Broadcaster Magazine
News

Corus Releases Q4 and Year-End Results

  • el
  • pt

  • Corus Entertainment Inc. announced its fourth quarter and year-end financial results today.

    “This has been a transformational year for Corus as we build a leading integrated media and content company with competitive scale to drive growth over the long term,” said Doug Murphy, President and Chief Executive Officer. “Our talented team is focused on advancing our strategic priorities while securing our cost synergies and executing our integration plan to position Corus well for 2024 and beyond.”

     

    Financial Highlights 

    Three months ended

    Year ended 

    August 31,

    August 31, 

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

    2016

    2015

    2016

    2015

    Revenues 

    Television

    347,283

    154,338

    1,015,609

    653,770

    Radio

    37,184

    39,261

    155,705

    161,545

    384,467

    193,599

    1,171,314

    815,315

    Segment profit(1)

    Television

    106,817

    52,575

    404,225

    260,129

    Radio

    8,509

    8,503

    36,159

    37,007

    Corporate

    (9,955)

    (5,585)

    (29,370)

    (19,949)

    105,371

    55,493

    411,014

    277,187

    Net income (loss) attributable to shareholders 

    25

    17,835

    125,931

    (25,154)

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

    14,535

    23,967

    129,033

    135,922

    Basic earnings (loss) per share 

    $ 0.00

    $ 0.21

    $ 0.96

    $(0.29)

    Adjusted basic earnings per share(1) (2)

    $ 0.07

    $ 0.28

    $ 0.98

    $ 1.57

    Diluted earnings (loss) per share 

    $ 0.00

    $ 0.21

    $ 0.96

    $(0.29)

    Free cash flow(1)

    61,397

    45,170

    188,165

    201,213

    (1) Segment profit, adjusted segment profit, 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 and explanations, see discussion under the Key Performance Indicators section of the Fiscal 2024 Report to Shareholders.  

    (2) For the three months ended August 31, 2024, adjusted net income attributable to shareholders excludes business acquisition, integration and restructuring charges of $19.6 million ($0.07 per share). For the year ended August 31, 2024, adjusted net income attributable to shareholders represents net income attributable to shareholders adjusted to include amortization of disposed Pay TV programming assets of $15.6 million ($0.09 per share); and excludes business acquisition, integration and restructuring charges of $57.2 million ($0.35 per share); a gain on the disposal of the Pay TV disposal group of $86.2 million ($0.58 per share); and debt refinancing costs of $61.2 million ($0.34 per share). For the three months ended August 31, 2024, adjusted net income attributable to shareholders excludes business acquisition, integration and restructuring charges of $8.3 million ($0.07 per share).  For the year ended August 31, 2024, adjusted net income attributable to shareholders excludes radio broadcast license and goodwill impairment charges of intangible asset impairment charges of $130.0 million ($1.44 per share), intangible impairment charges of $51.8 million ($0.44 per share), business acquisition, integration and restructuring charges of $19.0 million ($0.15 per share), offset by a gain on distribution of investment of $17.0 million ($0.17 per share).

     

    Consolidated Results from Operations

    Commencing April 1, 2024, 100% of the operating results of Shaw Media Inc., as well as its assets and liabilities, have been fully consolidated as a business combination in accordance with IFRS 3 – Business Combinations and, as a result, Shaw Media has been accounted for by applying the acquisition method as of that date.  Shaw Media has been reported as part of the Television segment (further discussion is provided in note 18 of the Company’s interim condensed consolidated financial statements for the period ended August 31, 2024).

    In addition, for fiscal 2024, certain of Corus’ Pay Television business’ (“Pay TV”) assets and liabilities were reclassified as held for disposal effective November 19, 2024 as a consequence of meeting the definition of assets held for sale under IFRS 5 – Non-current Assets Held for Sale and Discontinued Operations.  The disposal group, Pay TV, did not qualify for discontinued operations presentation and as a result, its operating results remain in continuing operations in the consolidated statement of income and comprehensive income for the year ended August 31, 2024.  However, intangible assets classified as held for disposal ceased being amortized effective November 19, 2024 and as a consequence, amortization of program and film rights in the Television segment for the year ended August 31, 2024 is $15.6 million lower than it would have been had amortization on these assets not ceased.  OnFebruary 29, 2024, the Pay TV disposition was completed and the related proceeds and gain associated with this disposal group were recognized (further discussion is provided in note 18 of the Company’s interim condensed consolidated financial statements for the period ended August 31, 2024).

    Consolidated revenues for the three months ended August 31, 2024 were $384.5 million, up 99% from $193.6 million last year.  Consolidated segment profit was $105.4 million, up 90% from $55.5 million last year.  Net income attributable to shareholders for the quarter ended August 31, 2024 was $nil ($nil per share basic and diluted), as compared to
    $17.8 million ($0.21 per share basic and diluted) last year.  Net income attributable to shareholders for the fourth quarter of fiscal 2024 includes business acquisition, integration and restructuring costs of $19.6 million ($0.07 per share).  Adjusting for the impact of these items results in an adjusted net income attributable to shareholders of $14.5 million ($0.07 per share basic) in the quarter.  Net income attributable to shareholders for the prior year quarter includes business acquisition, integration and restructuring costs of $8.3 million($0.07 per share).  Adjusting for the impact of this item results in an adjusted net income attributable to shareholders of $24.0 million($0.28 per share) in the prior year quarter.

    Consolidated revenues for the year ended August 31, 2024 were $1,171.3 million, up 44% from $815.3 million last year.  Consolidated segment profit was $411.0 million, up 48% from $277.2 million last year, however, excludes amortization of disposed Pay TV program and film rights of $15.6 million.  Adjusting for this, segment profit would be $395.4 million, up 43% from last year.  Net income attributable to shareholders for the year ended August 31, 2024 was $125.9 million ($0.96 per share), compared to a net loss of $25.2 million ($0.29 loss per share) last year.  Net income attributable to shareholders for the year ended August 31, 2024 includes business acquisition, integration and restructuring costs of $57.2 million ($0.35 per share), debt refinancing costs of $61.2 million ($0.34 per share), a gain relating to the discontinuation of the Pay TV business, and the disposal of certain assets of $86.2 million ($0.58 per share), and excludes amortization of disposed of Pay TV program and film rights of $15.6 million ($0.09 per share).  Adjusting for the impact of these items results in an adjusted net income attributable to shareholders of $129.0 million ($0.98 per share basic) for the current fiscal year.  Net loss attributable to shareholders for the year ended August 31, 2024 includes Radio broadcast license and goodwill impairment charges of $130.0 million ($1.44 per share), intangible asset impairment charges of $51.8 million ($0.44 per share) and business acquisition, integration and restructuring costs of $19.0 million ($0.15 per share basic), offset by a gain on disposition of investment of $17.0 million ($0.17 per share).  Adjusting for the impact of these items results in an adjusted net income attributable to shareholders of $135.9 million ($1.57 per share) for the prior fiscal year.

    Operational Results – Highlights

    Television

    • Ceased Pay TV operations on February 29, 2024
    • Shaw Media operating results included for the five months ended August 31, 2024
    • Advertising revenues increased 324% in Q4 2024 and 116% for the year
    • Subscriber revenues increased 50% in Q4 2024 and 19% for the year
    • Merchandising, distribution and other revenues increased 17% in Q4 2024 and 26% for the year
    • Segment profit(1) increased 103% in Q4 2024 and 55% for the year
    • Adjusted segment profit(1)(2) increased 49% for the year
    • Adjusted segment profit margin(1)(2) was 31% in Q4 2024 and 38% for the year

    Radio

    • Segment revenues decreased 5% in Q4 2024 and 4% for the year
    • Segment profit(1) was comparable in Q4 2024 and decreased 2% for the year
    • Segment profit margin(1) of 23%, both in Q4 2024 and for the year

    Corporate

    • Free cash flow(1) of $188.2 million for the year

    (1) Segment profit, adjusted segment profit, segment profit margin, adjusted 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 discussion under the Key Performance Indicators section of the 2024 Report to Shareholders.

    (2) For the year ended August 31, 2024, segment profit has been adjusted to include amortization of disposed Pay TV program and film rights of $15.6 million.

     

    Corus Entertainment Inc. reports in Canadian dollars.

    The unaudited consolidated financial statements and accompanying notes for the three months and year ended
    August 31, 2024 and Management’s Discussion and Analysis are available on the Company’s website at www.corusent.com in the Investor Relations section.

     

    CORUS ENTERTAINMENT INC.

    CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

    As at August 31,

    As at August 31,

    (unaudited – in thousands of Canadian dollars)

    2016

    2015

    ASSETS

    Current

    Cash and cash equivalents

    71,363

    37,422

    Accounts receivable

    379,861

    164,600

    Income taxes recoverable

    12,439

    Prepaid expenses and other

    18,835

    13,855

    Total current assets

    470,059

    228,316

    Tax credits receivable

    19,860

    25,958

    Investments and other assets

    46,759

    42,958

    Property, plant and equipment

    282,105

    139,140

    Program and film rights

    682,268

    315,899

    Film investments

    45,164

    36,549

    Intangibles

    2,076,237

    974,615

    Goodwill

    2,390,652

    827,859

    Deferred income tax assets

    80,281

    40,815

    6,093,385

    2,632,109

    LIABILITIES AND SHAREHOLDERS’ EQUITY

    Current

    Accounts payable and accrued liabilities

    393,367

    210,971

    Current portion of long-term debt

    115,000

    150,000

    Income taxes payable

    1,982

    Provisions

    21,390

    8,930

    Total current liabilities

    531,739

    369,901

    Long-term debt

    2,081,020

    651,002

    Other long-term liabilities

    539,672

    138,833

    Deferred income tax liabilities

    464,607

    252,462

    Total liabilities

    3,617,038

    1,412,198

    SHAREHOLDERS’ EQUITY

    Share capital

    2,168,543

    994,571

    Contributed surplus

    10,444

    9,471

    Retained earnings

    142,499

    191,182

    Accumulated other comprehensive income (loss)

    (3,569)

    7,353

    Total equity attributable to shareholders

    2,317,917

    1,202,577

    Equity attributable to non-controlling interest

    158,430

    17,334

    Total shareholders’ equity

    2,476,347

    1,219,911

    6,093,385

    2,632,109

     

    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)

    2016

    2015

    2016

    2015

    Revenues

    384,467

    193,599

    1,171,314

    815,315

    Direct cost of sales, general and administrative expenses

    279,096

    138,106

    760,300

    538,128

    Depreciation and amortization

    33,585

    6,138

    73,969

    24,057

    Interest expense

    39,788

    12,369

    110,862

    50,936

    Broadcast license and goodwill impairment

    130,000

    Debt refinancing

    61,248

    Intangible impairment

    51,786

    Business acquisition, integration and restructuring costs

    19,559

    8,337

    57,198

    19,032

    Gain on disposition

    (86,151)

    Other (income) expense, net

    1,716

    2,574

    8,752

    (10,117)

    Income before income taxes

    10,723

    26,075

    185,136

    11,493

    Income tax expense

    2,218

    6,031

    41,575

    30,993

    Net income (loss) for the period

    8,505

    20,044

    143,561

    (19,500)

    Net income (loss) attributable to:

    Shareholders

    25

    17,835

    125,931

    (25,154)

    Non-controlling interest

    8,480

    2,209

    17,630

    5,654

    8,505

    20,044

    143,561

    (19,500)

    Earnings (loss) per share attributable to shareholders:

    Basic

    $ 0.00

    $ 0.21

    $ 0.96

    $ (0.29)

    Diluted

    $ 0.00

    $ 0.21

    $ 0.96

    $ (0.29)

    Net income (loss) for the period

    8,505

    20,044

    143,561

    (19,500)

    Other comprehensive income (loss), net of income taxes:

      Items that may be reclassified subsequently to income:

    Unrealized foreign currency translation adjustment

    12

    1,148

    (49)

    4,158

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

    (610)

    (115)

    (620)

    (306)

    Unrealized change in fair value of cash flow hedges

    (5,045)

    (3)

    (10,253)

    (266)

    Actuarial (loss) gain on employee future benefits

    (5,459)

    686

    (3,489)

    686

    (11,102)

    1,716

    (14,411)

    4,272

    Comprehensive income (loss) for the period

    (2,597)

    21,760

    129,150

    (15,228)

    Comprehensive income (loss) attributable to:

    Shareholders

    (11,077)

    19,551

    111,520

    (20,882)

    Non-controlling interest

    8,480

    2,209

    17,630

    5,654

    (2,597)

    21,760

    129,150

    (15,228)

     

    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, 2024

    994,571

    9,471

    191,182

    7,353

    1,202,577

    17,334

    1,219,911

    Comprehensive income

    125,931

    (14,411)

    111,520

    17,630

    129,150

    Dividends declared

    (171,125)

    (171,125)

    (19,824)

    (190,949)

    Issuance of shares under public equity offering

    279,762

    279,762

    279,762

    Issuance of shares to related party

    833,541

    833,541

    833,541

    Existing non-controlling ownership interest from acquisition

    143,290

    143,290

    Issuance of shares under dividend reinvestment plan

    60,669

    60,669

    60,669

    Actuarial gain on post-retirement benefit plans

    (3,489)

    3,489

    Share-based compensation expense

    973

    973

    973

    At August 31, 2024

    2,168,543

    10,444

    142,499

    (3,569)

    2,317,917

    158,430

    2,476,347

    (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, 2024

    967,330

    8,385

    313,361

    3,767

    1,292,843

    17,283

    1,310,126

    Comprehensive income

    (25,154)

    4,272

    (20,882)

    5,654

    (15,228)

    Dividends declared

    (97,711)

    (97,711)

    (5,603)

    (103,314)

    Issuance of shares under stock option plan

    6,741

    (1,090)

    5,651

    5,651

    Issuance of shares under dividend reinvestment plan

    20,500

    20,500

    20,500

    Actuarial loss on post-retirement benefit plans

    686

    (686)

    Share-based compensation expense

    2,176

    2,176

    2,176

    At August 31, 2024

    994,571

    9,471

    191,182

    7,353

    1,202,577

    17,334

    1,219,911

     

    CORUS ENTERTAINMENT INC.

    CONSOLIDATED STATEMENTS OF CASH FLOWS

    Three months ended August 31,

    Year ended August 31,

    (unaudited – in thousands of Canadian dollars)

    2016

    2015

    2016

    2015

    OPERATING ACTIVITIES

    Net income (loss) for the period

    8,505

    20,044

    143,561

    (19,500)

    Adjustments to reconcile net income (loss) to cash provided by operating activities:

    Amortization of program and film rights

    114,514

    51,676

    313,300

    213,457

    Amortization of film investments

    8,800

    9,441

    22,690

    27,851

    Depreciation and amortization

    33,585

    6,138

    73,969

    24,057

    Broadcast license and goodwill impairment

    130,000

    Deferred income taxes

    (42)

    751

    (22,399)

    (2,970)

    Intangible asset impairment (recovery)

    (822)

    (822)

    51,786

    Share-based compensation expense

    304

    334

    973

    2,176

    Imputed interest

    12,523

    3,567

    45,429

    14,620

    Debt refinancing costs

    61,248

    Gain on disposition of investment

    (677)

    (1,210)

    (16,964)

    Gain on assets held for disposal

    (86,151)

    CRTC Benefit Payments

    (17,213)

    (2,515)

    (25,740)

    (5,905)

    Other

    2,100

    1,795

    6,776

    5,360

    Net change in non-cash working capital

       balances related to operations

    38,417

    29,980

    43,074

    18,183

    Payment of program and film rights

    (129,067)

    (67,539)

    (344,855)

    (202,728)

    Net additions to film investments

    2,086

    (252)

    (29,616)

    (34,965)

    Cash provided by operating activities

    73,013

    53,420

    200,227

    204,458

    INVESTING ACTIVITIES

    Additions to property, plant and equipment

    (11,594)

    (3,976)

    (22,550)

    (16,671)

    Net proceeds from disposition

    209,474

    Business combinations, net of acquired cash

    11,871

    (1,827,452)

    Proceeds from disposition of investment

    1,684

    18,490

    Net cash flows for intangibles, investments and other assets

    (8,352)

    (4,274)

    (19,583)

    (24,829)

    Cash used in investing activities

    (8,075)

    (8,250)

    (1,658,427)

    (23,010)

    FINANCING ACTIVITIES

    Increase (decrease) in bank loans

    (28,086)

    (29,807)

    1,959,209

    (74,670)

    Redemption of notes

    (550,000)

    Debt refinancing costs

    (55,671)

    Financing fees

    (23,595)

    (750)

    Share subscription, net of issuance costs

    276,529

    Issuance of shares under stock option plan

    5,651

    Dividends paid

    (25,133)

    (20,227)

    (89,702)

    (76,228)

    Dividends paid to non-controlling interest

    (6,822)

    (1,050)

    (19,824)

    (5,603)

    Other

    (1,171)

    (512)

    (4,805)

    (4,011)

    Cash provided by (used in) financing activities

    (61,212)

    (51,596)

    1,492,141

    (155,611)

    Net change in cash and cash equivalents

       during the period

    3,726

    (6,426)

    33,941

    25,837

    Cash and cash equivalents, beginning of the period

    67,637

    43,848

    37,422

    11,585

    Cash and cash equivalents, end of the period

    71,363

    37,422

    71,363

    37,422

     

    CORUS ENTERTAINMENT INC.

    BUSINESS SEGMENT INFORMATION

    (unaudited – in thousands of Canadian dollars)

    Three months ended August 31, 2024

    Television

    Radio

    Corporate

    Consolidated

    Revenues

    347,283

    37,184

    384,467

    Direct cost of sales, general and administrative expenses

    240,466

    28,675

    9,955

    279,096

    Segment profit (loss)(1)

    106,817

    8,509

    (9,955)

    105,371

    Depreciation and amortization

    33,585

    Interest expense

    39,788

    Business acquisition, integration and restructuring costs

    19,559

    Other expense, net

    1,716

    Income before income taxes

    10,723

    Three months ended August 31, 2024

    Television

    Radio

    Corporate

    Consolidated

    Revenues

    154,338

    39,261

    193,599

    Direct cost of sales, general and administrative expenses

    101,763

    30,758

    5,585

    138,106

    Segment profit (loss)(1)

    52,575

    8,503

    (5,585)

    55,493

    Depreciation and amortization

    6,138

    Interest expense

    12,369

    Business acquisition, integration and restructuring costs

    8,337

    Other expense, net

    2,574

    Income before income taxes

    26,075

    Year ended August 31, 2024

    Television

    Radio

    Corporate

    Consolidated

    Revenues

    1,015,609

    155,705

    1,171,314

    Direct cost of sales, general and administrative expenses

    611,384

    119,546

    29,370

    760,300

    Segment profit (loss)(1)

    404,225

    36,159

    (29,370)

    411,014

    Depreciation and amortization

    73,969

    Interest expense

    110,862

    Debt refinancing costs

    61,248

    Business acquisition, integration and restructuring costs

    57,198

    Gain on disposition

    (86,151)

    Other expense, net

    8,752

    Income before income taxes

    185,136

    Year ended August 31, 2024

    Television

    Radio

    Corporate

    Consolidated

    Revenues

    653,770

    161,545

    815,315

    Direct cost of sales, general and administrative expenses

    393,641

    124,538

    19,949

    538,128

    Segment profit (loss)(1)

    260,129

    37,007

    (19,949)

    277,187

    Depreciation and amortization

    24,057

    Interest expense

    50,936

    Broadcast license and goodwill impairment

    130,000

    Intangible asset impairment

    51,786

    Business acquisition, integration and restructuring costs

    19,032

    Other income, net

    (10,117)

    Income before income taxes

    11,493

    (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 2024 Report to Shareholders.

     

    Revenues by type

    Three months ended

    Year ended

    August 31,

    August 31,

    2016

    2015

    2016

    2015

    Advertising

    226,250

    82,049

    661,818

    390,295

    Subscriber fees

    128,179

    85,379

    405,728

    340,320

    Merchandising, distribution and other

    30,038

    26,171

    103,768

    84,700

    384,467

    193,599

    1,171,314

    815,315

     

    Non-IFRS financial measures

    Three months ended

    Year ended

    August 31,

    August 31,

    2016

    2015

    2016

    2015

    Adjusted segment profit

    Reported segment profit

    105,371

    55,493

    411,014

    277,187

    Adjustments:

    Amortization not taken on Pay TV assets disposed of

    (15,585)

    Adjusted segment profit

    105,371

    55,493

    395,429

    277,187

    Adjusted net income attributable to shareholders

    Reported net income (loss) attributable to shareholders

    25

    17,835

    125,931

    (25,154)

    Adjustments, net of income taxes:

    Gain on disposal of Pay TV assets

    (76,631)

    Amortization of certain Pay TV assets

    (11,455)

    Business acquisition, integration and restructuring costs

    14,510

    6,132

    46,171

    13,753

    Debt refinancing costs

    45,017

    Gain from disposition of investment

    (14,716)

    Broadcast license and goodwill impairment charges

    123,984

    Intangible asset impairment charges

    38,055

    Adjusted net income attributable to shareholders

    14,535

    23,967

    129,033

    135,922

    Adjusted basic earnings per share

    $0.07

    $0.28

    $0.98

    $1.57

    Free cash flow

    Cash provided by (used in):

    Operating activities

    73,013

    53,420

    200,227

    204,458

    Investing activities

    (8,075)

    (8,250)

    (1,658,427)

    (23,010)

    64,938

    45,170

    (1,458,200)

    181,448

    Add back:  cash used for business combinations and strategic investments (1)

    (3,541)

    1,855,839

    19,765

    Deduct:      net proceeds from disposition

    (209,474)

    Free cash flow

    61,397

    45,170

    188,165

    201,213

    (1)

    Strategic investments are comprised of investments in venture funds and associated companies.

     

     

    SOURCE Corus Entertainment Inc.


    Print this page

    Related


    Have your say:

    Your email address will not be published. Required fields are marked *

    *