• Consolidated revenues up 11% for the quarter and for the fiscal year
  • Consolidated segment profit up 15% for the quarter and for the fiscal year
  • Net income attributable to shareholders of $150.4 million, down 6% for the fiscal year
  • Adjusted net income attributable to shareholders of $150.3 million, up 8% for the fiscal year
  • Adjusted basic earnings per share of $1.77 per share, up 7% for the fiscal year
  • Free cash flow of $175.3 million, up 13% for the fiscal year

TORONTO, Oct. 23, 2014 /CNW/ - Corus Entertainment Inc. (TSX: CJR.B) announced its fourth quarter and year-end financial results today.

"In fiscal 2014, with the successful integration of our newly acquired assets, Corus delivered double-digit revenue and segment profit growth, matching our best ever earnings and margin performance.  These acquisitions were immediately accretive to earnings per share and contributed to our record-setting free cash flow in the year, significantly enhancing shareholder value," said John Cassaday, President and Chief Executive Officer of Corus Entertainment.  "Looking ahead, although we have lowered our segment profit guidance for fiscal 2015, we are encouraged that with the recent repositioning of key large market Radio stations, ongoing ratings strength on our core TV networks and our entry into new markets, we are well positioned to deliver growth and increase the value of our strong brands."

Financial Highlights






Three months ended

Year ended 


August 31,

August 31, 

(unaudited - in thousands of Canadian dollars except per share amounts)

2014

2013(3)

2014

2013(3)

Revenues






Television

159,809

137,885

660,424

567,845


Radio

41,748

44,012

172,592

183,691


201,557

181,897

833,016

751,536






Segment profit (1)






Television

57,036

52,955

273,273

229,741


Radio

9,502

11,664

45,487

55,148


Corporate

(8,189)

(13,688)

(29,122)

(33,915)


58,349

50,931

289,638

250,974






Net income attributable to shareholders

23,727

11,879

150,408

159,895

Adjusted net income attributable to shareholders (1) (2)

26,785

25,816

150,344

138,573






Basic earnings per share

$ 0.28

$ 0.14

$ 1.77

$ 1.91

Adjusted basic earnings per share (1) (2)

$ 0.31

$ 0.31

$ 1.77

$ 1.65

Diluted earnings per share

$ 0.28

$ 0.14

$ 1.76

$ 1.90






Free cash flow (1)

(7,164)

33,627

175,276

154,711






(1) Adjusted net income attributable to shareholders, adjusted basic earnings per share, segment profit, segment profit margin and free cash flow do not have standardized meanings prescribed by IFRS.  The Company reports on segment profit, segment profit margin and free cash flow because they are key measures used to evaluate performance.  For definitions and explanations, see discussion under the Key Performance Indicators section of the 2014 Report to Shareholders.  

(2) For the three months ended August 31, 2014, excludes business acquisition, integration and restructuring costs of $5.6 million ($0.04 per share) and investment impairment recovery of $1.0 million ($0.01 per share).  For the three months ended August 31, 2013, excludes the impact of impairment charges related to broadcast license impairments of $5.7 million ($0.05 per share), business acquisition, integration and restructuring costs of $5.2 million ($0.05 per share) and asset impairment charges of $7.1 million ($0.07 per share).  For the year ended August 31, 2014, excludes the impact of a $127.9 million ($1.51 per share) gain on remeasurement to fair value of the Company's 50% interest in TELETOON which was held prior to consolidation on September 1, 2013, radio broadcast license and goodwill impairment charges of $83.0 million ($0.92 per share), capital asset impairment charges of $1.2 million ($0.01 per share), business acquisition, integration and restructuring costs of $46.8 million ($0.51 per share), an increase in the purchase price obligation of $3.3 million ($0.04 per share), and investment impairment related charges of $2.3 million ($0.03 per share).  For the year ended August 31, 2013, excludes the impact of debt refinancing costs of $25.0 million ($0.22 per share), gain on disposition of the Food Network Canada investment of $55.4 million ($0.66 per share), broadcast license impairment of $5.7 million ($0.05 per share), business acquisition, integration and restructuring costs of $7.3 million ($0.06 per share) and investment impairment charges of $7.1 million ($0.07 per share). 

(3) Prior period figures have been restated to reflect the changes in accounting standards described in note 3 to the interim condensed consolidated financial statements contained in the 2014 Report to Shareholders.  

Consolidated Results from Operations

For fiscal 2014, the operating results of TELETOON Canada Inc. ("TELETOON"), as well as its assets and liabilities, have been fully consolidated effective September 1, 2013 as a consequence of meeting the definition of control under IFRS 10 - Consolidated Financial Statements. Accordingly, a business combination had occurred in accordance with IFRS 3 – Business Combinations and as a result, TELETOON must be accounted for by applying the acquisition method.  On December 20, 2013, the Company received Canadian Radio-television and Telecommunications Commission ("CRTC") approval to complete the acquisition of the remaining 50% interest in TELETOON that it did not already own as well as the acquisition of Historia and Séries+, s.e.n.c. ("H&S").  These acquisitions closed on January 1, 2014. On January 24, 2014, the CRTC approved the Company's acquisition of the Ottawa-based radio stations (CKQB-FM and CJOT-FM) and the transaction closed on January 31, 2014.  As a result of these business combinations, the Company's consolidated results for fiscal 2014 reflect 100% interest in TELETOON effective September 1, 2013, 100% interest in H&S effective January 1, 2014, and 100% interest in the two Ottawa-based radio stations effective January 31, 2014 (refer to note 17 of the interim condensed consolidated financial statements for further details on all acquisitions). 

For fiscal 2013, as a result of retroactive application of IFRS 11 - Joint Arrangements, the Company is no longer permitted to proportionately consolidate its 50% equity interest in the operations of TELETOON up to August 31, 2013 (i.e. prior to the business combination on September 1, 2013) and is required to account for its investment using the equity method of accounting.  As a consequence, the Television revenues and segment profit for the fourth quarter of fiscal 2013 were reduced by $11.7 million and $3.5 million, respectively and instead, Corus' share of TELETOON's net income of $1.1 million was reported as Other expense (income) in the Consolidated Statements of Income and Comprehensive Income.  For the year ended August 31, 2013, the Television revenues and segment profit were reduced by $52.0 million and $19.0 million, respectively, and Corus' share of TELETOON's net income of $12.1 million was reported as Other expense (income) in the Consolidated Statements of Income and Comprehensive Income. The restatement did not change reported net income for fiscal 2013. 

Consolidated revenues for the three months ended August 31, 2014 were $201.6 million, up 11% from $181.9 million last year.  Consolidated segment profit was $58.3 million, up 15% from $50.9 million last year.  Net income attributable to shareholders for the quarter was $23.7 million ($0.28 per share basic and diluted), compared to net income of $11.9 million ($0.14 per share basic and diluted) last year.  Net income attributable to shareholders for the fourth quarter includes business acquisition, integration and restructuring costs of $5.6 million and an investment impairment recovery of $1.0 million.  Removing the impact of these items results in an adjusted net income attributable to shareholders of $26.8 million ($0.31 per share) in the quarter.  Net income attributable to shareholders for the prior year quarter includes charges related to broadcast license impairments of $5.7 million, business acquisition, integration and restructuring costs of $5.2 million and asset impairment charges of $7.1 million.  Removing the impact of these items results in an adjusted basic earnings per share attributable to shareholders of $0.31 per share in the prior year quarter.

Consolidated revenues for the year ended August 31, 2014 were $833.0 million, up 11% from $751.5 million last year.  Consolidated segment profit was $289.6 million, up 15% from $251.0 million last year.  Net income attributable to shareholders for the year ended August 31, 2014 was $150.4 million ($1.77 per share basic and $1.76 per share diluted)  compared to $159.9 million ($1.91 per share basic and $1.90 per share diluted) last year.  Net income attributable to shareholders for the year ended August 31, 2014 includes a non-cash gain of $127.9 million resulting from the remeasurement to fair value of the Company's 50% interest in TELETOON which was held prior to consolidation on September 1, 2013, radio broadcast license and goodwill impairment charges of $83.0 million, capital asset impairment charges of $1.2 million, business acquisition, integration and restructuring costs of $46.8 million, an increase in the purchase price obligation of $3.3 million, and investment impairment related charges of $2.3 million.  Removing the impact of these items results in an adjusted net income attributable to shareholders of $150.3 million ($1.77 per share basic) for the current year.  Prior year net income includes a pre-tax charge for debt refinancing of $25.0 million, the gain related to the sale of the Company's non-controlling interest in Food Network Canada of $55.4 million, broadcast license impairments of $5.7 million, business acquisition, integration and restructuring costs of $7.3 million and investment impairment charges of $7.1 million.  Removing the impact of these items results in an adjusted net income attributable to shareholders of $138.6 million ($1.65 per share) in the prior year.  Free cash flow for the year ended August 31, 2014 was $175.3 million compared to $154.7 million in the prior year.

Operational Results - Highlights

Television

  • Fiscal 2014 reflects consolidation of 100% interest in TELETOON effective September 1, 2013 and 100% interest in Historia and Séries+ effective January 1, 2014. Fiscal 2013 was retroactively restated to apply IFRS 11 – Joint Arrangements, resulting in equity accounting for Corus' 50% economic interest in TELETOON (i.e. prior to the business combination on September 1, 2013).
  • Segment revenues increased 16% in both Q4 2014 and for the fiscal year
  • Specialty advertising revenues increased 26% in Q4 2014 and 36% for the fiscal year
  • Subscriber revenues increased 26% in Q4 2014 and 21% for the fiscal year
  • Merchandising, distribution and other revenues declined 16% in Q4 2014 and 28% for the fiscal year
  • Segment profit(1) increased 8% in Q4 2014 and 19% for the fiscal year
  • Segment profit margin(1) of 36% in Q4 2014 and 41% for the fiscal year

Radio

  • Fiscal 2014 reflects consolidation of 100% interest in two Ottawa-based radio stations, CKQB-FM and CJOT-FM, effective January 31, 2014
  • Segment revenues decreased 5% in Q4 2014 and 6% for the fiscal year
  • Segment profit(1) decreased 19% in Q4 2014 and 18% for the fiscal year
  • Segment profit margin(1) of 23% in Q4 2014 and 26% for the fiscal year
  • Non-cash broadcast license and goodwill impairment charges of $83.0 million for the fiscal year

 (1)

Segment profit, segment profit margin and free cash flow do not have standardized meanings prescribed by IFRS. The Company reports on segment profit, segment profit margin and free cash flow because they are key measures used to evaluate performance. For definitions and explanations, see discussion under the Key Performance Indicators section of the 2014 Report to Shareholders.

Corus Entertainment Inc. reports in Canadian dollars.

The unaudited consolidated financial statements and accompanying notes for the three months and year ended     August 31, 2014 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 October 23, 2014 at 2:30 p.m. ET.  While this call is directed to 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 416.641.6680 and for North America is 1.800.750.5845.  PowerPoint slides for the call will be posted 15 minutes prior to the start of the call and can be found on the Corus Entertainment website at www.corusent.com in the Investor Relations section.

Use of Non-GAAP Financial Measures

This press release includes the non-GAAP financial measures of adjusted net income, adjusted basic earnings per share and free cash flow that are not in accordance with, nor an alternate to, generally accepted accounting principles ("GAAP") and may be different from non-GAAP measures used by other companies.  In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles.

Non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. 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-GAAP financial measures are meant to supplement, and to be viewed in conjunction with, GAAP financial results.  A reconciliation of the Company's non-GAAP 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 in the Management's Discussion and Analysis filed on SEDAR.

Caution Concerning Forward-Looking Statements

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 statements").  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 the 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 are forward-looking statements.  Although Corus believes that the expectations reflected in such forward-looking statements are reasonable, such statements involve risks and uncertainties and undue reliance should not be placed on such statements.  Certain material factors or assumptions are applied in making forward-looking statements, including without limitation factors and assumptions regarding advertising, distribution, merchandise and subscription revenues, operating costs and tariffs, taxes and fees and actual results may differ materially from those expressed or implied in such statements.  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 such forward-looking statements may be found in our Annual Information Form.  Corus cautions that the foregoing list of important factors that may affect future results is not exhaustive.  When relying on our forward-looking statements to make decisions with respect to Corus, investors and others should carefully consider the foregoing factors and other uncertainties and potential events. Unless otherwise required by applicable securities laws, we disclaim any intention or obligation to publicly update or revise any forward-looking statements whether as a result of new information, events or circumstances that arise after the date thereof or otherwise.

Change to Fiscal 2015 Financial Guidance

At its annual Investor Day on January 29, 2014, the Company provided fiscal 2015 financial guidance of $340.0 million to $360.0 million in consolidated segment profit, and free cash flow in excess of $170.0 million.  The segment profit guidance assumed a starting point of $330.0 million, which was based on the proforma fiscal 2013 results of the Company's core business, assuming a full year of segment profit from the recently completed acquisitions (refer to note 17 of the interim condensed consolidated financial statements for further details) and projected synergies of $12.0 million. It also assumed growth scenarios of a 2%, 3% and 4% compound annual growth rate off the $330.0 million base segment profit and the Company's ability to successfully integrate the acquisitions to achieve targeted synergies within its expected timelines.  The growth scenarios assumed the Canadian economy (GDP) would increase by 2% to 3% for 2015 to support the discretionary nature of advertising expenditures. The Company also assumed minimal subscriber growth based on historical subscriber trending and minimal growth in merchandising, distribution and other revenues based on timing of the launches of Corus' new merchandise brands.  Free cash flow guidance for fiscal 2015 of $170.0 million plus was based on the Company's recent historical working capital run-rates, annual capital expenditures of $15.0 million to $20.0 million, inclusion of free cash flow from the acquisitions noted above and the Company's ability to meet its segment profit guidance for fiscal 2015 of $340.0 million to $360.0 million.

The actual fiscal 2014 financial results were below the Company's expectations, primarily due to a weak advertising market, lower than anticipated Pay Television subscribers, and slower actual Canadian economic growth than anticipated. Although the Company exceeded its annual acquisition synergies target of $12.0 million, the proforma starting point for its fiscal 2015 earnings based on actual fiscal 2014 results is closer to $300.0 million and not the previously stated $330.0 million. As a result, the Company is adjusting its fiscal 2015 consolidated segment profit guidance to a revised range of $300.0 million to $320.0 million. The lower end of the Company's revised guidance range is based on fiscal 2014 financial results, continued softness in the economy and its impact on the discretionary nature of advertising expenditures, minimal subscriber growth and minimal growth in merchandising, distribution and other revenues. The upper end of the Company's revised guidance range is based on a stronger economy and advertising expenditures while Corus focuses on delivering continued strong ratings on its Television properties and recovering its Radio ratings in the key advertising markets of Toronto and Vancouver. The Company has considerable operating leverage to achieve the upper end of its guidance range due to the fixed cost nature of its business and the conversion rate of its incremental revenue.

Free cash flow continues to be a key strength for the Company.  Corus delivered fiscal 2014 free cash flow of $175.3 million and, as a result, fiscal 2015 free cash flow guidance will be increased to $180.0 million plus.  The revised free cash flow guidance is based on achieving the Company's revised forecasted segment profit guidance of $300.0 million to $320.0 million, the Company's historical working capital run rates and a capital expenditures target of $20.0 million to $25.0 million. The Company will hold its annual Investor Day on November 20, 2014.

About Corus Entertainment Inc.

Corus Entertainment Inc. is a Canadian-based media and entertainment company that creates, broadcasts and licenses content across a variety of platforms for audiences around the world. The Company's portfolio of multimedia offerings encompasses specialty television and radio with additional assets in pay television, television broadcasting, children's book publishing, children's animation and animation software. Corus' brands include YTV, TELETOON, ABC Spark, W Network, OWN: Oprah Winfrey Network (Canada), HBO Canada, Historia and Séries+, as well as Nelvana, Kids Can Press, Toon Boom and 39 radio stations including CKNW AM 980, 99.3 The FOX, Country 105, 630 CHED, Fresh FM London, JUMP! 106.9, Q107 and 102.1 the Edge. A publicly traded company, Corus is listed on the Toronto Stock Exchange (CJR.B). Experience Corus on the web at www.corusent.com.


CORUS ENTERTAINMENT INC.

CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

 






As at August 31,

As at August 31,

As at September 1,

(unaudited - in thousands of Canadian dollars)

2014

2013(1)

2012(1) 

ASSETS




Current




Cash and cash equivalents

11,585

81,266

19,198

Accounts receivable

183,009

164,302

163,345

Promissory note receivable

47,759

Income taxes recoverable

9,768

351

9,542

Prepaid expenses and other

13,032

16,392

12,619





Total current assets

217,394

310,070

204,704





Tax credits receivable

29,044

41,564

43,865

Intangibles, investments and other assets

47,630

42,975

42,390

Investment in joint ventures

125,931

121,704

Property, plant and equipment

143,618

151,192

163,280

Program and film rights

330,437

232,587

229,306

Film investments

63,455

62,274

67,847

Broadcast licenses

979,984

515,036

520,770

Goodwill

934,859

646,045

646,045

Deferred tax assets

38,161

39,463

28,327


2,784,582

2,167,137

2,068,238





LIABILITIES AND SHAREHOLDERS' EQUITY




Current




Accounts payable and accrued liabilities

170,411

164,443

177,367

Income taxes payable

1,303

Provisions

5,314

3,941

2,322

Total current liabilities

175,725

168,384

180,992





Long-term debt

874,251

538,966

518,258

Other long-term liabilities

171,793

93,241

87,588

Deferred tax liabilities

252,687

145,713

145,310

Total liabilities

1,474,456

946,304

932,148





SHAREHOLDERS' EQUITY




Share capital

967,330

937,183

910,005

Contributed surplus

8,385

7,221

7,835

Retained earnings

313,361

256,517

198,445

Accumulated other comprehensive income (loss)

3,767

1,653

(812)

Total equity attributable to shareholders

1,292,843

1,202,574

1,115,473

Equity attributable to non-controlling interest

17,283

18,259

20,617

Total shareholders' equity

1,310,126

1,220,833

1,136,090


2,784,582

2,167,137

2,068,238

(1) Prior period figures have been restated to reflect the changes in accounting standards described in note 3 to the interim condensed consolidated financial statements contained in the 2014 Report to Shareholders.

 

 

CORUS ENTERTAINMENT INC.

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME







Three months ended

Year ended


August 31,

August 31,

(unaudited - in thousands of Canadian dollars except per share amounts)

2014

2013 (1) 

2014

2013 (1) 

Revenues

201,557

181,897

833,016

751,536

Direct cost of sales, general and administrative expenses

143,208

130,966

543,378

500,562

Depreciation and amortization

5,415

6,007

24,068

26,812

Interest expense

12,993

8,936

48,320

44,795

Broadcast license and goodwill impairment

5,734

83,000

5,734

Debt refinancing

25,033

Business acquisition, integration and restructuring costs

5,576

5,196

46,792

7,343

Gain on acquisition

(127,884)

Gain on sale of associated company

(55,394)

Other (income) expense, net

(1,476)

7,300

5,740

(3,560)






Income before income taxes

35,841

17,758

209,602

200,211

Income tax expense

10,208

4,417

53,433

34,462






Net income for the period

25,633

13,341

156,169

165,749






Net income attributable to:





Shareholders

23,727

11,879

150,408

159,895

Non-controlling interest

1,906

1,462

5,761

5,854


25,633

13,341

156,169

165,749






Earnings per share attributable to shareholders:







Basic

$ 0.28

$ 0.14

$ 1.77

$ 1.91



Diluted

$ 0.28

$ 0.14

$ 1.76

$ 1.90






Net income for the period

25,633

13,341

156,169

165,749

Other comprehensive income (loss), net of tax:






Items that may be reclassified subsequently to income:







Unrealized foreign currency translation adjustment

100

648

1,720

2,333



Unrealized change in fair value of available-for-sale investments

(8)

174

446

132



Unrealized change in fair value of cash flow hedges

57

(52)



Actuarial (loss) gain on employee future benefits

(2,188)

616

(2,188)

616


(2,039)

1,438

(74)

3,081






Comprehensive income for the period

23,594

14,779

156,095

168,830






Comprehensive income attributable to:







Shareholders

21,688

13,317

150,334

162,976



Non-controlling interest

1,906

1,462

5,761

5,854


23,594

14,779

156,095

168,830

(1) Prior period figures have been restated to reflect changes in accounting standards described in note 3 to the interim condensed consolidated financial statements contained in the 2014 Report to Shareholders.


 

CORUS ENTERTAINMENT INC.

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY






























(unaudited - in thousands of Canadian dollars)

Share
capital

Contributed
surplus

Retained
earnings

Accumulated
other
comprehensive
income (loss)

Total equity
attributable
to shareholders

Non-
controlling
interest

Total
equity



At August 31, 2013

937,183

7,221

256,517

1,653

1,202,574

18,259

1,220,833


Comprehensive income (loss)

150,408

(74)

150,334

5,761

156,095


Actuarial loss transfer

(2,188)

2,188


Dividends declared

(91,376)

(91,376)

(6,737)

(98,113)


Issuance of shares under stock option plan

5,465

(862)

4,603

4,603


Issuance of shares under dividend reinvestment plan

24,682

24,682

24,682


Share-based compensation expense

2,026

2,026

2,026


At August 31, 2014

967,330

8,385

313,361

3,767

1,292,843

17,283

1,310,126











At August 31, 2012

910,005

7,835

198,445

(812)

1,115,473

20,617

1,136,090


Comprehensive income

159,895

3,081

162,976

5,854

168,830


Actuarial gain transfer

616

(616)


Dividends declared

(84,452)

(84,452)

(6,331)

(90,783)


Issuance of shares under stock option plan

1,155

(2,200)

(1,045)

(1,045)


Issuance of shares under dividend reinvestment plan

26,731

26,731

26,731


Shares repurchased

(708)

(756)

(1,464)

(1,464)


Share-based compensation expense

1,586

1,586

1,586


Acquisition of non-controlling interest

(17,231)

(17,231)

(1,881)

(19,112)


At August 31, 2013

937,183

7,221

256,517

1,653

1,202,574

18,259

1,220,833












 

CORUS ENTERTAINMENT INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS







Three months ended August 31,

Year ended August 31,

(unaudited - in thousands of Canadian dollars)

2014

2013 (1) 

2014

2013 (1)

OPERATING ACTIVITIES





Net income for the period

25,633

13,341

156,169

165,749

Add (deduct) non-cash items:






Depreciation and amortization

5,415

6,007

24,068

26,812


Broadcast license and goodwill impairment

5,734

83,000

5,734


Amortization of program and film rights

53,871

42,169

207,639

168,883


Amortization of film investments

6,552

8,360

19,808

25,759


Deferred income taxes

1,254

(1,356)

5,638

(11,332)


Increase in purchase price obligation

3,336


Investment impairments

7,121

7,121


Share-based compensation expense

537

424

2,026

1,586


Imputed interest

3,713

2,602

14,698

10,279


Tangible benefit obligation

31,916


Debt refinancing

25,033


Gain on sale of associated company

(55,394)


Gain on acquisition

(127,884)


Other

502

(1,769)

2,402

(14,393)

Net change in non-cash working capital balances related to operations

19,632

14,091

22,945

6,768

Payment of program and film rights

(121,282)

(64,311)

(225,935)

(159,802)

Net additions to film investments

7,416

2,869

(25,349)

(46,074)

Cash provided by operating activities

3,243

35,282

194,477

156,729






INVESTING ACTIVITIES





Additions to property, plant and equipment

(4,261)

(2,712)

(11,976)

(13,029)

Business combinations

(687)

(497,393)

Dividends from investment in joint ventures

1,825

10,866

Net cash flows for intangibles, investments and other assets

(4,098)

(1,568)

(11,493)

(10,855)

Other

(5,061)

(238)

(5,384)

(652)

Cash used in investing activities

(14,107)

(2,693)

(526,246)

(13,670)






FINANCING ACTIVITIES





Increase (decrease) in bank loans

142

333,243

(29,925)

Issuance of notes

550,000

Redemption of notes

(500,000)

Financing fees

(587)

(26,732)

Issuance of shares under stock option plan

3,144

4,603

884

Shares repurchased

(1,464)

Dividends paid

(17,158)

(15,112)

(65,474)

(56,696)

Dividends paid to non-controlling interest

(736)

(616)

(6,737)

(6,331)

Other

(1,179)

(1,138)

(2,960)

(10,727)

Cash provided by (used in) financing activities

(15,787)

(16,866)

262,088

(80,991)

Net change in cash and cash equivalents





   during the period

(26,651)

15,723

(69,681)

62,068

Cash and cash equivalents, beginning of the period

38,236

65,543

81,266

19,198

Cash and cash equivalents, end of the period

11,585

81,266

11,585

81,266

(1) Prior period figures have been restated to reflect changes in accounting standards described in note 3 to the interim condensed consolidated financial statements contained in the 2014 Report to Shareholders.

 

CORUS ENTERTAINMENT INC.

BUSINESS SEGMENT INFORMATION


(unaudited - in thousands of Canadian dollars)







Three months ended August 31, 2014



Television

Radio

Corporate

Consolidated

Revenues

159,809

41,748

201,557

Direct cost of sales, general and administrative expenses

102,773

32,246

8,189

143,208

Segment profit (loss)(1)

57,036

9,502

(8,189)

58,349

Depreciation and amortization




5,415

Interest expense




12,993

Business acquisition, integration and restructuring costs




5,576

Other income, net




(1,476)

Income before income taxes




35,841







Three months ended August 31, 2013



Television (2)

Radio

Corporate

Consolidated

Revenues

137,885

44,012

181,897

Direct cost of sales, general and administrative expenses

84,930

32,348

13,688

130,966

Segment profit (loss)(1)

52,955

11,664

(13,688)

50,931

Depreciation and amortization




6,007

Interest expense




8,936

Broadcast license and goodwill impairment




5,734

Business acquisition, integration and restructuring costs




5,196

Other expense, net




7,300

Income before income taxes




17,758







Year ended August 31, 2014







Television

Radio

Corporate

Consolidated

Revenues

660,424

172,592

833,016

Direct cost of sales, general and administrative expenses

387,151

127,105

29,122

543,378

Segment profit (loss)(1)

273,273

45,487

(29,122)

289,638

Depreciation and amortization




24,068

Interest expense




48,320

Broadcast license and goodwill impairment




83,000

Business acquisition, integration and restructuring costs




46,792

Gain on acquisition




(127,884)

Other expense, net




5,740

Income before income taxes




209,602







Year ended August 31, 2013







Television (2)

Radio

Corporate

Consolidated

Revenues

567,845

183,691

751,536

Direct cost of sales, general and administrative expenses

338,104

128,543

33,915

500,562

Segment profit (loss)(1)

229,741

55,148

(33,915)

250,974

Depreciation and amortization




26,812

Interest expense




44,795

Broadcast license and goodwill impairment




5,734

Gain on sale of associated company




(55,394)

Debt refinancing




25,033

Business acquisition, integration and restructuring costs




7,343

Other income, net




(3,560)

Income before income taxes




200,211

(1) Segment profit does not have a standardized meaning prescribed by IFRS. For definitions and explanations, see discussion under the Key Performance Indicators section of the 2014 Report to Shareholders.

(2) Prior period figures have been restated to reflect the changes in accounting standards described in note 3 to the interim consolidated financial statements contained in the 2014 Report to Shareholders.

 









Revenues by type

 

Three months ended

Year ended



August 31,

August 31,

August 31,

August 31,



2014

2013 (1) 

2014

2013 (1) 


Advertising

85,063

77,986

404,344

352,461


Subscriber fees

86,075

68,588

335,274

276,211


Merchandising, distribution and other

30,419

35,323

93,398

122,864



201,557

181,897

833,016

751,536


(1) Prior period figures have been restated to reflect the changes in accounting standards described in note 3 to the interim consolidated financial statements contained in the 2014 Report to Shareholders.

 

Reconciliation of changes related to the retroactive adoption of IFRS 11 - Joint Arrangements in the Consolidated Statements of Financial Position, Income and Comprehensive Income, and Cash Flows for the periods indicated.

 










Consolidated Statements of Financial Position









(in thousands of Canadian dollars)

August 31, 2013

September 1, 2012



Originally Reported

IFRS 11
Adjustment

Restated

Originally Reported

IFRS 11
Adjustment

Restated


Assets








Cash and cash equivalents

86,081

(4,815)

81,266

24,588

(5,390)

19,198


Accounts receivable

176,504

(12,202)

164,302

173,421

(10,076)

163,345


Promissory note receivable

47,759

47,759


Income taxes recoverable

341

10

351

9,542

9,542


Prepaid expenses and other

16,416

(24)

16,392

12,664

(45)

12,619


Total current assets

327,101

(17,031)

310,070

220,215

(15,511)

204,704










Tax credits receivable

41,564

41,564

43,865

43,865


Intangibles, investments and other assets

42,975

42,975

42,390

42,390


Investments in joint ventures

125,931

125,931

121,704

121,704


Property, plant and equipment

151,398

(206)

151,192

163,563

(283)

163,280


Program and film rights

289,181

(56,594)

232,587

271,244

(41,938)

229,306


Film investments

62,734

(460)

62,274

67,983

(136)

67,847


Broadcast licenses

563,771

(48,735)

515,036

569,505

(48,735)

520,770


Goodwill

674,393

(28,348)

646,045

674,393

(28,348)

646,045


Deferred tax assets

39,463

39,463

28,327

28,327



2,192,580

(25,443)

2,167,137

2,081,485

(13,247)

2,068,238










Liabilities and Shareholders' Equity








Accounts payable and accrued liabilities

172,663

(8,220)

164,443

185,991

(8,624)

177,367


Income taxes payable

1,303

1,303


Provisions

3,941

3,941

2,322

2,322


Total current liabilities

176,604

(8,220)

168,384

188,313

(7,321)

180,992


Long-term debt

538,966

538,966

518,258

518,258


Other long-term liabilities

105,020

(11,779)

93,241

87,853

(265)

87,588


Deferred tax liabilities

151,157

(5,444)

145,713

150,971

(5,661)

145,310


Total liabilities

971,747

(25,443)

946,304

945,395

(13,247)

932,148










Shareholders' Equity








Share capital

937,183

937,183

910,005

910,005


Contributed surplus

7,221

7,221

7,835

7,835


Retained earnings

256,517

256,517

198,445

198,445


Accumulated other comprehensive income (loss)

1,653

1,653

(812)

(812)


Total equity attributable to shareholders

1,202,574

1,202,574

1,115,473

1,115,473










Equity attributable to non-controlling interest

18,259

18,259

20,617

20,617


Total shareholders' equity

1,220,833

1,220,833

1,136,090

1,136,090



2,192,580

(25,443)

2,167,137

2,081,485

(13,247)

2,068,238
















Consolidated Statements of Income and Comprehensive Income









(in thousands of Canadian dollars, except per share information)

Three months ended August 31, 2013

Twelve months ended August 31, 2013


Originally
Reported

IFRS 11
Adjustment

Restated

Originally
Reported

IFRS 11
Adjustment

Restated








Revenues

193,634

(11,737)

181,897

803,541

(52,005)

751,536

Direct cost of sales, general and administrative

expenses

139,189

(8,223)

130,966

533,529

(32,967)

500,562

Segment profit

54,445

(3,514)

50,931

270,012

(19,038)

250,974

Depreciation and amortization

6,031

(24)

6,007

26,903

(91)

26,812

Interest expense

10,473

(1,537)

8,936

46,332

(1,537)

44,795

Broadcast license and goodwill impairment

5,734

5,734

5,734

5,734

Debt refinancing

25,033

25,033

Business acquisition, integration and restructuring costs

5,196

5,196

7,343

7,343

Gain on sale of associated company

(55,394)

(55,394)

Other expense (income), net

8,391

(4)

8,387

8,553

(20)

8,533

Income from joint ventures

(1,087)

(1,087)

(12,093)

(12,093)

Income before income taxes

18,620

(862)

17,758

205,508

(5,297)

200,211

Income tax expense

5,279

(862)

4,417

39,759

(5,297)

34,462

Net income for the period

13,341

13,341

165,749

165,749








Net income attributable to:







Shareholders

11,879

11,879

159,895

159,895

Non-controlling interest

1,462

1,462

5,854

5,854


13,341

13,341

165,749

165,749








Earnings per share attributable to shareholders:







Basic

$ 0.14

$ 0.14

$ 1.91

$ 1.91

Diluted

$ 0.14

$ 0.14

$ 1.90

$ 1.90















Net income for the period

13,341

13,341

165,749

165,749








Other comprehensive income (loss), net of tax:







Items that may be reclassified subsequently to income:








Unrealized foreign currency translation adjustment

648

648

2,333

2,333


Unrealized change in fair value of available-for-sale investments

174

174

132

132


Actuarial gain on employee future benefits

616

616

616

616


1,438

1,438

3,081

3,081

Comprehensive income for the period

14,779

14,779

168,830

168,830








Comprehensive income attributable to:







Shareholders

13,317

13,317

162,976

162,976

Non-controlling interest

1,462

1,462

5,854

5,854


14,779

14,779

168,830

168,830


Consolidated Statements of Cash Flows







(in thousands of Canadian dollars)

Three months ended August 31, 2013

Twelve months ended August 31, 2013


Originally Reported

IFRS 11 Adjustment

Restated

Originally Reported

IFRS 11 Adjustment

Restated

Operating Activities







Net income for the period

13,341

13,341

165,749

165,749

Add (deduct) non-cash items:








Depreciation and amortization

6,031

(24)

6,007

26,903

(91)

26,812


Broadcast license and goodwill impairment

5,734

5,734

5,734

5,734


Amortization of program and film rights

48,099

(5,930)

42,169

190,176

(21,293)

168,883


Amortization of film investment

8,360

8,360

25,759

25,759


Deferred income taxes

(1,356)

(1,356)

(11,332)

(11,332)


Investment impairments

7,121

7,121

7,121

7,121


Share-based compensation expense

424

424

1,586

1,586


Imputed interest

4,137

(1,535)

2,602

11,816

(1,537)

10,279


Debt refinancing

25,033

25,033


Gain on sale of associated company

(55,394)

(55,394)


Other

818

(2,587)

(1,769)

700

(15,093)

(14,393)

Net change in non-cash working capital balances related to operations

12,609

1,482

14,091

4,584

2,184

6,768

Payment of program and film rights

(79,000)

14,689

(64,311)

(185,327)

25,525

(159,802)

Net additions to film investment

2,869

2,869

(46,074)

(46,074)

Cash provided by operating activities

29,187

6,095

35,282

167,034

(10,305)

156,729








Investing Activities







Additions to property, plant and equipment

(2,715)

3

(2,712)

(13,043)

14

(13,029)

Dividends from investments in joint ventures

1,825

1,825

10,866

10,866

Net cash flows for intangibles, investments and other assets

(1,568)

(1,568)

(10,855)

(10,855)

Other

(238)

(238)

(652)

(652)

Cash used in investing activities

(4,521)

1,828

(2,693)

(24,550)

10,880

(13,670)








Financing Activities







Increase in bank loans

(29,925)

(29,925)

Issuance of notes

550,000

550,000

Redemption of notes

(500,000)

(500,000)

Financing fees

(26,732)

(26,732)

Issuance of shares under stock option plan

884

884

Shares repurchased

(1,464)

(1,464)

Dividends paid

(15,112)

(15,112)

(56,696)

(56,696)

Dividends paid to non-controlling interest

(616)

(616)

(6,331)

(6,331)

Other

(1,138)

(1,138)

(10,727)

(10,727)

Cash used in financing activities

(16,866)

(16,866)

(80,991)

(80,991)








Net change in cash and cash equivalents during the period

7,800

7,923

15,723

61,493

575

62,068

Cash and cash equivalents, beginning of the period

78,281

(12,738)

65,543

24,588

(5,390)

19,198

Cash and cash equivalents, end of the period

86,081

(4,815)

81,266

86,081

(4,815)

81,266

SOURCE Corus Entertainment Inc.

Copyright 2014 PR Newswire

Corus Entertainment (PK) (USOTC:CJREF)
過去 株価チャート
から 12 2024 まで 1 2025 Corus Entertainment (PK)のチャートをもっと見るにはこちらをクリック
Corus Entertainment (PK) (USOTC:CJREF)
過去 株価チャート
から 1 2024 まで 1 2025 Corus Entertainment (PK)のチャートをもっと見るにはこちらをクリック