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
April 12, 2017
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 ☒
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): ☐
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) are incorporated by reference into and as part of the Registration Statement on Form F-10 (File No. 333-188260) filed by the registrant under the Securities Act of 1933, as amended.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Shaw Communications Inc. | ||||||
Date: April 12, 2017 | ||||||
By: | /s/ Vito Culmone | |||||
Name: | Vito Culmone | |||||
Title: | Executive Vice President and Chief Financial Officer | |||||
Shaw Communications Inc. |
Shaw Communications Inc.
MANAGEMENTS DISCUSSION AND ANALYSIS
For the three month and six ended February 28, 2017
April 12, 2017
7 | ||||
8 | ||||
10 | ||||
12 | ||||
12 | ||||
16 | ||||
20 | ||||
22 | ||||
23 | ||||
24 | ||||
25 | ||||
26 | ||||
26 | ||||
26 |
Advisories
The following Managements Discussion and Analysis (MD&A), dated April 12, 2017, should be read in conjunction with the unaudited interim Consolidated Financial Statements and Notes thereto for the quarter ended February 28, 2017 and the 2016 Annual Consolidated Financial Statements, the Notes thereto and related MD&A included in the Companys 2016 Annual Report. The financial information presented herein has been prepared on the basis of International Financial Reporting Standards (IFRS) for interim financial statements and is expressed in Canadian dollars unless otherwise indicated. References to Shaw, the Company, we, us or our mean Shaw Communications Inc. and its subsidiaries and consolidated entities, unless the context otherwise requires.
Caution concerning forward-looking statements
Statements included in this MD&A that are not historic constitute forward-looking statements within the meaning of applicable securities laws. Such statements include, but are not limited to:
| statements about future capital expenditures; |
| asset acquisitions and dispositions; |
| cost efficiencies; |
| financial guidance for future performance; |
| business and technology strategies and measures to implement strategies; |
| statements about the Companys equity investments, joint ventures and partnership arrangements including any statements about write-downs, losses and liabilities; |
| competitive strengths; and |
| expansion and growth of the Companys business and operations and other goals and plans. |
Shaw Communications Inc.
They can generally be identified by words such as anticipate, believe, expect, plan, intend, target, goal and similar expressions (although not all forward-looking statements contain such words). All of the forward-looking statements made in this report are qualified by these cautionary statements.
Forward-looking statements are based on assumptions and analyses made by the Company 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. The Companys management believes that its assumptions and analysis in this MD&A are reasonable and that the expectations reflected in the forward looking statements contained herein are also reasonable based on the information available on the date such statements are made and the process used to prepare the information. These assumptions, many of which are confidential, include but are not limited to:
| general economic conditions; |
| interest; |
| income tax and exchange rates; |
| technology deployment; |
| content and equipment costs; |
| industry structure; |
| conditions and stability; |
| government regulation; and |
| the integration of recent acquisitions. |
You should not place undue reliance on any forward-looking statements. Many factors, including those not within the Companys control, may cause the Companys actual results to be materially different from the views expressed or implied by such forward-looking statements, including but not limited to:
| general economic, market and business conditions; |
| changes in the competitive environment in the markets in which the Company operates and from the development of new markets for emerging technologies; |
| industry trends, technological developments, and other changing conditions in the entertainment, information and communications industries; |
| the Companys ability to execute its strategic plans and capital projects; |
| the Companys ability to achieve cost efficiencies; |
| technology, cyber security and reputational risks; |
| opportunities that may be presented to and pursued by the Company; |
| changes in laws, regulations and decisions by regulators that affect the Company or the markets in which it operates; |
| the Companys status as a holding company with separate operating subsidiaries; and |
| other factors described in this report under the heading Known events, trends, risks and uncertainties. |
The foregoing is not an exhaustive list of all possible factors.
Should one or more of these risks materialize, or should assumptions underlying the forward-looking statements prove incorrect, actual results may vary materially from those described herein.
The Company provides certain financial guidance for future performance as the Company believes that certain investors, analysts and others utilize this and other forward-looking information in order to assess the Companys expected operational and financial performance and as an indicator of its ability to service debt and pay dividends to shareholders. The Companys financial guidance may not be appropriate for this or other purposes.
5
Shaw Communications Inc.
Any forward-looking statement speaks only as of the date on which it was originally made and, except as required by law, the Company expressly disclaims any obligation or undertaking to disseminate any updates or revisions to any forward-looking statement to reflect any change in related assumptions, events, conditions or circumstances. All forward looking statements contained in this MD&A are expressly qualified by this statement.
Non-IFRS and additional GAAP measures
Certain measures in this MD&A do not have standard meanings prescribed by IFRS and are therefore considered non-IFRS measures. These measures are provided to enhance the readers overall understanding of our financial performance or current financial condition. They are included to provide investors and management with an alternative method for assessing our operating results in a manner that is focused on the performance of our ongoing operations and to provide a more consistent basis for comparison between periods. These measures are not in accordance with, or an alternative to, IFRS and do not have standardized meanings. Therefore, they are unlikely to be comparable to similar measures presented by other entities.
Please refer to Non-IFRS and additional GAAP measures in this MD&A for a discussion and reconciliation of non-IFRS measures, including operating income before restructuring costs and amortization and free cash flow.
6
Shaw Communications Inc.
Strategic update
Shaw is focused to deliver long-term growth and connect customers to the world through a best-in-class seamless connectivity experience. In 2016, Shaw positioned itself as a leading enhanced connectivity provider through the acquisition of Freedom Mobile (formerly, WIND). The addition of a wireless business enabled the Company to combine the power of fibre, coax, Wi-Fi and wireless networks to deliver a seamless experience of anytime and anywhere enhanced connectivity within its operating footprint. In 2017, the Company continues to execute on its long-term strategic plan which is centred on delivering exceptional customer experiences by leveraging and further developing a world-class converged network and providing leading technology through best-in-class strategic partners.
Shaws world-class converged network
Shaws broadband network strategy provides flexibility, cost efficiency and a speed advantage that continues to support the success of its Internet offerings, including WideOpen Internet 150, the fastest widely available Internet speed provided in nearly every neighborhood across Shaws wireline footprint. The combination of this exceptional service with the tremendous value and pricing stability offered through value plans have had a positive impact on customer retention. Shaws wireline and wireless network roadmap continues to progress with the DOCSIS 3.1 and the LTE-Advanced upgrades targeted for completion, as planned, by the end of fiscal 2017.
Global technology leader
BlueSky TV is now available everywhere Shaw offers cable video. Western Canadians are now able to enjoy a revolutionary TV experience made possible by Shaws strategic partnership with Comcast. The Companys partnerships with industry leaders such as Comcast will allow it to continue to access leading-edge technology in the global communications industry.
The BlueSky TV experience is more than just a new guide and set-top-box, it is an elegant system that listens, learns and curates content to provide an exceptional viewing experience. Shaw is optimistic that BlueSky TV combined with WideOpen 150 and flexible TV packages will provide a compelling reason for consumers to stay and switch to Shaw.
Freedom Mobile leadership transition and integration
Following a successful year of leading the transition of Freedom Mobile and laying the important groundwork for integrating the companies, Alek Krstajic has announced he will be stepping down as CEO, Freedom Mobile.
During his time, Mr. Krstajic was instrumental in activating Freedom Mobiles LTE-Advanced network and in providing customers with the best value and enhanced connectivity. With his departure, Shaw is welcoming Paul McAleese as Chief Operating Officer, Freedom Mobile, who will guide the divisions operations and continued growth. Mr. McAleese has more than two decades of experience in mobile communications in the U.S., U.K., and Canada and is a proven wireless industry veteran.
The integration of Freedom Mobile will enhance the development of Shaw as a world-class connectivity provider.
7
Shaw Communications Inc.
In what has been a remarkably fast-paced and dynamic year of innovation, change and growth, the Company is excited by the potential reflected in the first half results for fiscal 2017, including the continued improvements in the Consumer divisions subscriber trend and the growth in Wireless subscribers. Shaws employees have shown tremendous commitment and engagement to execute on the longer term strategic initiatives and to serve Shaws customers.
Selected financial and operational highlights
Basis of presentation
On April 1, 2016, Shaw sold 100% of its wholly owned subsidiary Shaw Media Inc. to Corus Entertainment Inc. (Corus), a related party subject to common voting control, for $2.65 billion, comprised of $1.85 billion in cash and 71,364,853 Corus Class B non-voting participating shares. Accordingly, the operating results and operating cash flows for the previously reported Media division are presented as discontinued operations separate from the Companys continuing operations. This MD&A reflects the results of continuing operations, unless otherwise noted.
Financial Highlights
Three months ended | Six months ended | |||||||||||||||||||||||
(millions of Canadian dollars except per share amounts) |
February 28, 2017 |
February 29, 2016 |
Change % | February 28, 2017 |
February 29, 2016 |
Change % | ||||||||||||||||||
Operations: |
||||||||||||||||||||||||
Revenue |
1,304 | 1,151 | 13.3 | 2,618 | 2,295 | 14.1 | ||||||||||||||||||
Operating income before restructuring costs and amortization (1) |
540 | 502 | 7.6 | 1,079 | 1,010 | 6.8 | ||||||||||||||||||
Operating margin (1) |
41.4 | % | 43.6 | % | (2.2pts | ) | 41.2 | % | 44.0 | % | (2.8pts | ) | ||||||||||||
Net income from continuing operations |
147 | 116 | 26.7 | 237 | 254 | (6.7 | ) | |||||||||||||||||
Income from discontinued operations, net of tax |
| 48 | (100.0 | ) | | 128 | (100.0 | ) | ||||||||||||||||
Net income |
147 | 164 | (10.4 | ) | 237 | 382 | (38.0 | ) | ||||||||||||||||
Per share data: |
||||||||||||||||||||||||
Basic and diluted earnings per share |
||||||||||||||||||||||||
Continuing operations |
0.30 | 0.24 | 0.48 | 0.52 | ||||||||||||||||||||
Discontinued operations |
| 0.08 | | 0.23 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
0.30 | 0.32 | 0.48 | 0.75 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Weighted average participating shares outstanding during period (millions) |
489 | 477 | 488 | 476 | ||||||||||||||||||||
Funds flow from continuing operations (2) |
424 | 363 | 16.8 | 838 | 710 | 18.0 | ||||||||||||||||||
Free cash flow(1) |
147 | 119 | 23.5 | 305 | 291 | 4.8 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | See definitions and discussion under Non-IFRS and additional GAAP measures. |
(2) | Funds flow from operations is before changes in non-cash balances related to operations as presented in the unaudited interim Consolidated Statements of Cash Flows. |
8
Shaw Communications Inc.
Subscriber (or revenue generating unit (RGU)) highlights
Change | Change | |||||||||||||||||||||||
Three months ended | Six months ended | |||||||||||||||||||||||
February 28, 2017 |
August 31, 2016 |
February 28, 2017 |
February 29, 2016 |
February 28, 2017 |
February 29, 2016 |
|||||||||||||||||||
Consumer |
||||||||||||||||||||||||
Video Cable |
1,650,789 | 1,671,059 | (7,124 | ) | (25,782 | ) | (20,270 | ) | (43,811 | ) | ||||||||||||||
Video Satellite |
770,294 | 790,574 | (4,611 | ) | (6,002 | ) | (20,280 | ) | (18,929 | ) | ||||||||||||||
Internet |
1,818,072 | 1,787,642 | 13,466 | 4,335 | 30,430 | 13,768 | ||||||||||||||||||
Phone |
931,893 | 956,763 | (7,025 | ) | (14,473 | ) | (24,870 | ) | (36,700 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Consumer |
5,171,048 | 5,206,038 | (5,294 | ) | (41,922 | ) | (34,990 | ) | (85,672 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Business Network Services |
||||||||||||||||||||||||
Video Cable |
53,475 | 61,153 | (4,480 | ) | (13,572 | ) | (7,678 | ) | (16,443 | ) | ||||||||||||||
Video Satellite |
32,000 | 30,994 | 1,041 | 2,442 | 1,006 | 2,741 | ||||||||||||||||||
Internet |
173,144 | 179,867 | (3,856 | ) | (1,547 | ) | (6,723 | ) | (2,562 | ) | ||||||||||||||
Phone |
312,384 | 301,328 | 5,692 | 3,104 | 11,056 | 5,601 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Business Network Services |
571,003 | 573,342 | (1,603 | ) | (9,573 | ) | (2,339 | ) | (10,663 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Wireless |
||||||||||||||||||||||||
Postpaid |
714,917 | 667,028 | 33,582 | | 47,889 | | ||||||||||||||||||
Prepaid |
371,268 | 376,260 | (155 | ) | | (4,992 | ) | | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Wireless |
1,086,185 | 1,043,288 | 33,427 | | 42,897 | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Subscribers |
6,828,236 | 6,822,668 | 26,530 | (51,495 | ) | 5,568 | (96,335 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
In the quarter, the Company continued its momentum of improving subscriber trends with consolidated RGU net gains of 26,530.
Consumer RGUs in the second quarter of fiscal 2017 declined by 5,294, a significant improvement over the 41,922 RGU losses in the second quarter of fiscal 2016. This quarters Consumer RGU result represents the divisions best performance since the second quarter of fiscal 2012. This trend of year-over-year improvement continues to be driven by strong Internet subscriber growth linked to the WideOpen Internet 150 value offering and by notable reductions in both cable video and phone RGU losses attributed mainly to strong bundle and value plan offerings.
The Company also reported significant improvements in Wireless postpaid and prepaid subscribers adding a combined 33,427 RGUs as compared to 9,470 RGUs gained in the first quarter of fiscal 2017, finishing the period with a total 1,086,185 RGUs. Strong RGU results in the quarter reflect the compelling value proposition of Freedom Mobiles offering to thousands of value-conscious Canadians.
9
Shaw Communications Inc.
Our fiscal 2017 second quarter financial results represent improvements in consolidated revenue and operating income before restructuring costs and amortization over the second quarter of fiscal 2016. For further discussion of divisional performance see Discussion of operations.
Highlights of the second quarter financial results are as follows:
Revenue
Revenue for the quarter of $1.30 billion increased $153 million or 13.3% from $1.15 billion for the second quarter of 2016.
| The year-over-year improvement in revenue was primarily due to the acquisition of Freedom Mobile (formerly, WIND) on March 1, 2016, contributing Wireless revenues of $140 million. |
| Excluding the results of the Wireless division, revenue for the quarter from the combined Consumer, Business Network Services and Business Infrastructure Services divisions was up 1.1%. |
| The Business Network Services and Business Infrastructure Services divisions contributed a combined $11 million to the consolidated revenue improvements for the quarter driven primarily by customer growth. The Consumer division year-over-year revenue for the period was down $1 million. |
Compared to the first quarter of fiscal 2017, consolidated revenue for the quarter decreased 0.7% or by $9 million. The decrease in revenue over the prior quarter relates to a lower revenue in the Consumer division offset by growth in each of the Business Network Services, Business Infrastructure Services and Wireless divisions.
Revenue for the six month period of $2.62 billion increased $323 million or 14.1% from $2.30 billion for the comparable period in fiscal 2016.
| The year-over-year improvement in revenue was primarily due to the Wireless division contributing revenues of $279 million. |
| Excluding the results of the Wireless division, revenue for the six month period from the combined Consumer, Business Network Services and Business Infrastructure Services divisions was up 1.9%. |
| Customer acquisition was the primary driver of revenue growth in the Business Network Services and Business Infrastructure Services divisions, contributing a combined $36 million to consolidated revenue growth. The Consumer divisions revenue increased by $2 million over the comparable prior year period due primarily to rate increases partially offset by RGU losses. |
Operating income before restructuring costs and amortization
Second quarter operating income before restructuring costs and amortization of $540 million increased $38 million or 7.6% from $502 million for the second quarter of 2016.
| The year-over-year improvement in operating income before restructuring costs and amortization was primarily due to contributions from the Wireless division of $29 million. |
| Excluding the results of the Wireless division, operating income before restructuring costs and amortization for the quarter increased 1.8% over the second quarter of fiscal 2016. |
10
Shaw Communications Inc.
| The Business Network Services and Business Infrastructure Services divisions contributed a combined $9 million to the consolidated increase in operating income before restructuring costs and amortization for the quarter driven primarily by customer growth. Consumer division year-over-year operating income before restructuring costs and amortization was comparable to the prior year quarter. |
Operating margin for the second quarter of 41.4% was down from 43.6% in the second quarter of fiscal 2016 due primarily to the impact of the added lower Wireless operating margin of 20.7% in the period.
Compared to the first quarter of fiscal 2017, operating income before restructuring costs and amortization for the current quarter was up $1 million.
For the six month period, operating income before restructuring costs and amortization of $1.08 billion increased $69 million or 6.8% from $1.01 billion for the comparable period
| The year-over-year improvement was due primarily to contributions from the Wireless division of $59 million. |
| Excluding the results of the Wireless division, operating income before restructuring costs and amortization for the six month period increased 0.8% over the comparable period. |
| The combined operating income before restructuring costs and amortization increase of $24 million for the six month period in the Business Network Services and Business Infrastructure Services divisions was partially offset by $14 million of lower operating income before restructuring costs and amortization in the Consumer division. |
Free cash flow
Free cash flow for the second quarter of $147 million increased $28 million from $119 million for the second quarter of 2016.
| Free cash flow increased in the quarter as a result of higher consolidated operating income before restructuring costs and amortization of $38 million, $22 million in dividends received from the investment in Corus and $20 million in lower cash taxes. The improvements were partially offset by higher planned capital expenditures in the amount of $23 million, reflecting the addition of the Wireless division capital expenditures, and the loss of free cash flow from discontinued operations in the amount of $29 million. |
11
Shaw Communications Inc.
Net Income
Net income was $147 million and $237 million for the three and six months ended February 28, 2017, respectively, compared to $164 million and $382 million for the same periods in fiscal 2016. The changes in net income are outlined in the following table.
February 28, 2017 net income compared to: | ||||||||||||
Three months ended | Six months ended | |||||||||||
(millions of Canadian dollars) |
November 30, 2016 |
February 29, 2016 |
February 29, 2016 |
|||||||||
Increased (decreased) operating income before restructuring costs and amortization (1) |
1 | 38 | 69 | |||||||||
Decreased (increased) restructuring costs |
12 | | (12 | ) | ||||||||
Increased amortization |
(10 | ) | (34 | ) | (66 | ) | ||||||
Change in net other costs and revenue (2) |
85 | 41 | (18 | ) | ||||||||
Decreased (increased) income taxes |
(30 | ) | (14 | ) | 10 | |||||||
Decreased income from discontinued operations, net of tax |
| (48 | ) | (128 | ) | |||||||
|
|
|
|
|
|
|||||||
58 | (17 | ) | (145 | ) | ||||||||
|
|
|
|
|
|
(1) | See definitions and discussion under Non-IFRS and additional GAAP measures. |
(2) | Net other costs and revenue includes business acquisition costs, accretion of long-term liabilities and provisions, debt retirement costs, equity income and losses of an associate or joint venture and other losses as detailed in the unaudited Consolidated Statements of Income. |
Change in net other costs and revenue in the second quarter had an $85 million favourable impact on net income compared to the first quarter of fiscal 2017 primarily due to a non-recurring provision recorded in the first quarter of $107 million related to the wind down of shomi offset partially by $17 million lower equity income from our investment in Corus in the second quarter.
Change in net other costs and revenue in the second quarter had a $41 million favourable impact on net income compared to the second quarter of fiscal 2016 primarily due to $9 million of equity income from our investment in Corus in the current quarter and prior year equity losses from the investment in shomi in the amount of $19 million and $8 million business acquisition costs related to the acquisition of Freedom Mobile (formerly, WIND).
Shaw confirms at this time that there are no changes to our previously issued fiscal 2017 guidance. Operating income before restructuring costs and amortization is expected to range between $2.125 and $2.175 billion and free cash flow is expected to exceed $400 million. Consolidated capital investment targets also remain unchanged from previously provided guidance at $1.3 billion for the year.
See Caution concerning forward-looking statements.
Non-IFRS and additional GAAP measures
The Companys continuous disclosure documents may provide discussion and analysis of non-IFRS financial measures. These financial measures do not have standard definitions prescribed by IFRS and therefore may not be comparable to similar measures disclosed by other companies. The Companys continuous disclosure documents may also provide discussion and analysis of additional GAAP measures. Additional GAAP measures include line items, headings, and sub-totals included in the financial statements.
12
Shaw Communications Inc.
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. The non-IFRS financial measures and additional GAAP measures have not been presented as an alternative to net income or any other measure of performance required by IFRS.
Below is a discussion of the non-IFRS financial measures and additional GAAP measures used by the Company and provides a reconciliation to the nearest IFRS measure or provides a reference to such reconciliation.
Operating income before restructuring costs and amortization
Operating income before restructuring costs and amortization is calculated as revenue less operating, general and administrative expenses. It is intended to indicate the Companys ongoing ability to service and/or incur debt, and is therefore calculated before one-time items such as restructuring costs, amortization (a non-cash expense) and interest. Operating income before restructuring costs and amortization is also one of the measures used by the investing community to value the business.
Three months ended | Six months ended | |||||||||||||||
(millions of Canadian dollars) |
February 28, 2017 |
February 29, 2016 |
February 28, 2017 |
February 29, 2016 |
||||||||||||
Operating income from continuing operations |
275 | 271 | 547 | 556 | ||||||||||||
Add back (deduct): |
||||||||||||||||
Restructuring costs |
| | 12 | | ||||||||||||
Amortization: |
||||||||||||||||
Deferred equipment revenue |
(13 | ) | (17 | ) | (27 | ) | (36 | ) | ||||||||
Deferred equipment costs |
33 | 38 | 67 | 79 | ||||||||||||
Property, plant and equipment, intangibles and other |
245 | 210 | 480 | 411 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income before restructuring costs and amortization |
540 | 502 | 1,079 | 1,010 | ||||||||||||
|
|
|
|
|
|
|
|
Operating margin
Operating margin is calculated by dividing operating income before restructuring costs and amortization by revenue.
Three months ended | Six months ended | |||||||||||||||||||||
February 28, 2017 |
February 29, 2016 |
Change % |
February 28, 2017 |
February 29, 2016 |
Change % |
|||||||||||||||||
Consumer |
43.2 | % | 43.1 | % | 0.1pts | 43.0 | % | 43.8 | % | (0.8pts | ) | |||||||||||
Business Network Services |
50.0 | % | 48.2 | % | 1.8pts | 50.0 | % | 47.6 | % | 2.4pts | ||||||||||||
Business Infrastructure Services |
38.5 | % | 37.1 | % | 1.4pts | 37.0 | % | 35.8 | % | 1.2pts | ||||||||||||
Wireless |
20.7 | % | | n/a | 21.1 | % | | n/a | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
13
Shaw Communications Inc.
Income from discontinued operations before restructuring costs, amortization, taxes and other non-operating items
Income from discontinued operations before restructuring costs, amortization, taxes and other non-operating items is calculated as revenue less operating, general and administrative expenses from discontinued operations. This measure is used in the determination of free cash flow.
Three months ended | Six months ended | |||||||||||||||
(millions of Canadian dollars) |
February 28, 2017 |
February 29, 2016 |
February 28, 2017 |
February 29, 2016 |
||||||||||||
Income from discontinued operations, net of tax |
| 48 | | 128 | ||||||||||||
Add back (deduct): |
||||||||||||||||
Gain on divestiture, net of tax |
| | | | ||||||||||||
Income taxes |
| 18 | | 47 | ||||||||||||
Restructuring costs |
| | | | ||||||||||||
Amortization: |
||||||||||||||||
Property, plant and equipment, intangibles and other |
| 4 | | 11 | ||||||||||||
Other non-operating items |
| 1 | | 3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from discontinued operations before restructuring costs, amortization, taxes and other non-operating items |
| 71 | | 189 | ||||||||||||
|
|
|
|
|
|
|
|
Free cash flow
The Company utilizes this measure to assess the Companys ability to repay debt and pay dividends to shareholders. Free cash flow is calculated as free cash flow from continuing operations and free cash flow from discontinued operations.
Free cash flow from continuing operations is comprised of operating income before restructuring costs and amortization adding dividends from equity accounted associates, changes in receivable related balances with respect to customer equipment financing transactions as a cash item and deducting capital expenditures (on an accrual basis and net of proceeds on capital dispositions) and equipment costs (net), interest, cash taxes paid or payable, dividends paid on the preferred shares, recurring cash funding of pension amounts net of pension expense and adjusted to exclude share-based compensation expense.
Free cash flow from continuing operations has not been reported on a segmented basis. Certain components of free cash flow from continuing operations, including operating income before restructuring costs and amortization continue to be reported on a segmented basis. Capital expenditures and equipment costs (net) are reported on a combined basis for Consumer and Business Network Services due to the common infrastructure and separately for Business Infrastructure Services and Wireless. Other items, including interest and cash taxes, are not generally directly attributable to a segment, and are reported on a consolidated basis.
Free cash flow from discontinued operations is comprised of income from discontinued operations before restructuring costs, amortization, taxes and other non-operating items after deducting capital expenditures (on an accrual basis and net of proceeds on capital dispositions), cash taxes paid or payable, program rights amortization on assets held for sale, cash amounts associated with funding CRTC benefit obligations related to media acquisitions, recurring cash funding of pension amounts net of pension expense and excludes non-controlling interest amounts that are included in the income from discontinued operations before restructuring costs, amortization, taxes and other non-operating items.
14
Shaw Communications Inc.
Free cash flow is calculated as follows:
Three months ended | Six months ended | |||||||||||||||||||||||
(millions of Canadian dollars) |
February 28, 2017 |
February 29, 2016 |
Change % |
February 28, 2017 |
February 29, 2016 |
Change % |
||||||||||||||||||
Revenue |
||||||||||||||||||||||||
Consumer |
933 | 934 | (0.1 | ) | 1,880 | 1,878 | 0.1 | |||||||||||||||||
Business Network Services |
146 | 137 | 6.6 | 290 | 273 | 6.2 | ||||||||||||||||||
Business Infrastructure Services |
91 | 89 | 2.2 | 181 | 162 | 11.7 | ||||||||||||||||||
Wireless |
140 | | n/a | 279 | | n/a | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1,310 | 1,160 | 12.9 | 2,630 | 2,313 | 13.7 | |||||||||||||||||||
Intersegment eliminations |
(6 | ) | (9 | ) | 33.3 | (12 | ) | (18 | ) | 33.3 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1,304 | 1,151 | 13.3 | 2,618 | 2,295 | 14.1 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating income before restructuring costs and amortization (1) |
||||||||||||||||||||||||
Consumer |
403 | 403 | | 808 | 822 | (1.7 | ) | |||||||||||||||||
Business Network Services |
73 | 66 | 10.6 | 145 | 130 | 11.5 | ||||||||||||||||||
Business Infrastructure Services |
35 | 33 | 6.0 | 67 | 58 | 15.5 | ||||||||||||||||||
Wireless |
29 | | n/a | 59 | | n/a | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
540 | 502 | 7.6 | 1,079 | 1,010 | 6.8 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Capital expenditures and equipment costs (net):(2) |
||||||||||||||||||||||||
Consumer and Business Network Services |
214 | 234 | (8.5 | ) | 419 | 449 | (6.7 | ) | ||||||||||||||||
Business Infrastructure Services |
30 | 40 | (25.0 | ) | 51 | 70 | (27.1 | ) | ||||||||||||||||
Wireless |
53 | | n/a | 117 | | n/a | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
297 | 274 | 8.4 | 587 | 519 | 13.1 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Free cash flow before the following |
243 | 228 | 6.6 | 492 | 491 | 0.2 | ||||||||||||||||||
Less: |
||||||||||||||||||||||||
Interest |
(75 | ) | (76 | ) | 1.3 | (147 | ) | (149 | ) | 1.3 | ||||||||||||||
Cash taxes |
(44 | ) | (64 | ) | 31.3 | (88 | ) | (132 | ) | 33.3 | ||||||||||||||
Other adjustments: |
||||||||||||||||||||||||
Dividends from equity accounted associates |
22 | | n/a | 43 | | n/a | ||||||||||||||||||
Non-cash share-based compensation |
1 | | n/a | 2 | 1 | 100.0 | ||||||||||||||||||
Pension adjustment |
1 | 3 | (66.7 | ) | 4 | (20 | ) | >100.0 | ||||||||||||||||
Customer equipment financing |
1 | 2 | (50.0 | ) | 3 | 4 | (25.0 | ) | ||||||||||||||||
Preferred share dividends |
(2 | ) | (3 | ) | 33.3 | (4 | ) | (7 | ) | 42.9 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Free cash flow from continuing operations |
147 | 90 | 63.3 | 305 | 188 | 62.2 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income from discontinued operations before restructuring costs, amortization, taxes and other non-operating items |
| 71 | | 189 | ||||||||||||||||||||
Less: |
||||||||||||||||||||||||
Capital expenditures |
| (3 | ) | | (4 | ) | ||||||||||||||||||
Cash taxes |
| (9 | ) | | (39 | ) | ||||||||||||||||||
Program Rights |
| (20 | ) | | (20 | ) | ||||||||||||||||||
CRTC benefit obligation funding |
| (4 | ) | | (8 | ) | ||||||||||||||||||
Non-controlling interests |
| (5 | ) | | (13 | ) | ||||||||||||||||||
Pension adjustment |
| (1 | ) | | (2 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Free cash flow from discontinued operations |
| 29 | | 103 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Free cash flow |
147 | 119 | 23.5 | 305 | 291 | 4.8 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | See definitions and discussion under Non-IFRS and additional GAAP measures. |
(2) | Per Note 4 to the unaudited interim Consolidated Financial Statements. |
15
Shaw Communications Inc.
Consumer
Three months ended | Six months ended | |||||||||||||||||||||||
(millions of Canadian dollars) |
February 28, 2017 |
February 29, 2016 |
Change % |
February 28, 2017 |
February 29, 2016 |
Change % |
||||||||||||||||||
Revenue |
933 | 934 | (0.1 | ) | 1,880 | 1,878 | 0.1 | |||||||||||||||||
Operating income before restructuring costs and amortization (1) |
403 | 403 | | 808 | 822 | (1.7 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating margin (1) |
43.2 | % | 43.1 | % | 0.1pts | 43.0 | % | 43.8 | % | (0.8pts | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | See definitions and discussion under Non-IFRS and additional GAAP measures. |
Consumer RGUs in the second quarter declined by 5,294, a significant improvement over the 41,922 RGU loss in the second quarter of fiscal 2016. This quarters Consumer RGU result represents the divisions best since the second quarter of fiscal 2012. This trend of year-over-year improvement continues to be driven by strong Internet subscriber growth linked to the WideOpen Internet 150 value offering and by notable reductions in both cable video and phone RGU losses attributed mainly to strong bundle and value plan offerings.
The Companys network strength continues to support the success of WideOpen Internet 150, the fastest widely available Internet speed provided in nearly every neighbourhood across Shaws wireline footprint. The combination of this exceptional service with the tremendous value and pricing stability offered through value plans are providing a positive impact on customer retention.
Revenue
| Consumer revenue for the second quarter of fiscal 2017 decreased slightly compared to the second quarter of fiscal 2016. Higher revenue generated by August 2016 rate increases, added Internet RGUs and the favourable impact of changes in promotional offers through value plans was fully offset by the impact of reduced phone and cable video RGUs. |
| As compared to the first quarter of fiscal 2017, the current quarter revenue decreased $14 million or 1.5%. The quarter-over-quarter decrease was primarily due to the impact of increased promotional discounts and due to slightly lower RGUs. |
Operating income before restructuring costs and amortization
| Operating income before restructuring costs and amortization for the quarter of $403 million and operating margin of 43.2% were consistent with the second quarter of fiscal 2016. Increased revenue from August 2016 rate increases and the favourable impact of changing promotional offers was fully offset by the impact of RGU losses and higher programming costs. |
| As compared to the first quarter of fiscal 2017, operating income before restructuring costs and amortization for the current quarter was $1 million higher as an increase in promotional discounts was almost fully offset by a decrease in seasonal programming costs. |
16
Shaw Communications Inc.
Business Network Services
Three months ended | Six months ended | |||||||||||||||||||||||
(millions of Canadian dollars) |
February 28, 2017 |
February 29, 2016 |
Change % |
February 28, 2017 |
February 29, 2016 |
Change % |
||||||||||||||||||
Revenue |
146 | 137 | 6.6 | 290 | 273 | 6.2 | ||||||||||||||||||
Operating income before restructuring costs and amortization (1) |
73 | 66 | 10.6 | 145 | 130 | 11.5 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating margin (1) |
50.0 | % | 48.2 | % | 1.8pts | 50.0 | % | 47.6 | % | 2.4pts | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | See definitions and discussion under Non-IFRS and additional GAAP measures. |
Revenue
| Revenue of $146 million for the quarter was up $9 million or 6.6% over the comparable period. The core business, excluding satellite services, increased revenues 8.6% in the current quarter primarily due to continued growth across the entire customer base and an August 2016 rate increase for video, Internet and phone products. |
| As compared to the first quarter of fiscal 2017, revenue increased by $2 million or 1.4% reflecting organic customer growth. |
Operating income before restructuring costs and amortization
| Operating income before restructuring costs and amortization of $73 million for the quarter improved by $7 million or 10.6% over the comparable period. The improvements were due primarily to customer growth, including the continued customer shift from legacy to the Smart suite of products. |
| As compared to the first quarter of fiscal 2017, operating income before restructuring costs and amortization for the quarter was comparable. Increased revenue was offset by higher seasonal and sales related employee costs. |
Business Infrastructure Services
Three months ended | Six months ended | |||||||||||||||||||||||
(millions of Canadian dollars) |
February 28, 2017 |
February 29, 2016 |
Change % |
February 28, 2017 |
February 29, 2016 |
Change % |
||||||||||||||||||
Revenue |
91 | 89 | 2.2 | 181 | 162 | 11.7 | ||||||||||||||||||
Operating income before restructuring costs and amortization (1) |
35 | 33 | 6.1 | 67 | 58 | 15.5 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating margin (1) |
38.5 | % | 37.1 | % | 1.4pts | 37.0 | % | 35.8 | % | 1.2pts | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | See definitions and discussion under Non-IFRS and additional GAAP measures. |
Growth in the Business Infrastructure Services division remained steady, driven by new and existing customer installations. The quarter and year-to-date results highlight the divisions positive impact to the Companys free cash flow(1) driven by continued growth in operating income before restructuring costs and amortization and lower year-over-year capital investment.
Revenue
| Revenue for the quarter increased $2 million or 2.2% over the second quarter of fiscal 2016. Excluding the effect of foreign exchange, revenue for the U.S. based operations increased by 7.7% to US$69 million for the three month period primarily due to continued organically generated customer growth. |
| As compared to the first quarter of fiscal 2017, revenue for the quarter increased slightly by $1 million or 1.1%. Excluding the effect of foreign exchange, revenue in the second quarter of fiscal 2017 for the U.S. based operations increased by 2.2% over the first quarter of fiscal 2017. |
17
Shaw Communications Inc.
Operating income before restructuring costs and amortization
| Operating income before restructuring costs and amortization for the quarter improved $2 million or 6.1% over the comparable period. Excluding the effect of foreign exchange, operating income before restructuring costs and amortization for the U.S. based operations increased by 11.4% to US$27 million for the three month period. Year-over-year improvements were due to customer growth and a slight increase in operating margin. |
| As compared to the first quarter of fiscal 2017, operating income before restructuring costs and amortization for the current quarter was up 9.4% or $3 million driven by increased revenue and the impact of higher seasonal costs incurred in the first quarter of fiscal 2017. |
Wireless
Three months ended | Six months ended | |||||||
(millions of Canadian dollars) |
February 28, 2017 |
February 28, 2017 |
||||||
Revenue |
140 | 279 | ||||||
Operating income before restructuring costs and amortization (1) |
29 | 59 | ||||||
|
|
|
|
|||||
Operating margin (1) |
20.7 | % | 21.1 | % | ||||
|
|
|
|
(1) | See definitions and discussion under Non-IFRS and additional GAAP measures. |
Wireless added 33,427 revenue generating units (RGUs) as compared to 9,470 RGUs gained in the first quarter of fiscal 2017, reflecting the compelling value proposition of Freedom Mobiles offering to thousands of value-conscious Canadians.
Revenue
| Wireless revenue for the quarter increased by $2 million or 1.5% over the first quarter of fiscal 2017, the result of 33,427 RGUs gained in the quarter partially offset by a decrease in average revenue per unit (ARPU) from $36.84 to $36.44. |
Operating income before restructuring costs and amortization
| Operating income before restructuring costs and amortization was comparable to the first quarter of fiscal 2017 as the increase in revenue was offset by higher seasonal commercial costs, costs associated with the branding transition to Freedom Mobile and other promotional related costs. |
Capital expenditures and equipment costs
Three months ended | Six months ended | |||||||||||||||||||||||
(millions of Canadian dollars) |
February 28, 2017 |
February 29, 2016 |
Change % |
February 28, 2017 |
February 29, 2016 |
Change % |
||||||||||||||||||
Consumer and Business Network Services |
||||||||||||||||||||||||
New housing development |
25 | 27 | (7.4 | ) | 47 | 50 | (6.0 | ) | ||||||||||||||||
Success based |
60 | 68 | (11.8 | ) | 141 | 141 | | |||||||||||||||||
Upgrades and enhancements |
103 | 104 | (1.0 | ) | 174 | 197 | (11.7 | ) | ||||||||||||||||
Replacement |
7 | 8 | (12.5 | ) | 13 | 18 | (27.8 | ) | ||||||||||||||||
Building and other |
19 | 27 | (29.6 | ) | 44 | 43 | 2.3 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total as per Note 4 to the unaudited interim consolidated financial statements |
214 | 234 | (8.5 | ) | 419 | 449 | (6.7 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Business Infrastructure Services |
||||||||||||||||||||||||
Total as per Note 4 to the unaudited interim consolidated financial statements |
30 | 40 | (25.0 | ) | 51 | 70 | (27.1 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Wireless |
||||||||||||||||||||||||
Total as per Note 4 to the unaudited interim consolidated financial statements |
53 | | n/a | 117 | | n/a | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Consolidated total as per Note 4 to the unaudited interim consolidated financial statements |
297 | 274 | 8.4 | 587 | 519 | 13.1 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
18
Shaw Communications Inc.
Capital investment of $297 million and $587 million in the three month and six month periods, respectively, increased 8.4% and 13.1% over the comparable prior year periods. The increases were driven primarily by the added capital expenditures from the Wireless division partially offset by reductions in each the combined Consumer and Business Network Services divisions and the Business Infrastructure Services division.
Consumer and Business Network Services
| For the three month period, the $8 million or 11.8% decrease in success based capital was driven primarily by lower advanced Internet Wi-Fi modem purchases and reduced installation costs on all product lines. |
| The $8 million or 29.6% decreased investment in buildings and other in the current quarter related to lower refurbishment expenditures in corporate facilities as compared to the prior year. |
| For the six month period, the combined Consumer and Business Network Services divisions investment in capital of $419 million was $30 million or 6.7% lower than the prior year comparable period primarily due to lower planned capital spend on plant upgrades and enhancements. |
Business Infrastructure Services
| Capital investment of $30 million and $51 million for the three and six month periods decreased 25% and 27%, respectively, over the comparable prior year periods. The decreases reflect prior year investment in U.S. infrastructure expansion and the data centre in Calgary, Alberta. Current year investment primarily relates to customer installations in existing facilities. |
Wireless
| Capital investment of $53 million and $117 million for the three and six month periods, respectively, relate primarily to investment for the continued improvement in the network infrastructure of the LTE-Advanced core and the radio network rollout readiness project across the network in addition to capital investments relating to the upgrade of back office systems. |
Discontinued operations Shaw Media
On April 1, 2016, Shaw sold 100% of its wholly owned subsidiary Shaw Media Inc. to Corus, a related party subject to common voting control for $2.65 billion, comprised of $1.85 billion in cash and 71,364,853 Corus Class B non-voting participating shares. Accordingly, the operating results and operating cash flows for the previously reported Media division are presented as discontinued operations separate from the Companys continuing operations.
Three months ended | Six months ended | |||||||||||||||
(millions of Canadian dollars) |
February 28, 2017 |
February 29, 2016 |
February 28, 2017 |
February 29, 2016 |
||||||||||||
Revenue |
| 227 | | 522 | ||||||||||||
Eliminations(1) |
| (20 | ) | | (39 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
| 207 | | 483 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating, general and administrative expenses |
||||||||||||||||
Employee salaries and benefits |
| 47 | | 93 | ||||||||||||
Purchases of goods and services |
| 109 | | 240 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
| 156 | | 333 | |||||||||||||
Eliminations(1) |
| (20 | ) | | (39 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
| 136 | | 294 | |||||||||||||
Amortization |
| 4 | | 11 | ||||||||||||
Accretion of long-term liabilities and provisions |
| 1 | | 2 | ||||||||||||
Other losses |
| | | 1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from discontinued operations before tax and gain on divestiture |
| 66 | | 175 | ||||||||||||
Income taxes |
| 18 | | 47 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from discontinued operations, net of tax |
| 48 | | 128 | ||||||||||||
|
|
|
|
|
|
|
|
19
Shaw Communications Inc.
(1) | Eliminations relate to intercompany transactions between continuing and discontinued operations. The costs are included in continuing operations as they are expected to continue to be incurred subsequent to the disposition. |
Supplementary quarterly financial information
Quarter |
Revenue | Operating income before restructuring costs and amortization (1) |
Net income from continuing operations attributable to equity shareholders |
Net income attributable to equity shareholders |
Net income (2) | Basic and Diluted earnings per share from continuing operations |
Basic and Diluted earnings per share |
|||||||||||||||||||||
(millions of Canadian dollars except per share amounts) | ||||||||||||||||||||||||||||
2017 |
||||||||||||||||||||||||||||
Second |
1,304 | 540 | 147 | 147 | 147 | 0.30 | 0.30 | |||||||||||||||||||||
First |
1,313 | 539 | 89 | 89 | 89 | 0.18 | 0.18 | |||||||||||||||||||||
2016 |
||||||||||||||||||||||||||||
Fourth |
1,306 | 549 | 144 | 154 | 154 | 0.29 | 0.31 | |||||||||||||||||||||
Third |
1,283 | 555 | 58 | 700 | 704 | 0.11 | 1.44 | |||||||||||||||||||||
Second |
1,151 | 502 | 116 | 156 | 164 | 0.24 | 0.32 | |||||||||||||||||||||
First |
1,144 | 508 | 138 | 209 | 218 | 0.28 | 0.43 | |||||||||||||||||||||
2015 |
||||||||||||||||||||||||||||
Fourth |
1,131 | 525 | 247 | 272 | 276 | 0.51 | 0.57 | |||||||||||||||||||||
Third |
1,135 | 527 | 136 | 202 | 209 | 0.28 | 0.42 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | See definition and discussion under Non-IFRS and additional GAAP measures. |
(2) | Net income attributable to both equity shareholders and non-controlling interests |
In the second quarter of fiscal 2017, net income increased $58 million compared to the first quarter of fiscal 2017 mainly due to a non-recurring provision related to the wind down of shomi operations recorded in the first quarter, partially offset by an increase in amortization and income taxes. Also contributing to the increased net income were lower restructuring costs, partially offset by lower equity income from our investment in Corus. See Other income and expense items for further detail on non-operating items.
In the first quarter of fiscal 2017, net income decreased $65 million compared to the fourth quarter of fiscal 2016 mainly due to a non-recurring provision related to the wind down of shomi operations included in net other costs and revenue for the current quarter. Also contributing to the decreased net income was lower operating income before restructuring costs and amortization, higher restructuring charges and lower income from discontinued operations, partially offset by $27 million equity income from our investment in Corus and lower income taxes. See Other income and expense items for further detail on non-operating items.
In the fourth quarter of fiscal 2016 net income decreased $550 million compared to the third quarter of fiscal 2016 mainly due to lower income from discontinued operations, net of tax, relating primarily to the gain on the divestiture of the former Media division recorded in the third quarter, decreased operating income before restructuring costs and amortization, and higher income taxes. Partly offsetting the decrease in net income were decreases in net other costs and revenue and restructuring costs. Net other costs and revenue decreased primarily due to non-recurring charges recorded in the third quarter, including a $17 million impairment of goodwill relating to the Tracking business, a $51 million impairment of the Companys joint venture investment in shomi, a $20 million write-down of a private portfolio investment, $12 million acquisition related costs and a $10 million loss from an equity accounted associate.
20
Shaw Communications Inc.
Net income for the third quarter of fiscal 2016 increased $540 million compared to the second quarter of fiscal 2016 mainly due to higher income from discontinued operations, net of tax, relating primarily to the gain on the divestiture of the former Media division, increased operating income before restructuring costs and amortization and lower income taxes. Partly offsetting the net income improvement in the quarter were: i) decreased net other costs and revenue; ii) increased restructuring charges; and iii) increased amortization. Net other costs and revenue decreased primarily due to a $17 million impairment of goodwill relating to the Tracking operations in the Business Network Services division, a $51 million impairment of the Companys shomi joint venture investment, a $20 million write-down of a private portfolio investment and a $10 loss from an equity accounted associate.
In the second quarter of fiscal 2016, net income decreased $54 million compared to the first quarter of fiscal 2016 mainly due to decreased income from discontinued operations, net of tax, of $32 million, primarily due to the seasonality of the Media business reflected in income from discontinued operations, net of tax, and net other costs and revenue of $13 million. Net other costs and revenue decreased primarily due to $8 million of costs recorded in the quarter related to the acquisition of Freedom Mobile (formerly, WIND) and INetU.
In the first quarter of fiscal 2016, net income decreased $58 million compared to the fourth quarter of 2015 mainly due to a change in net other costs and revenues of $140 million and decrease in operating income before restructuring costs and amortization of $17 million offset by an increase in income from discontinued operations, net of tax, of $51 million and a decrease in income taxes of $50 million. Net other costs and revenue decreased primarily due to a fourth quarter fiscal 2015 gain on the sale of wireless spectrum of $158 million less the impact of a $27 million write-down of a private portfolio investment in the same period offset by an increase in the equity loss of a joint venture interest in shomi of $5 million in the first quarter of fiscal 2016.
In the fourth quarter of fiscal 2015, net income increased $67 million primarily due to improved net other costs and revenue of $191 million partially offset by lower income from discontinued operations, net of tax, of $44 million and higher income tax expense of $70 million. The improvement in net other costs and revenue items was due to the combined effect of the aforementioned sale of spectrum licenses and write-down of a private portfolio investment during the fourth quarter and the $59 million net charge arising in the third quarter related to an impairment of goodwill, write-down of IPTV assets and proceeds received from the Shaw Court insurance claim.
In the third quarter of fiscal 2015, net income increased $41 million due to higher operating income before restructuring costs and amortization of $29 million, an increase in income from discontinued operations, net of tax, of $40 million, lower restructuring costs of $35 million and $11 million of proceeds related to the Shaw Court insurance claim, partially offset by a charge for impairment of goodwill of $15 million and write-down of IPTV assets of $55 million as well as the distributions received from a venture capital fund in the second quarter. The impairment of goodwill was in respect of the Tracking operations in the Business Network Services division and was a result of the Companys annual impairment test of goodwill and indefinite-life intangibles in the third quarter. The write-down of IPTV assets was a result of the Companys decision to work with Comcast to begin technical trials of their cloud-based X1 platform.
21
Shaw Communications Inc.
Other income and expense items
Amortization
Three months ended | Six months ended | |||||||||||||||||||||||
(millions of Canadian dollars) |
February 28, 2017 |
February 29, 2016 |
Change % |
February 28, 2017 |
February 29, 2016 |
Change % |
||||||||||||||||||
Amortization revenue (expense) |
||||||||||||||||||||||||
Deferred equipment revenue |
13 | 17 | (23.5 | ) | 27 | 36 | (25.0 | ) | ||||||||||||||||
Deferred equipment costs |
(33 | ) | (38 | ) | 13.2 | (67 | ) | (79 | ) | 15.2 | ||||||||||||||
Property, plant and equipment, intangibles and other |
(245 | ) | (210 | ) | (16.7 | ) | (480 | ) | (411 | ) | (16.8 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of property, plant and equipment, intangibles and other increased 16.7% and 16.8% for the three and six months ended February 28, 2017 over the comparable periods due to amortization related to the new Wireless division and the amortization of new expenditures exceeding the amortization of assets that became fully amortized during the periods.
Amortization of financing costs and Interest expense
Three months ended | Six Months ended | |||||||||||||||||||||||
(millions of Canadian dollars) |
February 28, 2017 |
February 29, 2016 |
Change % |
February 28, 2017 |
February 29, 2016 |
Change % |
||||||||||||||||||
Amortization of financing costs long-term debt |
1 | 1 | | 2 | 3 | (33.3 | ) | |||||||||||||||||
Interest expense |
75 | 77 | (2.6 | ) | 148 | 150 | (1.3 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense for the three and six month periods ended February 28, 2017 was marginally lower than the comparable periods due to lower average outstanding debt balances in the current year.
Equity income (loss) of an associate or joint venture
For the three and six month periods ended February 28, 2017 the Company recorded equity income of $9 million and $36 million related to its interest in Corus. In the comparable periods, the Company recorded equity losses of $19 million and $36 million, respectively, related to its interest in shomi.
Other losses
This category generally includes realized and unrealized foreign exchange gains and losses on U.S. dollar denominated current assets and liabilities, gains and losses on disposal of property, plant and equipment and minor investments, and the Companys share of the operations of Burrard Landing Lot 2 Holdings Partnership. For the six months ended February 28, 2017, the category also includes a $107 million provision in respect of the Companys investment in shomi which announced a wind down of operations during the first quarter.
Income taxes
Income taxes are higher in the quarter compared to the second quarter of fiscal 2016 mainly due to an increase in net income from continuing operations.
22
Shaw Communications Inc.
Total assets were $15.8 billion at February 28, 2017 compared to $15.4 billion at August 31, 2016. Following is a discussion of significant changes in the consolidated statement of financial position since August 31, 2016.
Current assets increased $245 million due to increases in cash of $215 million, inventories of $15 million and other current assets of $18 million. Cash increased as the funds provided by operations and financing activities exceeded the cash outlay for investing activities. Inventories increased due to the acquisition of additional customer equipment to support the newly-launched BlueSky TV service. Other current assets increased due to the timing of payments related to prepaid expenses.
Investments and other assets increased $46 million primarily due to equity income and other comprehensive income of associates related to the Companys investment in Corus. Property, plant and equipment increased $70 million due to capital investment in excess of amortization and the effect of foreign exchange rates on the translation of ViaWest. Intangibles and goodwill increased $16 due to net software intangible additions and the ongoing effect of foreign exchange arising on translation of ViaWest.
Current liabilities decreased $52 million during the year due to decreases in accounts payable and accruals of $25 million and income taxes payable of $115 million, partially offset by increases of $94 million in current provisions. Accounts payable and accruals decreased due to the timing of payment and fluctuations in various payables including capital expenditures and interest. Income taxes payable decreased due to tax installment payments, partially offset by the current period provision. Current provisions increased primarily due to unpaid amounts relating to the first quarter provision for the wind down of the shomi investment and restructuring.
Long-term debt increased $336 million due to the issuance of $300 million in fixed rate senior notes at a rate of 3.80% due March 1, 2027, additional US dollar borrowings by ViaWest under its bank credit facilities and the effect of foreign exchange rates on ViaWests debt and the Companys US dollar borrowings under its credit facility. The $300 million proceeds from the issuance of the fixed rate senior notes, together with cash on hand, was used to repay the $400 million senior note due on March 2, 2017.
Other long-term liabilities decreased $19 million mainly due to actuarial gains on employee benefit plans in the current year.
Shareholders equity increased $108 million primarily due to an increase in share capital of $136 million and decrease in accumulated other comprehensive loss of $35 million, partly offset by a decrease in retained earnings of $59 million. Share capital increased due to the issuance of 5,013,378 Class B non-voting participating shares (Class B Non-Voting Shares) under the Companys option plan and Dividend Reinvestment Plan (DRIP). As at March 31, 2017, share capital is as reported at February 28, 2017 with the exception of the issuance of a total of 725,248 Class B Non-Voting Shares upon exercise of options under the Companys option plan and the DRIP. Retained earnings decreased due to dividends of $296 million, partially offset by current year earnings of $237 million. Accumulated other comprehensive loss decreased due to the net effect of exchange differences arising on the translation of ViaWest and U.S. dollar denominated debt designated as a hedge of the Companys net investment in those foreign operations as well as re-measurements recorded on employee benefit plans and the Companys share of other comprehensive income of associates.
23
Shaw Communications Inc.
Liquidity and capital resources
In the six month period ended February 28, 2017, the Company generated $305 million of free cash flow. Shaw used its free cash flow along with $300 million proceeds from a senior note issuance, borrowings of $26 million under ViaWests credit facility and proceeds on issuance of Class B Non-Voting Shares of $30 million to fund the net working capital change of $179 million, pay common share dividends of $191 million, make $62 million in financial investments and pay $14 million in restructuring costs.
As at February 28, 2017, the Company had $620 million of cash on hand, as well as approximately $990 million of available credit under its $1.5 billion bank credit facility. On December 15, 2016, the Company amended the terms of this bank credit facility to extend the maturity date from December 2019 to December 2021. The facility is used for working capital and general corporate purposes.
Subsequent to the period end, on March 2, 2017 the Company repaid $400 million 5.70% fixed rate senior notes at their maturity.
The Company issues Class B Non-Voting Shares from treasury under its DRIP which resulted in cash savings and incremental Class B Non-Voting Shares of $99 million during the six months ending February 28, 2017. On December 16, 2016, the Company amended its DRIP to permit eligible shareholders who are residents of the United States to enroll their Class A Participating Shares and Class B Non-voting Participating Shares in the DRIP. Prior to this amendment, the DRIP was only available to eligible shareholders who were residents of Canada.
Shaws and ViaWests credit facilities are subject to customary covenants which include maintaining minimum or maximum financial ratios.
Covenant Limit | ||||
Shaw Credit Facilities |
||||
Total Debt to Operating Cash Flow(1) Ratio |
< 5.00:1 | |||
Operating Cash Flow(1) to Fixed Charges(2) Ratio |
> 2.00:1 | |||
ViaWest Credit Facilities |
||||
Total Net Leverage Ratio(3) |
£ 6.50:1 | |||
|
|
(1) | Operating Cash Flow, for the purposes of the covenants, is calculated as net earnings before interest expense, depreciation, amortization and current and deferred income taxes, excluding profit or loss from investments accounted for on an equity basis, for the most recently completed fiscal quarter multiplied by four, plus cash dividends and other cash distributions received in the most recently completed four fiscal quarters from investments accounted for on an equity basis. |
(2) | Fixed Charges are defined as the aggregate interest expense for the most recently completed fiscal quarter multiplied by four. |
(3) | Total Net Leverage Ratio is calculated as the ratio of consolidated total debt under the facility as of the last day of the most recent completed four fiscal quarters to Consolidated Adjusted EBITDA of ViaWest for the same period. Consolidated Adjusted EBITDA, for the purposes of the covenants, is calculated similar to Operating income before restructuring and amortization with adjustments for certain items such as one-time expenses and extraordinary items. |
At February 28, 2017 Shaw is in compliance with these covenants and based on current business plans, the Company is not aware of any condition or event that would give rise to non-compliance with the covenants over the life of the borrowings.
Based on the aforementioned financing activities, available credit facilities and forecasted free cash flow, the Company expects to have sufficient liquidity to fund operations and obligations, including maturing debt, during the upcoming fiscal year. On a longer-term basis, Shaw expects to generate free cash flow and have borrowing capacity sufficient to finance foreseeable future business plans and refinance maturing debt.
24
Shaw Communications Inc.
Cash Flow from Operations
Operating Activities
Three months ended | Six months ended | |||||||||||||||||||||||
(millions of Canadian dollars) |
February 28, 2017 |
February 29, 2016 |
Change % | February 28, 2017 |
February 29, 2016 |
Change % | ||||||||||||||||||
Funds flow from operations |
424 | 363 | 16.8 | 838 | 710 | 18.0 | ||||||||||||||||||
Net change in non-cash balances related to operations |
20 | 40 | (50.05 | ) | (131 | ) | (49 | ) | (>100.0 | ) | ||||||||||||||
Operating activities of discontinued operations |
| 60 | (100.0 | ) | | 106 | (100.0 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
444 | 463 | (4.1 | ) | 707 | 767 | (7.8 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
For the three and six month periods ended February 28, 2017, funds flow from operations increased over the comparable periods primarily due to higher operating income before restructuring costs and amortization and lower income tax expense. For the six month period, funds flow from operations also included the impact of lower pension funding, partially offset by higher restructuring costs recorded during the first quarter of the current year. The net change in non-cash working capital balances related to operations fluctuated over the comparative periods due to changes in other current asset balances and the timing of payment of current income taxes payable and accounts payable and accrued liabilities.
Investing Activities
Three months ended | Six months ended | |||||||||||||||||||||||
(millions of Canadian dollars) |
February 28, 2017 |
February 29, 2016 |
Decrease | February 28, 2017 |
February 29, 2016 |
Decrease | ||||||||||||||||||
Cash flow used in investing activities |
(343 | ) | (521 | ) | 178 | (644 | ) | (845 | ) | 201 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The cash used in investing activities decreased over the comparable periods due primarily to the $223 acquisition of INetU in the prior year and lower investment activity, partly offset by higher cash outlays for capital expenditures in the current year.
Financing Activities
The changes in financing activities during the comparative periods were as follows:
Three months ended | Six months ended | |||||||||||||||
(millions of Canadian dollars) |
February 28, 2017 |
February 29, 2016 |
February 28, 2017 |
February 29, 2016 |
||||||||||||
Bank loans net borrowings |
298 | 94 | 298 | 93 | ||||||||||||
ViaWests credit facility and finance lease obligations |
5 | 176 | 23 | 175 | ||||||||||||
Freedom Mobile finance lease obligations |
| | (1 | ) | | |||||||||||
Bank facility arrangement costs |
(3 | ) | (6 | ) | (3 | ) | (7 | ) | ||||||||
Dividends |
(97 | ) | (98 | ) | (195 | ) | (196 | ) | ||||||||
Issuance of Class B Non-Voting Shares |
27 | 6 | 30 | 12 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
230 | 172 | 152 | 77 | |||||||||||||
|
|
|
|
|
|
|
|
The MD&A included in the Companys August 31, 2016 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 condensed interim consolidated financial statements follow the same accounting policies and methods of application as the most recent annual consolidated financial statements except as described below.
25
Shaw Communications Inc.
Change in accounting policy
In November 2016, the IFRS Interpretations Committee (the Committee) published a summary of its meeting discussion regarding a request to clarify how an entity determines the expected manner of recovery of an intangible asset with an indefinite useful life for the purposes of measuring deferred tax in accordance with IAS 12 Income Taxes. Although the Committee decided not to add this issue to its agenda, the Committee noted that an intangible asset with an indefinite useful life is not a non-depreciable asset because a non-depreciable asset has an unlimited (or infinite) life, and that indefinite does not mean infinite. Consequently, the fact that an entity does not amortize an intangible asset with an indefinite useful life does not necessarily mean that the entity will recover the carrying amount of that asset only through sale and not through use. As such, the Company changed retrospectively its accounting policy for the accounting of deferred tax on intangible assets with indefinite useful lives to be in line with the Committee discussions.
The following table summarizes the impact of this change of accounting policy on previously reported consolidated statements of financial position. The change of accounting policy did not have an impact on the previously reported consolidated statements of income or consolidated statements of cash flows.
Increase (decrease) to previously reported amounts:
As at August 31, | ||||||||
(millions of Canadian dollars) |
2016 | 2015 | ||||||
Goodwill |
143 | 182 | ||||||
Deferred income tax liabilities |
740 | 779 | ||||||
Retained earnings (1) |
(597 | ) | (597 | ) | ||||
|
|
|
|
(1) | Included in Shareholders equity - Common and preferred shareholders |
The Companys transactions with related parties are discussed in its Managements Discussion and Analysis for the year ended August 31, 2016 under Related Party Transactions and under Note 27 of the Consolidated Financial Statements of the Company for the year ended August 31, 2016. There has been no material change in the Companys transactions with related parties between August 31, 2016 and February 28, 2017.
There has been no material change in the Companys risk management practices with respect to financial instruments between August 31, 2016 and February 28, 2017. See Known Events, Trends and Uncertainties Interest Rates, Foreign Exchange Rates and Capital Markets in the Companys Managements Discussion and Analysis for the year ended August 31, 2016 and the section entitled Risk Management under Note 28 of the Consolidated Financial Statements of the Company for the year ended August 31, 2016.
The significant risks and uncertainties affecting the Company and its business are discussed in the Companys August 31, 2016 Annual Report under Known Events, Trends, Risks and Uncertainties in Managements Discussion and Analysis.
26
Shaw Communications Inc.
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(unaudited)
[millions of Canadian dollars] |
February 28, 2017 |
August 31, 2016 |
August 31, 2015 |
|||||||||
(restated, note 2) | (restated, note 2) | |||||||||||
ASSETS |
||||||||||||
Current |
||||||||||||
Cash |
620 | 405 | 398 | |||||||||
Accounts receivable |
265 | 268 | 468 | |||||||||
Inventories |
80 | 65 | 60 | |||||||||
Other current assets |
156 | 138 | 78 | |||||||||
Asset held for sale |
| | 5 | |||||||||
|
|
|
|
|
|
|||||||
1,121 | 876 | 1,009 | ||||||||||
Investments and other assets [notes 12 and 13] |
899 | 853 | 97 | |||||||||
Property, plant and equipment |
4,677 | 4,607 | 4,220 | |||||||||
Other long-term assets |
278 | 275 | 259 | |||||||||
Deferred income tax assets |
5 | 6 | 14 | |||||||||
Intangibles |
7,454 | 7,450 | 7,459 | |||||||||
Goodwill |
1,327 | 1,315 | 1,688 | |||||||||
|
|
|
|
|
|
|||||||
15,761 | 15,382 | 14,746 | ||||||||||
|
|
|
|
|
|
|||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
Current |
||||||||||||
Accounts payable and accrued liabilities |
919 | 944 | 887 | |||||||||
Provisions |
127 | 33 | 52 | |||||||||
Income taxes payable |
100 | 215 | 195 | |||||||||
Unearned revenue |
209 | 215 | 196 | |||||||||
Current portion of long-term debt [notes 7 and 12] |
412 | 412 | 608 | |||||||||
|
|
|
|
|
|
|||||||
1,767 | 1,819 | 1,938 | ||||||||||
Long-term debt [notes 7 and 12] |
5,536 | 5,200 | 5,061 | |||||||||
Other long-term liabilities |
116 | 135 | 186 | |||||||||
Provisions |
55 | 53 | 10 | |||||||||
Deferred credits |
549 | 563 | 588 | |||||||||
Deferred income tax liabilities |
1,932 | 1,914 | 1,914 | |||||||||
|
|
|
|
|
|
|||||||
9,955 | 9,684 | 9,697 | ||||||||||
Shareholders equity [notes 8 and 10] |
||||||||||||
Common and preferred shareholders |
5,805 | 5,697 | 4,812 | |||||||||
Non-controlling interests in subsidiaries |
1 | 1 | 237 | |||||||||
|
|
|
|
|
|
|||||||
5,806 | 5,698 | 5,049 | ||||||||||
|
|
|
|
|
|
|||||||
15,761 | 15,382 | 14,746 | ||||||||||
|
|
|
|
|
|
See accompanying notes.
27
Shaw Communications Inc.
CONSOLIDATED STATEMENTS OF INCOME
(unaudited)
Three months ended | Six months ended | |||||||||||||||
(millions of Canadian dollars) |
February 28, 2017 |
February 29, 2016 |
February 28, 2017 |
February 29, 2016 |
||||||||||||
Revenue [note 4] |
1,304 | 1,151 | 2,618 | 2,295 | ||||||||||||
Operating, general and administrative expenses [note 6] |
(764 | ) | (649 | ) | (1,539 | ) | (1,285 | ) | ||||||||
Restructuring costs [notes 6 and 14] |
| | (12 | ) | | |||||||||||
Amortization: |
||||||||||||||||
Deferred equipment revenue |
13 | 17 | 27 | 36 | ||||||||||||
Deferred equipment costs |
(33 | ) | (38 | ) | (67 | ) | (79 | ) | ||||||||
Property, plant and equipment, intangibles and other |
(245 | ) | (210 | ) | (480 | ) | (411 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income from continuing operations |
275 | 271 | 547 | 556 | ||||||||||||
Amortization of financing costs long-term debt |
(1 | ) | (1 | ) | (2 | ) | (3 | ) | ||||||||
Interest expense |
(75 | ) | (77 | ) | (148 | ) | (150 | ) | ||||||||
Business acquisition costs |
| (8 | ) | | (9 | ) | ||||||||||
Equity income (loss) of an associate or joint venture |
9 | (19 | ) | 36 | (36 | ) | ||||||||||
Other losses [note 15] |
(3 | ) | (6 | ) | (110 | ) | (8 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from continuing operations before income taxes |
205 | 160 | 323 | 350 | ||||||||||||
Current income tax expense [note 4] |
36 | 58 | 75 | 121 | ||||||||||||
Deferred income tax expense (recovery) |
22 | (14 | ) | 11 | (25 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income from continuing operations |
147 | 116 | 237 | 254 | ||||||||||||
Income from discontinued operations, net of tax [note 3] |
| 48 | | 128 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
147 | 164 | 237 | 382 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income from continuing operations attributable to: |
||||||||||||||||
Equity shareholders |
147 | 116 | 237 | 254 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from discontinued operations attributable to: |
||||||||||||||||
Equity shareholders |
| 40 | | 112 | ||||||||||||
Non-controlling interests in subsidiaries held for sale |
| 8 | | 16 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
| 48 | | 128 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic earnings per share [note 9] |
||||||||||||||||
Continuing operations |
0.30 | 0.24 | 0.48 | 0.52 | ||||||||||||
Discontinued operations |
| 0.08 | | 0.23 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
0.30 | 0.32 | 0.48 | 0.75 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted earnings per share [note 9] |
||||||||||||||||
Continuing operations |
0.30 | 0.24 | 0.48 | 0.52 | ||||||||||||
Discontinued operations |
| 0.08 | | 0.23 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
0.30 | 0.32 | 0.48 | 0.75 | |||||||||||||
|
|
|
|
|
|
|
|
See accompanying notes.
28
Shaw Communications Inc.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited)
Three months ended | Six months ended | |||||||||||||||
(millions of Canadian dollars) |
February 28, 2017 |
February 29, 2016 |
February 28, 2017 |
February 29, 2016 |
||||||||||||
Net income |
147 | 164 | 237 | 382 | ||||||||||||
Other comprehensive income (loss) [note 10] |
||||||||||||||||
Items that may subsequently be reclassified to income: |
||||||||||||||||
Change in unrealized fair value of derivatives designated as cash flow hedges |
(1 | ) | | 1 | | |||||||||||
Adjustment for hedged items recognized in the period |
| | (1 | ) | | |||||||||||
Unrealized loss on available-for-sale investment |
| 1 | | | ||||||||||||
Share of other comprehensive income of associates |
2 | | 10 | | ||||||||||||
Exchange differences on translation of a foreign operation |
(13 | ) | 13 | 14 | 28 | |||||||||||
Exchange differences on US denominated debt hedging a foreign operation |
6 | (5 | ) | (6 | ) | (11 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
(6 | ) | 9 | 18 | 17 | ||||||||||||
Items that will not subsequently be reclassified to income: |
||||||||||||||||
Remeasurements on employee benefit plans: |
||||||||||||||||
Continuing operations |
| (11 | ) | 17 | (5 | ) | ||||||||||
Discontinued operations |
| (5 | ) | | (2 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
(6 | ) | (7 | ) | 35 | 10 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income |
141 | 157 | 272 | 392 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income attributable to: |
||||||||||||||||
Equity shareholders |
141 | 149 | 272 | 376 | ||||||||||||
Non-controlling interests in subsidiaries |
| 8 | | 16 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
141 | 157 | 272 | 392 | |||||||||||||
|
|
|
|
|
|
|
|
See accompanying notes.
29
Shaw Communications Inc.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY
(unaudited)
Six months ended February 28, 2017
Attributable to equity shareholders | ||||||||||||||||||||||||||||
[millions of Canadian dollars] |
Share capital |
Contributed surplus |
Retained earnings (restated, note 2) |
Accumulated other comprehensive loss |
Total | Equity attributable to non-controlling interests |
Total equity |
|||||||||||||||||||||
Balance as at September 1, 2016 |
3,799 | 42 | 1,908 | (52 | ) | 5,697 | 1 | 5,698 | ||||||||||||||||||||
Net income |
| | 237 | | 237 | | 237 | |||||||||||||||||||||
Other comprehensive income |
| | | 35 | 35 | | 35 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Comprehensive income |
| | 237 | 35 | 272 | | 272 | |||||||||||||||||||||
Dividends |
| | (197 | ) | | (197 | ) | | (197 | ) | ||||||||||||||||||
Dividend reinvestment plan |
99 | | (99 | ) | | | | | ||||||||||||||||||||
Shares issued under stock option plan |
37 | (6 | ) | | | 31 | | 31 | ||||||||||||||||||||
Share-based compensation |
| 2 | | | 2 | | 2 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance as at February 28, 2017 |
3,935 | 38 | 1,849 | (17 | ) | 5,805 | 1 | 5,806 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Six months ended February 29, 2016 | ||||||||||||||||||||||||||||
Attributable to equity shareholders | ||||||||||||||||||||||||||||
[millions of Canadian dollars] |
Share capital |
Contributed surplus |
Retained earnings (restated, note 2) |
Accumulated other comprehensive loss |
Total | Equity attributable to non-controlling interests |
Total equity |
|||||||||||||||||||||
Balance as at September 1, 2015 |
3,500 | 45 | 1,286 | (19 | ) | 4,812 | 237 | 5,049 | ||||||||||||||||||||
Net income |
| | 366 | | 366 | 16 | 382 | |||||||||||||||||||||
Other comprehensive income |
| | | 10 | 10 | | 10 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Comprehensive income |
| | 366 | 10 | 376 | 16 | 392 | |||||||||||||||||||||
Dividends |
| | (197 | ) | | (197 | ) | | (197 | ) | ||||||||||||||||||
Dividend reinvestment plan |
93 | | (93 | ) | | | | | ||||||||||||||||||||
Shares issued under stock option plan |
14 | (2 | ) | | | 12 | | 12 | ||||||||||||||||||||
Share-based compensation |
| 1 | | | 1 | | 1 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance as at February 29, 2016 |
3,607 | 44 | 1,362 | (9 | ) | 5,004 | 253 | 5,257 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30
Shaw Communications Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
Three months ended | Six months ended | |||||||||||||||
(millions of Canadian dollars) |
February 28, 2017 |
February 29, 2016 |
February 28, 2017 |
February 29, 2016 |
||||||||||||
OPERATING ACTIVITIES |
||||||||||||||||
Funds flow from continuing operations [note 11] |
424 | 363 | 838 | 710 | ||||||||||||
Net change in non-cash balances related to continuing operations |
20 | 40 | (131 | ) | (49 | ) | ||||||||||
Operating activities of discontinued operations |
| 60 | | 106 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
444 | 463 | 707 | 767 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
INVESTING ACTIVITIES |
||||||||||||||||
Additions to property, plant and equipment [note 4] |
(287 | ) | (216 | ) | (527 | ) | (483 | ) | ||||||||
Additions to equipment costs (net) [note 4] |
(15 | ) | (19 | ) | (38 | ) | (43 | ) | ||||||||
Additions to other intangibles [note 4] |
(19 | ) | (32 | ) | (46 | ) | (53 | ) | ||||||||
Net (additions) reductions to inventories |
(13 | ) | 2 | (15 | ) | 1 | ||||||||||
Business acquisitions, net of cash acquired |
| (223 | ) | | (225 | ) | ||||||||||
Net additions to investments and other assets |
(9 | ) | (32 | ) | (18 | ) | (43 | ) | ||||||||
Distributions received and proceeds from sale of investments |
| | | 3 | ||||||||||||
Proceeds on disposal of property, plant and equipment |
| 1 | | 6 | ||||||||||||
Investing activities of discontinued operations |
| (2 | ) | | (8 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
(343 | ) | (521 | ) | (644 | ) | (845 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
FINANCING ACTIVITIES |
||||||||||||||||
Increase in long-term debt |
306 | 597 | 326 | 597 | ||||||||||||
Debt repayments |
(3 | ) | (327 | ) | (6 | ) | (329 | ) | ||||||||
Bank facility arrangement costs |
(3 | ) | (6 | ) | (3 | ) | (7 | ) | ||||||||
Issue of Class B Non-Voting Shares [note 8] |
27 | 6 | 30 | 12 | ||||||||||||
Dividends paid on Class A Shares and Class B Non-Voting Shares |
(95 | ) | (95 | ) | (191 | ) | (189 | ) | ||||||||
Dividends paid on Preferred Shares |
(2 | ) | (3 | ) | (4 | ) | (7 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
230 | 172 | 152 | 77 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Effect of currency translation on cash balances |
| 1 | | 1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Increase in cash |
331 | 115 | 215 | | ||||||||||||
Cash, beginning of the period |
289 | 283 | 405 | 398 | ||||||||||||
Cash, classified as assets held for sale at end of period |
| (41 | ) | | (41 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash of continuing operations, end of the period |
620 | 357 | 620 | 357 | ||||||||||||
|
|
|
|
|
|
|
|
31
Shaw Communications Inc.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 2017 and February 29, 2016
[all amounts in millions of Canadian dollars, except share and per share amounts]
1. | CORPORATE INFORMATION |
Shaw Communications Inc. (the Company) is a diversified Canadian communications company whose core operating business is providing: Cable telecommunications and Satellite video services to residential customers (Consumer); data networking, Cable telecommunications, Satellite video and fleet tracking services to businesses and public sector entities (Business Network Services); data centre colocation, cloud technology and managed IT solutions to businesses (Business Infrastructure Services); and wireless services for voice and data communications (Wireless). The Companys shares are listed on the Toronto Stock Exchange (TSX), TSX Venture Exchange and New York Stock Exchange.
2. | BASIS OF PRESENTATION AND ACCOUNTING POLICIES |
Statement of compliance
These condensed interim consolidated financial statements of the Company have been prepared in accordance with International Financial Reporting Standards (IFRS) and in compliance with International Accounting Standard (IAS) 34 Interim Financial Reporting as issued by the International Accounting Standards Board (IASB).
The condensed interim consolidated financial statements of the Company for the three and six months ended February 28, 2017 were approved by the Board of Directors and authorized for issue on April 11, 2017.
Basis of presentation
These condensed interim consolidated financial statements have been prepared primarily under the historical cost convention except as detailed in the significant accounting policies disclosed in the Companys consolidated financial statements for the year ended August 31, 2016 and are expressed in millions of Canadian dollars unless otherwise indicated. The condensed interim consolidated statements of income are presented using the nature classification for expenses.
The notes presented in these condensed 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 by IFRS in the Companys annual consolidated financial statements. As a result, these condensed interim consolidated financial statements should be read in conjunction with the Companys consolidated financial statements for the year ended August 31, 2016.
The condensed 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.
Discontinued operations
The Company reports financial results for discontinued operations separately from continuing operations to distinguish the financial impact of disposal transactions from ongoing operations. Discontinued operations reporting occurs when the disposal of a component or a group of components of the Company represents a strategic shift that will have a major impact on the Companys operations and financial results, and where the operations and cash flows can be clearly distinguished, operationally and for financial reporting purposes, from the rest of the Company.
The results of discontinued operations are excluded from both continuing operations and business segment information in the interim consolidated financial statements and the notes to the interim consolidated financial statements, unless otherwise noted, and are presented net of tax in the statement of income for the current and comparative periods. Refer to Note 3 Discontinued Operations for further information regarding the Companys discontinued operations.
32
Shaw Communications Inc.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 2017 and February 29, 2016
[all amounts in millions of Canadian dollars, except share and per share amounts]
Change in accounting policy
In November 2016, the IFRS Interpretations Committee (the Committee) published a summary of its meeting discussion regarding a request to clarify how an entity determines the expected manner of recovery of an intangible asset with an indefinite useful life for the purposes of measuring deferred tax in accordance with IAS 12 Income Taxes. Although the Committee decided not to add this issue to its agenda, the Committee noted that an intangible asset with an indefinite useful life is not a non-depreciable asset because a non-depreciable asset has an unlimited (or infinite) life, and that indefinite does not mean infinite. Consequently, the fact that an entity does not amortize an intangible asset with an indefinite useful life does not necessarily mean that the entity will recover the carrying amount of that asset only through sale and not through use. As such, the Company changed retrospectively its accounting policy for the accounting of deferred tax on intangible assets with indefinite useful lives to be in line with the Committee discussions.
The following table summarizes the impact of this change of accounting policy on previously reported consolidated statements of financial position. The change of accounting policy did not have an impact on the previously reported consolidated statements of income or consolidated statements of cash flows.
Increase (decrease) to previously reported amounts | As at August 31, | |||||||
2016 | 2015 | |||||||
Goodwill |
143 | 182 | ||||||
Deferred income tax liabilities |
740 | 779 | ||||||
Retained earnings (1) |
(597 | ) | (597 | ) | ||||
|
|
|
|
(1) | Included in Shareholders equity - Common and preferred shareholders |
3. | DISCONTINUED OPERATIONS |
In the second quarter of fiscal 2016, the Company announced it had entered into an agreement with Corus Entertainment Inc. (Corus), a related party subject to common voting control, to sell 100% of its wholly owned subsidiary Shaw Media Inc. (Shaw Media) for a purchase price of approximately $2.65 billion comprised of $1.85 billion of cash and 71,364,853 Corus Class B non-voting participating shares. The transaction closed on April 1, 2016.
Although, through holding of the shares in Corus, the Company effectively retains an indirect, non-controlling interest in the former Media division subsequent to the sale, the Company no longer has control over the division. Accordingly, the operating results and operating cash flows for the previously reported Media segment are presented as discontinued operations separate from the Companys continuing operations.
33
Shaw Communications Inc.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 2017 and February 29, 2016
[all amounts in millions of Canadian dollars, except share and per share amounts]
A reconciliation of the major classes of line items constituting income from discontinued operations, net of tax, as presented in the consolidated statements of income is as follows:
Three months ended | Six months ended | |||||||||||||||
February 28, 2017 |
February 29, 2016 |
February 28, 2017 |
February 29, 2016 |
|||||||||||||
Revenue |
| 227 | | 522 | ||||||||||||
Eliminations(1) |
| (20 | ) | | (39 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
| 207 | | 483 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating, general and administrative expenses |
||||||||||||||||
Employee salaries and benefits |
| 47 | | 93 | ||||||||||||
Purchases of goods and services(2) |
| 109 | | 240 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
| 156 | | 333 | |||||||||||||
Eliminations(1) |
| (20 | ) | | (39 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
| 136 | | 294 | |||||||||||||
Restructuring costs |
| | | | ||||||||||||
Amortization(2) |
| 4 | | 11 | ||||||||||||
Accretion of long-term liabilities and provisions |
| 1 | | 2 | ||||||||||||
Other losses |
| | | 1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from discontinued operations before tax |
| 66 | | 175 | ||||||||||||
Income taxes |
| 18 | | 47 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from discontinued operations, net of tax |
| 48 | | 128 | ||||||||||||
|
|
|
|
|
|
|
|
(1) | Eliminations relate to intercompany transactions between continuing and discontinued operations. The costs are included in continuing operations as they continue to be incurred subsequent to the disposition. |
(2) | As of the date the Media division met the criteria to be classified as held for sale in the prior year, the Company ceased amortization of non-current assets of the division, including program rights, property, plant and equipment, intangibles and other. Amortization that would otherwise have been taken in the three and six month periods ended February 29, 2016 amounted to $20 for program rights and $4 for property, plant and equipment, intangibles and other. |
4. | BUSINESS SEGMENT INFORMATION |
The Companys chief operating decision makers are the CEO, President and CFO and they review the operating performance of the Company by segments which comprise Consumer, Business Network Services, Business Infrastructure Services and Wireless. The chief operating decision makers utilize operating income before restructuring costs and amortization for each segment as a key measure in making operating decisions and assessing performance. The Consumer segment provides Cable telecommunications services including Video, Internet, Wi-Fi, Phone, and Satellite Video to Canadian consumers. The Business Network Services segment provides data networking, video, voice and Internet services through a national fibre-optic backbone network and also provides satellite Video services and fleet tracking services to North American businesses and public sector entities. The Business Infrastructure Services segment provides data centre colocation, cloud and managed services to North American and European businesses. The Wireless segment, formed by the acquisition of Freedom Mobile (formerly, WIND Mobile) on March 1, 2016, provides wireless services for voice and data communications serving customers in Ontario, British Columbia and Alberta. All of the Companys reportable segments are substantially located in Canada with the exception of Business Infrastructure Services, consisting primarily of ViaWest, which has operations located in the United States and Europe. Information on operations by segment is as follows:
34
Shaw Communications Inc.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 2017 and February 29, 2016
[all amounts in millions of Canadian dollars, except share and per share amounts]
Operating information
Three months ended | Six months ended | |||||||||||||||
February 28, 2017 |
February 29, 2016 |
February 28, 2017 |
February 29, 2016 |
|||||||||||||
Revenue |
||||||||||||||||
Consumer |
933 | 934 | 1,880 | 1,878 | ||||||||||||
Business Network Services |
146 | 137 | 290 | 273 | ||||||||||||
Business Infrastructure Services |
91 | 89 | 181 | 162 | ||||||||||||
Wireless |
140 | | 279 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
1,310 | 1,160 | 2,630 | 2,313 | |||||||||||||
Intersegment eliminations |
(6 | ) | (9 | ) | (12 | ) | (18 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
1,304 | 1,151 | 2,618 | 2,295 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income before restructuring costs and amortization |
||||||||||||||||
Consumer |
403 | 403 | 808 | 822 | ||||||||||||
Business Network Services |
73 | 66 | 145 | 130 | ||||||||||||
Business Infrastructure Services |
35 | 33 | 67 | 58 | ||||||||||||
Wireless |
29 | | 59 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
540 | 502 | 1,079 | 1,010 | |||||||||||||
Restructuring costs |
| | (12 | ) | | |||||||||||
Amortization |
(265 | ) | (231 | ) | (520 | ) | (454 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
275 | 271 | 547 | 556 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Current taxes |
||||||||||||||||
Operating |
44 | 64 | 88 | 132 | ||||||||||||
Other/non-operating |
(8 | ) | (6 | ) | (13 | ) | (11 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
36 | 58 | 75 | 121 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Capital expenditures | ||||||||||||||||
Three months ended | Six months ended | |||||||||||||||
February 28, 2017 |
February 29, 2016 |
February 28, 2017 |
February 29, 2016 |
|||||||||||||
Capital expenditures accrual basis |
||||||||||||||||
Consumer and Business Network Services (1) |
199 | 214 | 379 | 403 | ||||||||||||
Business Infrastructure Services |
30 | 39 | 51 | 69 | ||||||||||||
Wireless |
53 | | 117 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
282 | 253 | 547 | 472 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Equipment costs (net of revenue) |
||||||||||||||||
Consumer and Business Network Services |
15 | 21 | 40 | 47 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Capital expenditures and equipment costs (net) |
||||||||||||||||
Consumer and Business Network Services |
214 | 234 | 419 | 449 | ||||||||||||
Business Infrastructure Services |
30 | 40 | 51 | 70 | ||||||||||||
Wireless |
53 | | 117 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
297 | 274 | 587 | 519 | |||||||||||||
|
|
|
|
|
|
|
|
35
Shaw Communications Inc.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 2017 and February 29, 2016
[all amounts in millions of Canadian dollars, except share and per share amounts]
Three months ended | Six months ended | |||||||||||||||
February 28, 2017 |
February 29, 2016 |
February 28, 2017 |
February 29, 2016 |
|||||||||||||
Reconciliation to Consolidated Statements of Cash Flows |
||||||||||||||||
Additions to property, plant and equipment |
287 | 216 | 527 | 483 | ||||||||||||
Additions to equipment costs (net) |
15 | 19 | 38 | 43 | ||||||||||||
Additions to other intangibles |
19 | 32 | 46 | 53 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total of capital expenditures and equipment costs (net) per Consolidated Statements of Cash Flows |
321 | 267 | 611 | 579 | ||||||||||||
Increase/decrease in working capital and other liabilities related to capital expenditures |
(25 | ) | 7 | (25 | ) | (56 | ) | |||||||||
Decrease in customer equipment financing receivables |
2 | 2 | 3 | 4 | ||||||||||||
Less: Proceeds on disposal of property, plant and equipment |
| (1 | ) | | (6 | ) | ||||||||||
Less: Satellite equipment profit (1) |
(1 | ) | (1 | ) | (2 | ) | (2 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total capital expenditures and equipment costs (net) reported by segments |
297 | 274 | 587 | 519 | ||||||||||||
|
|
|
|
|
|
|
|
(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. |
5. | PROVISIONS |
In September 2016, shomi, a joint venture of the Company and Rogers Communications Inc., announced the decision to wind down its operations with service ending on November 30, 2016. The Company recorded a provision of $107 in the prior quarter relating to the wind down of the investment.
6. | OPERATING, GENERAL AND ADMINISTRATIVE EXPENSES AND RESTRUCTURING COSTS |
Three months ended | Six months ended | |||||||||||||||
February 28, 2017 |
February 29, 2016 |
February 28, 2017 |
February 29, 2016 |
|||||||||||||
Employee salaries and benefits |
228 | 207 | 460 | 409 | ||||||||||||
Purchase of goods and services |
536 | 442 | 1,091 | 876 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
764 | 649 | 1,551 | 1,285 | |||||||||||||
|
|
|
|
|
|
|
|
36
Shaw Communications Inc.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 2017 and February 29, 2016
[all amounts in millions of Canadian dollars, except share and per share amounts]
7. | LONG-TERM DEBT |
February 28, 2017 | August 31, 2016 | |||||||||||||||||||||||
Long-term debt at amortized cost |
Adjustment for finance |
Long-term debt repayable at maturity |
Long-term debt at amortized cost |
Adjustment for finance costs |
Long-term debt repayable at maturity |
|||||||||||||||||||
$ | $ | $ | $ | $ | $ | |||||||||||||||||||
Corporate |
||||||||||||||||||||||||
Bank loans (1) |
505 | | 505 | 498 | | 498 | ||||||||||||||||||
Cdn fixed rate senior notes- |
||||||||||||||||||||||||
5.70% due March 2, 2017 |
400 | | 400 | 400 | | 400 | ||||||||||||||||||
5.65% due October 1, 2019 |
1,247 | 3 | 1,250 | 1,246 | 4 | 1,250 | ||||||||||||||||||
5.50% due December 7, 2020 |
498 | 2 | 500 | 498 | 2 | 500 | ||||||||||||||||||
3.15% due February 19, 2021 |
298 | 2 | 300 | 298 | 2 | 300 | ||||||||||||||||||
4.35% due January 31, 2024 |
497 | 3 | 500 | 497 | 3 | 500 | ||||||||||||||||||
3.80% due March 1, 2027 |
298 | 2 | 300 | | | | ||||||||||||||||||
6.75% due November 9, 2039 |
1,418 | 32 | 1,450 | 1,418 | 32 | 1,450 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
5,161 | 44 | 5,205 | 4,855 | 43 | 4,898 | |||||||||||||||||||
Other |
||||||||||||||||||||||||
ViaWest credit facility |
715 | 11 | 726 | 682 | 13 | 695 | ||||||||||||||||||
ViaWest other |
29 | | 29 | 31 | | 31 | ||||||||||||||||||
Freedom Mobileother |
3 | | 3 | 4 | | 4 | ||||||||||||||||||
Burrard Landing Lot 2 Holdings Partnership |
40 | | 40 | 40 | | 40 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total consolidated debt |
5,948 | 55 | 6,003 | 5,612 | 56 | 5,668 | ||||||||||||||||||
Less current portion (2) |
412 | | 412 | 412 | | 412 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
5,536 | 55 | 5,591 | 5,200 | 56 | 5,256 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Bank loans include borrowings of USD $380 at February 28, 2017 (August 31, 2016 USD $380). |
(2) | Current portion of long-term debt includes the 5.70% senior notes due March 2017, amounts due within one year in respect of ViaWests term loan, and ViaWests and Freedom Mobiles finance lease obligations and landlord debt. |
In December 2016, the Company amended the terms of its bank credit facility to extend the maturity date from December 2019 to December 2021.
On February 28, 2017, the Company issued $300 senior notes at a rate of 3.80% due March 1, 2027.
Subsequent to quarter-end, the Company repaid $400 5.70% senior notes at their maturity on March 2, 2017.
8. | SHARE CAPITAL |
Changes in share capital during the six months ended February 28, 2017 are as follows:
Class A Shares | Class B Non-Voting Shares |
Series A Preferred Shares |
Series B Preferred Shares |
|||||||||||||||||||||||||||||
Number | $ | Number | $ | Number | $ | Number | $ | |||||||||||||||||||||||||
August 31, 2016 |
22,420,064 | 2 | 463,827,512 | 3,504 | 10,012,393 | 245 | 1,987,607 | 48 | ||||||||||||||||||||||||
Issued upon stock option plan exercises |
| | 1,293,535 | 37 | | | | | ||||||||||||||||||||||||
Issued pursuant to dividend reinvestment plan |
| | 3,719,843 | 99 | | | | | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
February 28, 2017 |
22,420,064 | 2 | 468,840,890 | 3,640 | 10,012,393 | 245 | 1,987,607 | 48 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37
Shaw Communications Inc.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 2017 and February 29, 2016
[all amounts in millions of Canadian dollars, except share and per share amounts]
9. | EARNINGS PER SHARE |
Earnings per share calculations are as follows:
Three months ended | Six months ended | |||||||||||||||
February 28, 2017 |
February 29, 2016 |
February 28, 2017 |
February 29, 2016 |
|||||||||||||
Numerator for basic and diluted earnings per share ($) |
||||||||||||||||
Net income from continuing operations |
147 | 116 | 237 | 254 | ||||||||||||
Deduct: dividends on Preferred Shares |
(2 | ) | (3 | ) | (4 | ) | (7 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to common shareholders from continuing operations |
145 | 113 | 233 | 247 | ||||||||||||
Net income from discontinued operations |
| 48 | | 128 | ||||||||||||
Deduct: net income from discontinued operations attributable to non- controlling interests |
| (8 | ) | | (16 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income from discontinued operations attributable to common shareholders |
| 40 | | 112 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to common shareholders |
145 | 153 | 233 | 359 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Denominator (millions of shares) |
||||||||||||||||
Weighted average number of Class A Shares and Class B Non-Voting Shares for basic earnings per share |
489 | 477 | 488 | 476 | ||||||||||||
Effect of dilutive securities (1) |
1 | 1 | 1 | 1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average number of Class A Shares and Class B Non-Voting Shares for diluted earnings per share |
490 | 478 | 489 | 477 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic earnings per share ($) |
||||||||||||||||
Continuing operations |
0.30 | 0.24 | 0.48 | 0.52 | ||||||||||||
Discontinued operations |
| 0.08 | | 0.23 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Attributable to common shareholders |
0.30 | 0.32 | 0.48 | 0.75 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted earnings per share ($) |
||||||||||||||||
Continuing operations |
0.30 | 0.24 | 0.48 | 0.52 | ||||||||||||
Discontinued operations |
| 0.08 | | 0.23 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Attributable to common shareholders |
0.30 | 0.32 | 0.48 | 0.75 | ||||||||||||
|
|
|
|
|
|
|
|
(1) | The earnings per share calculation does not take into consideration the potential dilutive effect of certain stock options since their impact is anti-dilutive. For the three and six months ended February 28, 2017, 3,443,718 (2016 7,560,885) and 3,475,941 (2016 4,273,643) options were excluded from the diluted earnings per share calculation, respectively. |
10. | OTHER COMPREHENSIVE INCOME AND ACCUMULATED OTHER COMPREHENSIVE LOSS |
Components of other comprehensive income and the related income tax effects for the six months ended February 28, 2017 are as follows:
Amount $ |
Income taxes $ |
Net $ |
||||||||||
Items that may subsequently be reclassified to income |
||||||||||||
Change in unrealized fair value of derivatives designated as cash flow hedges |
2 | (1 | ) | 1 | ||||||||
Adjustment for hedged items recognized in the period |
(2 | ) | 1 | (1 | ) | |||||||
Share of other comprehensive income of associates |
10 | | 10 | |||||||||
Exchange differences on translation of a foreign operation |
14 | | 14 | |||||||||
Exchange differences on translation of US denominated debt hedging a foreign operation |
(6 | ) | | (6 | ) | |||||||
|
|
|
|
|
|
|||||||
18 | | 18 | ||||||||||
Items that will not be subsequently be reclassified to income |
||||||||||||
Remeasurements on employee benefit plans: |
||||||||||||
Continuing operations |
23 | (6 | ) | 17 | ||||||||
|
|
|
|
|
|
|||||||
41 | (6 | ) | 35 | |||||||||
|
|
|
|
|
|
38
Shaw Communications Inc.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 2017 and February 29, 2016
[all amounts in millions of Canadian dollars, except share and per share amounts]
Components of other comprehensive income and the related income tax effects for the three months ended February 28, 2017 are as follows:
Amount $ |
Income taxes $ |
Net $ |
||||||||||
Items that may subsequently be reclassified to income |
||||||||||||
Change in unrealized fair value of derivatives designated as cash flow hedges |
(1 | ) | | (1 | ) | |||||||
Adjustment for hedged items recognized in the period |
| | | |||||||||
Share of other comprehensive income of associates |
2 | | 2 | |||||||||
Exchange differences on translation of a foreign operation |
(13 | ) | | (13 | ) | |||||||
Exchange differences on translation of US denominated debt hedging a foreign operation |
6 | | 6 | |||||||||
|
|
|
|
|
|
|||||||
(6 | ) | | (6 | ) | ||||||||
|
|
|
|
|
|
Components of other comprehensive income and the related income tax effects for the six months ended February 29, 2016 are as follows:
Amount $ |
Income taxes $ |
Net $ |
||||||||||
Items that may subsequently be reclassified to income |
||||||||||||
Exchange differences on translation of a foreign operation |
28 | | 28 | |||||||||
Exchange differences on translation of US denominated debt hedging a foreign operation |
(11 | ) | | (11 | ) | |||||||
|
|
|
|
|
|
|||||||
17 | | 17 | ||||||||||
Items that will not be subsequently be reclassified to income |
||||||||||||
Remeasurements on employee benefit plans: |
||||||||||||
Continuing operations |
(7 | ) | 2 | (5 | ) | |||||||
Discontinued operations |
(3 | ) | 1 | (2 | ) | |||||||
|
|
|
|
|
|
|||||||
7 | 3 | 10 | ||||||||||
|
|
|
|
|
|
Components of other comprehensive income and the related income tax effects for the three months ended February 29, 2016 are as follows:
Amount $ |
Income taxes $ |
Net $ |
||||||||||
Items that may subsequently be reclassified to income |
||||||||||||
Unrealized loss on available-for-sale investment |
1 | | 1 | |||||||||
Exchange differences on translation of a foreign operation |
13 | | 13 | |||||||||
Exchange differences on translation of US denominated debt hedging a foreign operation |
(5 | ) | | (5 | ) | |||||||
|
|
|
|
|
|
|||||||
9 | | 9 | ||||||||||
Items that will not be subsequently be reclassified to income |
||||||||||||
Remeasurements on employee benefit plans: |
||||||||||||
Continuing operations |
(15 | ) | 4 | (11 | ) | |||||||
Discontinued operations |
(7 | ) | 2 | (5 | ) | |||||||
|
|
|
|
|
|
|||||||
(13 | ) | 6 | (7 | ) | ||||||||
|
|
|
|
|
|
Accumulated other comprehensive loss is comprised of the following:
February 28, 2017 $ |
August 31, 2016 $ |
|||||||
Items that may subsequently be reclassified to income |
||||||||
Change in unrealized fair value of derivatives designated as cash flow hedges |
2 | 1 | ||||||
Share of other comprehensive income of associates |
5 | (5 | ) | |||||
Foreign currency translation adjustments |
115 | 108 | ||||||
Items that will not be subsequently reclassified to income |
||||||||
Remeasurements on employee benefit plans: |
||||||||
Continuing operations |
(139 | ) | (156 | ) | ||||
Discontinued operations |
| | ||||||
|
|
|
|
|||||
(17 | ) | (52 | ) | |||||
|
|
|
|
39
Shaw Communications Inc.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 2017 and February 29, 2016
[all amounts in millions of Canadian dollars, except share and per share amounts]
11. STATEMENTS OF CASH FLOWS
Disclosures with respect to the Consolidated Statements of Cash Flows are as follows:
(i) Funds flow from continuing operations
Three months ended | Six months ended | |||||||||||||||
February 28, 2017 |
February 29, 2016 |
February 28, 2017 |
February 29, 2016 |
|||||||||||||
Net income from continuing operations |
147 | 116 | 237 | 254 | ||||||||||||
Adjustments to reconcile net income to funds flow from operations: |
||||||||||||||||
Amortization |
266 | 231 | 522 | 454 | ||||||||||||
Deferred income tax expense (recovery) |
22 | (14 | ) | 11 | (25 | ) | ||||||||||
Share-based compensation |
1 | | 2 | 1 | ||||||||||||
Defined benefit pension plans |
| 3 | 4 | (19 | ) | |||||||||||
Equity loss (income) of an associate or joint venture |
(9 | ) | 19 | (36 | ) | 36 | ||||||||||
Provision for investment loss |
| | 107 | | ||||||||||||
Loss on write-down of assets |
| 6 | | 6 | ||||||||||||
Other |
(3 | ) | 2 | (9 | ) | 3 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Funds flow from continuing operations |
424 | 363 | 838 | 710 | ||||||||||||
|
|
|
|
|
|
|
|
(ii) Interest and income taxes paid and interest received and classified as operating activities are as follows:
Three months ended | Six months ended | |||||||||||||||
February 28, 2017 |
February 29, 2016 |
February 28, 2017 |
February 29, 2016 |
|||||||||||||
Interest paid |
43 | 33 | 153 | 146 | ||||||||||||
Income taxes paid (net of refunds) |
61 | 88 | 189 | 211 | ||||||||||||
Interest received |
1 | | 2 | | ||||||||||||
|
|
|
|
|
|
|
|
(iii) Non-cash transactions:
The Consolidated Statements of Cash Flows exclude the following non-cash transactions:
Three months ended | Six months ended | |||||||||||||||
February 28, 2017 |
February 29, 2016 |
February 28, 2017 |
February 29, 2016 |
|||||||||||||
Issuance of Class B Non-Voting Shares: |
||||||||||||||||
Dividend reinvestment plan |
50 | 47 | 99 | 93 | ||||||||||||
|
|
|
|
|
|
|
|
12. FAIR VALUE
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates are subjective in nature and involve uncertainties and matters of significant judgement and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
Financial instruments
The fair value of financial instruments has been determined as follows:
(i) Current assets and current liabilities
The fair value of financial instruments included in current assets and current liabilities approximates their carrying value due to their short-term nature.
40
Shaw Communications Inc.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 2017 and February 29, 2016
[all amounts in millions of Canadian dollars, except share and per share amounts]
(ii) Investments and other assets and other long-term assets
The fair value of publicly traded investments is determined by quoted market prices. Investments in private entities which do not have quoted market prices in an active market and whose fair value cannot be readily measured are carried at cost. No published market exists for such investments. These equity investments have been made as they are considered to have the potential to provide future benefit to the Company and accordingly, the Company has no current intention to dispose of these investments in the near term. The fair value of long-term receivables approximates their carrying value as they are recorded at the net present values of their future cash flows, using an appropriate discount rate.
(iii) Long-term debt
The carrying value of long-term debt is at amortized cost based on the initial fair value as determined at the time of issuance or at the time of a business acquisition. The fair value of publicly traded notes is based upon current trading values. The fair value of finance lease obligations is determined by discounting future cash flows using a rate for loans with similar terms, conditions and maturity dates. The carrying value of bank credit facilities approximates fair value as the debt bears interest at rates that fluctuate with market values. Other notes and debentures are valued based upon current trading values for similar instruments.
(iv) Other long-term liabilities
The fair value of contingent consideration arising from a business acquisition is determined by calculating the present value of the probability weighted assessment of the likelihood that revenue targets will be met and the estimated timing of such payments.
(v) Derivative financial instruments
The fair value of US currency forward purchase contracts is determined by an estimated credit-adjusted mark-to-market valuation using observable forward exchange rates at the end of reporting periods and contract forward rates.
The carrying values and estimated fair values of long-term debt and a contingent liability are as follows:
February 28, 2017 | August 31, 2016 | |||||||||||||||
Carrying value |
Estimated fair value |
Carrying value |
Estimated fair value |
|||||||||||||
$ | $ | $ | $ | |||||||||||||
Liabilities |
||||||||||||||||
Long-term debt (including current portion) (1) |
5,948 | 6,617 | 5,612 | 6,252 | ||||||||||||
Contingent liability(2) |
1 | 1 | 2 | 2 | ||||||||||||
|
|
|
|
|
|
|
|
(1) | Level 2 fair value determined by valuation techniques using inputs based on observable market data, either directly or indirectly, other than quoted prices. |
(2) | Level 3 fair value determined by valuation techniques using inputs that are not based on observable market data. |
13. INVESTMENTS AND OTHER ASSETS
Corus Entertainment Inc.
In connection with the sale of the Media division to Corus in 2016, the Company received 71,364,853 Corus Class B non-voting participating shares representing approximately 37% of Corus total issued equity of Class A and Class B shares. The Company participates in Corus dividend reinvestment program for this initial investment in Corus
41
Shaw Communications Inc.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 2017 and February 29, 2016
[all amounts in millions of Canadian dollars, except share and per share amounts]
Class B Shares. For the three and six months ended February 28, 2017, the Company received dividends of $22 and $43 from Corus, of which $20 and $41 were reinvested in additional Corus Class B shares, respectively. At February 28, 2017, the Company owned 77,537,826 Corus Class B shares having a fair value of $982 and representing 38% of the total issued equity of Corus. The Companys weighted average ownership of Corus for the period from September 1 to February 28, 2017 was 38%.
Summary financial information for Corus as at February 28, 2017 and for the three and six months then ended is as follows:
February 28, 2017 $ |
||||
Current assets |
528 | |||
Non-current assets |
5,613 | |||
Current liabilities |
(642 | ) | ||
Non-current liabilities |
(2,948 | ) | ||
|
|
|||
Net assets |
2,551 | |||
Less: non-controlling interests |
(164 | ) | ||
|
|
|||
2,387 | ||||
|
|
|||
Carrying amount of the investment |
861 | |||
|
|
Three months ended February 28, 2017 $ |
Six months ended February 28, 2017 $ |
|||||||
Revenue |
368 | 836 | ||||||
Net income attributable to: |
||||||||
Shareholders |
25 | 96 | ||||||
Non-controlling interest |
7 | 17 | ||||||
|
|
|
|
|||||
32 | 113 | |||||||
Other comprehensive income, attributable to shareholders |
6 | 26 | ||||||
|
|
|
|
|||||
Comprehensive income |
38 | 139 | ||||||
|
|
|
|
|||||
Equity income from associates(1) |
9 | 36 | ||||||
Other comprehensive income from equity accounted associates(1) |
2 | 10 | ||||||
|
|
|
|
|||||
11 | 46 | |||||||
|
|
|
|
(1) | The Companys share of income and other comprehensive income reflect the weighted average proportion of Corus net income and other comprehensive income attributable to shareholders for the period. |
14. RESTRUCTURING COSTS
During 2016, the Company underwent a restructuring following a set of significant asset realignment initiatives, including the acquisition of Freedom Mobile and the divestiture of Shaw Media.
During the prior quarter, the Company restructured certain operations within the Consumer segment. In connection with the restructuring, the Company recorded $12 primarily related to severance and employee related costs in respect of the approximate 250 affected employees. The majority of the remaining costs are expected to be paid in the current year. The continuity of the restructuring provisions is as follows.
42
Shaw Communications Inc.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
February 28, 2017 and February 29, 2016
[all amounts in millions of Canadian dollars, except share and per share amounts]
$ | ||||
Balance as at September 1, 2016 |
4 | |||
Additions |
12 | |||
Payments |
(14 | ) | ||
|
|
|||
Balance as at February 28, 2017 |
2 | |||
|
|
15. OTHER LOSSES
In the current year, other losses include a provision of $107 in respect of the Companys investment in shomi which announced a wind down of operations during the prior quarter. Other gains/losses 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 minor investments, and the Companys share of the operations of Burrard Landing Lot 2 Holdings Partnership.
43