Shaw Announces Second Quarter and Year-to-Date Results
- Consumer division's best quarterly subscriber performance in 5 years - Company announces leadership transition and integration plans at Freedom Mobile
Tweet
Share
E-mailCALGARY, ALBERTA -- (Marketwired) -- 04/12/17 -- Shaw Communications Inc. (TSX: SJR.B)(TSX: SJR.PR.A)(TSX: SJR.PR.B)(NYSE: SJR)(TSX VENTURE: SJR.A) today announced consolidated financial and operating results for the quarter ended February 28, 2017. Revenue from continuing operations for the quarter of $1.3 billion increased by 13.3% over the comparable period. Operating income before restructuring costs and amortization(1 ) for the quarter of $540 million improved 7.6% over the comparable period. Excluding the results of the Wireless division, acquired on March 1, 2016, revenue for the quarter from the combined Consumer, Business Network Services and Business Infrastructure Services divisions was up 1.1% and operating income before restructuring costs and amortization for the quarter increased 1.8% over the comparable period.
Chief Executive Officer, Brad Shaw said, "The strength of our wireline service, particularly our attractive Internet offering, is reflected in our Consumer division's improved subscriber results. When combining our Internet offer with the new BlueSky TV experience, as well as our expanding wireless offering from Freedom Mobile, we are poised to create new value for our customers. Our strong quarterly financial and operating performance shows the resolve of our employees to deliver on Shaw's long-term key strategic initiatives and their focus on providing exceptional customer experiences."
Subscriber trends continued to improve this quarter. Consumer revenue generating units ("RGUs") in the second quarter declined by just over 5,000, a significant improvement as compared to approximately 41,000 RGU losses in the second quarter of fiscal 2016. This quarter's Consumer RGU result represents the division's 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 cable video and phone RGU losses attributed to strong bundle and value plan offerings.
The Company also reported significant improvements in Wireless postpaid and prepaid subscribers, adding over 33,000 RGUs as compared to nearly 10,000 RGUs gained in the first quarter of fiscal 2017. The growth demonstrates that Freedom Mobile's value proposition is resonating with value-conscious Canadians.
Selected Financial Highlights
Three months ended Six months ended
-------------------------- --------------------------
(millions of Canadian February February
dollars except per 28, 29, February February
share amounts) 2017 2016 Change % 28, 2017 29, 2016 Change %
----------------------------------------------------------------------------
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)
Free cash flow (1) 147 119 23.5 305 291 4.8
Net income from
continuing operations 147 116 26.7 237 254 (6.7)
Net income from
discontinued
operations, net of
tax - 48 (100.0) - 128 (100.0)
Net income 147 164 (10.4) 237 382 (38.0)
Basic and diluted
earnings per share 0.30 0.32 0.48 0.75
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) See definitions and discussion under "Non-IFRS and additional GAAP
measures in the accompanying MD&A".
Operating income before restructuring costs and amortization for the three and six month periods of $540 million and $1.08 billion, respectively, compared to $502 million and $1.01 billion in fiscal 2016. The increase is attributed primarily to the added Wireless division, but also reflects growth in each of the Business Network Services and Business Infrastructure Services divisions.
The increase in free cash flow for the quarter was largely due to the higher operating income before restructuring costs and amortization, dividends received from our investment in Corus and lower cash taxes. These improvements were partially offset by the loss of free cash flow generated by the former Media division which was sold on April 1, 2016 and by higher planned capital expenditures from continuing operations including the addition of capital expenditures in the Wireless division.
Net income from continuing operations for the current quarter of $147 million increased $31 million relative to $116 million in the second quarter of fiscal 2016 mainly due to the addition of the Wireless division and equity income from our investment in Corus in the current year and non-operating costs incurred in the prior year.
"We are pleased with the flexibility, cost efficiency and speed advantage that our broadband network strategy continues to deliver. The progress of our DOCSIS 3.1 upgrade is targeted for completion as planned by the end of fiscal 2017. Shaw's network strength continues to support the success of WideOpen Internet 150, the fastest widely available Internet speed provided in nearly every neighborhood across our wireline footprint. The combination of this exceptional service with the tremendous value and pricing stability offered through our value plans are providing a positive impact on customer retention," commented Mr. Shaw.
Mr. Shaw added, "With BlueSky TV now available everywhere we offer cable video, we are thrilled to introduce to Western Canadians a revolutionary TV experience made possible by our strategic partnership with Comcast. 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. We are 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.
"We thank Alek Krstajic for his leadership over this past year," Mr. Shaw said. "During that time, Alek was instrumental in activating Freedom's LTE-Advanced network and in providing customers with the best value and an enhanced connectivity experience. With Alek's departure, we are pleased to welcome Paul McAleese as Chief Operating Officer, Freedom Mobile, who will guide the division's operations and continued growth. Paul 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. We look forward to his leadership in driving Freedom Mobile's continued success and his contributions as a member of our senior management team."
The integration of Freedom Mobile will enhance the development of Shaw as a world-class connectivity provider.
"Our senior management team and all of our employees deserve tremendous credit for our successful pivot to becoming an enhanced connectivity company," Mr. Shaw said. "As we continue the transition through our strategic plan, we will take bolder steps to unlock the power of a combined Shaw and Freedom Mobile to deliver greater value to customers and shareholders."
Mr. Shaw concluded, "In what has been a remarkably fast-paced and dynamic year of innovation, change and growth, we are excited by the potential reflected in the results we have seen so far across our entire business. Most importantly, we are encouraged by the commitment and inspiration that all of our employees have shown to execute on our longer term strategic initiatives and to serve our customers."
Shaw Communications Inc. is an enhanced connectivity provider. Our Consumer division serves consumers with broadband Internet, Shaw Go WiFi, video and digital phone. Our Wireless division provides wireless voice and data services through an expanding and improving mobile wireless network infrastructure. The Business Network Services division provides business customers with Internet, data, WiFi, telephony, video and fleet tracking services. The Business Infrastructure Services division, through ViaWest, provides hybrid IT solutions including colocation, cloud computing and security and compliance for North American enterprises.
Shaw is traded on the Toronto and New York stock exchanges and is included in the S&P/TSX 60 Index (TSX: SJR.B)(TSX: SJR.PR.A)(TSX: SJR.PR.B)(NYSE: SJR)(TSX VENTURE: SJR.A). For more information, please visit www.shaw.ca
The accompanying Management's Discussion and Analysis ("MD&A") forms part of this news release and the "Caution concerning forward-looking statements" applies to all the forward-looking statements made in this news release.
MANAGEMENT'S DISCUSSION AND ANALYSIS
For the three month and six ended February 28, 2017
April 12, 2017
Contents
Introduction 7 Selected financial and operational highlights 8 Overview 10 Outlook 12 Non-IFRS and additional GAAP measures 12 Discussion of operations 16 Supplementary quarterly financial information 20 Other income and expense items 21 Financial position 22 Liquidity and capital resources 23 Accounting standards 25 Related party transactions 26 Financial instruments and other instruments 26 Risk and uncertainties 26
Advisories
The following Management's 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 Company's 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 Company's equity investments, joint ventures and
partnership arrangements including any statements about write-downs,
losses and liabilities;
-- competitive strengths; and
-- expansion and growth of the Company's business and operations and other
goals and plans.
They can generally be identified by words such as "anticipate", "believe", "expect", "plan", "intend", "target", "goal" and similar expressions (although not all forward-looking statements contain such words). All of the forward-looking statements made in this report are qualified by these cautionary statements.
Forward-looking statements are based on assumptions and analyses made by 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 Company's 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 Company's control, may cause the Company's 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 Company's ability to execute its strategic plans and capital
projects;
-- the Company's 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 Company's 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 Company's expected operational and financial performance and as an indicator of its ability to service debt and pay dividends to shareholders. The Company's financial guidance may not be appropriate for this or other purposes.
Any forward-looking statement speaks only as of the date on which it was originally made and, except as required by law, 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 reader's 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.
Introduction
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.
Shaw's world-class converged network
Shaw's 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 Shaw's 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. Shaw's 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 Shaw's strategic partnership with Comcast. The Company's 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 Mobile's 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 division's 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.
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 division's subscriber trend and the growth in Wireless subscribers. Shaw's employees have shown tremendous commitment and engagement to execute on the longer term strategic initiatives and to serve Shaw's 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 Company's 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 February February
dollars except per 28, 29, February February
share amounts) 2017 2016 Change % 28, 2017 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.
Subscriber (or revenue generating unit ("RGU")) highlights
Change Change
Three months ended Six months ended
------------------- -------------------
February August February February February February
28, 2017 31, 2016 28, 2017 29, 2016 28, 2017 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 quarter's Consumer RGU result represents the division's 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 Mobile's offering to thousands of value-conscious Canadians.
Overview
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 division's 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.
-- 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.
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:
--------------------------------
Six months
Three months ended ended
--------------------- ----------
November February February
(millions of Canadian dollars) 30, 2016 29, 2016 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).
Outlook
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 Company's 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 Company's 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.
The Company utilizes these measures in making operating decisions and assessing its performance. Certain investors, analysts and others utilize these measures in assessing the Company's 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 Company's 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
--------------------- ---------------------
February
28, February February February
(millions of Canadian dollars) 2017 29, 2016 28, 2017 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 February February February
28, 2017 29, 2016 Change % 28, 2017 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
----------------------------------------------------------------------------
----------------------------------------------------------------------------
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
--------------------- ---------------------
February February February February
(millions of Canadian dollars) 28, 2017 29, 2016 28, 2017 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 Company's 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.
Free cash flow is calculated as follows:
Three months ended Six months ended
------------------------------------------------- --------------------------
February February
(millions of Canadian 28, 29, February February
dollars) 2017 2016 Change % 28, 2017 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
greater
Pension adjustment than
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.
Discussion of operations
Consumer
Three months ended Six months ended
-------------------------- --------------------------
(millions of Canadian February February Change February February
dollars) 28, 2017 29, 2016 % 28, 2017 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 quarter's Consumer RGU result represents the division's 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 Company's network strength continues to support the success of WideOpen Internet 150, the fastest widely available Internet speed provided in nearly every neighbourhood across Shaw's 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.
Business Network Services
Three months ended Six months ended
-------------------------- --------------------------
February February
(millions of Canadian 28, 29, Change February February
dollars) 2017 2016 % 28, 2017 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 February February Change February February
dollars) 28, 2017 29, 2016 % 28, 2017 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 division's positive impact to the Company's 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.
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 Six months
ended ended
--------------- ---------------
February 28, February 28,
(millions of Canadian dollars) 2017 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 Mobile's 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 February February Change February February
dollars) 28, 2017 29, 2016 % 28, 2017 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
----------------------------------------------------------------------------
----------------------------------------------------------------------------
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 Company's continuing operations.
Three months ended Six months ended
-------------------------------------------
February February February February
(millions of Canadian dollars) 28, 2017 29, 2016 28, 2017 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
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(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
Net income
Operating from
income before continuing
restructuring operations Net income
costs and attributable attributable
amortization to equity to equity
Quarter Revenue (1) shareholders shareholders
----------------------------------------------------------------------------
(millions of Canadian dollars except per share amounts)
2017
Second 1,304 540 147 147
First 1,313 539 89 89
2016
Fourth 1,306 549 144 154
Third 1,283 555 58 700
Second 1,151 502 116 156
First 1,144 508 138 209
2015
Fourth 1,131 525 247 272
Third 1,135 527 136 202
----------------------------------------------------------------------------
(1) See definition and discussion under "Non-IFRS and additional GAAP
measures".
(2) Net income attributable to both equity shareholders and non-controlling
interests
Basic and Diluted
earnings per share
from continuing Basic and Diluted
Quarter Net income (2) operations earnings per share
----------------------------------------------------------------------------
(millions of
Canadian
dollars except
per share
amounts)
2017
Second 147 0.30 0.30
First 89 0.18 0.18
2016
Fourth 154 0.29 0.31
Third 704 0.11 1.44
Second 164 0.24 0.32
First 218 0.28 0.43
2015
Fourth 276 0.51 0.57
Third 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 Company's 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.
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 Company's 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 Company's annual impairment test of goodwill and indefinite-life intangibles in the third quarter. The write-down of IPTV assets was a result of the Company's decision to work with Comcast to begin technical trials of their cloud-based X1 platform.
Other income and expense items
Amortization
Three months ended Six months ended
-------------------------- --------------------------
(millions of Canadian February February Change February February
dollars) 28, 2017 29, 2016 % 28, 2017 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 February February Change February February
dollars) 28, 2017 29, 2016 % 28, 2017 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 Company's 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 Company's 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.
Financial position
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 Company's 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 ViaWest's debt and the Company's 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 Company's 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 Company's 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 Company's net investment in those foreign operations as well as re-measurements recorded on employee benefit plans and the Company's share of other comprehensive income of associates.
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 ViaWest's 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.
Shaw's and ViaWest's 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 less than 5.00:1
Operating Cash Flow(1) to Fixed Charges(2)
Ratio greater than 2.00:1
ViaWest Credit Facilities
Total Net Leverage Ratio(3) less than or equal to 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.
Cash Flow from Operations
Operating Activities
Three months ended Six months ended
-------------------------- --------------------------
February
(millions of Canadian February 29, Change February February
dollars) 28, 2017 2016 % 28, 2017 29, 2016 Change %
----------------------------------------------------------------------------
Funds flow from
operations 424 363 16.8 838 710 18.0
Net change in non-cash (greater
balances related to than
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
-------------------------- --------------------------
February
(millions of Canadian February 29, February February
dollars) 28, 2017 2016 Decrease 28, 2017 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
--------------------- ---------------------
February February February February
(millions of Canadian dollars) 28, 2017 29, 2016 28, 2017 29, 2016
----------------------------------------------------------------------------
Bank loans - net borrowings 298 94 298 93
ViaWest's 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
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Accounting standards
The MD&A included in the Company's 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.
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 liabilities740 779
Retained earnings (1) (597)(597)
-----------------------------------------------
-----------------------------------------------
(1) Included in Shareholders' equity - Common
and preferred shareholders
Related Party Transactions
The Company's transactions with related parties are discussed in its Management's 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 Company's transactions with related parties between August 31, 2016 and February 28, 2017.
Financial Instruments
There has been no material change in the Company's 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 Company's Management's 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.
Risks and Uncertainties
The significant risks and uncertainties affecting the Company and its business are discussed in the Company's August 31, 2016 Annual Report under "Known Events, Trends, Risks and Uncertainties" in Management's Discussion and Analysis.
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(unaudited)
(millions of Canadian February 28,
dollars) 2017 August 31, 2016 August 31, 2015
----------------------------------------------------------------------------
(restated, note (restated, note
2) 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.
CONSOLIDATED STATEMENTS OF INCOME
(unaudited)
Three months ended Six months ended
--------------------- ---------------------
February February February February
(millions of Canadian dollars) 28, 2017 29, 2016 28, 2017 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.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited)
Three months ended Six months ended
--------------------- ---------------------
February February February
February 29, 28, 29,
(millions of Canadian dollars) 28, 2017 2016 2017 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.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
(unaudited)
Six months ended February 28, 2017
Attributable to equity shareholders
--------------------------------------------------
Retained Accumulated
earnings other
(millions of Canadian Share Contributed (restated, comprehensive
dollars) capital surplus note 2) loss Total
----------------------------------------------------------------------------
Balance as at September
1, 2016 3,799 42 1,908 (52) 5,697
Net income - - 237 - 237
Other comprehensive
income - - - 35 35
----------------------------------------------------------------------------
Comprehensive income - - 237 35 272
Dividends - - (197) - (197)
Dividend reinvestment
plan 99 - (99) - -
Shares issued under stock
option plan 37 (6) - - 31
Share-based compensation - 2 - - 2
----------------------------------------------------------------------------
Balance as at February
28, 2017 3,935 38 1,849 (17) 5,805
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Six months ended February 28, 2017
(millions of Canadian Equity attributable to
dollars) non-controlling interests Total equity
----------------------------------------------------------------------------
Balance as at September
1, 2016 1 5,698
Net income - 237
Other comprehensive
income - 35
----------------------------------------------------------------------------
Comprehensive income - 272
Dividends - (197)
Dividend reinvestment
plan - -
Shares issued under stock
option plan - 31
Share-based compensation - 2
----------------------------------------------------------------------------
Balance as at February
28, 2017 1 5,806
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Six months ended February 29, 2016
Attributable to equity shareholders
--------------------------------------------------
Retained Accumulated
earnings other
(millions of Canadian Share Contributed (restated, comprehensive
dollars) capital surplus note 2) loss Total
----------------------------------------------------------------------------
Balance as at September
1, 2015 3,500 45 1,286 (19) 4,812
Net income - - 366 - 366
Other comprehensive
income - - - 10 10
----------------------------------------------------------------------------
Comprehensive income - - 366 10 376
Dividends - - (197) - (197)
Dividend reinvestment
plan 93 - (93) - -
Shares issued under stock
option plan 14 (2) - - 12
Share-based compensation - 1 - - 1
----------------------------------------------------------------------------
Balance as at February
29, 2016 3,607 44 1,362 (9) 5,004
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Six months ended February 29, 2016
(millions of Canadian Equity attributable to
dollars) non-controlling interests Total equity
----------------------------------------------------------------------------
Balance as at September
1, 2015 237 5,049
Net income 16 382
Other comprehensive
income - 10
----------------------------------------------------------------------------
Comprehensive income 16 392
Dividends - (197)
Dividend reinvestment
plan - -
Shares issued under stock
option plan - 12
Share-based compensation - 1
----------------------------------------------------------------------------
Balance as at February
29, 2016 253 5,257
----------------------------------------------------------------------------
----------------------------------------------------------------------------
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
Three months ended Six months ended
--------------------- ---------------------
February February February February
(millions of Canadian dollars) 28, 2017 29, 2016 28, 2017 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
----------------------------------------------------------------------------
----------------------------------------------------------------------------
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 Company's 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 Company's 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 Company's last fiscal year end and are not fully inclusive of all matters required to be disclosed by IFRS in the Company's annual consolidated financial statements. As a result, these condensed interim consolidated financial statements should be read in conjunction with the Company's 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 Company's 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 Company's discontinued operations.
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 Company's continuing operations.
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 February February February
28, 2017 29, 2016 28, 2017 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 Company's 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 Company's 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:
Operating information
Three months ended Six months ended
--------------------- ---------------------
February February February February
28, 2017 29, 2016 28, 2017 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 February February February
28, 2017 29, 2016 28, 2017 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
----------------------------------------------------------------------------
----------------------------------------------------------------------------
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 February February February
28, 2017 29, 2016 28, 2017 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
----------------------------------------------------------------------------
----------------------------------------------------------------------------
7. LONG-TERM DEBT
February 28, 2017 August 31, 2016
------------------------------ ------------------------------
Long-term Long-term
Long-term Adjustment debt Long-term Adjustment debt
debt at for repayable debt at for repayable
amortized finance at amortized finance at
cost costs maturity cost costs 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 Mobile
- other 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 ViaWest's term loan,
and ViaWest's and Freedom Mobile's 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:
Series A Series B
Class A Class B Non- Preferred Preferred
Shares Voting Shares Shares 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
----------------------------------------------------------------------------
----------------------------------------------------------------------------
9. EARNINGS PER SHARE
Earnings per share calculations are as follows:
Three months ended Six months ended
--------------------- ---------------------
February February February February
28, 2017 29, 2016 28, 2017 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:
Income
Amount 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
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Components of other comprehensive income and the related income tax effects for the three months ended February 28, 2017 are as follows:
Income
Amount 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:
Income
Amount 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:
Income
Amount 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)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
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 February February February
28, 2017 29, 2016 28, 2017 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 February February February
28, 2017 29, 2016 28, 2017 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 February February February
28, 2017 29, 2016 28, 2017 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.
(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 Estimated Carrying Estimated
value fair value value 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 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 Company's 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 Six months
ended ended
February 28, February 28,
2017 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 Company's 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.
$
----------------------------------------------------------------------------
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 Company's 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 Company's share of the operations of Burrard Landing Lot 2 Holdings Partnership.
Contacts: Shaw Communications Inc. Investor Relations [email protected] www.shaw.ca
Source: Shaw Communications Inc.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Gap taps Coach architect Reed Krakoff for $29.95-$498 handbag line
- SailPoint Technologies Holdings (SAIL) PT Raised to $25 by Cantor Fitzgerald on Solid Checks
- Profound Medical names Richard Fabian as president
Create E-mail Alert Related Categories
Press ReleasesRelated Entities
Dividend, Earnings, Definitive AgreementSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!
