- Consolidated revenues increased 4% for the quarter and 3%
year-to-date, driven by a 10% increase in Television advertising
revenues for the quarter and 8% for the year-to-date
- Consolidated segment profit(1) was consistent with
the quarter and up 3% year-to-date
- Consolidated segment profit margin(1) of 37% for the
quarter and 36% year-to-date
- Net income attributable to shareholders of $66.4(2) million ($0.31 per share basic) for the quarter and
$133.1(2) million
($0.63 per share basic) for the
year-to-date
- Free cash flow(1) of $90.1
million for the quarter and $216.4
million for the year-to-date
TORONTO, June 26, 2019 /PRNewswire/ - Corus
Entertainment Inc. (TSX: CJR.B) announced its third quarter
financial results today.
"Corus delivered a third consecutive quarter of consolidated revenue growth, driven primarily by a double-digit increase
in Television advertising, partially offset by lower subscriber
revenues and softness in our radio segment," said Doug Murphy,
President and Chief Executive Officer. "Significant innovations
such as the debut of STACKTV on Amazon Prime Video Channels and
expansion of Corus' social and digital content offerings, combined
with our robust new slate of owned content and a strong programming
line-up demonstrate our commitment to optimize our core business
and build for the future. Importantly, these strong Q3 results have
enabled us to achieve our leverage target one quarter ahead of our
goal, once again improving our financial flexibility."
Financial
Highlights
|
|
|
|
|
|
Three months ended
|
Nine months
ended
|
|
|
May 31,
|
|
May 31,
|
(in thousands of
Canadian dollars except per share amounts)
|
2019
|
2018
|
2019
|
2018
|
Revenues
|
|
|
|
|
Television
|
421,481
|
402,990
|
1,201,137
|
1,154,676
|
Radio
|
36,936
|
38,420
|
108,866
|
113,587
|
|
458,417
|
441,410
|
1,310,003
|
1,268,263
|
Segment
profit (1)
|
|
|
|
|
Television
|
166,650
|
160,803
|
464,912
|
433,051
|
Radio
|
9,768
|
11,447
|
27,735
|
31,851
|
Corporate
|
(5,895)
|
(1,829)
|
(17,338)
|
(3,835)
|
|
170,523
|
170,421
|
475,309
|
461,067
|
Net income (loss)
attributable to shareholders (2)
|
66,378
|
(935,899)
|
133,137
|
(818,184)
|
Adjusted net income
attributable to shareholders (1) (2) (3)
|
66,077
|
78,112
|
153,077
|
198,877
|
Basic earnings (loss)
per share (2)
|
$0.31
|
($4.49)
|
$0.63
|
($3.94)
|
Adjusted basic
earnings per share (1) (2) (3)
|
$0.31
|
$0.37
|
$0.72
|
$0.96
|
Diluted earnings
(loss) per share (2)
|
$0.31
|
($4.49)
|
$0.63
|
($3.94)
|
Free cash flow
(1)
|
90,101
|
87,753
|
216,416
|
253,041
|
(1)
|
Segment profit,
segment profit margin, adjusted net income attributable to
shareholders, adjusted basic earnings per share, and free cash flow
do not have standardized meanings prescribed by IFRS. The Company
believes these non-IFRS measures are frequently used as key
measures to evaluate performance. For definitions, explanations and
reconciliations see discussion under the Key Performance Indicators
section of the Third Quarter 2019 Report to
Shareholders.
|
|
|
(2)
|
Net income
attributable to shareholders as well as basic and diluted earnings
per share for the three and nine months ended May 31, 2019 was
impacted by a change in accounting estimate related to the useful
life of the Company's television brand assets. Commencing September
1, 2018, the useful life of television brand assets was changed
from indefinite life to lives ranging from three to 20 years. For
the three and nine months ended May 31, 2019, this has resulted in
an additional $16.7 million and $86.5 million, respectively, in
amortization expense in the depreciation and amortization line
within the Consolidated Statement of Income and Comprehensive
Income, and reduced net income and comprehensive income
attributable to shareholders, net of income taxes, by $12.3 million
($0.06 per share basic) and $63.6 million ($0.30 per share basic),
respectively. Further discussion of this can be found in the Impact
of New Accounting Policies and Changes in Estimates section of the
Third Quarter 2019 Report to Shareholders.
|
|
|
(3)
|
Refer to page 10 of
this press release for details of adjustments to arrive at adjusted
net income attributable to shareholders and adjusted basic earnings
per share.
|
Consolidated Results from Operations
Consolidated revenues for the three months ended May 31, 2019 were $458.4
million, up 4% from $441.4
million last year and consolidated segment profit
was $170.5 million, consistent with
$170.4 million last year. Net income
attributable to shareholders for the quarter ended May 31, 2019 was $66.4
million ($0.31 per share
basic), compared to a net loss attributable to shareholders of
$935.9 million ($4.49 loss per share basic) last year. Net income
attributable to shareholders for the third quarter of fiscal 2019
includes business acquisition, integration and restructuring costs
of $2.3 million ($0.01 per share, net of income taxes), a gain on
debt modification of $3.9 million
($0.01 per share, net of income
taxes) and a loss on disposal of the Telelatino Network of
$0.3 million ($nil per share, net of
income taxes). Adjusting for the impact of these items results in
an adjusted net income attributable to shareholders of $66.1 million ($0.31 per share basic) for the quarter. Net loss
attributable to shareholders for the prior year quarter includes
broadcast license and goodwill impairment charges of $1,013.7 million ($4.84 per share basic, net of income taxes), and
business acquisition, integration and restructuring costs of
$5.3 million ($0.02 per share, net of income taxes). Adjusting
for the impact of these items results in an adjusted net income
attributable to shareholders of $78.1
million ($0.37 per share
basic) for the prior year quarter.
Consolidated revenues for the nine months ended May 31, 2019 were $1,310.0
million, up 3% from $1,268.3
million last year. Consolidated segment profit was
$475.3 million, up 3% from
$461.1 million last year. Net income
attributable to shareholders for the nine months ended May 31, 2019 was $133.1
million ($0.63 per share
basic), compared to a net loss attributable to shareholders of
$818.2 million ($3.94 loss per share basic) last year. Net income
attributable to shareholders for the nine months ended May 31, 2019 includes business acquisition,
integration and restructuring costs of $19.5
million ($0.07 per share, net
of income taxes), an impairment on an investment in associates of
$8.7 million ($0.03 per share, net of income taxes), a gain on
debt modification of $3.9 million
($0.01 per share, net of income
taxes) and a loss on disposal of the Telelatino Network of
$0.3 million ($nil per share, net of
income taxes). Adjusting for the impact of these items results in
an adjusted net income attributable to shareholders of $153.1 million ($0.72 per share basic, net of income taxes) for
the current fiscal year. Net loss attributable to shareholders for
the nine months ended May 31, 2018
includes broadcast license and goodwill impairment charges of
$1,013.7 million ($4.87 per share basic, net of income taxes), and
business acquisition, integration and restructuring costs of
$9.4 million ($0.03 per share, net of income taxes). Adjusting
for the impact of these items results in an adjusted net income
attributable to shareholders of $198.9
million ($0.96 per share
basic) for the prior year-to-date period.
Consolidated net income attributable to shareholders as well as
basic and diluted earnings per share for the three and nine months
ended May 31, 2019 was impacted by a
change in accounting estimate related to the useful life of the
Company's television brands. Commencing September 1, 2018, the useful life of television
brands was changed from indefinite life to lives ranging from three
to 20 years. For the three and nine months ended May 31, 2019, this has resulted in an additional
$16.7 million and $86.5 million, respectively, in amortization
expense in the depreciation and amortization line within the
Consolidated Statement of Income and Comprehensive Income, and
reduced net income attributable to shareholders, net of income
taxes, by $12.3 million ($0.06 per share basic) and $63.6 million ($0.30 per share basic), respectively. Further
discussion of this can be found in the Impact of New Accounting
Policies and Changes in Estimates section of the Third Quarter
2019 Report to Shareholders
Operational Results - Highlights for Q3
2019 Television
- Segment revenues increased 5% in Q3 2019 and 4%
year-to-date
- Advertising revenues increased 10% in Q3 2019 and 8%
year-to-date
- Subscriber revenues were down 4% in Q3 2019 and 2%
year-to-date
- Merchandising, distribution and other revenues were down
$1.2 million in Q3 2019 and
$3.2 million year-to-date
- Segment profit(1) increased 4% in Q3 2019 and 7%
year-to-date
- Segment profit margin(1) of 40% in Q3 2019 and 39%
year-to-date, compared to 40% and 38%, respectively, in the prior
year
(1)
|
Segment profit and
segment profit margin do not have standardized meanings prescribed
by IFRS. The Company reports on these because they are key measures
used to evaluate performance. For definitions and explanations, see
the discussion under the Key Performance Indicators section of the
Third Quarter 2019 Report to Shareholders.
|
Radio
- Segment revenues decreased 4% in both Q3 2019 and the
year-to-date
- Segment profit(1) decreased $1.7 million in Q3 2019 and $4.1 million year-to-date
- Segment profit margin(1) of 26% in Q3 2019 and 25%
year-to-date, compared to 30% and 28%, respectively, in the prior
year
Corporate
- Divestiture of 50.5% interest in the Telelatino Network for
$12.5 million, net of divested cash
and prepaid revenue related to ongoing service arrangements (gross
proceeds of $19.0 million) in Q3
2019
- Free cash flow(1) of $90.1
million in Q3 2019 and $216.4
million year-to-date, compared to $87.8 million and $253.0
million, respectively, in the prior year
- Net debt to segment profit(1) leverage of 2.92 times
at May 31, 2019, down from 3.28 times
at August 31, 2018, in part due to
debt repayments of $190.0 million for
the year-to-date
- Consolidated segment profit margin(1) of 37% in Q3 2019 and 36%
year-to-date, compared to 39% and 36%, respectively, in the prior
year
(1)
|
Segment profit, segment profit margin, and free cash flow do not have standardized meanings prescribed by IFRS. The Company reports on these
because they are key measures used to evaluate performance. For
definitions and explanations, see the discussion under the Key
Performance Indicators section of the Third Quarter 2019 Report
to Shareholders.
|
Corus Entertainment Inc. reports its financial results in
Canadian dollars.
The unaudited interim condensed consolidated financial
statements and accompanying notes for the three and nine months
ended May 31, 2019 and Management's
Discussion and Analysis are available on the Company's website at
www. corusent.com in the Investor Relations section.
A conference call with Corus senior management is scheduled for
June 26, 2019 at 8:00 a.m. ET. While this call is directed at
analysts and investors, members of the media are welcome to listen
in. The dial-in number for the conference call for local and
international callers is 1.647.427.7450 and for North America is 1.888.231.8191. More
information can be found on the Corus Entertainment website at
www.corusent.com in the Investor Relations section
Use of Non-IFRS Financial Measures
This press release includes the non-IFRS financial measures of
net income attributable to shareholders, adjusted basic earnings
per share and free cash flow that are not in accordance with, nor
an alternate to, generally accepted accounting principles ("IFRS")
and may be different from non-IFRS measures used by other
companies. In addition, these non-IFRS measures are not based on
any comprehensive set of accounting rules or principles.
Non-IFRS financial measures should not be considered as a
substitute for, or superior to, measures of financial performance
prepared in accordance with IFRS. They are limited in value because
they exclude charges that have a material effect on the Company's
reported results and, therefore, should not be relied upon as the
sole financial measures to evaluate the Company's financial
results. The non-IFRS financial measures are meant to supplement,
and to be viewed in conjunction with, IFRS financial results. A
reconciliation of the Company's non-IFRS measures is included in
the Company's most recent Report to Shareholders which is available
on Corus' website at www.corusent.com as well as on SEDAR at
www.sedar.com.
Caution Concerning Forward-Looking Information
This press release contains forward-looking information and
should be read subject to the following cautionary
language:
To the extent any statements made in this report contain
information that is not historical, these statements are forward-
looking statements and may be forward-looking information within
the meaning of applicable securities laws (collectively,
"forward-looking information"). These forward-looking statements
relate to, among other things, our objectives, goals, strategies,
intentions, plans, estimates and outlook, including advertising,
distribution, merchandise and subscription revenues, operating
costs and tariffs, taxes and fees, and can generally be identified
by the use of words such as "believe", "anticipate", "expect",
"intend", "plan", "will", "may" and other similar expressions. In
addition, any statements that refer to expectations, projections or
other characterizations of future events or circumstances may be
considered forward-looking information. Although Corus believes
that the expectations reflected in such forward-looking information
are reasonable, such information involves assumptions and risks and
uncertainties and undue reliance should not be placed on such
statements. Certain material factors or assumptions are applied
with respect to the forward-looking information, including without
limitation, factors and assumptions regarding the general market
conditions and general outlook for the industry, interest rates,
stability of the advertising, distribution, merchandise and
subscription markets, operating and capital costs and tariffs,
taxes and fees, our ability to source desirable content and our
capital and operating results being consistent with our
expectations. Actual results may differ materially from those
expressed or implied in such information. Important factors that
could cause actual results to differ materially from these
expectations include, among other things: our ability to attract
and retain advertising revenues; audience acceptance of our
television programs and cable networks; our ability to recoup
production costs, the availability of tax credits and the existence
of co-production treaties; our ability to compete in any of the
industries in which we do business; the opportunities (or lack
thereof) that may be presented to and pursued by us; conditions in
the entertainment, information and communications industries and
technological developments therein; changes in laws or regulations
or the interpretation or application of those laws and regulations;
our ability to integrate and realize anticipated benefits from our
acquisitions and to effectively manage our growth; our ability to
successfully defend ourselves against litigation matters arising
out of the ordinary course of business; and changes in accounting
standards. Additional information about these factors and about the
material assumptions underlying any forward-looking information may
be found under the heading "Risks and Uncertainties" in the
Management's Discussion and Analysis for the year ended
August 31, 2018 and the third quarter
ended May 31, 2019 and under the
heading "Risk Factors" in our Annual Information Form. Corus
cautions that the foregoing list of important assumptions and
factors that may affect future results is not exhaustive. When
relying on our forward-looking information to make decisions with
respect to Corus, investors and others should carefully consider
the foregoing factors and other uncertainties and potential events.
Unless otherwise specified, all forward-looking information in this
document speaks as of the date of this document. Unless otherwise
required by applicable securities laws, Corus disclaims any
intention or obligation to publicly update or revise any
forward-looking information whether as a result of new information,
events or circumstances that arise after the date thereof or
otherwise.
About Corus Entertainment Inc.
Corus Entertainment Inc. (TSX: CJR.B) is a leading media and
content company that develops and delivers high quality brands and
content across platforms for audiences around the world. The
company's portfolio of multimedia offerings encompass 37 specialty
television services, 39 radio stations, 15 conventional television
stations, a suite of digital assets, animation software, technology
and media services. Corus is an established creator of globally
distributed content through Nelvana animation studio, Corus
Studios, and children's book publishing house Kids Can Press. The
company also owns innovative full-service social digital agency
so.da, and lifestyle entertainment company Kin Canada. Corus'
roster of premium brands includes Global Television, W Network,
HGTV Canada, Food Network Canada, HISTORY®, Showcase, National
Geographic, Disney Channel Canada, YTV and Nickelodeon Canada,
Global News, Globalnews.ca, Q107, Country 105, and CFOX. Visit
Corus at www.corusent.com.
CORUS
ENTERTAINMENT INC.
|
|
|
CONSOLIDATED
STATEMENTS OF FINANCIAL POSITION
|
|
|
|
|
|
|
As at May
31,
|
As at August
31,
|
(unaudited - in
thousands of Canadian dollars)
|
2019
|
2018
|
|
|
|
ASSETS
|
|
|
Current
|
|
|
Cash and cash
equivalents
|
69,221
|
94,801
|
Accounts
receivable
|
451,961
|
388,751
|
Income taxes
recoverable
|
—
|
3,305
|
Prepaid expenses and
other assets
|
22,759
|
20,723
|
Total current
assets
|
543,941
|
507,580
|
Tax credits
receivable
|
33,079
|
18,047
|
Investments and other
assets
|
52,513
|
82,213
|
Property, plant and
equipment
|
215,214
|
231,192
|
Program
rights
|
542,795
|
538,357
|
Film
investments
|
52,968
|
43,424
|
Intangibles
(1)
|
1,903,523
|
2,012,086
|
Goodwill
|
1,383,958
|
1,387,652
|
Deferred income tax
assets
|
70,238
|
62,403
|
|
4,798,229
|
4,882,954
|
LIABILITIES AND
EQUITY
|
|
|
Current
|
|
|
Accounts payable and
accrued liabilities
|
439,694
|
405,762
|
Current portion of
long-term debt
|
91,339
|
106,375
|
Provisions
|
9,628
|
11,175
|
Income taxes
payable
|
18,856
|
—
|
Total current
liabilities
|
559,517
|
523,312
|
Long-term
debt
|
1,699,262
|
1,877,558
|
Other long-term
liabilities
|
317,314
|
295,206
|
Provisions
|
10,275
|
7,801
|
Deferred income tax
liabilities
|
475,444
|
502,274
|
Total
liabilities
|
3,061,812
|
3,206,151
|
EQUITY
|
|
|
Share
capital
|
830,477
|
2,330,477
|
Contributed
surplus
|
1,512,604
|
12,119
|
Accumulated
deficit
|
(770,635)
|
(856,668)
|
Accumulated other
comprehensive income
|
17,081
|
36,460
|
Total equity
attributable to shareholders
|
1,589,527
|
1,522,388
|
Equity attributable
to non-controlling interest
|
146,890
|
154,415
|
Total
equity
|
1,736,417
|
1,676,803
|
|
4,798,229
|
4,882,954
|
CORUS
ENTERTAINMENT INC.
|
|
|
CONSOLIDATED
STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME
(LOSS)
|
|
|
|
|
|
|
Three months ended
|
Nine months
ended
|
|
|
May 31,
|
|
May 31,
|
(unaudited - in
thousands of Canadian dollars except per share amounts)
|
2019
|
2018
|
2019
|
2018
|
Revenues
|
458,417
|
441,410
|
1,310,003
|
1,268,263
|
Direct cost of sales,
general and administrative expenses
|
287,894
|
270,989
|
834,694
|
807,196
|
Depreciation and
amortization (1)
|
35,899
|
20,432
|
145,028
|
62,022
|
Interest
expense
|
28,220
|
32,500
|
91,405
|
96,341
|
Broadcast license and
goodwill impairment
|
—
|
1,013,692
|
—
|
1,013,692
|
Gain on debt
modification
|
(3,889)
|
—
|
(3,889)
|
—
|
Business acquisition,
integration and restructuring costs
|
2,309
|
5,285
|
19,537
|
9,368
|
Other expense,
net
|
4,171
|
1,002
|
11,929
|
5,083
|
Income (loss) before
income taxes
|
103,813
|
(902,490)
|
211,299
|
(725,439)
|
Income tax
expense
|
30,168
|
26,253
|
59,158
|
72,584
|
Net income (loss)
for the period
|
73,645
|
(928,743)
|
152,141
|
(798,023)
|
Other
comprehensive income (loss), net of income taxes:
|
|
|
|
|
Items that may be
reclassified subsequently to income (loss):
|
|
|
|
|
Unrealized foreign
currency translation adjustment
|
395
|
177
|
515
|
607
|
Unrealized change in
fair value of cash flow hedges
|
(12,905)
|
(459)
|
(27,651)
|
13,260
|
|
(12,510)
|
(282)
|
(27,136)
|
13,867
|
Items that will
not be reclassified to income (loss):
|
|
|
|
|
Unrealized change in
fair value of financial assets
|
(1,735)
|
(118)
|
(1,639)
|
(118)
|
Actuarial gain (loss)
on post-retirement benefit plans
|
(9,766)
|
4,997
|
(10,942)
|
4,129
|
|
(11,501)
|
4,879
|
(12,581)
|
4,011
|
Other comprehensive
income (loss), net of income taxes
|
(24,011)
|
4,597
|
(39,717)
|
17,878
|
Comprehensive
income (loss) for the period
|
49,634
|
(924,146)
|
112,424
|
(780,145)
|
Net income (loss)
attributable to:
|
|
|
|
|
Shareholders
|
66,378
|
(935,899)
|
133,137
|
(818,184)
|
Non-controlling
interest
|
7,267
|
7,156
|
19,004
|
20,161
|
|
73,645
|
(928,743)
|
152,141
|
(798,023)
|
Comprehensive
income (loss) attributable to:
|
|
|
|
|
Shareholders
|
42,367
|
(931,302)
|
93,420
|
(800,306)
|
Non-controlling
interest
|
7,267
|
7,156
|
19,004
|
20,161
|
|
49,634
|
(924,146)
|
112,424
|
(780,145)
|
Earnings (loss)
per share attributable to shareholders:
|
|
|
|
|
Basic
|
$0.31
|
($4.49)
|
$0.63
|
($3.94)
|
Diluted
|
$0.31
|
($4.49)
|
$0.63
|
($3.94)
|
(1)
|
Net income
attributable to shareholders as well as basic and diluted earnings
per share for the three and nine months ended May 31, 2019 was
impacted by a change in accounting estimate related to the useful
life of the Company's television brand assets. Commencing September
1, 2018, the useful life of television brand assets was changed
from indefinite life to lives ranging from three to 20 years. For
the three and nine months ended May 31, 2019, this has resulted in
an additional $16.7 million and $86.5 million, respectively, in
amortization expense in the depreciation and amortization line
within the Consolidated Statement of Income and Comprehensive
Income, and reduced net income and comprehensive income
attributable to shareholders, net of income taxes, by $12.3 million
($0.06 per share basic) and $63.6 million ($0.30 per share basic),
respectively. Further discussion of this can be found in the Impact
of New Accounting Policies and Changes in Estimates section of the
Third Quarter 2019 Report to Shareholders.
|
CORUS
ENTERTAINMENT INC.
|
CONSOLIDATED
STATEMENTS OF CHANGES IN EQUITY
|
(unaudited - in
thousands of Canadian dollars)
|
Share
capital
|
Contributed
surplus
|
Accumulated
deficit
|
Accumulated
other
comprehensive
income (loss)
|
Total
equity
attributable
to
shareholders
|
Non-
controlling
interest
|
Total
equity
|
As at August 31,
2018, as previously presented
|
2,330,477
|
12,119
|
(856,668)
|
36,460
|
1,522,388
|
154,415
|
1,676,803
|
IFRS 9 transitional
adjustment (1)
|
—
|
—
|
—
|
9,396
|
9,396
|
—
|
9,396
|
IFRS 15 transitional
adjustment (1)
|
—
|
—
|
1,985
|
—
|
1,985
|
—
|
1,985
|
Adjusted balance as
at September 1, 2018
|
2,330,477
|
12,119
|
(854,683)
|
45,856
|
1,533,769
|
154,415
|
1,688,184
|
Comprehensive income
(loss)
|
—
|
—
|
133,137
|
(39,717)
|
93,420
|
19,004
|
112,424
|
Dividends
declared
|
—
|
—
|
(38,147)
|
—
|
(38,147)
|
(21,409)
|
(59,556)
|
Reduction of stated
capital
|
(1,500,000)
|
1,500,000
|
—
|
—
|
—
|
—
|
—
|
Actuarial loss on
post-retirement benefit plans
|
—
|
—
|
(10,942)
|
10,942
|
—
|
—
|
—
|
Share-based
compensation expense
|
—
|
485
|
—
|
—
|
485
|
—
|
485
|
Divestiture of
subsidiary with a non-controlling equity interest
|
—
|
—
|
—
|
—
|
—
|
(5,120)
|
(5,120)
|
As at May 31,
2019
|
830,477
|
1,512,604
|
(770,635)
|
17,081
|
1,589,527
|
146,890
|
1,736,417
|
(unaudited - in
thousands of Canadian dollars)
|
Share
capital
|
Contributed
surplus
|
Retained
earnings
(accumulated
deficit)
|
Accumulated
other
comprehensive
income
|
Total
equity
attributable
to
shareholders
|
Non-
controlling
interest
|
Total
equity
|
As at August 31,
2017
|
2,291,814
|
11,449
|
114,492
|
22,938
|
2,440,693
|
158,828
|
2,599,521
|
Comprehensive income
(loss)
|
—
|
—
|
(818,184)
|
17,878
|
(800,306)
|
20,161
|
(780,145)
|
Dividends
declared
|
—
|
—
|
(178,073)
|
—
|
(178,073)
|
(21,729)
|
(199,802)
|
Issuance of shares
under dividend reinvestment plan
|
29,185
|
—
|
—
|
—
|
29,185
|
—
|
29,185
|
Issuance of shares
under stock option plan
|
85
|
—
|
—
|
—
|
85
|
—
|
85
|
Actuarial gain on
post- retirement benefit plans
|
—
|
—
|
4,129
|
(4,129)
|
—
|
—
|
—
|
Share-based
compensation expense
|
—
|
507
|
—
|
—
|
507
|
—
|
507
|
Funding of equity
interest
|
—
|
—
|
—
|
—
|
—
|
50
|
50
|
As at May 31,
2018
|
2,321,084
|
11,956
|
(877,636)
|
36,687
|
1,492,091
|
157,310
|
1,649,401
|
(1)
|
Refer to the
Company's Third Quarter 2019 Report to Shareholders for
details on New Accounting Pronouncements Adopted in Fiscal 2019 in
the Impact of New Accounting Policies and Changes in Estimates
section.
|
CORUS
ENTERTAINMENT INC.
|
|
|
|
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
Nine months
ended
|
|
|
May 31,
|
|
May 31,
|
(unaudited - in
thousands of Canadian dollars)
|
2019
|
2018
|
2019
|
2018
|
OPERATING
ACTIVITIES
|
|
|
|
|
Net income (loss) for
the period
|
73,645
|
(928,743)
|
152,141
|
(798,023)
|
Adjustments to
reconcile net income (loss) to cash flow from
operations:
|
|
|
|
|
Amortization of
program rights
|
137,002
|
134,259
|
394,130
|
393,334
|
Amortization of film
investments
|
6,059
|
4,362
|
12,444
|
10,217
|
Depreciation and
amortization
|
35,899
|
20,432
|
145,028
|
62,022
|
Broadcast license and
goodwill impairment
|
—
|
1,013,692
|
—
|
1,013,692
|
Deferred income taxes
(recovery)
|
821
|
11,641
|
(19,126)
|
11,739
|
Impairment of
investment in associate
|
—
|
—
|
8,720
|
—
|
Share-based
compensation expense
|
238
|
151
|
485
|
507
|
Imputed
interest
|
10,325
|
10,452
|
31,990
|
33,330
|
Gain on debt
modification
|
(3,889)
|
—
|
(3,889)
|
—
|
Proceeds from
termination of interest rate swap
|
—
|
—
|
—
|
24,644
|
Payment of program
rights
|
(157,264)
|
(133,073)
|
(394,068)
|
(371,442)
|
Net spend on film
investments
|
(14,847)
|
(10,646)
|
(43,232)
|
(30,927)
|
CRTC benefit
payments
|
(312)
|
(376)
|
(1,223)
|
(1,273)
|
Other
|
(2,893)
|
(2,546)
|
(6,701)
|
(5,274)
|
Cash flow from
operations
|
84,784
|
119,605
|
276,699
|
342,546
|
Net change in
non-cash working capital balances related to operations
|
12,039
|
(26,658)
|
(48,185)
|
(77,420)
|
Cash provided by
operating activities
|
96,823
|
92,947
|
228,514
|
265,126
|
INVESTING
ACTIVITIES
|
|
|
|
|
Additions to
property, plant and equipment
|
(5,418)
|
(2,338)
|
(11,578)
|
(7,297)
|
Proceeds from sale of
property
|
—
|
—
|
—
|
545
|
Business divestiture,
net of divested cash
|
12,529
|
—
|
12,529
|
—
|
Business
acquisition
|
(6,011)
|
—
|
(6,011)
|
—
|
Net cash flows for
intangibles, investments and other assets
|
(1,156)
|
(3,763)
|
(3,670)
|
(7,442)
|
Cash used in
investing activities
|
(56)
|
(6,101)
|
(8,730)
|
(14,194)
|
FINANCING
ACTIVITIES
|
|
|
|
|
Decrease in bank
loans
|
(72,425)
|
(26,724)
|
(189,973)
|
(81,451)
|
Deferred financing
costs
|
(3,342)
|
—
|
(3,342)
|
(4,088)
|
Issuance of shares
under stock option plan
|
—
|
—
|
—
|
85
|
Dividends
paid
|
(12,715)
|
(48,853)
|
(25,432)
|
(148,220)
|
Dividends paid to
non-controlling interest
|
(6,245)
|
(5,541)
|
(23,408)
|
(21,729)
|
Other
|
(469)
|
(444)
|
(3,209)
|
(3,530)
|
Cash used in
financing activities
|
(95,196)
|
(81,562)
|
(245,364)
|
(258,933)
|
Net change in cash
and cash equivalents during the period
|
1,571
|
5,284
|
(25,580)
|
(8,001)
|
Cash and cash
equivalents, beginning of the period
|
67,650
|
80,416
|
94,801
|
93,701
|
Cash and cash
equivalents, end of the period
|
69,221
|
85,700
|
69,221
|
85,700
|
CORUS
ENTERTAINMENT INC.
|
|
|
|
|
BUSINESS SEGMENT
INFORMATION
|
|
|
|
|
(unaudited - in
thousands of Canadian dollars)
|
|
|
|
|
Three months ended
May 31, 2019
|
|
|
|
|
|
Television
|
Radio
|
Corporate
|
Consolidated
|
Revenues
|
421,481
|
36,936
|
—
|
458,417
|
Direct cost of sales,
general and administrative expenses
|
254,831
|
27,168
|
5,895
|
287,894
|
Segment profit
(loss)(1)
|
166,650
|
9,768
|
(5,895)
|
170,523
|
Depreciation and
amortization
|
|
|
|
35,899
|
Interest
expense
|
|
|
|
28,220
|
Gain on debt
modification
|
|
|
|
(3,889)
|
Business acquisition,
integration and restructuring costs
|
|
|
|
2,309
|
Other expense,
net
|
|
|
|
4,171
|
Income before
income taxes
|
|
|
|
103,813
|
Three months ended
May 31, 2018
|
|
|
|
|
|
Television
|
Radio
|
Corporate
|
Consolidated
|
Revenues
|
402,990
|
38,420
|
—
|
441,410
|
Direct cost of sales,
general and administrative expenses
|
242,187
|
26,973
|
1,829
|
270,989
|
Segment profit
(loss)(1)
|
160,803
|
11,447
|
(1,829)
|
170,421
|
Depreciation and
amortization
|
|
|
|
20,432
|
Interest
expense
|
|
|
|
32,500
|
Broadcast license and
goodwill impairment
|
|
|
|
1,013,692
|
Business acquisition,
integration and restructuring costs
|
|
|
|
5,285
|
Other expense,
net
|
|
|
|
1,002
|
Loss before income
taxes
|
|
|
|
(902,490)
|
Nine months ended
May 31, 2019
|
|
|
|
|
|
Television
|
Radio
|
Corporate
|
Consolidated
|
Revenues
|
1,201,137
|
108,866
|
—
|
1,310,003
|
Direct cost of sales,
general and administrative expenses
|
736,225
|
81,131
|
17,338
|
834,694
|
Segment profit
(loss)(1)
|
464,912
|
27,735
|
(17,338)
|
475,309
|
Depreciation and
amortization
|
|
|
|
145,028
|
Interest
expense
|
|
|
|
91,405
|
Gain on debt
modification
|
|
|
|
(3,889)
|
Business acquisition,
integration and restructuring costs
|
|
|
|
19,537
|
Other expense,
net
|
|
|
|
11,929
|
Income before
income taxes
|
|
|
|
211,299
|
(1)
|
Segment profit (loss)
does not have a standardized meaning prescribed by IFRS. For
definitions and explanations, see discussion under the Key
Performance Indicators section of the Third Quarter 2019 Report to
Shareholders.
|
(unaudited - in
thousands of Canadian dollars)
|
|
|
|
|
Nine months ended May
31, 2018
|
|
|
|
|
|
Television
|
Radio
|
Corporate
|
Consolidated
|
Revenues
|
1,154,676
|
113,587
|
—
|
1,268,263
|
Direct cost of sales,
general and administrative expenses
|
721,625
|
81,736
|
3,835
|
807,196
|
Segment profit
(loss)(1)
|
433,051
|
31,851
|
(3,835)
|
461,067
|
Depreciation and
amortization
|
|
|
|
62,022
|
Interest
expense
|
|
|
|
96,341
|
Broadcast license and
goodwill impairment
|
|
|
|
1,013,692
|
Business acquisition,
integration and restructuring costs
|
|
|
|
9,368
|
Other expense,
net
|
|
|
|
5,083
|
Loss before income
taxes
|
|
|
|
(725,439)
|
(1)
|
Segment profit (loss)
does not have a standardized meaning prescribed by IFRS. For
definitions and explanations, see discussion under the Key
Performance Indicators section of the Third Quarter 2019 Report to
Shareholders.
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
Nine months
ended
|
|
|
May 31,
|
|
May 31,
|
(unaudited - in
thousands of Canadian dollars)
|
2019
|
2018
|
2019
|
2018
|
Advertising
|
314,162
|
291,040
|
875,781
|
824,914
|
Subscriber
fees
|
121,096
|
126,164
|
373,419
|
379,427
|
Merchandising,
distribution and other
|
23,159
|
24,206
|
60,803
|
63,922
|
|
458,417
|
441,410
|
1,310,003
|
1,268,263
|
|
|
|
|
|
NON-IFRS FINANCIAL
MEASURES
|
|
|
|
|
|
Three months ended
|
Nine months
ended
|
(unaudited - in
thousands of Canadian dollars, except
per share amounts)
|
|
May 31,
|
|
May 31,
|
Adjusted Net
Income Attributable to Shareholders
|
2019
|
2018
|
2019
|
2018
|
Net income (loss)
attributable to shareholders
|
66,378
|
(935,899)
|
133,137
|
(818,184)
|
Adjustments, net
of income tax:
|
|
|
|
|
Impairment of
investment in associates
|
—
|
—
|
7,565
|
—
|
Broadcast license and
goodwill impairment charges
|
—
|
1,010,061
|
—
|
1,010,061
|
Gain on debt
modification
|
(2,856)
|
—
|
(2,856)
|
—
|
Loss from disposition
of the Telelatino Network
|
814
|
—
|
814
|
—
|
Business acquisition,
integration and restructuring costs
|
1,741
|
3,950
|
14,417
|
7,000
|
Adjusted net
income attributable to shareholders
|
66,077
|
78,112
|
153,077
|
198,877
|
Basic earnings
(loss) per share
|
$0.31
|
($4.49)
|
$0.63
|
($3.94)
|
Adjustments, net
of income tax:
|
|
|
|
|
Impairment of
investment in associates
|
—
|
—
|
$0.03
|
—
|
Broadcast license and
goodwill impairment charges
|
—
|
$4.84
|
—
|
$4.87
|
Gain on debt
modification
|
($0.01)
|
—
|
($0.01)
|
—
|
Loss from disposition
of the Telelatino Network
|
—
|
—
|
—
|
—
|
Business acquisition,
integration and restructuring costs
|
$0.01
|
$0.02
|
$0.07
|
$0.03
|
Adjusted basic
earnings per share
|
$0.31
|
$0.37
|
$0.72
|
$0.96
|
|
|
|
|
|
|
Three months ended
|
Nine months
ended
|
(unaudited - in
thousands of Canadian dollars)
|
|
May 31,
|
|
May
31,
|
Free Cash
Flow
|
2019
|
2018
|
2019
|
2018
|
Cash provided by (used
in):
|
|
|
|
|
Operating
activities
|
96,823
|
92,947
|
228,514
|
265,126
|
Investing
activities
|
(56)
|
(6,101)
|
(8,730)
|
(14,194)
|
|
96,767
|
86,846
|
219,784
|
250,932
|
Add: cash used in
business acquisitions and strategic investments
(1)
|
5,863
|
907
|
9,161
|
2,109
|
Deduct: cash provided
by business divestiture, net of divested cash
(2)
|
(12,529)
|
—
|
(12,529)
|
—
|
Free cash
flow
|
90,101
|
87,753
|
216,416
|
253,041
|
(1)
|
Strategic investments
are comprised of investments in venture funds and associated
companies
|
(2)
|
Disposition of the
Telelatino Network
|
View original
content:http://www.prnewswire.com/news-releases/corus-entertainment-announces-fiscal-2019-third-quarter-results-300875209.html
SOURCE Corus Entertainment Inc.