Quebecor Inc. reports consolidated results for third quarter 2019
MONTRÉAL, Nov. 7, 2019 /PRNewswire/ - Quebecor Inc. ("Quebecor" or the "Corporation") today reported its consolidated financial results for the third quarter of 2019. Quebecor consolidates the financial results of Quebecor Media Inc. ("Quebecor Media"), a wholly owned subsidiary since June 22, 2018.
As described under "Changes in Accounting Policies" below, on January 1, 2019 the Corporation adopted on a fully retrospective basis the new rules in IFRS 16 - Leases. Accordingly, comparative figures have been restated to reflect the impact of the new rules.
Third quarter 2019 highlights
-- Revenues: $1.07 billion, up $20.2 million (1.9%) from the third quarter
of 2018.
-- Adjusted EBITDA(1): $509.3 million, a $35.3 million (7.4%) increase.
Without restatement of comparative figures following adoption of IFRS
16, adjusted EBITDA increased $46.2 million (10.0%).
-- Net income attributable to shareholders: $178.5 million ($0.70 per basic
share) in the third quarter of 2019, compared with $187.1 million ($0.80
per basic share) in the same period of 2018, a decrease of $8.6 million
($0.10 per basic share). Net income attributable to shareholders without
restatement of comparative figures following adoption of IFRS 16 was
$178.5 million in the third quarter of 2019, compared with $186.7
million in the same period of 2018, an $8.2 million decrease.
-- Adjusted income from continuing operating activities(2) $173.8 million
($0.68 per basic share) in the third quarter of 2019, compared with
$141.5 million ($0.61 per basic share) in the same period of 2018, an
increase of $32.3 million ($0.07 per basic share) or 22.8%.
-- The Telecommunications segment grew its revenues by $21.9 million (2.6%)
and its adjusted EBITDA by $34.5 million (8.0%) in the third quarter of
2019. Without restatement of comparative figures following adoption of
IFRS 16, the Telecommunications segment's adjusted EBITDA increased
$44.2 million (10.4%).
-- Videotron Ltd. ("Videotron") significantly increased its revenues from
mobile telephony ($17.4 million or 12.6%), Internet access ($7.3 million
or 2.7%) and customer equipment sales ($6.5 million or 10.3%) in the
third quarter of 2019.
-- Videotron's total average billing per unit(3) ("ABPU") was $50.49 in the
third quarter of 2019, compared with $49.70 in the same period of 2018,
a $0.79 (1.6%) increase. Mobile ABPU was $53.28 in the third quarter of
2019, compared with $54.28 in the same period of 2018, a $1.00 (?1.8%)
decrease due in part to the popularity of bring your own device ("BYOD")
plans.
-- There was a net increase of 53,300 revenue-generating units(4) (RGUs)
(0.9%) in the third quarter of 2019, including 56,800 connections to the
mobile telephony service, an increase 36.9% greater than in the same
quarter of 2018, 17,400 subscriptions to cable Internet access service,
and 12,500 subscriptions to the Club illico over-the-top video service
("Club illico").
-- On August 27, 2019, Videotron launched Helix, the new technology
platform that will revolutionize entertainment and home management with
voice remote, ultra-intelligent Wi-Fi, and, coming soon, support for
home automation, all tailored to customer needs and preferences.
-- On October 8, 2019, Videotron issued $800.0 million aggregate principal
amount of Senior Notes bearing interest at 4.5% and maturing on January
15, 2030. Videotron used the proceeds mainly to pay down a portion of
the amount due under its secured revolving credit facility.
-- On July 15, 2019, Quebecor Media prepaid the balance of its term loan
"B" and settled the related hedging contracts for a total cash
consideration of $340.9 million.
__________________________________
(1)
See "Adjusted EBITDA" under "Definitions."
(2) See "Adjusted income from continuing operating activities" under "Definitions."
(3)
See "Key performance indicators" under "Definitions."
4
See "Key performance indicators" under "Definitions."
"Quebecor generated solid 7.4% growth in adjusted EBITDA in the third quarter of 2019 compared with the same quarter of 2018. Combined with the decrease in the interest charge on its debt and its convertible debentures, this growth yielded a 22.8% increase in adjusted income from continuing operating activities," commented Pierre Karl Péladeau, President and Chief Executive Officer of Quebecor. "Videotron remains our main growth driver and we are particularly proud of its excellent performance this quarter since we successfully launched our new Helix technological platform at the end of August 2019. Based on our partner Comcast Corporation's Xfinity X1 platform, Helix already had more than 30,000 subscribers barely five weeks after launch. It is a concrete example of Quebecor's vision, commitment to investing in forward-looking projects and ability to skillfully execute on its business strategies, while maintaining sound management of its balance sheet."
"Videotron's robust business model and its ability to generate organic growth held strong, as reflected by the 168,000 increase in connections to the mobile telephony service during the 12-month period ended September 30, 2019, the largest increase in the number of connections since our mobile network launched in 2010," commented Jean-François Pruneau, President and Chief Executive Officer of Videotron. "During the quarter, we once again demonstrated our ability to stay at the leading edge of evolving consumer needs and maintain our position as a leader in innovation and customer experience.
"With a 40,600-customer increase during the 12-month period ended September 30, 2019, Club illico continued to perform strongly and to grow its market share. Investing in original content lets us stand out and reach the widest possible audience in an aggressively competitive market, which is why we have decided to triple the number of original Québec productions for the 2019?2020 season.
"Videotron was rated the coolest telecom again this year by young Quebecers aged 13 to 37 in Léger's youth survey and I am very proud of this success, as we are investing heavily to meet their needs.
"We also continue fighting Bell Canada's monopolistic practices. We have filed an application asking the Competition Bureau of Canada to investigate certain actions by Bell Canada aimed at substantially restricting competition in the Abitibi?Témiscamingue market, unduly penalizing the region's residents and businesses," Jean-François Pruneau concluded.
"TVA Group Inc.'s ("TVA Group") consolidated adjusted EBITDA increased by $3.1 million in the third quarter, due in part to our acquisitions in recent months and the decrease in operating expenses related to, among other things, the savings generated by the budget cuts announced in the previous quarter," said France Lauzière, President and Chief Executive Officer of TVA Group. "TVA Group's total television market share increased 0.2 points to 38.3%.(1) TVA Sports continued to grow its audience with a 0.4?point jump in market share during the quarter, clear evidence that viewers recognize the quality of its programming. The strong performance of our specialty channels is noteworthy and underscores the point that our channels have been inequitably priced for years and their subscription fees do not reflect their market share and their fair value. Bell Canada must acknowledge the issues facing our entire industry and recognize the fair value of specialty channels. We continue making representations on this issue to regulatory and government authorities. We are pleased to report that we have renewed some distribution agreements with cable operators that recognize the fair market value of our specialty channels."
"Videotron again demonstrated that it is regarded as a first-class issuer and we are very pleased with the response to the issuance on the Canadian market of high-yield notes in the aggregate principal amount of $800.0 million bearing interest at 4.5%, making it both the largest issue and lowest coupon rate for 10-year notes ever on this market," said Hugues Simard, Chief Financial Officer of Quebecor and Quebecor Media.
"On the matter of aggregated wholesale access by resellers to the Internet networks of the large cable and telephone companies, we note the interim stay of the Canadian Radio?television and Telecommunications Commission's ("CRTC") order regarding access rates, which was granted by the Federal Court of Appeal on September 27, 2019," Pierre Karl Péladeau stated. "We strongly believe that both the process used and the conclusions reached by the CRTC were and are deeply flawed.
"Our initiatives and actions are always aimed at offering our customers the best products and services, and a wide range of choices. We will continue executing our business strategies and investing in innovative projects to ensure continued success and sustainable growth for the benefit of our shareholders and all our stakeholders," Pierre Karl Péladeau concluded.
____________________________
(1) Numeris - Québec Franco, April 1 to June 30, 2019, Mo-Su, 2a-2a,
t2+
Table 1
Quebecor third quarter financial highlights, 2015 to 2019
(in millions of Canadian dollars, except per share data)
===
2019 2018 2017 2016 2015
---
Revenues $1,073.4 $1,053.2 $1,036.1 $1,014.7 $979.5
Adjusted EBITDA 509.3 474.0 440.1 424.4 414.5
Income from continuing
operating
activities attributable to
shareholders 178.5 186.2 173.2 5.6 94.4
Net income attributable to
shareholders 178.5 187.1 178.6 6.8 92.4
Adjusted income from
continuing
operating activities 173.8 141.5 103.3 97.1 81.4
Per basic share:
Income from continuing
operating
activities attributable to
shareholders 0.70 0.80 0.72 0.02 0.38
Net income attributable to
shareholders 0.70 0.80 0.74 0.03 0.38
Adjusted income from
continuing
operating activities 0.68 0.61 0.43 0.40 0.33
=== ===
Discontinued operations
On January 24, 2019, Videotron sold its 4Degrees Colocation Inc. data centre operations for an amount of $261.6 million, which was fully paid in cash at the date of transaction. An amount of $0.9 million relating to a working capital adjustment was also paid by Videotron in the second quarter of 2019. The determination of the final proceeds from the sale is however subject to certain adjustments based on the realization of future conditions over a period of up to 10 years. Accordingly, a gain on disposal of $97.2 million, net of income taxes of $18.5 million, was accounted for in the first quarter of 2019, while an amount of $53.1 million from the proceeds received at the date of transaction was deferred in connection with the estimated present value of the future conditional adjustments. The results of operations and cash flows of those businesses were reclassified as discontinued operations in the consolidated statements of income and cash flows. In this press release, only continuing operating activities of Quebecor Media are included in the analysis of its segment operating results.
Changes in Accounting Policies
On January 1, 2019, the Corporation adopted on a fully retrospective basis the new rules under IFRS 16 which set out new principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract. The standard provides lessees with a single accounting model for all leases, with certain exemptions. In particular, lessees are required to report most leases on their balance sheets by recognizing right-of-use assets and related financial liabilities. Assets and liabilities arising from a lease are initially measured on a present value basis. The adoption of IFRS 16 had significant impacts on the consolidated financial statements since all of the Corporation's segments are engaged in various long-term leases relating to premises and equipment. Under IFRS 16, most lease charges are now expensed as a depreciation of the right-of-use asset, along with interest on the related lease liability. Since operating lease charges were recognized as operating expenses as they were incurred under the previous standard, the adoption of IFRS 16 has changed the timing of the recognition of these lease charges over the term of each lease. It has also affected the classification of expenses in the consolidated statements of income. Principal payments on the lease liability are now presented as financing activities in the consolidated statements of cash flows, whereas under the previous standard these payments were presented as operating activities. A description of the new rules and details of the retroactive adjustments to comparative data are provided in Note 2 to Quebecor's condensed consolidated financial statements for the third quarter of 2019 and under "Changes in Accounting Policies" in Quebecor's Management Discussion and Analysis for the same period.
Table 2 presents segmented adjusted EBITDA for the last eight quarters, restated to reflect the retroactive application of IFRS 16.
Table 2
Quebecor's segmented adjusted EBITDA (negative adjusted EBITDA) for the past eight quarters
in millions of Canadian dollars)
===
Q3?2019
Q2?2019
Q1?2019
Q4?2018
Q3?2018
Q2?2018
Q1?2018
Q4?2017
Telecommunications $
467.7 $
450.0 $
423.0 $
435.4 $
433.2 $
429.8 $
417.2 $
403.7
Media 32.6 5.7 1.2 28.6 30.9 0.5 0.1 23.6
Sports and Entertainment 6.9 (1.5) (0.7) 3.3 8.5 (0.6) (0.7) 3.7
Head Office 2.1 0.8 (2.8) (6.8) 1.4 (3.8) (0.7) (2.3)
---
Total $
509.3 $
455.0 $
420.7 $
460.5 $
474.0 $
425.9 $
415.9 $
428.7
=== ===
Table 3 presents lease liabilities by segment at December 31, 2018 and 2017, calculated following retrospective adoption of IFRS 16.
Table 3
Lease liabilities by segment
(in millions of Canadian dollars)
===
Sept. 30, Dec. 31, Dec. 31,
2019 2018 2017
---
Telecommunications $
112.3 $
122.6 $
143.4
Media 14.7 13.7 16.6
Sports and Entertainment 41.4 39.7 41.6
Head Office and intersegment (31.6) (31.6) (33.7)
---
Total $
136.8 $
144.4 $
167.9
=== ===
To explain the effect of choices made in applying a change in accounting policies, Table 5 also provides a reconciliation of adjusted EBITDA to net income, without restatement of comparative figures following adoption of IFRS 16, as permitted under International Financial Reporting Standards ("IFRS").
2019/2018 third quarter comparison
Revenues: $1.07 billion, a $20.2 million (1.9%) increase.
-- Revenues increased in Telecommunications ($21.9 million or 2.6% of
segment revenues) and in Sports and Entertainment ($1.3 million or
2.4%).
-- Revenues decreased in Media ($3.7 million or -2.2% of segment revenues).
Adjusted EBITDA: $509.3 million, a $35.3 million (7.4%) increase. Without restatement of comparative figures following adoption of IFRS 16, adjusted EBITDA increased $46.2 million (10.0%).
-- Adjusted EBITDA increased $34.5 million (8.0%) in the Telecommunications
segment. Without restatement of comparative figures following adoption
of IFRS 16, the segment's adjusted EBITDA increased by $44.2 million
(10.4%).
-- Adjusted EBITDA increased in Media ($1.7 million or 5.5%).
-- Adjusted EBITDA decreased in Sports and Entertainment ($1.6 million or
?18.8%).
-- The change in the fair value of Quebecor Media stock options resulted in
a $0.1 million unfavourable variance in the stock?based compensation
charge in the third quarter of 2019 compared with the same period of
2018. The change in the fair value of Quebecor stock options and in the
value of Quebecor stock-price-based share units resulted in a $1.2
million favourable variance in the Corporation's stock-based
compensation charge in the third quarter of 2019.
Net income attributable to shareholders: $178.5 million ($0.70 per basic share) in the third quarter of 2019, compared with $187.1 million ($0.80 per basic share) in the same period of 2018, a decrease of $8.6 million ($0.10 per basic share).
-- The main unfavourable variances were:
-- $48.5 million unfavourable variance in gains and losses on valuation
and translation of financial instruments, including $51.0 million
without any tax consequences;
-- $14.4 million increase in the income tax expense.
-- The main favourable variances were:
-- $35.3 million increase in adjusted EBITDA;
-- $12.4 million favourable variance in the charge for restructuring of
operations, litigation and other items;
-- $5.6 million decrease in financial expenses.
Net income attributable to shareholders without restatement of comparative figures following adoption of IFRS 16 was $178.5 million in the third quarter of 2019, compared with $186.7 million in the same period of 2018, an $8.2 million decrease.
Adjusted income from continuing operating activities: $173.8 million ($0.68 per basic share) in the third quarter of 2019, compared with $141.5 million ($0.61 per basic share) in the same period of 2018, an increase of $32.3 million ($0.07 per basic share) or 22.8%.
2019/2018 year-to-date comparison
Revenues: $3.16 billion, a $63.7 million (2.1%) increase.
-- Revenues increased in Telecommunications ($55.9 million or 2.2% of
segment revenues) and in Sports and Entertainment ($8.9 million or
6.9%).
-- Revenues decreased in Media ($0.6 million or -0.1%).
Adjusted EBITDA: $1.39 billion, a $69.2 million (5.3%) increase. Without restatement of comparative figures following adoption of IFRS 16, adjusted EBITDA increased $102.9 million (8.0%).
-- Adjusted EBITDA increased in the Telecommunications segment by $60.5
million (4.7%). Without restatement of comparative figures following
adoption of IFRS 16, the segment's adjusted EBITDA increased by $89.6
million (7.2%).
-- Adjusted EBITDA increased in Media ($8.0 million or 25.4%).
-- Adjusted EBITDA decreased in Sports and Entertainment ($2.5 million or
?34.7%).
-- There was a favourable variance at Head Office ($3.2 million) due to a
decrease in the stock-based compensation charge.
-- The change in the fair value of Quebecor Media stock options resulted in
a $5.3 million favourable variance in the stock?based compensation
charge in the first nine months of 2019 compared with the same period of
2018. The change in the fair value of Quebecor stock options and the
value of Quebecor stock-price-based share units resulted in a $0.2
million favourable variance in the Corporation's stock-based
compensation charge in the first nine months of 2019.
Net income attributable to shareholders: $507.7 million ($1.98 per basic share) in the first nine months of 2019, compared with $286.2 million ($1.22 per basic share) in the same period of 2018, an increase of $221.5 million ($0.76 per basic share).
-- The main favourable variances were:
-- $94.8 million favourable variance in income from discontinued
operations;
-- $69.2 million increase in adjusted EBITDA;
-- $58.8 million favourable variance in gains and losses on valuation
and translation of financial instruments, including $56.3 million
without any tax consequences;
-- $34.7 million favourable variance in non-controlling interest.
-- The main unfavourable variances were:
-- $29.2 million increase in the income tax expense;
-- $4.9 million unfavourable variance in the charge for restructuring
of operations, litigation and other items.
Net income attributable to shareholders without restatement of comparative figures following adoption of IFRS 16 was $507.7 million in the first nine months of 2019, compared with $284.7 million in the same period of 2018, a $223.0 million increase.
Adjusted income from continuing operating activities: $421.4 million ($1.65 per basic share) in the first nine months of 2019, compared with $336.9 million ($1.44 per basic share) in the same period of 2018, an increase of $84.5 million ($0.21 per basic share) or 25.1%.
Financial transactions
-- On October 8, 2019, Videotron issued $800.0 million aggregate principal
amount of Senior Notes bearing interest at 4.5% and maturing on January
15, 2030, for net proceeds of $790.7 million, net of financing fees of
$9.3 million. Videotron used the proceeds mainly to pay down a portion
of the amount due under its secured revolving credit facility.
-- On July 15, 2019, Quebecor Media prepaid the balance of its term loan
"B" and settled the related hedging contracts for a total cash
consideration of $340.9 million.
Normal course issuer bid
On August 7, 2019, the Board of Directors of Quebecor authorized the renewal of its normal course issuer bid for a maximum of 1,000,000 Class A Multiple Voting Shares ("Class A Shares"), representing approximately 1.3% of issued and outstanding Class A Shares, and for a maximum of 4,000,000 Class B Subordinate Voting Shares ("Class B Shares"), representing approximately 2.2% of issued and outstanding Class B Shares as of August 1, 2019. The purchases can be made from August 15, 2019 to August 14, 2020 at prevailing market prices on the open market through the facilities of the Toronto Stock Exchange or other alternative trading systems. All repurchased shares will be cancelled.
In the first nine months of 2019, the Corporation purchased and cancelled 2,672,056 Class B Shares for a total cash consideration of $80.5 million (7,535,300 Class B Shares for a total cash consideration of $186.3 million in the first nine months of 2018). The $64.8 million excess of the purchase price over the carrying value of the repurchased Class B Shares was recorded as an increase in the deficit ($171.9 million reduction in retained earnings in the first nine months of 2018).
In the first nine months of 2019, 180,000 Class B Shares of Quebecor were issued upon exercise of stock options for a cash consideration of $2.7 million (100,000 Class B Shares for a cash consideration of $1.3 million in the first nine months of 2018). Following this transaction, the contributed surplus was increased by $3.0 million ($1.2 million in the first nine months of 2018) and the stock option plan liability was reduced by the same amount.
On October 10, 2019, 500,000 Class B Shares of Quebecor were issued upon exercise of stock options for a cash consideration of $5.6 million.
Dividend
On November 6, 2019, the Board of Directors of Quebecor declared a quarterly dividend of $0.1125 per share on its Class A Shares and Class B Shares, payable on December 17, 2019 to shareholders of record at the close of business on November 22, 2019. This dividend is designated an eligible dividend, as provided under subsection 89(14) of the Canadian Income Tax Act and its provincial counterpart.
Detailed financial information
For a detailed analysis of Quebecor's third quarter 2019 results, please refer to the Management Discussion and Analysis and condensed consolidated financial statements of Quebecor, available on the Corporation's website at <www.quebecor.com/en/investors/financial-documentation> or from the SEDAR filing service at <www.sedar.com>.
Conference call for investors and webcast
Quebecor will hold a conference call to discuss its third quarter 2019 results on November 7, 2019, at 11:00 a.m. EST. There will be a question period reserved for financial analysts. To access the conference call, please dial 1 877 293?8052, access code for participants 48006#. A tape recording of the call will be available from November 7, 2019 to February 5, 2020 by dialling 1 877 293?8133, access code for participants and recording access code 48006#. The conference call will also be broadcast live on Quebecor's website at <www.quebecor.com/en/investors/conferences-and-annual-meeting>. It is advisable to ensure the appropriate software is installed before accessing the call. Instructions and links to free player downloads are available at the Internet address shown above.
Cautionary statement regarding forward-looking statements
The statements in this press release that are not historical facts are forward-looking statements and are subject to significant known and unknown risks, uncertainties and assumptions that could cause the Corporation's actual results for future periods to differ materially from those set forth in the forward-looking statements. Forward-looking statements may be identified by the use of the conditional or by forward-looking terminology such as the terms "plans," "expects," "may," "anticipates," "intends," "estimates," "projects," "seeks," "believes," or similar terms, variations of such terms or the negative of such terms. Certain factors that may cause actual results to differ from current expectations include seasonality (including seasonal fluctuations in customer orders), operating risk (including fluctuations in demand for Quebecor's products and pricing actions by competitors), new competition and Quebecor's ability to retain its current customers and attract new ones, risks related to fragmentation of the advertising market, insurance risk, risks associated with capital investments (including risks related to technological development and equipment availability and breakdown), environmental risks, risks associated with cybersecurity and the protection of personal information, risks associated with labour agreements, credit risk, financial risks, debt risks, risks related to interest rate fluctuations, foreign exchange risks, risks associated with government acts and regulations, risks related to changes in tax legislation, and changes in the general political and economic environment. Investors and others are cautioned that the foregoing list of factors that may affect future results is not exhaustive and that undue reliance should not be placed on any forward-looking statements. For more information on the risks, uncertainties and assumptions that could cause Quebecor's actual results to differ from current expectations, please refer to Quebecor's public filings, available at <www.sedar.com> and <www.quebecor.com>, including, in particular, the "Risks and Uncertainties" section of Quebecor's Management Discussion and Analysis for the year ended December 31, 2018.
The forward-looking statements in this press release reflect Quebecor's expectations as of November 7, 2019 and are subject to change after that date. Quebecor expressly disclaims any obligation or intention to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by applicable securities laws.
About Quebecor
Quebecor, a Canadian leader in telecommunications, entertainment, news media and culture, is one of the best-performing integrated communications companies in the industry. Driven by their determination to deliver the best possible customer experience, all of Quebecor's subsidiaries and brands are differentiated by their high-quality, multiplatform, convergent products and services.
Quebecor (TSX: QBR.A, QBR.B) is headquartered in Québec and employs more than 10,000 people in Canada.
A family business founded in 1950, Quebecor is strongly committed to the community. Every year, it actively supports more than 400 organizations in the vital fields of culture, health, education, the environment, and entrepreneurship.
Visit our website: <www.quebecor.com>
Follow us on Twitter: <www.twitter.com/Quebecor>
DEFINITIONS
Adjusted EBITDA
In its analysis of operating results, the Corporation defines adjusted EBITDA, as reconciled to net income under IFRS, as net income before depreciation and amortization, financial expenses, gain (loss) on valuation and translation of financial instruments, restructuring of operations, litigation and other items, income taxes and income from discontinued operations. Adjusted EBITDA as defined above is not a measure of results that is consistent with IFRS. It is not intended to be regarded as an alternative to other financial operating performance measures or to the statement of cash flows as a measure of liquidity. It should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. The Corporation uses adjusted EBITDA in order to assess the performance of its investment in Quebecor Media. The Corporation's management and Board of Directors use this measure in evaluating its consolidated results as well as the results of the Corporation's operating segments. This measure eliminates the significant level of impairment and depreciation/amortization of tangible and intangible assets and is unaffected by the capital structure or investment activities of the Corporation and its business segments. Adjusted EBITDA is also relevant because it is a significant component of the Corporation's annual incentive compensation programs. A limitation of this measure, however, is that it does not reflect the periodic costs of tangible and intangible assets used in generating revenues in the Corporation's segments. The Corporation also uses other measures that do reflect such costs, such as cash flows from segment operations and free cash flows from continuing operating activities of the Quebecor Media subsidiary. The Corporation's definition of adjusted EBITDA may not be the same as similarly titled measures reported by other companies.
Table 4 provides a reconciliation of adjusted EBITDA to net income as disclosed in Quebecor's condensed consolidated financial statements.
Table 4
Reconciliation of the adjusted EBITDA measure used in this press release to the net income measure used in the condensed consolidated financial statements
(in millions of Canadian dollars)
Three months ended Nine months ended
September 30 September 30
===
2019 2018 2019 2018
---
Adjusted EBITDA (negative adjusted EBITDA):
Telecommunications $
467.7 $
433.2 $
1,340.7 $
1,280.2
Media 32.6 30.9 39.5 31.5
Sports and Entertainment 6.9 8.5 4.7 7.2
Head Office 2.1 1.4 0.1 (3.1)
---
509.3 474.0 1,385.0 1,315.8
Depreciation and amortization (187.0) (188.8) (564.1) (562.7)
Financial expenses (81.2) (86.8) (246.1) (245.6)
Gain (loss) on valuation and translation of
financial
instruments 6.0 54.5 8.1 (50.7)
Restructuring of operations, litigation and
other items (1.2) (13.6) (27.0) (22.1)
Income taxes (63.2) (48.8) (145.4) (116.2)
Income from discontinued operations - 0.9 97.5 2.7
---
Net income $
182.7 $
191.4 $
508.0 $
321.2
=== ===
Adjusted EBITDA without restatement of comparative figures
Table 5 provides a reconciliation of adjusted EBITDA to net income without restatement of comparative figures following adoption of IFRS 16.
Table 5
Reconciliation of the adjusted EBITDA measure used in this press release to the net income measure used in the condensed consolidated financial statements, without
restatement of comparative figures following the adoption of IFRS 16
(in millions of Canadian dollars)
Three months ended Nine months ended
September 30 September 30
===
2019 2018 2019 2018
---
Adjusted EBITDA (negative adjusted EBITDA):
Telecommunications $
467.7 $
423.5 $
1,340.7 $
1,251.1
Media 32.6 29.6 39.5 27.8
Sports and Entertainment 6.9 7.2 4.7 3.1
Head Office 2.1 2.8 0.1 0.1
---
509.3 463.1 1,385.0 1,282.1
Depreciation and amortization (187.0) (180.5) (564.1) (538.0)
Financial expenses (81.2) (84.8) (246.1) (239.1)
Gain (loss) on valuation and translation of
financial
instruments 6.0 54.5 8.1 (50.7)
Restructuring of operations, litigation and
other items (1.2) (13.6) (27.0) (22.1)
Income taxes (63.2) (48.6) (145.4) (115.5)
Income from discontinued operations - 0.9 97.5 2.7
---
Net income $
182.7 $
191.0 $
508.0 $
319.4
=== ===
Adjusted income from continuing operating activities
The Corporation defines adjusted income from continuing operating activities, as reconciled to net income attributable to shareholders under IFRS, as net income attributable to shareholders before gain (loss) on valuation and translation of financial instruments, restructuring of operations, litigation and other items, net of income tax related to adjustments and net income attributable to non?controlling interest related to adjustments, and before the income from discontinued operations attributable to shareholders. Adjusted income from continuing operating activities, as defined above, is not a measure of results that is consistent with IFRS. It should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. The Corporation uses adjusted income from continuing operating activities to analyze trends in the performance of its businesses. The above?listed items are excluded from the calculation of this measure because they impair the comparability of financial results. Adjusted income from continuing operating activities is more representative for forecasting income. The Corporation's definition of adjusted income from continuing operating activities may not be identical to similarly titled measures reported by other companies.
Table 6 provides a reconciliation of adjusted income from continuing operating activities to the net income attributable to shareholders' measure used in Quebecor's condensed consolidated financial statements.
Table 6
Reconciliation of the adjusted income from continuing operating activities measure used in this press release to the net income attributable to
shareholders' measure used in the condensed consolidated financial statements
(in millions of Canadian dollars)
Three months ended Nine months ended
September 30 September 30
===
2019 2018 2019 2018
---
Adjusted income from continuing
operating activities $
173.8 $
141.5 $
421.4 $
336.9
Gain (loss) on valuation and translation of
financial
instruments 6.0 54.5 8.1 (50.7)
Restructuring of operations and other items (1.2) (13.6) (27.0) (22.1)
Income taxes related to adjustments(1) (0.1) 3.4 6.6 17.9
Net income attributable to non?controlling
interest related to
adjustments - 0.4 1.1 1.8
Discontinued operations - 0.9 97.5 2.4
---
Net income attributable to
shareholders $
178.5 $
187.1 $
507.7 $
286.2
=== ===
(1) Includes impact of fluctuations
in income tax applicable to
adjusted items, either for
statutory reasons or in
connection with tax
transactions.
KEY PERFORMANCE INDICATORS
Revenue-generating unit
The Corporation uses RGU, an industry metric, as a key performance indicator. An RGU represents, as the case may be, subscriptions to the cable Internet, cable television and Club illico services, and subscriber connections to the mobile telephony and cable telephony services. RGU is not a measurement that is consistent with IFRS and the Corporation's definition and calculation of RGU may not be the same as identically titled measurements reported by other companies or published by public authorities.
Average billing per unit
The Corporation uses ABPU, an industry metric, as a key performance indicator. This indicator is used to measure monthly average subscription billing per RGU. ABPU is not a measurement that is consistent with IFRS and the Corporation's definition and calculation of ABPU may not be the same as identically titled measurements reported by other companies.
Mobile ABPU is calculated by dividing the average subscription billing for mobile telephony services by the average number of mobile RGUs during the applicable period, and then dividing the resulting amount by the number of months in the applicable period.
Total ABPU is calculated by dividing the combined average subscription billing for cable Internet, cable television, Club illico, mobile telephony and cable telephony services by the total average number of RGUs from cable Internet, cable television, mobile telephony and cable telephony services during the applicable period, and then dividing the resulting amount by the number of months in the applicable period.
QUEBECOR INC.
CONSOLIDATED STATEMENTS OF INCOME
(in millions of Canadian
dollars, except for earnings
per share data)
Three months ended Nine months ended
(unaudited)
September 30
September 30
=== ===
2019 2018 2019 2018
(restated) (restated)
Revenues $
1,073.4 $
1,053.2 $
3,157.6 $
3,093.9
Employee costs 162.6 163.7 516.6 526.1
Purchase of goods and services 401.5 415.5 1,256.0 1,252.0
Depreciation and amortization 187.0 188.8 564.1 562.7
Financial expenses 81.2 86.8 246.1 245.6
(Gain) loss on valuation and translation of
financial instruments (6.0) (54.5) (8.1) 50.7
Restructuring of operations, litigation and
other items 1.2 13.6 27.0 22.1
Income before income taxes 245.9 239.3 555.9 434.7
Income taxes (recovery):
Current 29.7 50.5 115.1 153.2
Deferred 33.5 (1.7) 30.3 (37.0)
63.2 48.8 145.4 116.2
Income from continuing operations 182.7 190.5 410.5 318.5
Income from discontinued operations 0.9 97.5 2.7
Net income $
182.7 $
191.4 $
508.0 $
321.2
===
Income from continuing operations attributable
to
Shareholders $
178.5 $
186.2 $
410.2 $
283.8
Non-controlling interests 4.2 4.3 0.3 34.7
Net income attributable to
Shareholders $
178.5 $
187.1 $
507.7 $
286.2
Non-controlling interests 4.2 4.3 0.3 35.0
Earnings per share attributable to shareholders
Basic:
From continuing operations $
0.70 $
0.80 $
1.60 $
1.21
From discontinued operations 0.38 0.01
Net income 0.70 0.80 1.98 1.22
Diluted:
From continuing operations $
0.67 $
0.51 $
1.57 $
1.18
From discontinued operations 0.37 0.01
Net income 0.67 0.51 1.94 1.19
Weighted average number of shares outstanding
(in millions) 255.6 232.8 255.8 234.1
Weighted average number of diluted shares (in
millions) 261.7 268.8 261.9 240.0
QUEBECOR INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in millions of Canadian
dollars)
Three months ended Nine months ended
(unaudited)
September 30
September 30
=== ===
2019 2018 2019 2018
(restated) (restated)
Income from continuing
operations $
182.7 $
190.5 $
410.5 $
318.5
Other comprehensive income (loss) from
continuing operations:
Items that may be reclassified to income:
Cash flow hedges:
Gain (loss) on valuation of derivative
financial instruments 41.4 (0.4) 71.6 (44.8)
Deferred income taxes (6.5) 3.0 (4.7) 5.1
Reclassification to income:
Gain related to cash flow hedges (1.1) (1.1)
Deferred income taxes 0.7 0.7
34.5 2.6 66.5 (39.7)
Comprehensive income from continuing operations 217.2 193.1 477.0 278.8
Income from discontinued operations 0.9 97.5 2.7
Comprehensive income $
217.2 $
194.0 $
574.5 $
281.5
===
Comprehensive income from continuing operations
attributable to
Shareholders $
213.0 $
188.8 $
476.7 $
251.7
Non-controlling interests 4.2 4.3 0.3 27.1
Comprehensive income attributable to
Shareholders $
213.0 $
189.7 $
574.2 $
254.1
Non-controlling interests 4.2 4.3 0.3 27.4
QUEBECOR INC.
SEGMENTED INFORMATION
(in millions of Canadian dollars)
(unaudited)
===
Three months ended September 30, 2019
Sports Head
office
and and
Telecommuni Media Enter Inter
cations segments
tainment Total
---
Revenues $
876.7 $
167.2 $
55.8 $
(26.3) $
1,073.4
Employee costs 92.2 53.4 9.5 7.5 162.6
Purchase of goods and services 316.8 81.2 39.4 (35.9) 401.5
---
Adjusted EBITDA(1) 467.7 32.6 6.9 2.1 509.3
Depreciation and amortization 187.0
Financial expenses 81.2
Gain on valuation and translation
of financial instruments (6.0)
Restructuring of operations,
litigation and other items 1.2
---
Income before income taxes $
245.9
===
Additions to
property, plant
and equipment $
117.4 $
5.0 $
0.1 $
0.1 $
122.6
Additions to intangible assets 57.2 8.5 0.8 (0.1) 66.4
===
Three months ended September 30, 2018
(restated)
Sports Head office
and
and
Telecommunications Media Entertainment Intersegments Total
---
Revenues $
854.8 $
170.9 $
54.5 $
(27.0) $
1,053.2
Employee costs 91.9 54.7 10.0 7.1 163.7
Purchase of goods and services 329.7 85.3 36.0 (35.5) 415.5
---
Adjusted EBITDA(1) 433.2 30.9 8.5 1.4 474.0
Depreciation and amortization 188.8
Financial expenses 86.8
Gain on valuation and translation
of financial instruments (54.5)
Restructuring of operations,
litigation and other items 13.6
---
Income before income taxes $
239.3
===
Additions to
property, plant
and equipment $
128.8 $
8.2 $
0.2 $
0.7 $
137.9
Additions to intangible assets 29.1 1.1 0.9 0.7 31.8
===
Nine months ended September 30, 2019
Head
office
Sports
and and
Telecommuni Media Enter Inter
cations tainment segments Total
---
Revenues $
2,571.8 $
530.0 $
137.5 $
(81.7) $
3,157.6
Employee costs 291.8 170.8 29.1 24.9 516.6
Purchase of goods and services 939.3 319.7 103.7 (106.7) 1,256.0
---
Adjusted EBITDA(1) 1,340.7 39.5 4.7 0.1 1,385.0
Depreciation and amortization 564.1
Financial expenses 246.1
Gain on valuation and translation
of financial instruments (8.1)
Restructuring of operations,
litigation and other items 27.0
---
Income before income taxes $
555.9
===
Additions to
property, plant
and equipment $
361.2 $
13.7 $
1.1 $
1.3 $
377.3
Additions to intangible assets 402.3 19.1 2.9 0.2 424.5
===
Nine months ended September 30, 2018
(restated)
Head
office
Sports
and
and
Telecommunications Media Entertainment Intersegments Total
---
Revenues $
2,515.9 $
530.6 $
128.6 $
(81.2) $
3,093.9
Employee costs 291.7 176.9 29.5 28.0 526.1
Purchase of goods and services 944.0 322.2 91.9 (106.1) 1,252.0
---
Adjusted EBITDA(1) 1,280.2 31.5 7.2 (3.1) 1,315.8
Depreciation and amortization 562.7
Financial expenses 245.6
Loss on valuation and translation
of financial instruments 50.7
Restructuring of operations,
litigation and other items 22.1
---
Income before income taxes $
434.7
===
Additions to
property, plant
and equipment $
389.3 $
18.8 $
0.7 $
6.1 $
414.9
Additions to intangible assets 120.7 3.6 2.7 0.3 127.3
===
(1) The Chief
Executive
Officer uses
adjusted
EBITDA as
the measure
of profit to
assess the
performance
of each
segment.
Adjusted
EBITDA is
referred as
a
non-IFRS
measure and
is defined
as net
income
before
depreciation
and
amortization,
financial
expenses,
(gain) loss
on valuation
and
translation
of
financial
instruments,
restructuring
of
operations,
litigation
and other
items,
income taxes
and income
from
discontinued
operations.
QUEBECOR INC.
CONSOLIDATED STATEMENTS OF EQUITY
(in millions of Canadian dollars)
(unaudited)
===
Equity attributable to shareholders Equity
Accumulated attributable
Retained other to non-
Capital Contributed earnings com
prehensive controlling Total
stock surplus (deficit) loss interests equity
---
Balance as of December
31, 2017,
as
previously reported $
313.9 $
3.5 $
601.9 $
(50.7) $
540.4 $
1,409.0
Changes in accounting policies (7.2) (4.8) (12.0)
---
Balance as of December 31, 2017,
as restated 313.9 3.5 594.7 (50.7) 535.6 1,397.0
Net income 286.2 35.0 321.2
Other comprehensive loss (32.1) (7.6) (39.7)
Issuance of Class B Shares 1.3 1.2 2.5
Dividends or distributions (32.1) (9.4) (41.5)
Repurchase of Class B Shares (14.4) (171.9) (186.3)
Non-controlling interests
acquisition (1,202.4) (19.2) (468.4) (1,690.0)
---
Balance as of September 30, 2018 300.8 4.7 (525.5) (102.0) 85.2 (236.8)
Net income 117.5 3.1 120.6
Other comprehensive income 19.3 0.2 19.5
Issuance of Class B Shares 784.8 784.8
Dividends (14.2) (14.2)
Repurchase of Class B Shares (19.7) (85.7) (105.4)
---
Balance as of December 31, 2018 1,065.9 4.7 (507.9) (82.7) 88.5 568.5
Net income 507.7 0.3 508.0
Other comprehensive income 66.5 66.5
Issuance of Class B Shares 2.7 3.0 5.7
Dividends (71.6) (71.6)
Repurchase of Class B Shares (15.7) (64.8) (80.5)
---
Balance as of
September 30, 2019 $
1,052.9 $
7.7 $
(136.6) $
(16.2) $
88.8 $
996.6
=== ===
QUEBECOR INC.
CONSOLIDATED STATEMENTS OF
CASH FLOWS
(in millions of Canadian
dollars) Three months ended Nine months ended
(unaudited)
September 30
September 30
===
2019 2018 2019 2018
(restated)
(restated)
Cash flows related to
operating activities
Income from continuing
operations $
182.7 $
190.5 $
410.5 $
318.5
Adjustments for:
Depreciation of property,
plant and equipment 148.4 153.3 450.2 457.7
Amortization of intangible
assets 29.7 26.3 87.1 77.7
Amortization of right-of-
use assets 8.9 9.2 26.8 27.3
(Gain) loss on valuation and
translation of financial
instruments (6.0) (54.5) (8.1) 50.7
Impairment of assets 14.9 18.8 14.9
Amortization of financing
costs and long-term debt
discount 2.1 1.8 6.1 5.3
Deferred income taxes 33.5 (1.7) 30.3 (37.0)
Other 0.2 (2.7) (1.9) (4.8)
399.5 337.1 1,019.8 910.3
Net change in non-cash
balances related to
operating activities (20.5) 127.2 (171.1) 189.3
Cash flows provided by
continuing operating
activities 379.0 464.3 848.7 1,099.6
Cash flows related to
investing activities
Business acquisitions (1.0) (5.8) (35.6) (7.2)
Business disposals 260.7
Additions to property, plant
and equipment (122.6) (137.9) (377.3) (414.9)
Additions to intangible
assets (66.4) (31.8) (424.5) (127.3)
Proceeds from disposals of
assets 0.5 4.7 3.2 6.4
Non-controlling interests
acquisition (1,540.0)
Other (17.8) (0.2) (25.0) (1.2)
Cash flows used in continuing
investing activities (207.3) (171.0) (598.5) (2,084.2)
Cash flows related to
financing activities
Net change in bank
indebtedness 6.9 (5.6) 4.0 20.9
Net change under revolving
facilities 251.3 (94.2) 281.3 546.3
Repayment of long-term debt (435.4) (3.6) (443.4) (16.4)
Repayment of lease
liabilities (9.4) (9.8) (29.9) (29.6)
Repayment of convertible
debentures (86.5) (158.4)
Settlement of hedging
contracts 91.6 90.8 (0.8)
Issuance of Class B Shares 2.7 1.3
Repurchase of Class B Shares (41.0) (68.3) (80.5) (186.3)
Dividends (28.7) (12.8) (71.6) (32.1)
Dividends or distributions
paid to non-controlling
interests (9.4)
Cash flows (used in) provided
by continuing financing
activities (164.7) (280.8) (246.6) 135.5
Net change in cash and cash
equivalents from continuing
operations 7.0 12.5 3.6 (849.1)
Cash flows provided by (used
in) discontinued operations 2.2 (0.7) 7.1
Cash and cash equivalents at
beginning of period 17.2 8.2 21.3 864.9
Cash and cash equivalents at
end of period $
24.2 $
22.9 $
24.2 $
22.9
Cash and cash equivalents
consist of
Cash $
15.7 $
22.0 $
15.7 $
22.0
Cash equivalents 8.5 0.9 8.5 0.9
$
24.2 $
22.9 $
24.2 $
22.9
Interest and taxes reflected
as operating activities
Cash interest payments $
45.5 $
49.1 $
203.3 $
206.1
Cash income tax payments (net
of refunds) 54.2 (4.6) 235.0 12.4
QUEBECOR INC.
CONSOLIDATED BALANCE SHEETS
(in millions of Canadian
dollars)
(unaudited) September 30
December 31
December 31
===
2019 2018 2017
(restated)
(restated)
Assets
Current assets
Cash and cash equivalents $
24.2 $
21.3 $
864.9
Accounts receivable 515.9 553.5 543.4
Contract assets 153.8 144.4 132.8
Income taxes 11.5 4.8 29.3
Inventories 211.4 186.3 188.1
Other current assets 137.2 118.3 117.6
Assets held for sale 95.0
1,054.0 1,123.6 1,876.1
Non-current assets
Property, plant and
equipment 3,351.0 3,467.3 3,610.1
Intangible assets 1,459.7 1,135.3 983.1
Goodwill 2,692.3 2,678.3 2,695.8
Right-of-use assets 108.4 112.6 133.5
Derivative financial
instruments 746.3 887.0 591.8
Deferred income taxes 31.2 51.8 33.2
Other assets 231.4 201.6 185.1
8,620.3 8,533.9 8,232.6
Total assets $
9,674.3 $
9,657.5 $
10,108.7
Liabilities and equity
Current liabilities
Bank indebtedness $
28.3 $
24.3 $
0.8
Accounts payable and accrued
charges 742.0 832.0 738.7
Provisions 22.4 32.0 24.0
Deferred revenue 351.6 340.7 346.8
Income taxes 6.0 119.2 13.3
Convertible debentures 450.0
Embedded derivatives related
to convertible debentures 442.2
Current portion of long-
term debt 60.1 57.9 20.4
Current portion of lease
liabilities 31.8 36.0 39.8
Liabilities held for sale 6.6
1,242.2 1,448.7 2,076.0
Non-current liabilities
Long-term debt 6,090.1 6,370.3 5,516.2
Derivative financial
instruments 0.3 34.1
Convertible debentures 150.0 150.0
Lease liabilities 105.0 108.4 128.1
Deferred income taxes 811.6 775.9 744.9
Other liabilities 278.5 235.7 212.4
7,435.5 7,640.3 6,635.7
Equity
Capital stock 1,052.9 1,065.9 313.9
Contributed surplus 7.7 4.7 3.5
(Deficit) retained earnings (136.6) (507.9) 594.7
Accumulated other
comprehensive loss (16.2) (82.7) (50.7)
Equity attributable to
shareholders 907.8 480.0 861.4
Non-controlling interests 88.8 88.5 535.6
996.6 568.5 1,397.0
Total liabilities and equity $
9,674.3 $
9,657.5 $
10,108.7
View original content:http://www.prnewswire.com/news-releases/quebecor-inc-reports-consolidated-results-for-third-quarter-2019-300953343.html
SOURCE Quebecor
