances are in respect
of payments for programming prior to the window license start date. For licensed rights,
the Company records a liability for program rights and corresponding asset when the license
period has commenced and all of the following conditions have been met: (i) the cost of the
program is known or reasonably determinable, (ii) the program material has been accepted by
the Company in accordance with the license agreement and (iii) the material is available to
the Company for telecast. Program rights are expensed on a systematic basis over the
estimated exhibition period as the programs are aired and are included in operating, general
and administrative expenses. If program rights are not scheduled, they are considered
impaired and are written off.
CRTC Benefit Obligations
The fair value of CRTC benefit obligations committed as part of business acquisitions are
initially recorded, on a discounted basis, at the present value of amounts to be paid net of
any expected incremental cash inflows. The obligation is subsequently adjusted for the
incurrence of related expenditures, the passage of time and for revisions to the timing of
the cash flows. Changes in the obligation due to the passage of time are recorded as
accretion of long-term liabilities in the income statement.
Asset Retirement Obligations
The Company recognizes the fair value of a liability for an asset retirement obligation in
the period in which it is incurred, on a discounted basis, with a corresponding increase to
the carrying amount of property and equipment. This cost is amortized on the same basis as
the related asset. The liability is subsequently increased for the passage of time and the
accretion is recorded in the income statement as accretion of long-term liabilities.
Revisions due to the estimated timing of cash flows or the amount required to settle the
obligation may result in an increase or decrease in the liability. Actual costs incurred
upon settlement of the obligation are charged against the liability to the extent recorded.
26
Shaw Communications Inc.
Embedded Derivative Instruments
Derivatives embedded in other financial instruments or contracts are separated from their
host contracts and separately accounted for as derivatives when their economic
characteristics and risks are not closely related to the host contract, they meet the
definition of a derivative and the combined instrument or contract is not measured at fair
value. The Company records embedded derivatives at fair value with changes recognized in
the income statement as loss/gain on derivative instruments.
Adoption of recent accounting pronouncements
Business Combinations
Effective September 1, 2010, the Company early adopted CICA Handbook Section 1582 Business
Combinations, which replaces Section 1581 Business Combinations. The differences which
arise from the new accounting standard relate to details in applying the acquisition method.
The significant changes that result include (i) a change in the measurement date for equity
instruments issued by the acquirer from a few days before and after the announcement date to
the acquisition date, (ii) contingent consideration is recognized at fair value and
subsequently remeasured at each reporting date until settled, (iii) future adjustments to
income tax estimates are recorded in income whereas previously, certain changes were
recorded in goodwill, (iv) acquisition related costs, other than costs to issue debt or
equity instruments, and acquisition related restructuring costs must be expensed, (v) for
business combinations completed in stages, identifiable net assets are recognized at fair
value when control is obtained and a gain or loss is recognized for the difference in fair
value and carrying value of the previously held equity interests, (vi) the fair value of
identifiable assets and liabilities attributable to non-controlling interests must be
recognized, and (vii) non-controlling interests are recorded at either fair value or their
proportionate share of the fair value of identifiable net assets acquired.
Consolidated Financial Statements and Non-controlling Interests
Effective September 1, 2010, the Company early adopted CICA Handbook Section 1601
Consolidated Financial Statements and Section 1602 Non-controlling Interests which
replace Section 1600 Consolidated Financial Statements. The new standards provide guidance
for the preparation of financial statements and accounting for a non-controlling interest in
a subsidiary in consolidated financial statements subsequent to a business combination. For
presentation and disclosure purposes, non-controlling interests are classified as a separate
component of shareholders equity. In addition, net income and comprehensive income is
attributed to the Companys shareholders and to non-controlling interests rather than
reflecting the non-controlling interests as a deduction to arrive at net income and
comprehensive income.
27
Shaw Communications Inc.
Recent accounting pronouncements:
International Financial Reporting Standards (IFRS)
In February 2008, the CICA Accounting Standards Board (AScB) confirmed that Canadian
publicly accountable enterprises will be required to adopt International Financial Reporting
Standards (IFRS), as issued by the International Accounting Standards Board (IASB), for
fiscal periods beginning on or after January 1, 2011. These standards require the Company
to begin reporting under IFRS in the first quarter of fiscal 2012 with comparative data for
the prior year. The table below outlines the phases involved in the changeover to IFRS.
|
|
|
Phase |
|
Description and status |
Impact assessment and planning
|
|
This phase includes establishment of
a project team and high-level review
to determine potential significant
differences under IFRS as compared to
Canadian GAAP. This phase has been
completed and as a result, the
Company has developed a transition
plan and a preliminary timeline to
comply with the changeover date while
recognizing that project activities
and timelines may change as a result
of unexpected developments. |
|
|
|
Design and development key
elements
|
|
This phase includes (i) an in-depth
review to identify and assess
accounting and reporting differences,
(ii) evaluation and selection of
accounting policies, (iii) assessment
of impact on information systems,
internal controls, and business
activities, and (iv) training and
communication with key stakeholders. |
|
|
|
|
|
During 2009, the Company completed
its preliminary identification and
assessment of accounting and
reporting differences. In addition,
training was provided to certain key
employees involved in or directly
impacted by the conversion process. |
|
|
|
|
|
During 2010, the assessment of the
impact on information systems and
design phase of system changes have
been completed and the implementation
phase has commenced. The Company has
completed further in-depth
evaluations of those areas initially
identified as being potential
accounting and reporting differences,
as well as the evaluation of IFRS 1
elections/exemptions which are
discussed below. |
|
|
|
Implementation
|
|
This phase includes integration of
solutions into processes and
financial systems that are required
for the conversion to IFRS and
parallel reporting during the year
prior to transition including
proforma financial statements and
note disclosures. Process solutions
will incorporate required revisions
to internal controls during the
changeover and on an on-going basis. |
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.
28
Shaw Communications Inc.
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.
29
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 |
Key accounting area |
|
potential impact for the Company |
Presentation of Financial Statements
(IAS 1)
|
|
IAS 1 requires additional
disclosures in the notes to
financial statements. |
|
|
|
Share-based Payments (IFRS 2)
|
|
IFRS 2 requires cash-settled awards
to employees be measured at fair
value at the initial grant date and
re-measured at fair value at the end
of each reporting period.
IFRS 2 also requires the fair value
of stock-based compensation awards
to be recognized using a graded
vesting method based on the vesting
period of the options. |
|
|
|
Income Taxes
(IAS 12)
|
|
IAS 12 recognition and measurement
criteria for deferred tax assets and
liabilities may differ. |
|
|
|
Employee Benefits
(IAS 19)
|
|
IAS 19 requires past service costs
of defined benefit plans to be
expensed on an accelerated basis,
with vested past service costs
immediately expensed and unvested
past service costs amortized on a
straight line basis until benefits
become vested.
IAS 19 has an accounting policy
choice that allows the Company to
recognize actuarial gains and losses
using one of the following methods: |
|
|
|
in net income using the
corridor approach amortized over the
expected average remaining working
lives, |
|
|
|
|
in net income on a
systematic basis for faster
recognition, including immediate
recognition of all actuarial gains
and losses, or |
|
|
|
|
to recognize them in other
comprehensive income, as they occur.
The Company is currently reviewing
the impact of the accounting policy
choice for recognition of actuarial
gains and losses. |
|
|
|
Interests in Joint Ventures (IAS 31)
|
|
Although IAS 31 currently permits
the use of proportionate
consolidation for joint 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. |
30
Shaw Communications Inc.
|
|
|
|
|
Differences from Canadian GAAP, with |
Key accounting area |
|
potential impact for the Company |
Impairment of Assets
(IAS 36)
|
|
IAS 36 uses a one-step approach for
the identification and measurement
of impairment of assets. The
carrying value of assets is compared
to the greater of its fair value
less costs to sell and value in use,
which is based on the net present
value of future cash flows.
Impairment of assets, other than
goodwill, is reversed in a
subsequent period if circumstances
change such that the previously
determined impairment is reduced or
eliminated. |
|
|
|
Provisions, Contingent Liabilities
and Contingent Assets
(IAS 37)
|
|
IAS 37 uses a different threshold
for recognition of a contingent
liability that could impact the
timing of when a provision may be
recorded. |
|
|
|
Intangible Assets
(IAS 38)
|
|
IAS 38 prohibits the amortization of
indefinite-lived intangibles and
reinstatement of previous
amortization is required. |
2011 GUIDANCE
With respect to 2011 guidance, the Company expects continued growth in the core Cable and
Satellite business and on a preliminary basis, expects that the growth rate of core
consolidated operating income before amortization will decline modestly compared to last
years organic growth rate of approximately 7.5% as a result of competitive market pressures
and higher programming costs. Capital investment is expected to decline and cash taxes are
estimated to increase.
Overall, preliminary 2011 free cash flow guidance of approximately $550 million provided on
October 22, 2010 for the core Cable and Satellite business has not changed. It is expected
that the new Media assets will generate approximately $75 million of free cash flow for the
10 month period of inclusion during fiscal 2011, before considering cash funding of the CRTC
benefit obligation amounts. Over the next 7 years the benefit obligation funding is
approximately $275 million comprising $180 million from the Shaw acquisition and $95 million
remaining from the Canwest acquisition of the Specialty services in 2007. After considering
the estimated 2011 CRTC benefit obligation cash funding, Media is expected to contribute
approximately $50 million of free cash flow and consolidated fiscal 2011 free cash flow is
estimated to approximate $600 million.
The investment associated with the Wireless build is being tracked and reported separately
from the free cash flow generated from ongoing operations. The Company plans to invest
approximately $150 $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; stable advertising demand and
rates; cash income taxes to be paid or payable in 2011; and a stable regulatory environment.
See the following section entitled Caution Concerning Forward-Looking Statements.
31
Shaw Communications Inc.
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.
32
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.
33
Shaw Communications Inc.
CONSOLIDATED BALANCE SHEETS
(unaudited)
|
|
|
|
|
|
|
|
|
[thousands of Canadian dollars] |
|
November 30, 2010 |
|
|
August 31, 2010 |
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
42,065 |
|
|
|
216,735 |
|
Accounts receivable |
|
|
531,075 |
|
|
|
196,415 |
|
Inventories |
|
|
80,459 |
|
|
|
53,815 |
|
Prepaids and other |
|
|
68,213 |
|
|
|
33,844 |
|
Derivative instruments |
|
|
67,095 |
|
|
|
66,718 |
|
Future income taxes |
|
|
31,809 |
|
|
|
27,996 |
|
|
|
|
|
|
|
|
|
|
|
820,716 |
|
|
|
595,523 |
|
Derivative instrument |
|
|
15,907 |
|
|
|
|
|
Investments and other assets |
|
|
20,857 |
|
|
|
743,273 |
|
Property, plant and equipment |
|
|
3,167,682 |
|
|
|
3,004,649 |
|
Deferred charges |
|
|
240,154 |
|
|
|
232,843 |
|
Intangibles |
|
|
|
|
|
|
|
|
Broadcast rights and licenses[note 3] |
|
|
6,448,169 |
|
|
|
5,061,153 |
|
Program rights and advances |
|
|
318,205 |
|
|
|
|
|
Spectrum licenses |
|
|
190,912 |
|
|
|
190,912 |
|
Goodwill [note 3] |
|
|
839,710 |
|
|
|
169,143 |
|
Other intangibles |
|
|
233,399 |
|
|
|
156,469 |
|
|
|
|
|
|
|
|
|
|
|
12,295,711 |
|
|
|
10,153,965 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
|
806,685 |
|
|
|
623,070 |
|
Income taxes payable |
|
|
29,305 |
|
|
|
170,581 |
|
Unearned revenue |
|
|
150,967 |
|
|
|
145,491 |
|
Current portion of long-term debt [note 4] |
|
|
566 |
|
|
|
557 |
|
Current portion of derivative instruments |
|
|
80,904 |
|
|
|
79,740 |
|
|
|
|
|
|
|
|
|
|
|
1,068,427 |
|
|
|
1,019,439 |
|
Long-term debt [note 4] |
|
|
5,394,410 |
|
|
|
3,981,671 |
|
Other long-term liabilities [note 9] |
|
|
534,590 |
|
|
|
291,500 |
|
Derivative instruments |
|
|
6,938 |
|
|
|
6,482 |
|
Deferred credits |
|
|
628,910 |
|
|
|
632,482 |
|
Future income taxes |
|
|
1,711,452 |
|
|
|
1,451,859 |
|
|
|
|
|
|
|
|
|
|
|
9,344,727 |
|
|
|
7,383,433 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
|
Share capital [note 5] |
|
|
2,269,757 |
|
|
|
2,250,498 |
|
Contributed surplus [note 5] |
|
|
56,089 |
|
|
|
53,330 |
|
Retained earnings |
|
|
378,945 |
|
|
|
457,728 |
|
Accumulated other comprehensive income [note 7] |
|
|
1,039 |
|
|
|
8,976 |
|
Non-controlling interests |
|
|
245,154 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,950,984 |
|
|
|
2,770,532 |
|
|
|
|
|
|
|
|
|
|
|
12,295,711 |
|
|
|
10,153,965 |
|
|
|
|
|
|
|
|
See accompanying notes
34
Shaw Communications Inc.
CONSOLIDATED STATEMENTS OF INCOME AND
RETAINED EARNINGS
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three months ended November 30, |
|
[thousands of Canadian dollars except per share amounts] |
|
2010 |
|
2009 |
|
|
|
|
|
|
|
|
|
|
Revenue [note 2] |
|
|
1,078,905 |
|
|
|
905,934 |
|
Operating, general and administrative expenses |
|
|
605,551 |
|
|
|
430,982 |
|
|
|
|
|
|
|
|
Operating income before amortization [note 2] |
|
|
473,354 |
|
|
|
474,952 |
|
Amortization: |
|
|
|
|
|
|
|
|
Deferred IRU revenue |
|
|
3,137 |
|
|
|
3,137 |
|
Deferred equipment revenue |
|
|
27,318 |
|
|
|
31,261 |
|
Deferred equipment costs |
|
|
(52,106 |
) |
|
|
(59,509 |
) |
Deferred charges |
|
|
(256 |
) |
|
|
(256 |
) |
Property, plant and equipment |
|
|
(148,829 |
) |
|
|
(124,639 |
) |
Other intangibles |
|
|
(10,006 |
) |
|
|
(9,092 |
) |
|
|
|
|
|
|
|
Operating income |
|
|
292,612 |
|
|
|
315,854 |
|
Amortization of financing costs long-term debt |
|
|
(1,020 |
) |
|
|
(1,101 |
) |
Interest expense debt [note 2] |
|
|
(68,695 |
) |
|
|
(62,064 |
) |
|
|
|
|
|
|
|
|
|
|
222,897 |
|
|
|
252,689 |
|
Debt retirement costs |
|
|
|
|
|
|
(81,585 |
) |
CRTC benefit obligation [note 3] |
|
|
(139,098 |
) |
|
|
|
|
Business acquisition, integration and
restructuring expenses [note 3] |
|
|
(58,104 |
) |
|
|
|
|
Loss on derivative instruments |
|
|
(1,411 |
) |
|
|
(44,432 |
) |
Accretion of long-term liabilities |
|
|
(1,933 |
) |
|
|
(213 |
) |
Foreign exchange gain on unhedged long-term-debt |
|
|
3,318 |
|
|
|
|
|
Other gains |
|
|
2,429 |
|
|
|
8,717 |
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
28,098 |
|
|
|
135,176 |
|
Current income tax expense [note 2] |
|
|
55,342 |
|
|
|
94,578 |
|
Future income tax expense (recovery) |
|
|
(33,951 |
) |
|
|
(73,631 |
) |
|
|
|
|
|
|
|
Income before the following |
|
|
6,707 |
|
|
|
114,229 |
|
Equity income on investees |
|
|
13,625 |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
20,332 |
|
|
|
114,229 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to: |
|
|
|
|
|
|
|
|
Common shareholders |
|
|
16,642 |
|
|
|
114,229 |
|
Non-controlling interests |
|
|
3,690 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,332 |
|
|
|
114,229 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings, beginning of period |
|
|
457,728 |
|
|
|
382,227 |
|
Net income attributable to common shareholders |
|
|
16,642 |
|
|
|
114,229 |
|
Reduction on Class B Non-Voting Shares purchased
for cancellation |
|
|
|
|
|
|
(19,789 |
) |
Dividends Class A Shares and Class B Non-Voting Shares |
|
|
(95,425 |
) |
|
|
(90,815 |
) |
|
|
|
|
|
|
|
Retained earnings, end of period |
|
|
378,945 |
|
|
|
385,852 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share [note 6] |
|
|
|
|
|
|
|
|
Basic and diluted |
|
|
0.04 |
|
|
|
0.26 |
|
|
|
|
|
|
|
|
[thousands of shares] |
|
|
|
|
|
|
|
|
Weighted average participating shares outstanding during
period |
|
|
433,792 |
|
|
|
432,507 |
|
Participating shares outstanding, end of period |
|
|
434,178 |
|
|
|
435,363 |
|
See accompanying notes
35
Shaw Communications Inc.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME AND
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three months ended November 30, |
|
[thousands of Canadian dollars] |
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
20,332 |
|
|
|
114,229 |
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) [note 7] |
|
|
|
|
|
|
|
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
(606 |
) |
|
|
(51,435 |
) |
Adjustment for hedged items recognized in the period |
|
|
(7,383 |
) |
|
|
9,444 |
|
Reclassification of foreign exchange loss on
hedging derivatives to income to offset foreign exchange
adjustments on US denominated debt |
|
|
|
|
|
|
34,940 |
|
Reclassification of remaining losses on hedging derivatives to
income upon early redemption of hedged US denominated debt |
|
|
|
|
|
|
42,658 |
|
Unrealized gain on available-for-sale investment |
|
|
53 |
|
|
|
430 |
|
Unrealized foreign exchange loss on translation of a self-
sustaining foreign operation |
|
|
(1 |
) |
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
(7,937 |
) |
|
|
36,036 |
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
12,395 |
|
|
|
150,265 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income attributable to: |
|
|
|
|
|
|
|
|
Common shareholders |
|
|
8,705 |
|
|
|
150,265 |
|
Non-controlling interests |
|
|
3,690 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,395 |
|
|
|
150,265 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income (loss), beginning of period |
|
|
8,976 |
|
|
|
(38,634 |
) |
Other comprehensive income (loss) |
|
|
(7,937 |
) |
|
|
36,036 |
|
|
|
|
|
|
|
|
Accumulated other comprehensive income (loss), end of period |
|
|
1,039 |
|
|
|
(2,598 |
) |
|
|
|
|
|
|
|
See accompanying notes
36
Shaw Communications Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three months ended November 30, |
|
[thousands of Canadian dollars] |
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES [note 8] |
|
|
|
|
|
|
|
|
Funds flow from operations |
|
|
264,380 |
|
|
|
338,952 |
|
Net decrease in non-cash working capital balances related
to operations |
|
|
(202,493 |
) |
|
|
(5,393 |
) |
|
|
|
|
|
|
|
|
|
|
61,887 |
|
|
|
333,559 |
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
Additions to property, plant and equipment [note 2] |
|
|
(258,058 |
) |
|
|
(158,820 |
) |
Additions to equipment costs (net) [note 2] |
|
|
(28,537 |
) |
|
|
(27,760 |
) |
Additions to other intangibles [note 2] |
|
|
(36,128 |
) |
|
|
(9,528 |
) |
Net addition to inventories |
|
|
(26,644 |
) |
|
|
(9,555 |
) |
Business acquisitions [note 3] |
|
|
(420,442 |
) |
|
|
(155,334 |
) |
Purchase of Government of Canada bond |
|
|
|
|
|
|
(158,968 |
) |
Proceeds on disposal of property, plant and equipment [note 2] |
|
|
6,596 |
|
|
|
67 |
|
Addition to investments and other assets |
|
|
(477 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(763,690 |
) |
|
|
(519,898 |
) |
|
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Increase in long-term debt, net of discounts |
|
|
1,000,000 |
|
|
|
1,891,656 |
|
Senior notes issuance costs |
|
|
|
|
|
|
(9,057 |
) |
Senior notes repayments |
|
|
|
|
|
|
(1,016,170 |
) |
Other debt repayments [note 3] |
|
|
(395,076 |
) |
|
|
(132 |
) |
Payments on cross-currency agreements |
|
|
|
|
|
|
(291,920 |
) |
Debt retirement costs |
|
|
|
|
|
|
(79,488 |
) |
Issue of Class B Non-Voting Shares, net of after-tax expenses
[note 5] |
|
|
17,634 |
|
|
|
7,870 |
|
Purchase of Class B Non-Voting Shares for cancellation |
|
|
|
|
|
|
(27,892 |
) |
Dividends paid on Class A Shares and Class B Non-Voting Shares |
|
|
(95,425 |
) |
|
|
(90,815 |
) |
|
|
|
|
|
|
|
|
|
|
527,133 |
|
|
|
384,052 |
|
|
|
|
|
|
|
|
Increase (decrease) in cash |
|
|
(174,670 |
) |
|
|
197,713 |
|
Cash, beginning of the period |
|
|
216,735 |
|
|
|
453,237 |
|
|
|
|
|
|
|
|
Cash, end of the period |
|
|
42,065 |
|
|
|
650,950 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash includes cash and cash equivalents
See accompanying notes
37
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
November 30, 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, 2010.
The unaudited interim Consolidated Financial Statements follow the same accounting policies and
methods of application as the most recent annual consolidated financial statements except as noted
below.
Adoption of accounting policies for Shaw Media
The following accounting policies have been adopted for the Companys new television broadcasting
operations (Shaw Media).
Revenue
Subscriber revenue is recognized monthly based on subscriber levels. Advertising revenues are
recognized in the period in which the advertisements are broadcast and recorded net of agency
commissions as these amounts are paid directly to the agency or advertiser. When a sales
arrangement includes multiple advertising spots, the proceeds are allocated to individual
advertising spots under the arrangement based on relative fair values.
Program Rights and Advances
Program rights represent licensed rights acquired to broadcast television programs on the Companys
conventional and specialty television channels and program advances are in respect of payments for
programming prior to the window license start date. For licensed rights, the Company records a
liability for program rights and corresponding asset when the license period has commenced and all
of the following conditions have been met: (i) the cost of the program is known or reasonably
determinable, (ii) the program material has been accepted by the Company in accordance with the
license agreement and (iii) the material is available to the Company for telecast. Program rights
are expensed on a systematic basis over the estimated exhibition period as the programs are aired
and are included in operating, general and administrative expenses. If program rights are not
scheduled, they are considered impaired and are written off.
CRTC Benefit Obligations
The fair value of CRTC benefit obligations committed as part of business acquisitions are initially
recorded, on a discounted basis, at the present value of amounts to be paid net of any expected
incremental cash inflows. The obligation is subsequently adjusted for the incurrence of related
expenditures, the passage of time and for revisions to the timing of the cash flows. Changes in the
obligation due to the passage of time are recorded as accretion of long-term liabilities in the
income statement.
Asset Retirement Obligations
The Company recognizes the fair value of a liability for an asset retirement obligation in the
period in which it is incurred, on a discounted basis, with a corresponding increase to the
carrying amount of property and equipment. This cost is amortized on the same basis as the related
asset. The liability is subsequently increased for the passage of time and the accretion is
recorded in the income statement as accretion of long-term liabilities. Revisions due to the
estimated timing of cash flows or the amount required to settle the obligation may result in an
increase or
decrease in the liability. Actual costs incurred upon settlement of the obligation are charged
against the liability to the extent recorded.
38
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
November 30, 2010 and 2009
[all amounts in thousands of Canadian dollars, except per share amounts]
Embedded Derivative Instruments
Derivatives embedded in other financial instruments or contracts are separated from their host
contracts and separately accounted for as derivatives when their economic characteristics and risks
are not closely related to the host contract, they meet the definition of a derivative and the
combined instrument or contract is not measured at fair value. The Company records embedded
derivatives at fair value with changes recognized in the income statement as loss/gain on
derivative instruments.
Adoption of recent accounting pronouncements
Business Combinations
Effective September 1, 2010, the Company early adopted CICA Handbook Section 1582 Business
Combinations, which replaces Section 1581 Business Combinations. The differences which arise
from the new accounting standard relate to details in applying the acquisition method. The
significant changes that result include (i) a change in the measurement date for equity instruments
issued by the acquirer from a few days before and after the announcement date to the acquisition
date, (ii) contingent consideration is recognized at fair value and subsequently remeasured at each
reporting date until settled, (iii) future adjustments to income tax estimates are recorded in
income whereas previously, certain changes were recorded in goodwill, (iv) acquisition related
costs, other than costs to issue debt or equity instruments, and acquisition related restructuring
costs must be expensed, (v) for business combinations completed in stages, identifiable net assets
are recognized at fair value when control is obtained and a gain or loss is recognized for the
difference in fair value and carrying value of the previously held equity interests, (vi) the fair
value of identifiable assets and liabilities attributable to non-controlling interests must be
recognized, and (vii) non-controlling interests are recorded at either fair value or their
proportionate share of the fair value of identifiable net assets acquired.
Consolidated Financial Statements and Non-controlling Interests
Effective September 1, 2010, the Company early adopted CICA Handbook Section 1601 Consolidated
Financial Statements and Section 1602 Non-controlling Interests which replace Section 1600
Consolidated Financial Statements. The new standards provide guidance for the preparation of
financial statements and accounting for a non-controlling interest in a subsidiary in consolidated
financial statements subsequent to a business combination. For presentation and disclosure
purposes, non-controlling interests are classified as a separate component of shareholders equity.
In addition, net income and comprehensive income is attributed to the Companys shareholders and
to non-controlling interests rather than reflecting the non-controlling interests as a deduction to
arrive at net income and comprehensive income.
Recent accounting pronouncements
International Financial Reporting Standards (IFRS)
In February 2008, the CICA Accounting Standards Board (AScB) confirmed that Canadian publicly
accountable enterprises will be required to adopt International Financial Reporting Standards
(IFRS), as issued by the International Accounting Standards Board (IASB), for fiscal periods
beginning on or after January 1, 2011. These standards require the Company to begin reporting
under IFRS in the first quarter of fiscal 2012 with comparative data for the prior year. The
Company has developed its plan and has completed the preliminary identification and assessment of
the accounting and reporting differences under IFRS as compared to Canadian GAAP. Evaluation of
accounting policies is in progress; however, at this time, the full impact of adopting IFRS is not
reasonably estimable or determinable.
39
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
November 30, 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); television broadcasting (Shaw Media); DTH satellite
services (Shaw Direct); and, satellite distribution services (Satellite Services). Shaw Medias
operating results are affected by seasonality and fluctuate throughout the year due to a number of
factors including seasonal advertising and viewing patterns. As such, operating results for an
interim period should not be considered indicative of full fiscal year performance. In general,
advertising revenues are higher during the first quarter and lower during the fourth quarter and
expenses are incurred more evenly throughout the year. All of these operations are substantially
located in Canada. Information on operations by segment is as follows:
Operating information
|
|
|
|
|
|
|
|
|
|
|
Three months ended November 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
$ |
|
|
$ |
|
Revenue |
|
|
|
|
|
|
|
|
Cable |
|
|
757,831 |
|
|
|
709,747 |
|
DTH |
|
|
185,379 |
|
|
|
179,764 |
|
Satellite Services |
|
|
20,794 |
|
|
|
20,947 |
|
Media |
|
|
125,397 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,089,401 |
|
|
|
910,458 |
|
Intersegment eliminations |
|
|
(10,496 |
) |
|
|
(4,524 |
) |
|
|
|
|
|
|
|
|
|
|
1,078,905 |
|
|
|
905,934 |
|
|
|
|
|
|
|
|
Operating income (expenditures) before amortization (1) (4) |
|
|
|
|
|
|
|
|
Cable |
|
|
347,855 |
|
|
|
380,252 |
|
DTH |
|
|
59,073 |
|
|
|
83,726 |
|
Satellite Services |
|
|
10,436 |
|
|
|
10,974 |
|
Media |
|
|
56,772 |
|
|
|
|
|
Wireless |
|
|
(782 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
473,354 |
|
|
|
474,952 |
|
|
|
|
|
|
|
|
Interest (2) |
|
|
|
|
|
|
|
|
Cable |
|
|
50,947 |
|
|
|
55,166 |
|
DTH and Satellite Services |
|
|
6,265 |
|
|
|
6,563 |
|
Media |
|
|
6,484 |
|
|
|
|
|
Wireless |
|
|
4,673 |
|
|
|
|
|
Burrard Landing Lot 2 Holdings Partnership |
|
|
326 |
|
|
|
335 |
|
|
|
|
|
|
|
|
|
|
|
68,695 |
|
|
|
62,064 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash taxes (3) |
|
|
|
|
|
|
|
|
Cable |
|
|
45,375 |
|
|
|
48,005 |
|
DTH and Satellite Services |
|
|
12,225 |
|
|
|
19,001 |
|
Media |
|
|
2,000 |
|
|
|
|
|
Other/non-operating |
|
|
(4,258 |
) |
|
|
27,572 |
|
|
|
|
|
|
|
|
|
|
|
55,342 |
|
|
|
94,578 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The three months ended November 30, 2009 includes the impact of a one-time CRTC Part
II fee recovery of $48,662 for Cable and $26,570 for combined satellite. |
|
(2) |
|
The Company reports interest on a segmented basis for Cable, Media, Wireless and
combined satellite only. It does not report interest on a segmented basis for DTH and
Satellite Services. Interest is allocated to the Wireless division based on the Companys
average cost of borrowing to fund the capital expenditures and operating costs. |
|
(3) |
|
The Company reports cash taxes on a segmented basis for Cable, Media and combined
satellite only. It does not report cash taxes on a segmented basis for DTH and Satellite
Services. |
|
(4) |
|
The presentation of segmented operating income (expenditures) before amortization
has been adjusted to reflect on a gross basis to include intersegment transactions. As a
result, operating income before amortization for Cable and DTH have decreased by $850 and
$25, respectively and increased by $875 for Satellite Services. |
40
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
November 30, 2010 and 2009
[all amounts in thousands of Canadian dollars, except per share amounts]
Capital expenditures
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
November 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
$ |
|
|
$ |
|
Capital expenditures accrual basis |
|
|
|
|
|
|
|
|
Cable (including corporate) |
|
|
170,619 |
|
|
|
156,031 |
|
Satellite (net of equipment profit) |
|
|
2,564 |
|
|
|
1,418 |
|
Media |
|
|
2,124 |
|
|
|
|
|
Wireless |
|
|
23,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
198,648 |
|
|
|
157,449 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment costs (net of revenue received) |
|
|
|
|
|
|
|
|
Cable |
|
|
6,761 |
|
|
|
4,054 |
|
Satellite |
|
|
21,776 |
|
|
|
23,706 |
|
|
|
|
|
|
|
|
|
|
|
28,537 |
|
|
|
27,760 |
|
|
|
|
|
|
|
|
Capital expenditures and equipment costs (net) |
|
|
|
|
|
|
|
|
Cable |
|
|
177,380 |
|
|
|
160,085 |
|
Satellite |
|
|
24,340 |
|
|
|
25,124 |
|
Media |
|
|
2,124 |
|
|
|
|
|
Wireless |
|
|
23,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
227,185 |
|
|
|
185,209 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to Consolidated Statements of Cash Flows |
|
|
|
|
|
|
|
|
Additions to property, plant and equipment |
|
|
258,058 |
|
|
|
158,820 |
|
Additions to equipment costs (net) |
|
|
28,537 |
|
|
|
27,760 |
|
Additions to other intangibles |
|
|
36,128 |
|
|
|
9,528 |
|
|
|
|
|
|
|
|
Total of capital expenditures and equipment costs (net) per
Consolidated Statements of Cash Flows |
|
|
322,723 |
|
|
|
196,108 |
|
Decrease in working capital related to capital expenditures |
|
|
(88,287 |
) |
|
|
(10,127 |
) |
Less: Proceeds on disposal of property, plant and equipment |
|
|
(6,596 |
) |
|
|
(67 |
) |
Less: Satellite equipment profit (1) |
|
|
(655 |
) |
|
|
(705 |
) |
|
|
|
|
|
|
|
Total capital expenditures and equipment costs (net)
reported by segments |
|
|
227,185 |
|
|
|
185,209 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The profit from the sale of satellite equipment is subtracted from the
calculation of segmented capital expenditures and equipment costs (net) as the Company
views the profit on sale as a recovery of expenditures on customer premise equipment. |
41
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
November 30, 2010 and 2009
[all amounts in thousands of Canadian dollars, except per share amounts]
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
Satellite |
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
DTH |
|
|
Services |
|
|
Media |
|
|
Wireless |
|
|
Total |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Segment assets |
|
|
7,162,517 |
|
|
|
849,228 |
|
|
|
478,638 |
|
|
|
3,003,050 |
|
|
|
312,132 |
|
|
|
11,805,565 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
490,146 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,295,711 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
Satellite |
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
|
DTH |
|
|
Services |
|
|
Media |
|
|
Wireless |
|
|
Total |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Segment assets |
|
|
7,111,526 |
|
|
|
844,502 |
|
|
|
483,404 |
|
|
|
739,125 |
|
|
|
287,626 |
|
|
|
9,466,183 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
687,782 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,153,965 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November 30, 2010 |
|
|
|
|
|
|
|
Cumulative equity |
|
|
|
|
|
|
Cash (1) |
|
|
income |
|
|
Total |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Television broadcasting businesses (i) |
|
|
1,208,112 |
|
|
|
2,180 |
|
|
|
1,210,292 |
|
Cable system (ii) |
|
|
3,464 |
|
|
|
|
|
|
|
3,464 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,211,576 |
|
|
|
2,180 |
|
|
|
1,213,756 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The cash consideration includes $708,000 paid in 2010 for the Companys initial
equity investment in CW Media and an option to acquire an additional equity interest. The
acquisition-date fair value of the Companys initial equity investment approximated
$549,000 compared to its carrying value of $558,500 under the equity method of accounting
which resulted in an amount of approximately $9,500 related to transaction costs which
are included in business acquisition, integration and restructuring expenses in the
income statement. |
(i) |
|
On May 3, 2010 the Company announced that it had entered into agreements to acquire 100%
of the broadcasting businesses of Canwest Global Communications Corp. (Canwest). The
acquisition includes all of the over-the-air channels, which were in creditor protection,
and the specialty television business of Canwest, including Canwests equity interest in
CW Investments Co. (CW Media), the company that owns the portfolio of specialty
channels acquired from Alliance Atlantis Communications Inc. in 2007. During
the third quarter of 2010, the Company completed certain portions of the acquisition
including acquiring a 49.9% equity interest, a 29.9% voting interest, and an option to
acquire an additional 14.8% equity interest and 3.4% voting interest in CW Media. On
October 22, 2010, the CRTC approved the transaction and the Company closed the purchase
on October 27, 2010. Certain of the subsidiary specialty channels continue to have
non-controlling interests. The purpose of the acquisition is to combine programming
content with the Companys cable and satellite distribution network, and future wireless
service, to create a vertically integrated entertainment and communications company. |
42
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
November 30, 2010 and 2009
[all amounts in thousands of Canadian dollars, except per share amounts]
|
|
The transaction has been accounted for using the acquisition method and results of
operations have been included commencing October 27, 2010. These broadcasting businesses
have contributed $125,397 of revenue and $56,772 of operating income before amortization
for the period from October 27 to November 30, 2010. If the acquisition had closed on
September 1, 2010, the Media revenue and operating income before amortization for the
three month period would have been approximately $309,000 and $130,000, respectively. Net
income is not determinable due to emergence of certain portions of the business from
bankruptcy protection. |
|
|
In the current quarter, acquisition related costs of $58,104 have been expensed and
include amounts incurred to effect the transaction, such as professional fees paid to
lawyers and consultants, as well as restructuring costs to integrate the new businesses
and increase organizational effectiveness for future growth as well as senior leadership
reorganization. |
|
|
As part of the CRTC decision approving the transaction, the Company is required to
contribute approximately $180,000 in new benefits to the Canadian broadcasting system
over the next seven years. Most of this contribution will be used to create new
programming on Canwest services, construct digital transmission towers and provide a
satellite solution for over-the-air viewers whose local television stations do not
convert to digital. The obligation has been recorded in the income statement at fair
value, being the sum of the discounted future net cash flows using a 5.75% discount rate.
In addition, the Company assumed the CRTC benefit obligation from Canwests acquisition
of Specialty services in 2007 which was a remaining commitment of approximately $95,000. |
|
|
The purchase price allocation is preliminary pending finalization of valuation of the net
assets acquired. A summary of net assets acquired and preliminary allocation is as
follows: |
|
|
|
|
|
|
|
$ |
|
Net assets acquired at assigned fair values |
|
|
|
|
Cash and cash equivalents |
|
|
83,134 |
|
Receivables |
|
|
296,665 |
|
Other current assets (1) |
|
|
30,191 |
|
Future income taxes |
|
|
26,882 |
|
Derivative instrument |
|
|
15,765 |
|
Investments and other assets |
|
|
15,958 |
|
Property, plant and equipment |
|
|
140,059 |
|
Intangibles (2) |
|
|
1,775,573 |
|
Goodwill, not deductible for tax (3) |
|
|
670,567 |
|
|
|
|
|
|
|
|
3,054,794 |
|
Current liabilities (1) |
|
|
(285,303 |
) |
Current debt (4) |
|
|
(399,065 |
) |
Derivative instruments (4) |
|
|
(81,975 |
) |
Non-current liabilities |
|
|
(104,306 |
) |
Future income taxes |
|
|
(316,206 |
) |
Long-term debt (5) |
|
|
(411,633 |
) |
Non-controlling interests (6) |
|
|
(246,014 |
) |
|
|
|
|
|
|
|
1,210,292 |
|
|
|
|
|
|
|
|
|
|
(1) |
|
The Company acquired a remaining tax indemnity amount of $25,906 as part of the
acquisition. The indemnity arose in 2007 as part of Canwests acquisition of Specialty
services where a wholly-owned subsidiary of CW Media entered into an agreement pursuant
to which certain of the parties agreed to indemnify the company in respect of certain tax
liabilities. A corresponding income tax liability was also
assumed which according to the terms of the agreement, will be recovered from other
parties to the agreement if and when the liabilities are settled. |
43
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
November 30, 2010 and 2009
[all amounts in thousands of Canadian dollars, except per share amounts]
|
|
|
|
|
(2) |
|
Intangibles includes broadcast licenses, brands, program rights, a trademark
and software assets. |
|
|
(3) |
|
Goodwill comprises the value of expected efficiencies from combining
programming content and distribution businesses into vertically integrated operations,
growth expectations and an assembled workforce. |
|
|
(4) |
|
Current debt is comprised of a US $389,636 term loan. Shortly after closing
the acquisition, the Company repaid the term loan including breakage of the related
currency swaps. |
|
|
(5) |
|
Within 30 days of closing the transaction, a subsidiary of CW Media was
required to make a change of control offer at a cash price equal to 101% of the
obligations under the US $338,306 13.5% senior unsecured notes due 2015 issued by it in
accordance with a related indenture dated as of July 3, 2008. As a result, on November
15, 2010, an offer was made to purchase all of the notes for an effective purchase price
of US $1,145.58 for each US $1,000 face amount. An aggregate of US $51,620 face amount
was tendered under the offer and purchased by the Company for cancellation for an
aggregate price of approximately US $59,135. The change of control offer expired on
December 15, 2010 and no further purchases are required. |
|
|
(6) |
|
Non-controlling interests in certain of the subsidiary specialty channels
were assumed as part of the acquisition and are recorded at their proportionate share of
the fair value of identifiable net assets acquired. |
(ii) |
|
During the first quarter, the Company purchased the assets of the Lake Broadcasting cable
system serving approximately 1,000 basic subscribers in the interior of British Columbia.
These assets were purchased as they compliment the Companys existing surrounding cable
systems. The transaction has been accounted for using the acquisition method and results of
operations have been included commencing October 1, 2010. These assets have contributed
approximately $100 of revenue and $50 of operating income before amortization for the period
October 1 to November 30, 2010. The purchase price may be impacted by settlement of final
closing adjustments for working capital. A summary of net assets acquired is as follows: |
|
|
|
|
|
|
|
$ |
|
Identifiable net assets acquired at assigned fair values |
|
|
|
|
Property, plant and equipment |
|
|
584 |
|
Broadcast rights |
|
|
2,916 |
|
|
|
|
|
|
|
|
3,500 |
|
Working capital deficiency |
|
|
(36 |
) |
|
|
|
|
|
|
|
3,464 |
|
|
|
|
|
44
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
November 30, 2010 and 2009
[all amounts in thousands of Canadian dollars, except per share amounts]
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November 30, 2010 |
|
|
August 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
Adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term |
|
|
for finance |
|
|
Long-term |
|
|
Long-term |
|
|
|
|
|
|
|
|
|
Effective |
|
|
debt at |
|
|
costs and fair |
|
|
debt |
|
|
debt at |
|
|
Adjustment |
|
|
Long-term |
|
|
|
interest |
|
|
amortized |
|
|
value |
|
|
repayable at |
|
|
amortized |
|
|
for finance |
|
|
debt repayable |
|
|
|
rates |
|
|
cost (1) |
|
|
adjustment (1) |
|
|
maturity |
|
|
cost (1) |
|
|
costs (1) |
|
|
at maturity |
|
|
|
% |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
Corporate (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior notes- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank loans |
|
Variable |
|
|
1,000,000 |
|
|
|
|
|
|
|
1,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cdn $600,000 6.50% due June 2, 2014 |
|
|
6.56 |
|
|
|
595,249 |
|
|
|
4,751 |
|
|
|
600,000 |
|
|
|
594,941 |
|
|
|
5,059 |
|
|
|
600,000 |
|
Cdn $400,000 5.70% due March 2, 2017 |
|
|
5.72 |
|
|
|
396,250 |
|
|
|
3,750 |
|
|
|
400,000 |
|
|
|
396,124 |
|
|
|
3,876 |
|
|
|
400,000 |
|
Cdn $450,000 6.10% due
November 16, 2012 |
|
|
6.11 |
|
|
|
447,998 |
|
|
|
2,002 |
|
|
|
450,000 |
|
|
|
447,749 |
|
|
|
2,251 |
|
|
|
450,000 |
|
Cdn $300,000 6.15% due May 9, 2016 |
|
|
6.34 |
|
|
|
293,243 |
|
|
|
6,757 |
|
|
|
300,000 |
|
|
|
292,978 |
|
|
|
7,022 |
|
|
|
300,000 |
|
Cdn $1,250,000 5.65% due
October 1, 2019 |
|
|
5.69 |
|
|
|
1,240,875 |
|
|
|
9,125 |
|
|
|
1,250,000 |
|
|
|
1,240,673 |
|
|
|
9,327 |
|
|
|
1,250,000 |
|
Cdn $650,000 6.75% due
November 9, 2039 |
|
|
6.80 |
|
|
|
641,707 |
|
|
|
8,293 |
|
|
|
650,000 |
|
|
|
641,684 |
|
|
|
8,316 |
|
|
|
650,000 |
|
Cdn $350,000 7.50% due
November 20, 2013 |
|
|
7.50 |
|
|
|
347,331 |
|
|
|
2,669 |
|
|
|
350,000 |
|
|
|
347,129 |
|
|
|
2,871 |
|
|
|
350,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,962,653 |
|
|
|
37,347 |
|
|
|
5,000,000 |
|
|
|
3,961,278 |
|
|
|
38,722 |
|
|
|
4,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other subsidiaries and entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Burrard Landing Lot 2 Holdings Partnership |
|
|
6.31 |
|
|
|
20,814 |
|
|
|
78 |
|
|
|
20,892 |
|
|
|
20,950 |
|
|
|
83 |
|
|
|
21,033 |
|
CW Media Holdings Inc. 13.50% US senior
unsecured notes due August 15, 2015
(2) |
|
|
8.56 |
|
|
|
411,509 |
|
|
|
(64,204 |
) |
|
|
347,305 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consolidated debt |
|
|
|
|
|
|
5,394,976 |
|
|
|
(26,779 |
) |
|
|
5,368,197 |
|
|
|
3,982,228 |
|
|
|
38,805 |
|
|
|
4,021,033 |
|
Less current portion (3) |
|
|
|
|
|
|
566 |
|
|
|
19 |
|
|
|
585 |
|
|
|
557 |
|
|
|
19 |
|
|
|
576 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,394,410 |
|
|
|
(26,798 |
) |
|
|
5,367,612 |
|
|
|
3,981,671 |
|
|
|
38,786 |
|
|
|
4,020,457 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Long-term debt, excluding bank loans, is presented net of unamortized
discounts, finance costs and bond forward proceeds of $37,425 (August 31, 2010 $38,805) and
a fair value adjustment of $64,204 in respect of the US senior unsecured notes assumed on the
acquisition of CW Media. |
|
(2) |
|
The US $338,306 senior unsecured notes, which were assumed on acquisition of the
Canwest broadcasting business, are translated at the period end foreign exchange rate.
Subsequent to quarter end, US $51,620 face amount was tendered under a change of control offer
and purchased by the Company for cancellation (see note 3). CW Media Holdings Inc. originally
issued US $312,000 senior unsecured notes on July 3, 2008 at 13.5% per annum, compounded
semi-annually. For periods up to August 15, 2011 (the cash interest date), interest is
accrued, however is not payable until maturity unless the Company elects to pay interest in
cash with respect to any period before the cash interest date. At November 30, 2010 US
$26,306 of accrued interest was outstanding and included in the principal debt balance with
respect to the period of July 3, 2008 to February 15, 2009. Interest for all periods
subsequent to February 15, 2009 has been paid in cash. After August 15, 2011, interest is
payable in cash commencing February 15, 2012. The senior unsecured notes have a variable
prepayment option at a premium of 106.75 in 2011 which declines on a straight-line basis to
par in 2013. The prepayment option represents an embedded derivative that is accounted for
separately at fair value. |
|
(3) |
|
Current portion of long-term debt is the amount due within one year on the
Partnerships mortgage bonds. |
|
(4) |
|
Subsequent to quarter end, the Company issued $500,000 senior notes at a rate of
5.5% due December 7, 2020 and $400,000 senior notes at a rate of 6.75% due November 9, 2039.
The effective rate on the $500,000 senior notes and $400,000 senior notes is 5.548% and
6.963%, respectively, due to discounts on the issuances. In conjunction with the senior notes
issuances, the unsecured $500,000 revolving credit facility was cancelled. |
45
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
November 30, 2010 and 2009
[all amounts in thousands of Canadian dollars, except per share amounts]
Issued and outstanding
Changes in Class A Share and Class B Non-Voting Share capital during the three months ended
November 30, 2010 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A Shares |
|
|
Class B Non-Voting Shares |
|
|
|
Number |
|
|
$ |
|
|
Number |
|
|
$ |
|
August 31, 2010 |
|
|
22,520,064 |
|
|
|
2,468 |
|
|
|
410,622,001 |
|
|
|
2,248,030 |
|
Issued upon stock option plan exercises |
|
|
|
|
|
|
|
|
|
|
1,036,241 |
|
|
|
19,259 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,520,064 |
|
|
|
2,468 |
|
|
|
411,658,242 |
|
|
|
2,267,289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 November 30, 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 15,140,826 Class B Non-Voting Shares have been
issued under the plan. During the three months ended November 30, 2010, 1,036,241 options were
exercised for $17,634.
The changes in options for the three months ended November 30, 2010 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average |
|
|
|
|
|
|
|
exercise price |
|
|
|
Number |
|
|
$ |
|
Outstanding, beginning of period |
|
|
23,993,150 |
|
|
|
20.48 |
|
Granted |
|
|
240,000 |
|
|
|
21.87 |
|
Forfeited |
|
|
(203,500 |
) |
|
|
20.52 |
|
Exercised |
|
|
(1,036,241 |
) |
|
|
17.02 |
|
|
|
|
|
|
|
|
Outstanding, end of period |
|
|
22,993,409 |
|
|
|
20.65 |
|
|
|
|
|
|
|
|
The following table summarizes information about the options outstanding at November 30, 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 |
|
|
|
2.89 |
|
|
$ |
8.69 |
|
|
|
20,000 |
|
|
$ |
8.69 |
|
$14.85 - $22.27 |
|
|
15,133,909 |
|
|
|
7.21 |
|
|
$ |
18.68 |
|
|
|
6,785,659 |
|
|
$ |
17.58 |
|
$22.28 - $26.20 |
|
|
7,839,500 |
|
|
|
6.76 |
|
|
$ |
24.47 |
|
|
|
5,792,250 |
|
|
$ |
24.47 |
|
46
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
November 30, 2010 and 2009
[all amounts in thousands of Canadian dollars, except per share amounts]
The weighted average estimated fair value at the date of the grant for common share options granted
was $3.45 per option (2009 $2.94 per option) for the three months ended November 30, 2010. 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 November 30, |
|
|
|
2010 |
|
|
2009 |
|
Dividend yield |
|
|
4.02 |
% |
|
|
4.47 |
% |
Risk-free interest rate |
|
|
2.24 |
% |
|
|
2.40 |
% |
Expected life of options |
|
5 years |
|
|
5 years |
|
Expected volatility factor of the future expected
market price of Class B Non-Voting Shares |
|
|
25.7 |
% |
|
|
26.6 |
% |
Contributed surplus
The changes in contributed surplus are as follows:
|
|
|
|
|
|
|
Three months ended |
|
|
|
November 30, 2010 |
|
|
|
$ |
|
Balance, beginning of period |
|
|
53,330 |
|
Stock-based compensation |
|
|
4,384 |
|
Stock options exercised |
|
|
(1,625 |
) |
|
|
|
|
Balance, end of period |
|
|
56,089 |
|
|
|
|
|
47
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
November 30, 2010 and 2009
[all amounts in thousands of Canadian dollars, except per share amounts]
Earnings per share calculations are as follows:
|
|
|
|
|
|
|
|
|
|
|
Three months ended November 30, |
|
|
|
2010 |
|
|
2009 |
|
Numerator for basic and diluted earnings per share ($) |
|
|
|
|
|
|
|
|
Net income attributable to common shareholders |
|
|
16,642 |
|
|
|
114,229 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator (thousands of shares) |
|
|
|
|
|
|
|
|
Weighted average number of Class A Shares and
Class B Non-Voting Shares for basic earnings per share |
|
|
433,792 |
|
|
|
432,507 |
|
Effect of dilutive securities |
|
|
1,361 |
|
|
|
1,241 |
|
|
|
|
|
|
|
|
Weighted average number of Class A Shares and
Class B Non-Voting Shares for diluted earnings per share |
|
|
435,153 |
|
|
|
433,748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share ($) |
|
|
|
|
|
|
|
|
Basic and diluted |
|
|
0.04 |
|
|
|
0.26 |
|
48
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
November 30, 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 three
months ended November 30, 2010 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
Income taxes |
|
|
Net |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
(744 |
) |
|
|
138 |
|
|
|
(606 |
) |
Adjustment for hedged items recognized in the period |
|
|
(8,528 |
) |
|
|
1,145 |
|
|
|
(7,383 |
) |
Unrealized gain on available-for-sale investment |
|
|
61 |
|
|
|
(8 |
) |
|
|
53 |
|
Unrealized foreign exchange loss on translation of a
self-sustaining foreign operation |
|
|
(1 |
) |
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(9,212 |
) |
|
|
1,275 |
|
|
|
(7,937 |
) |
|
|
|
|
|
|
|
|
|
|
Components of other comprehensive income (loss) and the related income tax effects for the three
months ended November 30, 2009 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
Income taxes |
|
|
Net |
|
|
|
$ |
|
|
$ |
|
|
$ |
|
Change in unrealized fair value of derivatives designated as
cash flow hedges |
|
|
(61,820 |
) |
|
|
10,385 |
|
|
|
(51,435 |
) |
Adjustment for hedged items recognized in the period |
|
|
13,196 |
|
|
|
(3,752 |
) |
|
|
9,444 |
|
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 |
|
|
495 |
|
|
|
(65 |
) |
|
|
430 |
|
Unrealized foreign exchange loss on translation of a
self-sustaining foreign operation |
|
|
(1 |
) |
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
42,496 |
|
|
|
(6,460 |
) |
|
|
36,036 |
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income is comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
November 30, 2010 |
|
|
August 31, 2010 |
|
|
|
$ |
|
|
$ |
|
Unrealized foreign exchange gain on translation of a
self-sustaining foreign operation |
|
|
348 |
|
|
|
349 |
|
Fair value of derivatives |
|
|
638 |
|
|
|
8,627 |
|
Unrealized gain on available-for-sale investment |
|
|
53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,039 |
|
|
|
8,976 |
|
|
|
|
|
|
|
|
49
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
November 30, 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 November 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
$ |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
20,332 |
|
|
|
114,229 |
|
Adjustments to reconcile net income to funds flow from operations: |
|
|
|
|
|
|
|
|
Amortization |
|
|
|
|
|
|
|
|
Deferred IRU revenue |
|
|
(3,137 |
) |
|
|
(3,137 |
) |
Deferred equipment revenue |
|
|
(27,318 |
) |
|
|
(31,261 |
) |
Deferred equipment costs |
|
|
52,106 |
|
|
|
59,509 |
|
Deferred charges |
|
|
256 |
|
|
|
256 |
|
Property, plant and equipment |
|
|
148,829 |
|
|
|
124,639 |
|
Other intangibles |
|
|
10,006 |
|
|
|
9,092 |
|
Financing costs long-term debt |
|
|
1,020 |
|
|
|
1,101 |
|
Program rights |
|
|
13,584 |
|
|
|
|
|
Future income tax recovery |
|
|
(33,951 |
) |
|
|
(73,631 |
) |
Equity income on investees |
|
|
(13,625 |
) |
|
|
|
|
Debt retirement costs |
|
|
|
|
|
|
81,585 |
|
CRTC benefit obligation [note 3] |
|
|
139,098 |
|
|
|
|
|
CRTC benefit obligation funding |
|
|
(2,308 |
) |
|
|
|
|
Business acquisition, integration and restructuring expenses |
|
|
36,096 |
|
|
|
|
|
Stock-based compensation |
|
|
4,174 |
|
|
|
4,420 |
|
Defined benefit pension plan |
|
|
9,013 |
|
|
|
6,969 |
|
Loss on derivative instruments |
|
|
1,411 |
|
|
|
44,432 |
|
Realized loss on settlement of financial instruments |
|
|
(5,448 |
) |
|
|
|
|
Payments on cross-currency agreements [note 3] |
|
|
(86,109 |
) |
|
|
|
|
Foreign exchange gain on unhedged long-term debt |
|
|
(3,318 |
) |
|
|
|
|
Accretion of long-term liabilities |
|
|
1,933 |
|
|
|
213 |
|
Other |
|
|
1,736 |
|
|
|
536 |
|
|
|
|
|
|
|
|
Funds flow from operations |
|
|
264,380 |
|
|
|
338,952 |
|
|
|
|
|
|
|
|
(ii) Changes in non-cash working capital balances related to operations include the following:
|
|
|
|
|
|
|
|
|
|
|
Three months ended November 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
$ |
|
|
$ |
|
Accounts receivable |
|
|
(37,978 |
) |
|
|
(18,566 |
) |
Prepaids and other |
|
|
(9,692 |
) |
|
|
(1,250 |
) |
Accounts payable and accrued liabilities |
|
|
23,992 |
|
|
|
(77,758 |
) |
Income taxes payable |
|
|
(184,007 |
) |
|
|
87,302 |
|
Unearned revenue |
|
|
5,192 |
|
|
|
4,879 |
|
|
|
|
|
|
|
|
|
|
|
(202,493 |
) |
|
|
(5,393 |
) |
|
|
|
|
|
|
|
50
Shaw Communications Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
November 30, 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 November 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
$ |
|
|
$ |
|
Interest |
|
|
106,536 |
|
|
|
95,047 |
|
Income taxes |
|
|
237,382 |
|
|
|
55 |
|
(iv) Non-cash transaction:
The Consolidated Statements of Cash Flows exclude the following non-cash transaction:
|
|
|
|
|
|
|
|
|
|
|
Three months ended November 30, |
|
|
|
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 employee benefit plans
of $165,369, the liability of $159,310 with respect to the principal components of the US $300,000
amended cross-currency interest rate agreements, the non-current portion of CRTC benefit
obligations, including the amount assumed on acquisition, of $187,030 and other liabilities
totaling $22,881. The total benefit costs expensed under the Companys defined benefit pension
plans were $9,863 for the three months ended November 30, 2010 (2009 $7,331).
10. |
|
COMPARATIVE CONSOLIDATED FINANCIAL STATEMENTS |
Certain of the comparative figures have been reclassified to conform to the presentation adopted in
the current year.
51