“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 2022 and beyond.”
|
Financial Highlights |
|||||
|
Three months ended |
Year ended |
||||
|
August 31, |
August 31, |
||||
|
(unaudited – in thousands of Canadian dollars except per share amounts) |
2022 |
2022 |
2022 |
2022 |
|
|
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 2022 Report to Shareholders. |
|||||
|
(2) For the three months ended August 31, 2022, 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, 2022, 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, 2022, 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, 2022, 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, 2022, 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, 2022).
In addition, for fiscal 2022, certain of Corus’ Pay Television business’ (“Pay TV”) assets and liabilities were reclassified as held for disposal effective November 19, 2022 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, 2022. However, intangible assets classified as held for disposal ceased being amortized effective November 19, 2022 and as a consequence, amortization of program and film rights in the Television segment for the year ended August 31, 2022 is $15.6 million lower than it would have been had amortization on these assets not ceased. OnFebruary 29, 2022, 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, 2022).
Consolidated revenues for the three months ended August 31, 2022 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, 2022 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 2022 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, 2022 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, 2022 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, 2022 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, 2022 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
Radio
Corporate
|
(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 2022 Report to Shareholders. |
|
(2) For the year ended August 31, 2022, 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, 2022 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) |
2022 |
2022 |
|
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) |
2022 |
2022 |
2022 |
2022 |
|
|
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 |
Total equity |
Non- |
Total equity |
|
|
At August 31, 2022 |
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, 2022 |
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 |
Total equity |
Non- |
Total equity |
|
|
At August 31, 2022 |
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, 2022 |
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) |
2022 |
2022 |
2022 |
2022 |
|
|
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, 2022 |
||||||||
|
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, 2022 |
||||||||
|
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, 2022 |
||||||||
|
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, 2022 |
||||||||
|
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 2022 Report to Shareholders. |
||||||||
|
Revenues by type |
||||
|
Three months ended |
Year ended |
|||
|
August 31, |
August 31, |
|||
|
2022 |
2022 |
2022 |
2022 |
|
|
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, |
|||||
|
2022 |
2022 |
2022 |
2022 |
|||
|
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. 
Have your say: