News Press Releases

SiriusXM Canada Reports Fiscal 2013 and Fourth Quarter Results

November 14, 2013

First Full Year of Positive Net Income

Record annual Revenue of $288.9 million, up 11.3% year-over-year
Annual Adjusted EBITDA** of $68.7 million, up 47.6% year-over-year
Annual free cash flow of $49.6 million, up 35.4% year-over-year
Paid $53.7 million to shareholders in dividends during the year
Total Subscribers increased to 2.4 million; year-over-year net additions of 220,900

TORONTO, Nov. 14, 2013 /CNW/ - Sirius XM Canada Holdings Inc. ("SiriusXM Canada" or the "Company") (TSX: XSR), parent of Sirius XM Canada Inc., today released audited financial results for the year ended August 31, 2013 (FY2013) and unaudited financial results for the quarter ended August 31, 2013 (Q4 FY2013) prepared in accordance with International Financial Reporting Standards (IFRS). A summary of IFRS financial results for FY2013 and Q4 FY2013 is attached¹. All results are reported in Canadian dollars unless otherwise stated.

FY2013 Annual Financial Highlights

Revenue grew 11.3% to $288.9 million from $259.6 million in FY2012
Adjusted EBITDA increased 47.6% to $68.7 million from $46.6 million in FY2012
Net Income increased by $16.4 million to $12.2 million from a net loss of $4.2 in FY2012
Free cash flow increased $13.0 million to $49.6 million from $36.6 million in FY2012
Paid $53.7 million in dividends to shareholders during the year
Self-Paying Subscribers increased 9.0% to 1.7 million from 1.6 million at August 31, 2012

Q4 FY2013 Financial Highlights

Revenue grew 11.2% to $75.7 million from $68.1 million in Q4 2012
Adjusted EBITDA increased 35.6% to $16.6 million from $12.2 million in Q4 2012
Net Income decreased 33.3% to $4.1 million from a net income of $6.1 in Q4 2012
Free cash flow increased 14.0% to $9.7 million, from $8.5 million in Q4 2012

"2013 was Sirius XM Canada's second year as a combined entity. In all respects, it was a successful year in which we met or exceeded the key operational and financial goals we set," said Mark Redmond, President and CEO, SiriusXM Canada. "At the core of our recent success has been our ability to grow our subscriber base. We've added more than 444,000 net total subscribers since the merger, and this in turn has driven our strong financial performance and enabled us in fiscal 2013 to begin to return capital to shareholders in the form of dividends."

"Looking forward, we are excited by the growth opportunities in front of us," continued Mr. Redmond. "Our strategic priorities are to grow our subscriber base, retain those subscribers, deliver unrivaled content and leverage SiriusXM's technology innovation to launch new products and services. To deliver on these objectives, we will expand our footprint with the OEM product lines; pursue opportunities in the pre-owned vehicle market; continue to give our customer more control over more content, which they can enjoy in more places; and, remain at the forefront of new technologies, helping to drive innovation in terms of the features and content available to owners of the emerging "connected car".

Financial and Operational Summary

Below, the Company has provided certain non-GAAP measures and industry metrics. These figures are subject to the qualification and assumptions set out in the notes to such results.

__________________________
¹ For a complete set of financial results including the accompanying notes please refer to the Company's filings on www.sedar.com


Financial *	Q4 FY2013	Q4 FY2012	FY2013	FY2012
	(ended Aug 31, 2013)	(ended Aug 31, 2012)	(ended Aug 31, 2013)	(ended Aug 31, 2012)
	(Unaudited)	(Unaudited)	(Audited)	(Audited)
Total Revenue	$75,739	$68,119	$288,901	$259,620
Adjusted EBITDA**	$16,570	$12,220	$68,722	$46,562
Net Income (Loss)	$4,078	$6,117	$12,191	($4,179)

Operating*
Self-Paying Subscribers	1,727	1,584	1,727	1,584
Total Subscribers	2,427	2,206	2,427	2,206
ARPU	$11.72	$11.65	$11.64	$11.60
Subscriber Acquisition Cost (SAC)	$40	$46	$44	$49
Cost Per Gross Addition (CPGA)	$76	$76	$73	$75


* All figures in the table above are in thousands except, ARPU, SAC and CPGA
** Adjusted EBITDA is a non-GAAP measure. A reconciliation of operating income to both EBITDA and Adjusted EBITDA is provided below.

"Strong EBITDA growth, coupled with a high free cash flow conversion rate led to a significant increase in free cash flow, which allowed us to return $53.7 million in dividends to our shareholders during the year," said Michael Washinushi, CFO SiriusXM Canada. "With modest capital expenditure requirements and a growing recurring revenue stream, we believe our dividend is sustainable with the potential for further expansion as the business grows."

FY2013 Annual and Q4 FY2013 Results Financial Review

For FY2013, revenue was $288.9 million, up $29.3 million, or 11.3%, from $259.6 million in 2012, as a result of the growth in the Company's revenue-generating subscriber base and a slight increase in ARPU. Q4 FY2013 revenue was $75.7 million, up $7.6 million, or 11.2%, from $68.1 million for the same period in 2012.

FY2013 Adjusted EBITDA improved to $68.7 million, representing a 47.6% increase, or $22.1 million improvement, from Adjusted EBITDA of $46.6 million in 2012. The year-over-year increase was a result of the Company's top-line growth combined with a decrease in administrative and IT expenses, which was offset, in part, by a higher cost of revenue and marketing costs. Adjusted EBITDA for Q4 FY2013 was $16.6 million, up 35.6%, or $4.4 million, from $12.2 million for the same period in 2012.

SAC was $44 in FY2013 down from $49 in 2012. SAC for Q4 FY2013 was $40, down from $46 for the same period in 2012. The decrease for the year and the quarter was due to lower subsidies and distribution costs and higher gross additions from winback activities.

CPGA was $73 in FY2013 down from $75 in 2012 as an increase in marketing costs was more than offset by an increase in gross additions from winback activities and the decrease in subsidy costs. CPGA for Q4 FY2012 remained unchanged at $76 compared to the same period in 2012 as the effect of higher marketing costs was offset by higher year over year gross additions from winback activities and lower subsidy costs.

In FY2013, SiriusXM Canada generated $60.3 million in cash from operations, used cash of $15.7 million in investing activities, including purchase of short term investments of $5.3 million, and used $51.5 million of cash in financing activities, including $53.7 million of dividend payments. The Company generated $49.6 million in free cash flow in FY2013. In Q4 FY2013, the Company generated $14.8 million in cash from operations, used $5.0 million of cash in investing activities, and used $12.1 million of cash in financing activities. The Company generated $9.7 million in free cash flow in Q4 FY2013.

As at August 31, 2013, SiriusXM Canada had total cash and cash equivalents and short term investments of $49.2 million, down from $51.5 million as at May 31, 2013 and $51.0 million as at August 31, 2012.

Conference Call and Webcast Details

SiriusXM Canada will hold a conference call to discuss the Company's FY2013 annual and Q4 results on Thursday, November 14, 2013 at 5.00 p.m. ET. All interested parties can join the call by dialing 647-427-7450, or 1-888-231-8191. Please dial-in 15 minutes prior to the call to secure a line. The conference call will be archived for replay until Thursday, November 21, 2013 at midnight. To access the archived conference call, please dial 416-849-0833, or 1-855-859-2056 and enter the reservation code 92906022. A live audio webcast of the conference call will be available at http://www.siriusxm.ca and www.newswire.ca. Please connect at least 15 minutes prior to the conference call to ensure adequate time for any software download that may be required to join the webcast. An archived replay of the webcast will be available for 365 days at www.newswire.ca.

Reconciliations

The following is a reconciliation of EBITDA and Adjusted EBITDA to Operating Income.


(In $000's)	Q4 FY2013	Q4 FY2012	FY2013	FY2012
	(Unaudited)	(Unaudited)	(Audited)	(Audited)
Operating income (loss)	7,071	3,013	30,675	2,844
Depreciation & Amortization	9,065	8,699	35,576	39,689
EBITDA	16,136	11,712	66,250	42,533
Stock based compensation	399	333	2,257	1,493
Integration, severance and merger costs	-	2	-	1,383
Fair value adjustments*	35	173	215	1,152
Adjusted EBITDA	16,570	12,220	68,722	46,562

* Fair value adjustment relates to reduction in revenue due to valuation of deferred revenue as per
purchase price accounting

Please see the Company's Management Discussion & Analysis filed November 14, 2013 for more details on the Company's Q4 and FY2013 results. The non-GAAP measures used in this press release should be used in addition to, but not as a substitute for, the analysis provided in the audited consolidated statement of operations and comprehensive income. Please see the Company's Management Discussion & Analysis filed November 14, 2013 for complete definition of non-GAAP measures.

Forward-Looking Statements
Certain statements included above may be forward-looking in nature. Such statements can be identified by the use of forward-looking terminology such as "expects," "may," "will," "should," "intend," "plan," or "anticipates" or the negative thereof or comparable terminology, or by discussions of strategy. Forward-looking statements include estimates, plans, expectations, opinions, forecasts, projections, targets, guidance, or other statements that are not statements of fact, including with respect to the payment of dividends in the future and future performance. Although SiriusXM Canada believes that the expectations reflected in such forward-looking statements are reasonable, it can give no assurance that such expectations will prove to have been correct, including with respect to the ability of the Company to pay dividends in the future. SiriusXM Canada's forward-looking statements are expressly qualified in their entirety by this cautionary statement. SiriusXM Canada makes no commitment to revise or update any forward-looking statements in order to reflect events or circumstances after the date any such statement is made, except as required by applicable law. Additional information identifying risks and uncertainties is contained in Sirius XM Canada Holdings Inc.'s filings with the Canadian securities regulators, available at www.sedar.com.

About SiriusXM Canada
Sirius XM Canada Holdings Inc. (TSX: XSR) operates as SiriusXM Canada. SiriusXM Canada, with over 2.4 million subscribers, is the country's leading audio entertainment company and broadcasts more than 120 satellite radio channels featuring premier sports, news, talk, entertainment and commercial-free music. SiriusXM Canada offers an array of content from the most recognized news and entertainment brands as well as every major sport including the NHL, NFL, MLB and CFL.

SiriusXM programming is available on a variety of devices including pre-installed and after-market radios in cars, trucks and boats, smartphones and mobile devices, and consumer electronics products for homes and offices. SiriusXM programming is also available online at www.siriusxm.ca and on Apple and Android-powered mobile devices.

SiriusXM Canada has partnerships with every major automaker and its radio products are available at more than 3,000 retail locations nationwide. To find out more about SiriusXM Canada (TSX: XSR), visit our website at www.siriusxm.ca.

Consolidated Financial Statements

Sirius XM Canada Holdings Inc.
August 31, 2013 and 2012

CONSOLIDATED BALANCE SHEETS

At	August 31,	August 31,
(Canadian dollars)	2013	2012

ASSETS
Current assets
Cash and cash equivalents	44,078,584	51,034,749
Short-term investments	5,157,798	—
Accounts receivable	13,359,446	12,133,138
Prepaid expenses	6,778,736	3,361,448
Inventory	234,349	324,316
Total current assets	69,608,913	66,853,651
Long-term prepaid expenses	100,157	79,410
Property and equipment	5,979,911	7,617,399
Intangible assets	152,217,165	175,986,331
Deferred tax assets	54,483,616	59,858,394
Goodwill	96,732,525	96,732,525
Total assets	379,122,287	407,127,710

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
Trade and other payables	47,145,257	39,085,800
Due to related parties	9,620,750	6,775,601
Interest payable	2,704,449	2,704,449
Current portion of deferred revenue	144,885,091	137,554,399
Provisions	1,327,974	1,285,587
Total current liabilities	205,683,521	187,405,836
Deferred revenue	17,105,210	21,019,320
Other long-term liabilities	1,669,229	6,902,537
Due to related parties	2,390,608	1,208,332
Long-term debt	143,707,194	144,992,819
Provisions	323,112	344,112
Total liabilities	370,878,874	361,872,956

Shareholders' equity
Share capital	151,794,596	148,393,493
Contributed surplus	6,161,440	5,057,501
Accumulated deficit	(149,712,623)	(108,196,240)
Total shareholders' equity	8,243,413	45,254,754
Total liabilities and shareholders' equity	379,122,287	407,127,710

Approved by Board of Directors

(signed) John I. Bitove

(signed) Anthony Viner

John I. Bitove, Director

Anthony Viner, Director

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

				Total
For the year ended August 31	Share	Contributed	Accumulated	Shareholders'
(Canadian dollars)	Capital	Surplus	deficit	Equity

Balance, September 1, 2011	147,169,430	4,324,032	(104,017,424)	47,476,038
Net loss for the year	—	—	(4,178,816)	(4,178,816)
Stock-based compensation	—	1,493,400	—	1,493,400
Stock options exercised	1,224,063	(759,931)	—	464,132
Balance, August 31, 2012	148,393,493	5,057,501	(108,196,240)	45,254,754

Balance, September 1, 2012	148,393,493	5,057,501	(108,196,240)	45,254,754
Net income for the year			12,190,542	12,190,542
Stock-based compensation	—	2,257,295	—	2,257,295
Dividends	—	—	(53,706,925)	(53,706,925)
Stock options exercised	3,401,103	(1,153,356)	—	2,247,747
Balance, August 31, 2013	151,794,596	6,161,440	(149,712,623)	8,243,413

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

For the year ended August 31 (Canadian dollars)	2013	2012

Revenue	288,900,782	259,619,500

Operating expenses
Operating costs	222,650,627	215,703,343
Integration, severance and merger costs	—	1,383,105
Depreciation and amortization	35,575,596	39,689,053
Operating income	30,674,559	2,843,999

Finance costs, net
Interest income	686,132	360,906
Interest expense	(15,410,960)	(16,699,532)
Foreign exchange loss	(675,789)	(210,372)
Gain on revaluation of derivative	2,291,378	1,213,473
Finance costs, net	(13,109,239)	(15,335,525)

Net income (loss) before income tax	17,565,320	(12,491,526)
Income tax (expense) recovery	(5,374,778)	8,312,710

Net income (loss) and comprehensive income (loss)	12,190,542	(4,178,816)

Basic and diluted earnings (loss) per share	0.10	(0.03)

CONSOLIDATED STATEMENTS OF CASH FLOWS

For the year ended August 31 (Canadian dollars)	2013	2012
Cash provided by (used in)

OPERATING ACTIVITIES
Net income (loss) for the year	12,190,542	(4,178,816)
Add(deduct) items not involving cash
Amortization of intangible assets	33,167,880	36,899,668
Depreciation of property and equipment	2,407,716	2,789,385
Loss on disposal of property and equipment	11,109	—
Deferred tax recovery	5,374,778	(8,312,710)
Stock-based compensation	2,257,295	1,493,400
Accrued interest	—	(5,088)
Interest accretion	954,375	950,583
Revaluation of derivatives	(2,291,378)	(1,213,473)
Foreign exchange losses	769,540	3,010
Net change in non-cash working capital and deferred revenue related to operations	5,409,419	12,649,125
Cash provided by operating activities	60,251,276	41,075,084

INVESTING ACTIVITIES
Purchase of property and equipment	(753,788)	(728,425)
Purchase of intangible assets	(7,624,829)	(3,700,491)
Prepayment of property and equipment	(2,240,000)	—
Purchase of short-term investments	(5,306,295)	—
Interest received on short-term investments	176,649	—
Cash (used in) investing activities	(15,748,263)	(4,428,916)

FINANCING ACTIVITIES
Payment of dividends	(53,706,925)	—
Proceeds from exercise of stock options	2,247,747	464,132
Repayments of debt	—	(917,700)
Payment of related party promissory notes	—	(11,173,290)
Cash (used in) financing activities	(51,459,178)	(11,626,858)

Net (decrease) increase in cash and cash equivalents during the year	(6,956,165)	25,019,310
Cash and cash equivalents, beginning of year	51,034,749	26,015,439
Cash and cash equivalents, end of year	44,078,584	51,034,749