Date: | September 28, 2009 Shaw Communications Inc. |
|||
By: | /s/ Steve Wilson | |||
Steve Wilson | ||||
Senior Vice President and Chief Financial Officer | ||||
Three months ended | Nine months ended | |||||||||||||||
May 31, | May 31, | May 31, | May 31, | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
$ | $ | $ | $ | |||||||||||||
Net income using Canadian GAAP |
131,945 | 128,113 | 411,251 | 539,184 | ||||||||||||
Add (deduct) adjustments for: |
||||||||||||||||
Deferred charges and credits (2) |
11,699 | (4,218 | ) | 5,934 | (11,951 | ) | ||||||||||
Capitalized interest (8) |
269 | 1,213 | 1,187 | 3,230 | ||||||||||||
Income taxes (9) |
19,432 | 778 | (2,352 | ) | (3,593 | ) | ||||||||||
Net income and comprehensive
income using US GAAP |
163,345 | 125,886 | 416,020 | 526,870 | ||||||||||||
Earnings per share using US GAAP |
||||||||||||||||
Basic |
0.38 | 0.29 | 0.97 | 1.22 | ||||||||||||
Diluted |
0.38 | 0.29 | 0.97 | 1.21 | ||||||||||||
May 31, 2009 | August 31, 2008 | |||||||||||||||
Canadian | US | Canadian | US | |||||||||||||
GAAP | GAAP | GAAP | GAAP | |||||||||||||
$ | $ | $ | $ | |||||||||||||
Property, plant and equipment (8) |
2,769,439 | 2,777,003 | 2,616,500 | 2,622,877 | ||||||||||||
Deferred charges (2) (6) |
272,732 | 184,023 | 274,666 | 175,818 | ||||||||||||
Broadcast rights (1) (3) (4) (5) |
4,816,153 | 4,790,919 | 4,776,078 | 4,750,844 | ||||||||||||
Current portion of long-term debt (2) |
480,038 | 480,881 | 509 | 509 | ||||||||||||
Long-term debt (2) |
2,666,044 | 2,694,314 | 2,706,534 | 2,731,404 | ||||||||||||
Other long-term liability (7) |
98,451 | 202,886 | 78,912 | 183,347 | ||||||||||||
Deferred credits (2) (6) |
674,365 | 671,839 | 687,836 | 685,349 | ||||||||||||
Future income taxes |
1,311,268 | 1,247,361 | 1,281,826 | 1,215,566 | ||||||||||||
Shareholders equity: |
||||||||||||||||
Share capital |
2,109,398 | 2,109,398 | 2,063,431 | 2,063,431 | ||||||||||||
Contributed surplus |
33,838 | 33,838 | 23,027 | 23,027 | ||||||||||||
Retained earnings |
351,069 | 250,599 | 226,408 | 121,169 | ||||||||||||
Accumulated other comprehensive loss |
(43,917 | ) | (116,941 | ) | (57,674 | ) | (130,698 | ) | ||||||||
Total shareholders equity |
2,450,388 | 2,276,894 | 2,255,192 | 2,076,929 | ||||||||||||
May 31, 2009 | August 31, 2008 | |||||||
$ | $ | |||||||
Shareholders equity using Canadian GAAP |
2,450,388 | 2,255,192 | ||||||
Amortization of intangible assets (1) |
(130,208 | ) | (130,208 | ) | ||||
Deferred charges and credits (2) |
(15,704 | ) | (19,989 | ) | ||||
Equity in loss of investees (3) |
(35,710 | ) | (35,710 | ) | ||||
Gain on sale of subsidiary (4) |
16,052 | 16,052 | ||||||
Gain on sale of cable systems (5) |
50,063 | 50,063 | ||||||
Capitalized interest (8) |
5,507 | 4,623 | ||||||
Income taxes (9) |
9,530 | 9,930 | ||||||
Accumulated other comprehensive loss (7) |
(73,024 | ) | (73,024 | ) | ||||
Shareholders equity using US GAAP |
2,276,894 | 2,076,929 | ||||||
(1) | Prior to September 1, 2001, amortization of broadcast rights was required on a straight-line basis for US GAAP instead of an increasing charge method. | |
(2) | The excess of equipment costs over equipment revenues are deferred and amortized under Canadian GAAP. Under US GAAP, these costs are expensed as incurred. | |
For US GAAP, transaction amounts associated with the issuance of debt securities and fair value adjustments on debt assumed in business acquisitions are deferred and amortized to income on a straight-line basis over the period to maturity of the related debt. Under Canadian GAAP, such amounts are recorded as part of the principal balance of debt and amortized to income using the effective interest rate method. | ||
(3) | Equity in loss of investees has been adjusted to reflect US GAAP. | |
(4) | Gain on sale of subsidiary that was not permitted to be recognized under Canadian GAAP was required to be recognized under US GAAP. | |
(5) | Gain on sale of cable systems was required to be recorded under US GAAP but was not permitted to be recorded under Canadian GAAP. | |
(6) | Subscriber connection fee revenue and related costs are deferred and amortized under Canadian GAAP. Under US GAAP, connection revenues are recognized immediately to the extent of related costs, with any excess deferred and amortized. | |
(7) | Under US GAAP, the Company is required to recognize the funded status of the non-contributory defined benefit pension plan on the Consolidated Balance Sheet and to recognize changes in the funded status in other comprehensive income (loss). Under Canadian GAAP, the over or under funded status of defined benefit plans is not recognized on the Consolidated Balance Sheet. | |
(8) | Under US GAAP, interest costs are capitalized as part of the historical cost of acquiring certain qualifying assets. Interest capitalization is not required under Canadian GAAP. | |
(9) | Income taxes reflect the impact and timing of future income tax rate reductions on the differences identified above, an adjustment for the tax benefit related to capital losses that cannot be recognized for US GAAP and the impact of adoption of FIN 48. |
Level 1 | Inputs are quoted prices in active markets for identical assets or liabilities. | |
Level 2 | Inputs are quoted prices for similar assets or liabilities in an active market, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable and market-corroborated inputs which are derived principally from or corroborated by observable market data. | |
Level 3 | Inputs are derived from valuation techniques in which one or more significant inputs or value drivers are unobservable. |
Fair value measurements at reporting date using | ||||||||||||||||
Quoted prices in | ||||||||||||||||
active | Significant | |||||||||||||||
markets for | Significant other | unobservable | ||||||||||||||
identical asset | observable inputs | inputs | ||||||||||||||
Carrying value | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
Cross-currency
interest rate
exchange agreements |
473,757 | | 473,757 | | ||||||||||||
US currency
purchase and
purchase option
contracts |
5,670 | | 5,670 | | ||||||||||||
479,427 | | 479,427 | | |||||||||||||