- TSAT Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
-
Insider
- Institutional
- Shorts
-
6-K Filing
Telesat (TSAT) 6-KCurrent report (foreign)
Filed: 19 Nov 21, 4:43pm
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | |
| | | | | F-24 | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| | | | | F-32 | | |
| | | | | F-76 | | | |
| | | | | F-77 | | |
| | | | | F-79 | | | |
| | | | | F-79 | | | |
| | | | | F-80 | | | |
| | | | | F-81 | | |
| | | | | F-83 | | | |
| | | | | F-84 | | |
| | | | | F-86 | | | |
| | | | | F-86 | | | |
| | | | | F-87 | | | |
| | | | | F-88 | | |
| | | | | F-90 | | | |
| | | | | F-91 | | | |
| | | | | F-92 | | | |
| | | | | F-93 | | | |
| | | | | F-94 | | | |
| | | | | F-115 | | |
| | | | | F-130 | | | |
| | | | | F-147 | | | |
| | | | | F-163 | | |
| | | | | F-165 | | | |
| | | | | F-166 | | | |
| | | | | F-167 | | | |
| | | | | F-168 | | | |
| | | | | F-169 | | | |
| | | | | F-170 | | | |
| | | | | F-196 | | |
| | | | | F-197 | | | |
| | | | | F-198 | | | |
| | | | | F-199 | | | |
| | | | | F-200 | | | |
| | | | | F-201 | | | |
| | | | | F-202 | | | |
| | | | | F-224 | | |
| | | | | | | | | Three months | | | Nine months | | ||||||||||||||||||
(in thousands of Canadian dollars) | | | Notes | | | 2021 | | | 2020 | | | 2021 | | | 2020 | | |||||||||||||||
Revenue | | | | | 5 | | | | | $ | 192,335 | | | | | $ | 202,053 | | | | | $ | 570,715 | | | | | $ | 618,560 | | |
Operating expenses | | | | | 6 | | | | | | (49,691) | | | | | | (42,185) | | | | | | (146,921) | | | | | | (133,712) | | |
Depreciation | | | | | | | | | | | (50,663) | | | | | | (55,597) | | | | | | (153,402) | | | | | | (166,819) | | |
Amortization | | | | | | | | | | | (3,988) | | | | | | (4,289) | | | | | | (12,051) | | | | | | (12,906) | | |
Other operating losses, net | | | | | | | | | | | (30) | | | | | | (34) | | | | | | (777) | | | | | | (246) | | |
Operating income | | | | | | | | | | | 87,963 | | | | | | 99,948 | | | | | | 257,564 | | | | | | 304,877 | | |
Interest expense | | | | | 7 | | | | | | (50,691) | | | | | | (50,116) | | | | | | (139,153) | | | | | | (155,917) | | |
Interest and other income | | | | | | | | | | | 1,013 | | | | | | 875 | | | | | | 2,786 | | | | | | 6,667 | | |
Gain (loss) on changes in fair value of financial instruments | | | | | | | | | | | 971 | | | | | | 5,715 | | | | | | (20,357) | | | | | | (38,884) | | |
(Loss) gain on foreign exchange | | | | | | | | | | | (68,411) | | | | | | 66,334 | | | | | | 7,343 | | | | | | (99,088) | | |
(Loss) income before tax | | | | | | | | | | | (29,155) | | | | | | 122,756 | | | | | | 108,183 | | | | | | 17,655 | | |
Tax expense | | | | | 8 | | | | | | (12,764) | | | | | | (15,736) | | | | | | (47,591) | | | | | | (27,100) | | |
Net (loss) income | | | | | | | | | | $ | (41,919) | | | | | $ | 107,020 | | | | | $ | 60,592 | | | | | $ | (9,445) | | |
| | | Three months | | | Nine months | | ||||||||||||||||||
(in thousands of Canadian dollars) | | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Net (loss) income | | | | $ | (41,919) | | | | | $ | 107,020 | | | | | $ | 60,592 | | | | | $ | (9,445) | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | | | | | | | | |
Items that may be reclassified into profit or loss | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | | | 29,235 | | | | | | (26,745) | | | | | | (1,816) | | | | | | 24,181 | | |
Other comprehensive income (loss) | | | | | 29,235 | | | | | | (26,745) | | | | | | (1,816) | | | | | | 24,181 | | |
Total comprehensive (loss) income | | | | $ | (12,684) | | | | | $ | 80,275 | | | | | $ | 58,776 | | | | | $ | 14,736 | | |
(in thousands of Canadian dollars) | | | Common shares | | | Preferred shares | | | Total share capital | | | Accumulated earnings | | | Equity- settled employee benefits reserve | | | Foreign currency translation reserve | | | Total reserves | | | Total shareholders’ equity | | ||||||||||||||||||||||||
Balance as at January 1, 2020 | | | | $ | 26,580 | | | | | $ | 128,315 | | | | | $ | 154,895 | | | | | $ | 1,031,055 | | | | | $ | 74,877 | | | | | $ | (15,502) | | | | | $ | 59,375 | | | | | $ | 1,245,325 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (9,445) | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,445) | | |
Other comprehensive income, net of tax of $nil | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,181 | | | | | | 24,181 | | | | | | 24,181 | | |
Share-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,160 | | | | | | — | | | | | | 7,160 | | | | | | 7,160 | | |
Balance as at September 30, 2020 | | | | $ | 26,580 | | | | | $ | 128,315 | | | | | $ | 154,895 | | | | | $ | 1,021,610 | | | | | $ | 82,037 | | | | | $ | 8,679 | | | | | $ | 90,716 | | | | | $ | 1,267,221 | | |
Balance as at October 1, 2020 | | | | $ | 26,580 | | | | | $ | 128,315 | | | | | $ | 154,895 | | | | | $ | 1,021,610 | | | | | $ | 82,037 | | | | | $ | 8,679 | | | | | $ | 90,716 | | | | | $ | 1,267,221 | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | 255,023 | | | | | | — | | | | | | — | | | | | | — | | | | | | 255,023 | | |
Issuance of share capital on settlement of restricted share units | | | | | — | | | | | | 803 | | | | | | 803 | | | | | | — | | | | | | (1,729) | | | | | | — | | | | | | (1,729) | | | | | | (926) | | |
Other comprehensive loss, net of tax recovery of $3,584 | | | | | — | | | | | | — | | | | | | — | | | | | | (10,109) | | | | | | — | | | | | | (56,603) | | | | | | (56,603) | | | | | | (66,712) | | |
Share-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,340 | | | | | | — | | | | | | 5,340 | | | | | | 5,340 | | |
Dividends declared on Director Voting Preferred Shares | | | | | — | | | | | | — | | | | | | — | | | | | | (10) | | | | | | — | | | | | | — | | | | | | — | | | | | | (10) | | |
Balance as at December 31, 2020 | | | | $ | 26,580 | | | | | $ | 129,118 | | | | | $ | 155,698 | | | | | $ | 1,266,514 | | | | | $ | 85,648 | | | | | $ | (47,924) | | | | | $ | 37,724 | | | | | $ | 1,459,936 | | |
Balance as at January 1, 2021 | | | | $ | 26,580 | | | | | $ | 129,118 | | | | | $ | 155,698 | | | | | $ | 1,266,514 | | | | | $ | 85,648 | | | | | $ | (47,924) | | | | | $ | 37,724 | | | | | $ | 1,459,936 | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | 60,592 | | | | | | — | | | | | | — | | | | | | — | | | | | | 60,592 | | |
Issuance of share capital on exercise of stock options | | | | | — | | | | | | 16 | | | | | | 16 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16 | | |
Other comprehensive loss, net of tax of $nil | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,816) | | | | | | (1,816) | | | | | | (1,816) | | |
Share-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33,758 | | | | | | — | | | | | | 33,758 | | | | | | 33,758 | | |
Balance as at September 30, 2021 | | | | $ | 26,580 | | | | | $ | 129,134 | | | | | $ | 155,714 | | | | | $ | 1,327,106 | | | | | $ | 119,406 | | | | | $ | (49,740) | | | | | $ | 69,666 | | | | | $ | 1,552,486 | | |
(in thousands of Canadian dollars) | | | Notes | | | September 30, 2021 | | | December 31, 2020 | | ||||||
Assets | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | | | | $ | 1,558,638 | | | | | $ | 818,378 | | |
Trade and other receivables | | | | | | | | 55,985 | | | | | | 51,928 | | |
Other current financial assets | | | | | | | | 474 | | | | | | 448 | | |
Prepaid expenses and other current assets | | | | | | | | 38,103 | | | | | | 22,861 | | |
Total current assets | | | | | | | | 1,653,200 | | | | | | 893,615 | | |
Satellites, property and other equipment | | | 5,9 | | | | | 1,286,390 | | | | | | 1,318,526 | | |
Deferred tax assets | | | | | | | | 62,523 | | | | | | 79,912 | | |
Other long-term financial assets | | | | | | | | 16,918 | | | | | | 53,425 | | |
Other long-term assets | | | 5 | | | | | 13,410 | | | | | | 9,922 | | |
Intangible assets | | | 5 | | | | | 766,031 | | | | | | 779,190 | | |
Goodwill | | | | | | | | 2,446,603 | | | | | | 2,446,603 | | |
Total assets | | | | | | | $ | 6,245,075 | | | | | $ | 5,581,193 | | |
Liabilities | | | | | | | | | | | | | | | | |
Trade and other payables | | | | | | | $ | 33,508 | | | | | $ | 30,091 | | |
Other current financial liabilities | | | | | | | | 63,433 | | | | | | 35,880 | | |
Other current liabilities | | | | | | | | 91,294 | | | | | | 96,155 | | |
Total current liabilities | | | | | | | | 188,235 | | | | | | 162,126 | | |
Long-term indebtedness | | | 11 | | | | | 3,805,313 | | | | | | 3,187,152 | | |
Deferred tax liabilities | | | | | | | | 290,282 | | | | | | 325,893 | | |
Other long-term financial liabilities | | | | | | | | 25,172 | | | | | | 35,499 | | |
Other long-term liabilities | | | | | | | | 383,587 | | | | | | 410,587 | | |
Total liabilities | | | | | | | | 4,692,589 | | | | | | 4,121,257 | | |
Shareholders’ Equity | | | | | | | | | | | | | | | | |
Share capital | | | 12 | | | | | 155,714 | | | | | | 155,698 | | |
Accumulated earnings | | | | | | | | 1,327,106 | | | | | | 1,266,514 | | |
Reserves | | | | | | | | 69,666 | | | | | | 37,724 | | |
Total shareholders’ equity | | | | | | | | 1,552,486 | | | | | | 1,459,936 | | |
Total liabilities and shareholders’ equity | | | | | | | $ | 6,245,075 | | | | | $ | 5,581,193 | | |
(in thousands of Canadian dollars) | | | Notes | | | 2021 | | | 2020 | | |||||||||
Cash flows generated from operating activities | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | | | | | | | | $ | 60,592 | | | | | $ | (9,445) | | |
Adjustments to reconcile net income (loss) to cash flows generated from operating activities | | | | | | | | | | | | | | | | | | | |
Depreciation | | | | | | | | | | | 153,402 | | | | | | 166,819 | | |
Amortization | | | | | | | | | | | 12,051 | | | | | | 12,906 | | |
Tax expense | | | | | | | | | | | 47,591 | | | | | | 27,100 | | |
Interest expense | | | | | | | | | | | 139,153 | | | | | | 155,917 | | |
Interest income | | | | | | | | | | | (3,197) | | | | | | (6,761) | | |
(Gain) loss on foreign exchange | | | | | | | | | | | (7,343) | | | | | | 99,088 | | |
Loss on changes in fair value of financial instruments | | | | | | | | | | | 20,357 | | | | | | 38,884 | | |
Share-based compensation | | | | | | | | | | | 33,758 | | | | | | 7,160 | | |
Loss on disposal of assets | | | | | | | | | | | 777 | | | | | | 246 | | |
Other | | | | | | | | | | | (45,397) | | | | | | (45,474) | | |
Income taxes paid, net of income taxes received | | | | | 17 | | | | | | (71,644) | | | | | | (35,221) | | |
Interest paid, net of interest received | | | | | 17 | | | | | | (87,213) | | | | | | (120,576) | | |
Operating assets and liabilities | | | | | 17 | | | | | | (2,753) | | | | | | 9,046 | | |
Net cash generated from operating activities | | | | | | | | | | | 250,134 | | | | | | 299,689 | | |
Cash flows used in investing activities | | | | | | | | | | | | | | | | | | | |
Purchases for satellite programs | | | | | | | | | | | (97,131) | | | | | | (64,810) | | |
Purchase of property and other equipment | | | | | | | | | | | (27,202) | | | | | | (13,235) | | |
Purchase of intangible assets | | | | | | | | | | | — | | | | | | (30) | | |
Net cash used in investing activities | | | | | | | | | | | (124,333) | | | | | | (78,075) | | |
Cash flows generated from (used in) financing activities | | | | | | | | | | | | | | | | | | | |
Proceeds from indebtedness | | | | | 17 | | | | | | 619,900 | | | | | | — | | |
Repayment of indebtedness | | | | | 17 | | | | | | — | | | | | | (19,197) | | |
Payment of debt issue costs | | | | | 17 | | | | | | (6,834) | | | | | | — | | |
Payments of principal on lease liabilities | | | | | 17 | | | | | | (1,780) | | | | | | (1,215) | | |
Satellite performance incentive payments | | | | | 17 | | | | | | (5,092) | | | | | | (6,877) | | |
Proceeds from exercise of stock options | | | | | 16 | | | | | | — | | | | | | | | |
Government grant received | | | | | | | | | | | — | | | | | | 6,120 | | |
Net cash generated from (used in) financing activities | | | | | | | | | | | 606,210 | | | | | | (21,169) | | |
Effect of changes in exchange rates on cash and cash equivalents | | | | | | | | | | | 8,249 | | | | | | 14,648 | | |
Increase in cash and cash equivalents | | | | | | | | | | | 740,260 | | | | | | 215,093 | | |
Cash and cash equivalents, beginning of period | | | | | | | | | | | 818,378 | | | | | | 1,027,222 | | |
Cash and cash equivalents, end of period | | | | | | | | | | $ | 1,558,638 | | | | | $ | 1,242,315 | | |
| | | Three months ended September 30, | | | Nine months ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Broadcast | | | | $ | 97,408 | | | | | $ | 103,221 | | | | | $ | 293,229 | | | | | $ | 309,773 | | |
Enterprise | | | | | 91,126 | | | | | | 93,487 | | | | | | 267,675 | | | | | | 293,634 | | |
Consulting and other | | | | | 3,801 | | | | | | 5,345 | | | | | | 9,811 | | | | | | 15,153 | | |
Revenue | | | | $ | 192,335 | | | | | $ | 202,053 | | | | | $ | 570,715 | | | | | $ | 618,560 | | |
| | | Three months ended September 30, | | | Nine months ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Broadcast | | | | $ | 52 | | | | | $ | 704 | | | | | $ | 67 | | | | | $ | 704 | | |
Enterprise | | | | | 1,337 | | | | | | 668 | | | | | | 8,552 | | | | | | 7,775 | | |
Total equipment sales | | | | $ | 1,389 | | | | | $ | 1,372 | | | | | $ | 8,619 | | | | | $ | 8,479 | | |
| | | Three months ended September 30, | | | Nine months ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Canada | | | | $ | 78,589 | | | | | $ | 89,625 | | | | | $ | 249,032 | | | | | $ | 270,062 | | |
United States | | | | | 77,856 | | | | | | 76,767 | | | | | | 217,277 | | | | | | 233,543 | | |
Latin America & Caribbean | | | | | 13,242 | | | | | | 15,006 | | | | | | 41,921 | | | | | | 49,236 | | |
Europe, Middle East & Africa | | | | | 14,279 | | | | | | 10,522 | | | | | | 32,823 | | | | | | 34,284 | | |
Asia & Australia | | | | | 8,369 | | | | | | 10,133 | | | | | | 29,662 | | | | | | 31,435 | | |
Revenue | | | | $ | 192,335 | | | | | $ | 202,053 | | | | | $ | 570,715 | | | | | $ | 618,560 | | |
As at, | | | September 30, 2021 | | | December 31, 2020 | | ||||||
Canada | | | | $ | 651,269 | | | | | $ | 624,303 | | |
Europe, Middle East & Africa | | | | | 576,195 | | | | | | 619,959 | | |
United States | | | | | 56,356 | | | | | | 71,659 | | |
All others | | | | | 2,570 | | | | | | 2,605 | | |
Satellites, property and other equipment | | | | $ | 1,286,390 | | | | | $ | 1,318,526 | | |
As at, | | | September 30, 2021 | | | December 31, 2020 | | ||||||
Canada | | | | $ | 708,440 | | | | | $ | 718,880 | | |
United States | | | | | 6,111 | | | | | | 38,448 | | |
Latin America & Caribbean | | | | | 38,204 | | | | | | 15,114 | | |
All others | | | | | 13,276 | | | | | | 6,748 | | |
Intangible assets | | | | $ | 766,031 | | | | | $ | 779,190 | | |
As at, | | | September 30, 2021 | | | December 31, 2020 | | ||||||
Canada | | | | $ | 13,090 | | | | | $ | 9,470 | | |
Europe, Middle East & Africa | | | | | 320 | | | | | | 452 | | |
Other long-term assets | | | | $ | 13,410 | | | | | $ | 9,922 | | |
| | | Three months ended September 30, | | | Nine months ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Compensation and employee benefits(a) | | | | $ | 28,421 | | | | | $ | 20,520 | | | | | $ | 88,699 | | | | | $ | 63,983 | | |
Other operating expenses(b) | | | | | 13,766 | | | | | | 14,674 | | | | | | 36,034 | | | | | | 47,032 | | |
Cost of sales(c) | | | | | 7,504 | | | | | | 6,991 | | | | | | 22,188 | | | | | | 22,697 | | |
Operating expenses | | | | $ | 49,691 | | | | | $ | 42,185 | | | | | $ | 146,921 | | | | | $ | 133,712 | | |
| | | Three months ended September 30, | | | Nine months ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Interest on indebtedness | | | | $ | 41,179 | | | | | $ | 37,777 | | | | | $ | 110,356 | | | | | $ | 127,004 | | |
Interest on derivative instruments | | | | | 3,587 | | | | | | 5,498 | | | | | | 10,627 | | | | | | 7,841 | | |
Interest on satellite performance incentive payments | | | | | 557 | | | | | | 714 | | | | | | 1,719 | | | | | | 2,262 | | |
Interest on significant financing component | | | | | 4,669 | | | | | | 5,544 | | | | | | 14,348 | | | | | | 17,022 | | |
Interest on employee benefit plans | | | | | 323 | | | | | | 260 | | | | | | 971 | | | | | | 781 | | |
Interest on leases | | | | | 376 | | | | | | 323 | | | | | | 1,132 | | | | | | 1,007 | | |
Interest expense | | | | $ | 50,691 | | | | | $ | 50,116 | | | | | $ | 139,153 | | | | | $ | 155,917 | | |
| | | Three months ended September 30, | | | Nine months ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Current tax expense | | | | $ | 23,253 | | | | | $ | 23,354 | | | | | $ | 64,906 | | | | | $ | 51,612 | | |
Deferred tax recovery | | | | | (10,489) | | | | | | (7,618) | | | | | | (17,315) | | | | | | (24,512) | | |
Tax expense | | | | $ | 12,764 | | | | | $ | 15,736 | | | | | $ | 47,591 | | | | | $ | 27,100 | | |
| | | Three months ended September 30, | | | Nine months ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Income (loss) before tax | | | | $ | (29,155) | | | | | $ | 122,756 | | | | | $ | 108,183 | | | | | $ | 17,655 | | |
Multiplied by the statutory income tax rates | | | | | 26.46% | | | | | | 26.49% | | | | | | 26.46% | | | | | | 26.49% | | |
| | | | | (7,714) | | | | | | 32,518 | | | | | | 28,625 | | | | | | 4,677 | | |
Income tax recorded at rates different from the Canadian tax rate | | | | | (2,087) | | | | | | (3,221) | | | | | | (35,904) | | | | | | (10,591) | | |
Permanent differences | | | | | 14,150 | | | | | | (6,763) | | | | | | 19,960 | | | | | | 18,018 | | |
Effect on deferred tax balances due to the change in income tax rates | | | | | — | | | | | | — | | | | | | — | | | | | | (1,155) | | |
Effect of temporary differences not recognized as deferred tax assets | | | | | 10,538 | | | | | | (6,297) | | | | | | 40,057 | | | | | | 15,654 | | |
Change in estimates related to prior period | | | | | 29 | | | | | | — | | | | | | (2,090) | | | | | | — | | |
Other | | | | | (2,152) | | | | | | (501) | | | | | | (3,057) | | | | | | 497 | | |
Tax expense | | | | $ | 12,764 | | | | | $ | 15,736 | | | | | $ | 47,591 | | | | | $ | 27,100 | | |
Effective income tax rate | | | | | (43.78)% | | | | | | 12.82% | | | | | | 43.99% | | | | | | 153.50% | | |
| Remaining 2021 | | | 2022 | | | 2023 | | | 2024 | | | 2025 | | | Thereafter | | | Total | | ||||||||||||||||||
| $822 | | | | $ | 3,331 | | | | | $ | 3,273 | | | | | $ | 3,130 | | | | | $ | 2,854 | | | | | $ | 35,650 | | | | | $ | 49,060 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
Senior Secured Credit Facilities | | | | | | | | | | | | | |
Revolving Credit Facility | | | | $ | — | | | | | $ | — | | |
Term Loan B – U.S. Facility (September 30, 2021 and December 31, 2020 – US$1,552,815) | | | | | 1,968,969 | | | | | | 1,975,957 | | |
6.5% Senior Notes (US$550,000) | | | | | 697,400 | | | | | | 699,875 | | |
5.625% Senior Secured Notes (US$500,000) | | | | | 634,000 | | | | | | — | | |
4.875% Senior Secured Notes (US$400,000) | | | | | 507,200 | | | | | | 509,000 | | |
| | | | | 3,807,569 | | | | | | 3,184,832 | | |
Deferred financing costs, prepayment options and loss on repayment | | | | | (2,256) | | | | | | 2,320 | | |
| | | | | 3,805,313 | | | | | | 3,187,152 | | |
Less: current indebtedness | | | | | — | | | | | | — | | |
Long-term indebtedness | | | | $ | 3,805,313 | | | | | $ | 3,187,152 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||||||||||||||
| | | Number of shares | | | Stated value | | | Number of shares | | | Stated value | | ||||||||||||
Common Shares | | | | | 74,252,460 | | | | | $ | 26,580 | | | | | | 74,252,460 | | | | | $ | 26,580 | | |
Voting Participating Preferred Shares | | | | | 7,034,444 | | | | | | 48,246 | | | | | | 7,034,444 | | | | | | 48,246 | | |
Non-Voting Participating Preferred Shares | | | | | 38,508,717 | | | | | | 80,878 | | | | | | 38,508,117 | | | | | | 80,862 | | |
Director Voting Preferred Shares | | | | | 1,000 | | | | | | 10 | | | | | | 1,000 | | | | | | 10 | | |
Share capital | | | | | | | | | | $ | 155,714 | | | | | | | | | | | $ | 155,698 | | |
| | | Carrying amount | | | Contractual cash flows (undiscounted) | | | Remaining 2021 | | | 2022 | | | 2023 | | | 2024 | | | 2025 | | | Thereafter | | ||||||||||||||||||||||||
Trade and other payables | | | | $ | 33,508 | | | | | $ | 33,508 | | | | | $ | 33,508 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Customer and other deposits | | | | | 1,913 | | | | | | 1,913 | | | | | | 1,439 | | | | | | 17 | | | | | | 111 | | | | | | 17 | | | | | | 186 | | | | | | 143 | | |
Satellite performance incentive payments | | | | | 32,673 | | | | | | 40,253 | | | | | | 2,408 | | | | | | 8,330 | | | | | | 7,491 | | | | | | 5,898 | | | | | | 3,122 | | | | | | 13,004 | | |
Other financial liabilities | | | | | 2,183 | | | | | | 2,183 | | | | | | 2,183 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Interest rate swaps | | | | | 7,415 | | | | | | 7,489 | | | | | | 1,888 | | | | | | 5,601 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Indebtedness(1) | | | | | 3,851,990 | | | | | | 4,747,648 | | | | | | 70,758 | | | | | | 163,365 | | | | | | 163,365 | | | | | | 163,455 | | | | | | 162,415 | | | | | | 4,024,290 | | |
| | | | $ | 3,929,682 | | | | | $ | 4,832,994 | | | | | $ | 112,184 | | | | | $ | 177,313 | | | | | $ | 170,967 | | | | | $ | 169,370 | | | | | $ | 165,723 | | | | | $ | 4,037,437 | | |
| | | Interest payable | | | Interest payments | | ||||||
Satellite performance incentive payments | | | | $ | 384 | | | | | $ | 7,826 | | |
Indebtedness | | | | $ | 44,421 | | | | | $ | 940,079 | | |
As at September 30, 2021 | | | FVTPL | | | Amortized cost | | | Total | | | Fair value | | | Fair value hierarchy | | ||||||||||||
Cash and cash equivalents | | | | $ | — | | | | | $ | 1,558,638 | | | | | $ | 1,558,638 | | | | | $ | 1,558,638 | | | | Level 1 | |
Trade and other receivables | | | | | — | | | | | | 55,985 | | | | | | 55,985 | | | | | | 55,985 | | | | (3) | |
Other current financial assets | | | | | — | | | | | | 474 | | | | | | 474 | | | | | | 474 | | | | Level 1 | |
Other long-term financial assets(1) | | | | | 1,394 | | | | | | 15,524 | | | | | | 16,918 | | | | | | 16,918 | | | | Level 1, | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Level 2 | |
Trade and other payables | | | | | — | | | | | | (33,508) | | | | | | (33,508) | | | | | | (33,508) | | | | (3) | |
Other current financial liabilities | | | | | (7,415) | | | | | | (56,018) | | | | | | (63,433) | | | | | | (65,135) | | | | Level 2 | |
Other long-term financial liabilities | | | | | — | | | | | | (25,172) | | | | | | (25,172) | | | | | | (25,423) | | | | Level 2 | |
Indebtedness(2) | | | | | — | | | | | | (3,807,569) | | | | | | (3,807,569) | | | | | | (3,459,216) | | | | Level 2 | |
| | | | $ | (6,021) | | | | | $ | (2,291,646) | | | | | $ | (2,297,667) | | | | | $ | (1,951,267) | | | | | |
As at December 31, 2020 | | | FVTPL | | | Amortized cost | | | Total | | | Fair value | | | Fair value hierarchy | | ||||||||||||
Cash and cash equivalents | | | | $ | — | | | | | $ | 818,378 | | | | | $ | 818,378 | | | | | $ | 818,378 | | | | Level 1 | |
Trade and other receivables | | | | | — | | | | | | 51,928 | | | | | | 51,928 | | | | | | 51,928 | | | | (3) | |
Other current financial assets | | | | | — | | | | | | 448 | | | | | | 448 | | | | | | 448 | | | | Level 1 | |
Other long-term financial assets(1) | | | | | 30,266 | | | | | | 23,159 | | | | | | 53,425 | | | | | | 53,425 | | | | Level 1, | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Level 2 | |
Trade and other payables | | | | | — | | | | | | (30,091) | | | | | | (30,091) | | | | | | (30,091) | | | | (3) | |
Other current financial liabilities | | | | | (12,581) | | | | | | (23,299) | | | | | | (35,880) | | | | | | (37,921) | | | | Level 2 | |
Other long-term financial liabilities | | | | | (5,448) | | | | | | (30,051) | | | | | | (35,499) | | | | | | (36,357) | | | | Level 2 | |
Indebtedness(2) | | | | | — | | | | | | (3,184,832) | | | | | | (3,184,832) | | | | | | (3,214,543) | | | | Level 2 | |
| | | | $ | 12,237 | | | | | $ | (2,374,360) | | | | | $ | (2,362,123) | | | | | $ | (2,394,733) | | | | | |
As at | | | September 30, 2021 | | | December 31, 2020 | | ||||||
Term Loan B – U.S. Facility – Senior Secured Credit Facilities | | | | | 90.00% | | | | | | 98.88% | | |
6.5% Senior Notes | | | | | 86.87% | | | | | | 104.76% | | |
4.875% Senior Secured Notes | | | | | 92.53% | | | | | | 103.64% | | |
5.625% Senior Secured Notes | | | | | 96.53% | | | | | | — | | |
As at September 30, 2021 | | | Other long-term financial assets | | | Other current financial liabilities | | | Total | | |||||||||
Interest rate swaps | | | | $ | — | | | | | $ | (7,415) | | | | | $ | (7,415) | | |
Prepayment options | | | | | 1,394 | | | | | | — | | | | | | 1,394 | | |
| | | | $ | 1,394 | | | | | $ | (7,415) | | | | | $ | (6,021) | | |
As at December 31, 2020 | | | Other long-term financial assets | | | Other current financial liabilities | | | Other long-term financial liabilities | | | Total | | ||||||||||||
Interest rate swaps | | | | $ | — | | | | | $ | (12,581) | | | | | $ | (5,448) | | | | | $ | (18,029) | | |
Prepayment options | | | | | 30,266 | | | | | | — | | | | | | — | | | | | | 30,266 | | |
| | | | $ | 30,266 | | | | | $ | (12,581) | | | | | $ | (5,448) | | | | | $ | 12,237 | | |
| Fair value, December 31, 2020 and January 1, 2021 | | | | $ | 12,237 | | |
| Derivative recognized at inception | | | | | | | |
| Prepayment options – 5.625% Senior Secured Notes (Note 11) | | | | | 1,896 | | |
| Unrealized (losses) gains on derivatives | | | | | | | |
| Prepayment options | | | | | (30,848) | | |
| Interest rate swaps | | | | | 10,491 | | |
| Impact of foreign exchange | | | | | 203 | | |
| Fair value, June 30, 2021 | | | | $ | (6,021) | | |
| | | 2021 | | | 2020 | | ||||||||||||||||||
Three months ended September 30, | | | Pension | | | Other | | | Pension | | | Other | | ||||||||||||
Operating expenses | | | | $ | 1,973 | | | | | $ | 41 | | | | | $ | 1,797 | | | | | $ | 37 | | |
Interest expense | | | | $ | 185 | | | | | $ | 138 | | | | | $ | 106 | | | | | $ | 154 | | |
| | | 2021 | | | 2020 | | ||||||||||||||||||
Nine months ended September 30, | | | Pension | | | Other | | | Pension | | | Other | | ||||||||||||
Operating expenses | | | | $ | 5,920 | | | | | $ | 124 | | | | | $ | 5,391 | | | | | $ | 109 | | |
Interest expense | | | | $ | 557 | | | | | $ | 414 | | | | | $ | 318 | | | | | $ | 463 | | |
As at | | | September 30, 2021 | | | December 31, 2020 | | ||||||
Pension benefits | | | | $ | 24,151 | | | | | $ | 22,070 | | |
Other post-employment benefits | | | | | 25,709 | | | | | | 25,914 | | |
Accrued benefit liabilities | | | | $ | 49,860 | | | | | $ | 47,984 | | |
As at September 30, | | | 2021 | | | 2020 | | ||||||
Cash | | | | $ | 1,473,049 | | | | | $ | 910,852 | | |
Short-term investments(1) | | | | | 85,589 | | | | | | 331,463 | | |
Cash and cash equivalents | | | | $ | 1,558,638 | | | | | $ | 1,242,315 | | |
Nine months ended September 30, | | | 2021 | | | 2020 | | ||||||
Income taxes paid | | | | $ | (71,690) | | | | | $ | (35,620) | | |
Income taxes received | | | | | 46 | | | | | | 399 | | |
| | | | $ | (71,644) | | | | | $ | (35,221) | | |
Nine months ended September 30, | | | 2021 | | | 2020 | | ||||||
Interest paid | | | | $ | (90,367) | | | | | $ | (128,955) | | |
Interest received | | | | | 3,154 | | | | | | 8,379 | | |
| | | | $ | (87,213) | | | | | $ | (120,576) | | |
| | | Indebtedness | | | Satellite performance incentive payments | | | Leases | | |||||||||
Balance as at January 1, 2021 | | | | $ | 3,187,152 | | | | | $ | 37,574 | | | | | $ | 29,051 | | |
Cash inflows | | | | | 619,900 | | | | | | — | | | | | | — | | |
Cash outflows | | | | | — | | | | | | (5,092) | | | | | | (1,780) | | |
Amortization of deferred financing costs, prepayment options and loss on repayment | | | | | 362 | | | | | | — | | | | | | — | | |
Debt issue costs | | | | | (6,834) | | | | | | — | | | | | | — | | |
Prepayment option at inception – 5.625% Senior Secured Notes | | | | | 1,896 | | | | | | — | | | | | | — | | |
Interest accrued | | | | | — | | | | | | — | | | | | | 1,132 | | |
Interest paid | | | | | — | | | | | | — | | | | | | (1,132) | | |
Non-cash additions | | | | | — | | | | | | — | | | | | | 7,323 | | |
Non-cash disposals | | | | | — | | | | | | — | | | | | | (939) | | |
Impact of foreign exchange | | | | | 2,837 | | | | | | (193) | | | | | | (235) | | |
Balance as at September 30, 2021 | | | | $ | 3,805,313 | | | | | $ | 32,289 | | | | | $ | 32,420 | | |
| | | Satellite performance incentive payments | | | Leases | | | Satellite performance incentive payments | | |||||||||
Balance as at January 1, 2020 | | | | $ | 3,712,799 | | | | | $ | 46,951 | | | | | $ | 28,582 | | |
Cash outflows | | | | | (19,197) | | | | | | (6,877) | | | | | | (1,215) | | |
Amortization of deferred financing costs and prepayment options | | | | | 314 | | | | | | — | | | | | | — | | |
Interest accrued | | | | | — | | | | | | — | | | | | | 1,007 | | |
Interest paid | | | | | — | | | | | | — | | | | | | (1,317) | | |
Non-cash additions | | | | | — | | | | | | — | | | | | | 2,592 | | |
Other | | | | | — | | | | | | 148 | | | | | | (77) | | |
Impact of foreign exchange | | | | | 94,177 | | | | | | 1,246 | | | | | | 150 | | |
Balance as at September 30, 2020 | | | | $ | 3,788,093 | | | | | $ | 41,468 | | | | | $ | 29,722 | | |
Nine months ended September 30, | | | 2021 | | | 2020 | | ||||||
Trade and other receivables | | | | $ | 8,035 | | | | | $ | (7,865) | | |
Financial assets | | | | | 2,351 | | | | | | 1,291 | | |
Other assets | | | | | (14,773) | | | | | | 1,578 | | |
Trade and other payables | | | | | 3,679 | | | | | | (4,018) | | |
Financial liabilities | | | | | 2,869 | | | | | | (219) | | |
Other liabilities | | | | | (4,914) | | | | | | 18,279 | | |
| | | | $ | (2,753) | | | | | $ | 9,046 | | |
Nine months ended September 30, | | | 2021 | | | 2020 | | ||||||
Satellites, property and other equipment | | | | $ | 656 | | | | | $ | 4,148 | | |
| | | Remaining 2021 | | | 2022 | | | 2023 | | | 2024 | | | 2025 | | | Thereafter | | | Total | | |||||||||||||||||||||
Property leases | | | | $ | 367 | | | | | $ | 1,168 | | | | | $ | 1,153 | | | | | $ | 1,139 | | | | | $ | 1,058 | | | | | $ | 13,658 | | | | | $ | 18,543 | | |
Capital commitments | | | | | 57,401 | | | | | | 22,068 | | | | | | 40,919 | | | | | | 48,374 | | | | | | 12,553 | | | | | | — | | | | | | 181,315 | | |
Other operating commitments | | | | | 13,580 | | | | | | 8,385 | | | | | | 5,789 | | | | | | 4,801 | | | | | | 4,287 | | | | | | 11,417 | | | | | | 48,259 | | |
| | | | $ | 71,348 | | | | | $ | 31,621 | | | | | $ | 47,861 | | | | | $ | 54,314 | | | | | $ | 17,898 | | | | | $ | 25,075 | | | | | $ | 248,117 | | |
| | | Sale of goods and services | | | Purchase of goods and services | | ||||||||||||||||||
Three months ended September 30, | | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Revenue | | | | $ | 31 | | | | | $ | 33 | | | | | $ | — | | | | | $ | — | | |
Operating expenses | | | | $ | — | | | | | $ | — | | | | | $ | 1,564 | | | | | $ | 1,668 | | |
| | | Sale of goods and services | | | Purchase of goods and services | | ||||||||||||||||||
Nine months ended September 30, | | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Revenue | | | | $ | 94 | | | | | $ | 101 | | | | | $ | — | | | | | $ | — | | |
Operating expenses | | | | $ | — | | | | | $ | — | | | | | $ | 4,703 | | | | | $ | 5,061 | | |
| | | Amounts owed by related parties | | | Amounts owed to related parties | | ||||||||||||||||||
As at | | | September 30, 2021 | | | December 31, 2020 | | | September 30, 2021 | | | December 31, 2020 | | ||||||||||||
Current receivables/payables | | | | $ | 131 | | | | | $ | — | | | | | $ | — | | | | | $ | 105 | | |
(in thousands of Canadian dollars) | | | Notes | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Revenue | | | 5 | | | | $ | 820,468 | | | | | $ | 910,893 | | | | | $ | 902,932 | | |
Operating expenses | | | 6 | | | | | (180,874) | | | | | | (165,499) | | | | | | (185,827) | | |
Depreciation | | | | | | | | (216,885) | | | | | | (242,966) | | | | | | (224,851) | | |
Amortization | | | | | | | | (17,195) | | | | | | (23,277) | | | | | | (24,305) | | |
Other operating (losses) gains, net | | | 7 | | | | | (215) | | | | | | (862) | | | | | | 743 | | |
Operating income | | | | | | | | 405,299 | | | | | | 478,289 | | | | | | 468,692 | | |
Interest expense | | | 8 | | | | | (203,760) | | | | | | (258,261) | | | | | | (237,786) | | |
Loss on refinancing | | | 23 | | | | | — | | | | | | (151,919) | | | | | | — | | |
Interest and other income | | | | | | | | 5,196 | | | | | | 20,043 | | | | | | 16,498 | | |
Loss on changes in fair value of financial instruments | | | | | | | | (13,115) | | | | | | (49,672) | | | | | | (18,205) | | |
Gain (loss) on foreign exchange | | | | | | | | 47,605 | | | | | | 163,840 | | | | | | (259,079) | | |
Income (loss) before tax | | | | | | | | 241,225 | | | | | | 202,320 | | | | | | (29,880) | | |
Tax recovery (expense) | | | 9 | | | | | 4,353 | | | | | | (15,122) | | | | | | (61,056) | | |
Net income (loss) | | | | | | | $ | 245,578 | | | | | $ | 187,198 | | | | | $ | (90,936) | | |
(in thousands of Canadian dollars) | | | Notes | | | 2020 | | | 2019 | | | 2018 | | ||||||||||||
Net income (loss) | | | | | | | | | | $ | 245,578 | | | | | $ | 187,198 | | | | | $ | (90,936) | | |
Other comprehensive (loss) income | | | | | | | | | | | | | | | | | | | | | | | | | |
Items that may be reclassified into profit or loss | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | | | | | | | | | (32,422) | | | | | | (50,465) | | | | | | 44,459 | | |
Items that will not be reclassified into profit or loss | | | | | | | | | | | | | | | | | | | | | | | | | |
Actuarial (losses) gains on employee benefit plans | | | | | 29 | | | | | | (13,693) | | | | | | 1,134 | | | | | | 7,755 | | |
Tax recovery (expense) | | | | | | | | | | | 3,584 | | | | | | (403) | | | | | | (2,031) | | |
Other comprehensive (loss) income | | | | | | | | | | | (42,531) | | | | | | (49,734) | | | | | | 50,183 | | |
Total comprehensive income (loss) | | | | | | | | | | $ | 203,047 | | | | | $ | 137,464 | | | | | $ | (40,753) | | |
(in thousands of Canadian dollars) | | | Notes | | | Common shares | | | Preferred shares | | | Total share capital | | | Accumulated earnings | | | Equity- settled employee benefits reserve | | | Foreign currency translation reserve | | | Total reserves | | | Total shareholders’ equity | | |||||||||||||||||||||||||||
Balance as at January 1, 2018 | | | | | | | | | | $ | 26,580 | | | | | $ | 126,102 | | | | | $ | 152,682 | | | | | $ | 968,408 | | | | | $ | 31,549 | | | | | $ | (9,818) | | | | | $ | 21,731 | | | | | $ | 1,142,821 | | |
Net loss | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (90,936) | | | | | | — | | | | | | — | | | | | | — | | | | | | (90,936) | | |
Issuance of share capital on exercise of stock appreciation rights | | | | | 24 | | | | | | — | | | | | | 1,024 | | | | | | 1,024 | | | | | | (1,079) | | | | | | (339) | | | | | | — | | | | | | (339) | | | | | | (394) | | |
Cumulative effect adjustment | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,516) | | | | | | — | | | | | | 322 | | | | | | 322 | | | | | | (38,194) | | |
Other comprehensive income, net of tax expense of $2,031 | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,724 | | | | | | — | | | | | | 44,459 | | | | | | 44,459 | | | | | | 50,183 | | |
Share-based compensation | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29,505 | | | | | | — | | | | | | 29,505 | | | | | | 29,505 | | |
Balance as at December 31, 2018 | | | | | | | | | | $ | 26,580 | | | | | $ | 127,126 | | | | | $ | 153,706 | | | | | $ | 843,601 | | | | | $ | 60,715 | | | | | $ | 34,963 | | | | | $ | 95,678 | | | | | $ | 1,092,985 | | |
Balance as at January 1, 2019 | | | | | | | | | | $ | 26,580 | | | | | $ | 127,126 | | | | | $ | 153,706 | | | | | $ | 843,601 | | | | | $ | 60,715 | | | | | $ | 34,963 | | | | | $ | 95,678 | | | | | $ | 1,092,985 | | |
Net income | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 187,198 | | | | | | — | | | | | | — | | | | | | — | | | | | | 187,198 | | |
Dividends declared on Director Voting Preferred shares | | | | | 24 | | | | | | — | | | | | | — | | | | | | — | | | | | | (20) | | | | | | — | | | | | | — | | | | | | — | | | | | | (20) | | |
Issuance of share capital on exercise of stock appreciation rights | | | | | 24 | | | | | | — | | | | | | 385 | | | | | | 385 | | | | | | (455) | | | | | | (144) | | | | | | — | | | | | | (144) | | | | | | (214) | | |
Issuance of share capital on settlement of restricted share units | | | | | 24 | | | | | | — | | | | | | 804 | | | | | | 804 | | | | | | — | | | | | | (1,729) | | | | | | — | | | | | | (1,729) | | | | | | (925) | | |
Other comprehensive income (loss), net of tax expense of $403 | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 731 | | | | | | — | | | | | | (50,465) | | | | | | (50,465) | | | | | | (49,734) | | |
Share-based compensation | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,035 | | | | | | — | | | | | | 16,035 | | | | | | 16,035 | | |
Balance as at December 31, 2019 | | | | | | | | | | $ | 26,580 | | | | | $ | 128,315 | | | | | $ | 154,895 | | | | | $ | 1,031,055 | | | | | $ | 74,877 | | | | | $ | (15,502) | | | | | $ | 59,375 | | | | | $ | 1,245,325 | | |
Balance as at January 1, 2020 | | | | | | | | | | $ | 26,580 | | | | | $ | 128,315 | | | | | $ | 154,895 | | | | | $ | 1,031,055 | | | | | $ | 74,877 | | | | | $ | (15,502) | | | | | $ | 59,375 | | | | | $ | 1,245,325 | | |
Net income | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 245,578 | | | | | | — | | | | | | — | | | | | | — | | | | | | 245,578 | | |
Dividends declared on Director Voting Preferred shares | | | | | 24 | | | | | | — | | | | | | — | | | | | | — | | | | | | (10) | | | | | | — | | | | | | — | | | | | | — | | | | | | (10) | | |
(in thousands of Canadian dollars) | | | Notes | | | Common shares | | | Preferred shares | | | Total share capital | | | Accumulated earnings | | | Equity- settled employee benefits reserve | | | Foreign currency translation reserve | | | Total reserves | | | Total shareholders’ equity | | |||||||||||||||||||||||||||
Issuance of share capital on settlement of restricted share units | | | | | 24 | | | | | | — | | | | | | 803 | | | | | | 803 | | | | | | — | | | | | | (1,729) | | | | | | — | | | | | | (1,729) | | | | | | (926) | | |
Other comprehensive loss, net of tax recovery of $3,584 | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,109) | | | | | | — | | | | | | (32,422) | | | | | | (32,422) | | | | | | (42,531) | | |
Share-based compensation | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,500 | | | | | | — | | | | | | 12,500 | | | | | | 12,500 | | |
Balance as at December 31, 2020 | | | | | | | | | | $ | 26,580 | | | | | $ | 129,118 | | | | | $ | 155,698 | | | | | $ | 1,266,514 | | | | | $ | 85,648 | | | | | $ | (47,924) | | | | | $ | 37,724 | | | | | $ | 1,459,936 | | |
|
(in thousands of Canadian dollars) | | | Notes | | | December 31, 2020 | | | December 31, 2019 | | ||||||
Assets | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | 30 | | | | $ | 818,378 | | | | | $ | 1,027,222 | | |
Trade and other receivables | | | 10 | | | | | 51,928 | | | | | | 64,062 | | |
Other current financial assets | | | 11 | | | | | 448 | | | | | | 210 | | |
Prepaid expenses and other current assets | | | 12 | | | | | 22,861 | | | | | | 43,724 | | |
Total current assets | | | | | | | | 893,615 | | | | | | 1,135,218 | | |
Satellites, property and other equipment | | | 5, 15 | | | | | 1,318,526 | | | | | | 1,458,933 | | |
Deferred tax assets | | | 9 | | | | | 79,912 | | | | | | 12,412 | | |
Other long-term financial assets | | | 13 | | | | | 53,425 | | | | | | 57,730 | | |
Other long-term assets | | | 5, 14 | | | | | 9,922 | | | | | | 8,264 | | |
Intangible assets | | | 5, 16 | | | | | 779,190 | | | | | | 802,791 | | |
Goodwill | | | 17 | | | | | 2,446,603 | | | | | | 2,446,603 | | |
Total assets | | | | | | | $ | 5,581,193 | | | | | $ | 5,921,951 | | |
Liabilities | | | | | | | | | | | | | | | | |
Trade and other payables | | | 18 | | | | $ | 30,091 | | | | | $ | 26,247 | | |
Other current financial liabilities | | | 19 | | | | | 35,880 | | | | | | 38,281 | | |
Other current liabilities | | | 20 | | | | | 96,155 | | | | | | 72,315 | | |
Current indebtedness | | | 23 | | | | | — | | | | | | 24,408 | | |
Total current liabilities | | | | | | | | 162,126 | | | | | | 161,251 | | |
Long-term indebtedness | | | 23 | | | | | 3,187,152 | | | | | | 3,688,391 | | |
Deferred tax liabilities | | | 9 | | | | | 325,893 | | | | | | 348,762 | | |
Other long-term financial liabilities | | | 21 | | | | | 35,499 | | | | | | 42,511 | | |
Other long-term liabilities | | | 22 | | | | | 410,587 | | | | | | 435,711 | | |
Total liabilities | | | | | | | | 4,121,257 | | | | | | 4,676,626 | | |
Shareholders’ Equity | | | | | | | | | | | | | | | | |
Share capital | | | 24 | | | | | 155,698 | | | | | | 154,895 | | |
Accumulated earnings | | | | | | | | 1,266,514 | | | | | | 1,031,055 | | |
Reserves | | | | | | | | 37,724 | | | | | | 59,375 | | |
Total shareholders’ equity | | | | | | | | 1,459,936 | | | | | | 1,245,325 | | |
Total liabilities and shareholders’ equity | | | | | | | $ | 5,581,193 | | | | | $ | 5,921,951 | | |
(in thousands of Canadian dollars) | | | Notes | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | | | | | $ | 245,578 | | | | | $ | 187,198 | | | | | $ | (90,936) | | |
Adjustments to reconcile net income (loss) to cash flows from operating activities | | | | | | | | | | | | | | | | | | | | | | |
Depreciation | | | | | | | | 216,885 | | | | | | 242,966 | | | | | | 224,851 | | |
Amortization | | | | | | | | 17,195 | | | | | | 23,277 | | | | | | 24,305 | | |
Tax (recovery) expense | | | | | | | | (4,353) | | | | | | 15,122 | | | | | | 61,056 | | |
Interest expense | | | | | | | | 203,760 | | | | | | 258,261 | | | | | | 237,786 | | |
Interest income | | | | | | | | (7,668) | | | | | | (20,268) | | | | | | (12,415) | | |
(Gain) loss on foreign exchange | | | | | | | | (47,605) | | | | | | (163,840) | | | | | | 259,079 | | |
Loss on changes in fair value of financial instruments | | | | | | | | 13,115 | | | | | | 49,672 | | | | | | 18,205 | | |
Share-based compensation | | | 28 | | | | | 12,500 | | | | | | 16,035 | | | | | | 29,505 | | |
Loss on disposal of assets | | | 7 | | | | | 215 | | | | | | 862 | | | | | | 353 | | |
Loss on refinancing | | | 23 | | | | | — | | | | | | 151,919 | | | | | | — | | |
Other | | | | | | | | (58,784) | | | | | | (100,078) | | | | | | (91,580) | | |
Income taxes paid, net of income taxes received | | | 30 | | | | | (53,443) | | | | | | (95,455) | | | | | | (106,308) | | |
Interest paid, net of capitalized interest and interest received | | | 30 | | | | | (179,972) | | | | | | (176,112) | | | | | | (176,417) | | |
Operating assets and liabilities | | | 30 | | | | | 15,018 | | | | | | (13,942) | | | | | | 88,813 | | |
Net cash from operating activities | | | | | | | | 372,441 | | | | | | 375,617 | | | | | | 466,297 | | |
Cash flows used in investing activities | | | | | | | | | | | | | | | | | | | | | | |
Satellite programs, including capitalized interest | | | | | | | | (75,902) | | | | | | (3,668) | | | | | | (67,387) | | |
Purchase of property and other equipment | | | | | | | | (17,060) | | | | | | (8,345) | | | | | | (15,997) | | |
Purchase of intangible assets | | | | | | | | (30) | | | | | | (27,597) | | | | | | (19,923) | | |
Net cash used in investing activities | | | | | | | | (92,992) | | | | | | (39,610) | | | | | | (103,307) | | |
Cash flows used in financing activities | | | | | | | | | | | | | | | | | | | | | | |
Repayment of indebtedness | | | 30 | | | | | (453,592) | | | | | | (3,743,465) | | | | | | (94,951) | | |
Proceeds from indebtedness | | | 30 | | | | | — | | | | | | 3,786,082 | | | | | | — | | |
Payment of early redemption premium | | | 23 | | | | | — | | | | | | (43,940) | | | | | | — | | |
Payment of debt issue costs | | | 30 | | | | | — | | | | | | (28,082) | | | | | | (10,190) | | |
Payments of principal on lease liabilities | | | 30 | | | | | (1,793) | | | | | | (1,252) | | | | | | (29) | | |
Satellite performance incentive payments | | | 30 | | | | ��� | (9,031) | | | | | | (9,644) | | | | | | (9,037) | | |
Government grant received | | | | | | | | 14,185 | | | | | | — | | | | | | — | | |
Dividends paid on Director Voting preferred shares | | | 24 | | | | | (10) | | | | | | (20) | | | | | | — | | |
Net cash used in financing activities | | | | | | | | (450,241) | | | | | | (40,321) | | | | | | (114,207) | | |
Effect of changes in exchange rates on cash and cash equivalents | | | | | | | | (38,052) | | | | | | (36,897) | | | | | | 40,605 | | |
(Decrease) increase in cash and cash equivalents | | | | | | | | (208,844) | | | | | | 258,789 | | | | | | 289,388 | | |
Cash and cash equivalents, beginning of year | | | | | | | | 1,027,222 | | | | | | 768,433 | | | | | | 479,045 | | |
Cash and cash equivalents, end of year | | | 30 | | | | $ | 818,378 | | | | | $ | 1,027,222 | | | | | $ | 768,433 | | |
| | | Years | |
Satellites | | | 12 to 15 | |
Right-of-use assets | | | 2 to 27 | |
Property and other equipment | | | 3 to 30 | |
| | | Years | |
Revenue backlog | | | 17 | |
Customer relationships | | | 20 to 21 | |
Customer contracts | | | 15 | |
Concession rights | | | 5 to 15 | |
Transponder rights | | | 16 | |
Patents | | | 18 | |
Years ended December 31, | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Broadcast | | | | $ | 411,407 | | | | | $ | 444,478 | | | | | $ | 455,125 | | |
Enterprise | | | | | 389,696 | | | | | | 444,732 | | | | | | 428,226 | | |
Consulting and other | | | | | 19,365 | | | | | | 21,683 | | | | | | 19,581 | | |
Revenue | | | | $ | 820,468 | | | | | $ | 910,893 | | | | | $ | 902,932 | | |
Years ended December 31, | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Broadcast | | | | $ | 1,300 | | | | | $ | 233 | | | | | $ | 315 | | |
Enterprise | | | | | 13,693 | | | | | | 8,323 | | | | | | 23,639 | | |
Total equipment sales | | | | $ | 14,993 | | | | | $ | 8,556 | | | | | $ | 23,954 | | |
Years ended December 31, | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Canada | | | | $ | 362,939 | | | | | $ | 395,235 | | | | | $ | 417,692 | | |
United States | | | | | 307,433 | | | | | | 329,634 | | | | | | 318,779 | | |
Europe, Middle East & Africa | | | | | 44,710 | | | | | | 50,911 | | | | | | 61,317 | | |
Latin America & Caribbean | | | | | 64,024 | | | | | | 73,120 | | | | | | 75,011 | | |
Asia & Australia | | | | | 41,362 | | | | | | 61,993 | | | | | | 30,133 | | |
Revenue | | | | $ | 820,468 | | | | | $ | 910,893 | | | | | $ | 902,932 | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Canada | | | | $ | 624,303 | | | | | $ | 682,518 | | |
Europe, Middle East & Africa | | | | | 619,959 | | | | | | 685,562 | | |
United States | | | | | 71,659 | | | | | | 88,360 | | |
All others | | | | | 2,605 | | | | | | 2,493 | | |
Satellites, property and other equipment | | | | $ | 1,318,526 | | | | | $ | 1,458,933 | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Canada | | | | $ | 718,880 | | | | | $ | 733,880 | | |
United States | | | | | 38,448 | | | | | | 39,395 | | |
Latin America & Caribbean | | | | | 15,114 | | | | | | 21,908 | | |
All others | | | | | 6,748 | | | | | | 7,608 | | |
Intangible assets | | | | $ | 779,190 | | | | | $ | 802,791 | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Canada | | | | $ | 9,470 | | | | | $ | 7,624 | | |
Europe, Middle East & Africa | | | | | 452 | | | | | | 640 | | |
Other long-term assets | | | | $ | 9,922 | | | | | $ | 8,264 | | |
Years ended December 31, | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Compensation and employee benefits(a) | | | | $ | 89,882 | | | | | $ | 87,943 | | | | | $ | 98,350 | | |
Other operating expenses(b) | | | | | 57,622 | | | | | | 40,332 | | | | | | 45,596 | | |
Cost of sales(c) | | | | | 33,370 | | | | | | 37,224 | | | | | | 41,881 | | |
Operating expenses | | | | $ | 180,874 | | | | | $ | 165,499 | | | | | $ | 185,827 | | |
Years ended December 31, | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Loss on disposal of assets | | | | $ | (215) | | | | | $ | (862) | | | | | $ | (353) | | |
Other | | | | | — | | | | | | — | | | | | | 1,096 | | |
Other operating (losses) gains, net | | | | $ | (215) | | | | | $ | (862) | | | | | $ | 743 | | |
Years ended December 31, | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Interest on indebtedness | | | | $ | 164,253 | | | | | $ | 239,805 | | | | | $ | 231,015 | | |
Interest on derivative instruments | | | | | 11,625 | | | | | | (13,191) | | | | | | (7,105) | | |
Interest on satellite performance incentive payments | | | | | 2,930 | | | | | | 3,536 | | | | | | 4,134 | | |
Interest on significant financing component | | | | | 22,434 | | | | | | 25,484 | | | | | | 27,374 | | |
Interest on employee benefit plans (Note 29) | | | | | 1,169 | | | | | | 1,339 | | | | | | 1,488 | | |
Interest on leases | | | | | 1,349 | | | | | | 1,288 | | | | | | — | | |
Capitalized interest (Note 15) | | | | | — | | | | | | — | | | | | | (19,120) | | |
Interest expense | | | | $ | 203,760 | | | | | $ | 258,261 | | | | | $ | 237,786 | | |
Years ended December 31, | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Current tax expense | | | | $ | 77,138 | | | | | $ | 71,202 | | | | | $ | 98,841 | | |
Deferred tax recovery | | | | | (81,491) | | | | | | (56,080) | | | | | | (37,785) | | |
Tax (recovery) expense | | | | $ | (4,353) | | | | | $ | 15,122 | | | | | $ | 61,056 | | |
Year ended December 31, | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Income (loss) before tax | | | | $ | 241,225 | | | | | $ | 202,320 | | | | | $ | (29,880) | | |
Multiplied by the statutory income tax rates | | | | | 26.46% | | | | | | 26.56% | | | | | | 26.59% | | |
| | | | | 63,828 | | | | | | 53,736 | | | | | | (7,945) | | |
Income tax recorded at rates different from the Canadian tax rate | | | | | (22,875) | | | | | | (13,017) | | | | | | (10,823) | | |
Permanent differences | | | | | 1,548 | | | | | | (6,760) | | | | | | 50,458 | | |
Effect on deferred tax balances due to changes in income tax rates | | | | | (885) | | | | | | (2,829) | | | | | | (427) | | |
Effect of temporary differences not recognized as deferred tax assets | | | | | (43,941) | | | | | | (16,681) | | | | | | 35,416 | | |
Previously unrecognized tax losses and credits | | | | | — | | | | | | — | | | | | | (6,110) | | |
Change in estimates related to prior period(1) | | | | | (1,467) | | | | | | (311) | | | | | | — | | |
Other(1) | | | | | (561) | | | | | | 984 | | | | | | 487 | | |
Tax (recovery) expense | | | | $ | (4,353) | | | | | $ | 15,122 | | | | | $ | 61,056 | | |
Effective income tax rate | | | | | (1.80)% | | | | | | 7.47% | | | | | | (204.34)% | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Deferred tax assets | | | | | | | | | | | | | |
Foreign tax credits | | | | $ | 6,558 | | | | | $ | 5,710 | | |
Corporate interest restriction | | | | | — | | | | | | 11,393 | | |
Financing charges | | | | | 12,004 | | | | | | 17,152 | | |
Deferred revenue | | | | | 11,127 | | | | | | 13,071 | | |
Loss carry forwards | | | | | 29,715 | | | | | | 29,351 | | |
Employee benefits | | | | | 12,438 | | | | | | 8,282 | | |
Reserves | | | | | 1,222 | | | | | | — | | |
Other | | | | | 2,531 | | | | | | 2,209 | | |
Total deferred tax assets | | | | $ | 75,595 | | | | | $ | 87,168 | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Deferred tax liabilities | | | | | | | | | | | | | |
Capital assets | | | | $ | (149,214) | | | | | $ | (178,317) | | |
Intangible assets | | | | | (158,957) | | | | | | (237,269) | | |
Unrealized foreign exchange gains | | | | | (13,405) | | | | | | (7,932) | | |
Total deferred tax liabilities | | | | $ | (321,576) | | | | | $ | (423,518) | | |
Deferred tax liabilities, net | | | | $ | (245,981) | | | | | $ | (336,350) | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Trade receivables | | | | $ | 47,368 | | | | | $ | 53,893 | | |
Less: Allowance for doubtful accounts | | | | | (7,257) | | | | | | (1,779) | | |
Net trade receivables | | | | | 40,111 | | | | | | 52,114 | | |
Other receivables | | | | | 11,817 | | | | | | 11,948 | | |
Trade and other receivables | | | | $ | 51,928 | | | | | $ | 64,062 | | |
Years ended December 31, | | | 2020 | | | 2019 | | ||||||
Allowance for doubtful accounts, beginning of year | | | | $ | 1,779 | | | | | $ | 5,136 | | |
Provisions for impaired receivables | | | | | 6,069 | | | | | | 604 | | |
Receivables written off | | | | | (146) | | | | | | (4,899) | | |
Impact of foreign exchange | | | | | (445) | | | | | | 938 | | |
Allowance for doubtful accounts, end of year | | | | $ | 7,257 | | | | | $ | 1,779 | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Security deposits | | | | $ | 448 | | | | | $ | 210 | | |
Other current financial assets | | | | $ | 448 | | | | | $ | 210 | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Prepaid expenses | | | | $ | 5,942 | | | | | $ | 12,896 | | |
Income tax recoverable | | | | | 3,116 | | | | | | 26,730 | | |
Inventory(a) | | | | | 5,224 | | | | | | 3,556 | | |
Deferred charges(b) | | | | | 278 | | | | | | 307 | | |
Other | | | | | 8,301 | | | | | | 235 | | |
Prepaid expenses and other current assets | | | | $ | 22,861 | | | | | $ | 43,724 | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Long-term receivables | | | | $ | 17,298 | | | | | $ | 18,932 | | |
Security deposits | | | | | 5,861 | | | | | | 5,977 | | |
Derivative assets (Note 27) | | | | | 30,266 | | | | | | 32,821 | | |
Other long-term financial assets | | | | $ | 53,425 | | | | | $ | 57,730 | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Prepaid expenses | | | | $ | 452 | | | | | $ | 640 | | |
Deferred charges (Note 12) | | | | | 775 | | | | | | 1,039 | | |
Income tax recoverable | | | | | 8,418 | | | | | | 6,283 | | |
Other | | | | | 277 | | | | | | 302 | | |
Other long-term assets | | | | $ | 9,922 | | | | | $ | 8,264 | | |
| | | Satellites | | | Property and other equipment | | | Right-of-use assets(1) | | | Assets under construction | | | Total | | |||||||||||||||
Cost as at January 1, 2019 | | | | $ | 3,669,570 | | | | | $ | 255,055 | | | | | $ | — | | | | | $ | 11,137 | | | | | $ | 3,935,762 | | |
Cumulative effect adjustment(3) | | | | | — | | | | | | (474) | | | | | | 26,732 | | | | | | — | | | | | | 26,258 | | |
Additions | | | | | — | | | | | | 797 | | | | | | 2,798 | | | | | | 7,843 | | | | | | 11,438 | | |
Disposals/retirements | | | | | (77,322) | | | | | | (7,306) | | | | | | (104) | | | | | | — | | | | | | (84,732) | | |
Reclassifications and transfers from assets under construction | | | | | — | | | | | | 7,652 | | | | | | — | | | | | | (7,652) | | | | | | — | | |
Impact of foreign exchange | | | | | (39,133) | | | | | | (1,486) | | | | | | (285) | | | | | | (153) | | | | | | (41,057) | | |
Cost as at December 31, 2019 | | | | | 3,553,115 | | | | | | 254,238 | | | | | | 29,141 | | | | | | 11,175 | | | | | | 3,847,669 | | |
Additions(2) | | | | | — | | | | | | 1,635 | | | | | | 6,813 | | | | | | 87,444 | | | | | | 95,892 | | |
Disposals/retirements | | | | | (93,755) | | | | | | (3,285) | | | | | | — | | | | | | — | | | | | | (97,040) | | |
Reclassifications and transfers from assets under construction | | | | | — | | | | | | 4,463 | | | | | | — | | | | | | (4,463) | | | | | | — | | |
Impact of foreign exchange | | | | | (16,028) | | | | | | (1,259) | | | | | | (438) | | | | | | (4,402) | | | | | | (22,127) | | |
Cost as at December 31, 2020 | | | | $ | 3,443,332 | | | | | $ | 255,792 | | | | | $ | 35,516 | | | | | $ | 89,754 | | | | | $ | 3,824,394 | | |
Accumulated depreciation and impairment as at January 1, 2019 | | | | $ | (2,072,796) | | | | | $ | (159,927) | | | | | $ | — | | | | | $ | — | | | | | $ | (2,232,723) | | |
Cumulative effect adjustment(3) | | | | | — | | | | | | 92 | | | | | | — | | | | | | — | | | | | | 92 | | |
Depreciation | | | | | (225,675) | | | | | | (14,890) | | | | | | (2,401) | | | | | | — | | | | | | (242,966) | | |
Disposals/retirements | | | | | 77,322 | | | | | | 6,379 | | | | | | — | | | | | | — | | | | | | 83,701 | | |
Impact of foreign exchange | | | | | 2,328 | | | | | | 798 | | | | | | 34 | | | | | | — | | | | | | 3,160 | | |
Accumulated depreciation and impairment as at December 31, 2019 | | | | | (2,218,821) | | | | | | (167,548) | | | | | | (2,367) | | | | | | — | | | | | | (2,388,736) | | |
Depreciation | | | | | (200,041) | | | | | | (13,644) | | | | | | (3,200) | | | | | | — | | | | | | (216,885) | | |
Disposals/retirements | | | | | 93,755 | | | | | | 3,007 | | | | | | — | | | | | | — | | | | | | 96,762 | | |
Impact of foreign exchange | | | | | 2,178 | | | | | | 705 | | | | | | 108 | | | | | | — | | | | | | 2,991 | | |
Accumulated depreciation and impairment as at December 31, 2020 | | | | $ | (2,322,929) | | | | | $ | (177,480) | | | | | $ | (5,459) | | | | | $ | — | | | | | $ | (2,505,868) | | |
Net carrying values | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at December 31, 2019 | | | | $ | 1,334,294 | | | | | $ | 86,690 | | | | | $ | 26,774 | | | | | $ | 11,175 | | | | | $ | 1,458,933 | | |
As at December 31, 2020 | | | | $ | 1,120,403 | | | | | $ | 78,312 | | | | | $ | 30,057 | | | | | $ | 89,754 | | | | | $ | 1,318,526 | | |
| | | Orbital slots | | | Trade name | | | Intellectual property | | | Total indefinite life intangible assets | | ||||||||||||
Cost as at January 1, 2019 | | | | $ | 609,995 | | | | | $ | 17,000 | | | | | $ | 47,049 | | | | | $ | 674,044 | | |
Additions(1) | | | | | — | | | | | | — | | | | | | 20,137 | | | | | | 20,137 | | |
Disposals/retirements | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Impact of foreign exchange | | | | | (1,974) | | | | | | — | | | | | | (1,364) | | | | | | (3,338) | | |
Cost as at December 31, 2019 and January 1, 2020 | | | | | 608,021 | | | | | | 17,000 | | | | | | 65,822 | | | | | | 690,843 | | |
Additions | | | | | — | | | | | | — | | | | | | 5 | | | | | | 5 | | |
Disposals/retirements | | | | | — | | | | | | — | | | | | | (229) | | | | | | (229) | | |
Impact of foreign exchange | | | | | (808) | | | | | | — | | | | | | (757) | | | | | | (1,565) | | |
Cost as at December 31, 2020 | | | | $ | 607,213 | | | | | $ | 17,000 | | | | | $ | 64,841 | | | | | $ | 689,054 | | |
Accumulated impairment as at January 1, 2019 | | | | $ | (1,100) | | | | | $ | — | | | | | $ | — | | | | | $ | (1,100) | | |
Impairment | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accumulated impairment as at December 31, 2019 and January 1, 2020 | | | | | (1,100) | | | | | | — | | | | | | — | | | | | | (1,100) | | |
Impairment | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accumulated impairment as at December 31, 2020 | | | | $ | (1,100) | | | | | $ | — | | | | | $ | — | | | | | $ | (1,100) | | |
Net carrying values | | | | | | | | | | | | | | | | | | | | | | | | | |
As at December 31, 2019 | | | | $ | 606,921 | | | | | $ | 17,000 | | | | | $ | 65,822 | | | | | $ | 689,743 | | |
As at December 31, 2020 | | | | $ | 606,113 | | | | | $ | 17,000 | | | | | $ | 64,841 | | | | | $ | 687,954 | | |
| | | Revenue backlog | | | Customer relationships | | | Customer contracts | | | Transponder rights | | | Concession rights | | | Other | | | Total finite life intangible assets | | |||||||||||||||||||||
Cost as at January 1, 2019 | | | | $ | 235,955 | | | | | $ | 198,727 | | | | | $ | 23,142 | | | | | $ | 16,718 | | | | | $ | 32,874 | | | | | $ | 59 | | | | | $ | 507,475 | | |
Additions | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 162 | | | | | | — | | | | | | 162 | | |
Disposals/retirements | | | | | (11,051) | | | | | | — | | | | | | (10,284) | | | | | | — | | | | | | (290) | | | | | | — | | | | | | (21,625) | | |
Impact of foreign exchange | | | | | (1,240) | | | | | | (251) | | | | | | — | | | | | | — | | | | | | (2,598) | | | | | | — | | | | | | (4,089) | | |
Cost as at December 31, 2019 and January 1, 2020 | | | | | 223,664 | | | | | | 198,476 | | | | | | 12,858 | | | | | | 16,718 | | | | | | 30,148 | | | | | | 59 | | | | | | 481,923 | | |
Additions | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24 | | | | | | — | | | | | | 24 | | |
Disposals/retirements | | | | | — | | | | | | (3,943) | | | | | | (240) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,183) | | |
Impact of foreign exchange | | | | | — | | | | | | 12 | | | | | | — | | | | | | — | | | | | | (7,258) | | | | | | — | | | | | | (7,246) | | |
Cost as at December 31, 2020 | | | | $ | 223,664 | | | | | $ | 194,545 | | | | | $ | 12,618 | | | | | $ | 16,718 | | | | | $ | 22,914 | | | | | $ | 59 | | | | | $ | 470,518 | | |
Accumulated amortization and impairment as at January 1, 2019 | | | | $ | (207,770) | | | | | $ | (130,564) | | | | | $ | (12,116) | | | | | $ | (11,866) | | | | | $ | (6,912) | | | | | $ | (37) | | | | | $ | (369,265) | | |
Amortization | | | | | (7,291) | | | | | | (7,495) | | | | | | (5,119) | | | | | | (1,078) | | | | | | (2,291) | | | | | | (3) | | | | | | (23,277) | | |
Disposals/retirements | | | | | 11,051 | | | | | | — | | | | | | 10,284 | | | | | | — | | | | | | 234 | | | | | | — | | | | | | 21,569 | | |
Impact of foreign exchange | | | | | 1,227 | | | | | | 142 | | | | | | — | | | | | | — | | | | | | 729 | | | | | | — | | | | | | 2,098 | | |
Accumulated amortization and impairment as at December 31, 2019 and January 1, 2020 | | | | | (202,783) | | | | | | (137,917) | | | | | | (6,951) | | | | | | (12,944) | | | | | | (8,240) | | | | | | (40) | | | | | | (368,875) | | |
Amortization | | | | | (6,198) | | | | | | (6,847) | | | | | | (834) | | | | | | (1,078) | | | | | | (2,235) | | | | | | (3) | | | | | | (17,195) | | |
Disposals/retirements | | | | | — | | | | | | 3,943 | | | | | | 240 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,183 | | |
Impact of foreign exchange | | | | | — | | | | | | (70) | | | | | | — | | | | | | — | | | | | | 2,675 | | | | | | — | | | | | | 2,605 | | |
Accumulated amortization and impairment as at December 31, 2020 | | | | $ | (208,981) | | | | | $ | (140,891) | | | | | $ | (7,545) | | | | | $ | (14,022) | | | | | $ | (7,800) | | | | | $ | (43) | | | | | $ | (379,282) | | |
Net carrying values | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As at December 31, 2019 | | | | $ | 20,881 | | | | | $ | 60,559 | | | | | $ | 5,907 | | | | | $ | 3,774 | | | | | $ | 21,908 | | | | | $ | 19 | | | | | $ | 113,048 | | |
As at December 31, 2020 | | | | $ | 14,683 | | | | | $ | 53,654 | | | | | $ | 5,073 | | | | | $ | 2,696 | | | | | $ | 15,114 | | | | | $ | 16 | | | | | $ | 91,236 | | |
| | | As at December 31, 2020 | | | As at December 31, 2019 | | ||||||||||||||||||||||||||||||
| | | Cost | | | Accumulated amortization and impairment | | | Net carrying value | | | Cost | | | Accumulated amortization and impairment | | | Net carrying value | | ||||||||||||||||||
Indefinite life intangibles | | | | $ | 689,054 | | | | | $ | (1,100) | | | | | $ | 687,954 | | | | | $ | 690,843 | | | | | $ | (1,100) | | | | | $ | 689,743 | | |
Finite life intangibles | | | | | 470,518 | | | | | | (379,282) | | | | | | 91,236 | | | | | | 481,923 | | | | | | (368,875) | | | | | | 113,048 | | |
Total intangibles | | | | $ | 1,159,572 | | | | | $ | (380,382) | | | | | $ | 779,190 | | | | | $ | 1,172,766 | | | | | $ | (369,975) | | | | | $ | 802,791 | | |
| | | Years | |
Revenue backlog | | | 4 | |
Customer relationships | | | 6 to 8 | |
Customer contracts | | | 6 | |
Transponder rights | | | 2 | |
Concession rights | | | 2 to 11 | |
Patent | | | 5 | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Trade payables | | | | $ | 5,393 | | | | | $ | 4,561 | | |
Other payables and accrued liabilities(a) | | | | | 24,698 | | | | | | 21,686 | | |
Trade and other payables | | | | $ | 30,091 | | | | | $ | 26,247 | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Derivative liabilities (Note 27) | | | | $ | 12,581 | | | | | $ | 3,206 | | |
Security deposits | | | | | 1,141 | | | | | | 1,277 | | |
Satellite performance incentive payments | | | | | 7,996 | | | | | | 9,608 | | |
Interest payable(a) | | | | | 12,046 | | | | | | 20,563 | | |
Other | | | | | 2,116 | | | | | | 3,627 | | |
Other current financial liabilities | | | | $ | 35,880 | | | | | $ | 38,281 | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Deferred revenue (Note 22) | | | | $ | 81,759 | | | | | $ | 65,704 | | |
Decommissioning liabilities (Note 22) | | | | | 790 | | | | | | 826 | | |
Uncertain tax positions | | | | | 1,315 | | | | | | 1,315 | | |
Income taxes payable | | | | | 7,326 | | | | | | 118 | | |
Lease liabilities | | | | | 2,131 | | | | | | 1,866 | | |
Other | | | | | 2,834 | | | | | | 2,486 | | |
Other current liabilities | | | | $ | 96,155 | | | | | $ | 72,315 | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Derivative liabilities (Note 27) | | | | $ | 5,448 | | | | | $ | 4,710 | | |
Security deposits | | | | | 473 | | | | | | 458 | | |
Satellite performance incentive payments | | | | | 29,578 | | | | | | 37,343 | | |
Other long-term financial liabilities | | | | $ | 35,499 | | | | | $ | 42,511 | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Deferred revenue(b) | | | | $ | 332,363 | | | | | $ | 374,642 | | |
Accrued benefit liabilities (Note 29) | | | | | 47,984 | | | | | | 32,074 | | |
Uncertain tax positions | | | | | 175 | | | | | | 175 | | |
Decommissioning liabilities(a) | | | | | 3,145 | | | | | | 2,104 | | |
Lease liabilities(c) | | | | | 26,920 | | | | | | 26,716 | | |
Other long-term liabilities | | | | $ | 410,587 | | | | | $ | 435,711 | | |
| 2021 | | | 2022 | | | 2023 | | | 2024 | | | 2025 | | | Thereafter | | | Total | |
| $642 | | | $518 | | | $435 | | | $305 | | | $217 | | | $569 | | | $2,686 | |
| 2021 | | | 2022 | | | 2023 | | | 2024 | | | 2025 | | | Thereafter | | | Total | |
| $3,388 | | | $3,032 | | | $2,981 | | | $2,795 | | | $2,518 | | | $27,840 | | | $42,554 | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Senior Secured Credit Facilities(a) | | | | | | | | | | | | | |
Revolving Credit Facility | | | | $ | — | | | | | $ | — | | |
Term Loan B – U.S. Facility (December 31, 2020 – US$1,552,815, December 31, 2019 – US$1,908,500) | | | | | 1,975,957 | | | | | | 2,479,142 | | |
Senior Notes (US$550,000)(b) | | | | | 699,875 | | | | | | 714,450 | | |
Senior Secured Notes (US$400,000)(c) | | | | | 509,000 | | | | | | 519,600 | | |
| | | | | 3,184,832 | | | | | | 3,713,192 | | |
Less: deferred financing costs and prepayment options(d) | | | | | 2,320 | | | | | | (393) | | |
| | | | | 3,187,152 | | | | | | 3,712,799 | | |
Less: current indebtedness | | | | | — | | | | | | (24,408) | | |
Long-term indebtedness | | | | $ | 3,187,152 | | | | | $ | 3,688,391 | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Short-term deferred financing costs | | | | $ | — | | | | | $ | 3,385 | | |
Long-term deferred financing costs | | | | | 24,888 | | | | | | 24,934 | | |
| | | | $ | 24,888 | | | | | $ | 28,319 | | |
Short-term prepayment options | | | | $ | — | | | | | $ | (3,001) | | |
Long-term prepayment options | | | | | (24,925) | | | | | | (24,925) | | |
| | | | $ | (24,925) | | | | | $ | (27,926) | | |
Short-term loss on repayment | | | | $ | — | | | | | $ | — | | |
Long-term loss on repayment | | | | | (2,283) | | | | | | — | | |
| | | | $ | (2,283) | | | | | $ | — | | |
Deferred financing costs, prepayment options and loss on repayment | | | | $ | (2,320) | | | | | $ | 393 | | |
| | | 2020 | | | 2019 | | ||||||||||||||||||
As at December 31, | | | Number of shares | | | Stated value | | | Number of shares | | | Stated value | | ||||||||||||
Common Shares | | | | | 74,252,460 | | | | | $ | 26,580 | | | | | | 74,252,460 | | | | | $ | 26,580 | | |
Voting Participating Preferred Shares | | | | | 7,034,444 | | | | | | 48,246 | | | | | | 7,034,444 | | | | | | 48,246 | | |
Non-Voting Participating Preferred Shares | | | | | 38,508,117 | | | | | | 80,862 | | | | | | 38,477,137 | | | | | | 80,059 | | |
Director Voting Preferred Shares | | | | | 1,000 | | | | | | 10 | | | | | | 1,000 | | | | | | 10 | | |
Share capital | | | | | | | | | | $ | 155,698 | | | | | | | | | | | $ | 154,895 | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Shareholders’ equity (excluding reserves) | | | | $ | 1,422,212 | | | | | $ | 1,185,950 | | |
Debt financing (excluding deferred financing costs, prepayment options and loss on repayment (December 31, 2019 – deferred financing costs and prepayment options)) | | | | $ | 3,184,832 | | | | | $ | 3,713,192 | | |
| | | Carrying amount | | | Contractual cash flows (undiscounted) | | | 2021 | | | 2022 | | | 2023 | | | 2024 | | | 2025 | | | Thereafter | | ||||||||||||||||||||||||
Trade and other payables | | | | $ | 30,091 | | | | | $ | 30,091 | | | | | $ | 30,091 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Customer and other deposits | | | | | 1,614 | | | | | | 1,614 | | | | | | 1,270 | | | | | | 17 | | | | | | 83 | | | | | | 17 | | | | | | 83 | | | | | | 144 | | |
Satellite performance incentive payments | | | | | 37,948 | | | | | | 47,296 | | | | | | 9,316 | | | | | | 8,360 | | | | | | 7,518 | | | | | | 5,918 | | | | | | 3,133 | | | | | | 13,051 | | |
Other financial liabilities | | | | | 2,116 | | | | | | 2,116 | | | | | | 2,116 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Interest rate swaps | | | | | 18,029 | | | | | | 18,330 | | | | | | 12,709 | | | | | | 5,621 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Indebtedness(1) | | | | | 3,196,504 | | | | | | 4,013,282 | | | | | | 129,552 | | | | | | 129,359 | | | | | | 129,358 | | | | | | 129,453 | | | | | | 128,404 | | | | | | 3,367,156 | | |
| | | | $ | 3,286,302 | | | | | $ | 4,112,729 | | | | | $ | 185,054 | | | | | $ | 143,357 | | | | | $ | 136,959 | | | | | $ | 135,388 | | | | | $ | 131,620 | | | | | $ | 3,380,351 | | |
| | | Interest payable | | | Interest payments | |
Satellite performance incentive payments | | | $374 | | | $9,558 | |
Indebtedness | | | $11,672 | | | $828,450 | |
As at December 31, 2020 | | | FVTPL | | | Amortized cost | | | Total | | | Fair value | | | Fair value hierarchy | | ||||||||||||
Cash and cash equivalents | | | | $ | — | | | | | $ | 818,378 | | | | | $ | 818,378 | | | | | $ | 818,378 | | | | Level 1 | |
Trade and other receivables | | | | | — | | | | | | 51,928 | | | | | | 51,928 | | | | | | 51,928 | | | | (3) | |
Other current financial assets | | | | | — | | | | | | 448 | | | | | | 448 | | | | | | 448 | | | | Level 1 | |
Other long-term financial assets(1) | | | | | 30,266 | | | | | | 23,159 | | | | | | 53,425 | | | | | | 53,425 | | | | Level 1, | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Level 2 | |
Trade and other payables | | | | | — | | | | | | (30,091) | | | | | | (30,091) | | | | | | (30,091) | | | | (3) | |
Other current financial liabilities | | | | | (12,581) | | | | | | (23,299) | | | | | | (35,880) | | | | | | (37,921) | | | | Level 2 | |
Other long-term financial liabilities | | | | | (5,448) | | | | | | (30,051) | | | | | | (35,499) | | | | | | (36,357) | | | | Level 2 | |
Indebtedness(2) | | | | | — | | | | | | (3,184,832) | | | | | | (3,184,832) | | | | | | (3,214,543) | | | | Level 2 | |
| | | | $ | 12,237 | | | | | $ | (2,374,360) | | | | | $ | (2,362,123) | | | | | $ | (2,394,733) | | | | | |
As at December 31, 2019 | | | FVTPL | | | Amortized cost | | | Total | | | Fair value | | | Fair value hierarchy | | ||||||||||||
Cash and cash equivalents | | | | $ | — | | | | | $ | 1,027,222 | | | | | $ | 1,027,222 | | | | | $ | 1,027,222 | | | | Level 1 | |
Trade and other receivables | | | | | — | | | | | | 64,062 | | | | | | 64,062 | | | | | | 64,062 | | | | (3) | |
Other current financial assets | | | | | — | | | | | | 210 | | | | | | 210 | | | | | | 210 | | | | Level 1 | |
Other long-term financial assets(1) | | | | | 32,821 | | | | | | 24,909 | | | | | | 57,730 | | | | | | 57,730 | | | | Level 1, | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Level 2 | |
Trade and other payables | | | | | — | | | | | | (26,247) | | | | | | (26,247) | | | | | | (26,247) | | | | (3) | |
Other current financial liabilities | | | | | (3,206) | | | | | | (35,075) | | | | | | (38,281) | | | | | | (40,748) | | | | Level 2 | |
Other long-term financial liabilities | | | | | (4,710) | | | | | | (37,801) | | | | | | (42,511) | | | | | | (42,493) | | | | Level 2 | |
Indebtedness(2) | | | | | — | | | | | | (3,713,192) | | | | | | (3,713,192) | | | | | | (3,760,656) | | | | Level 2 | |
| | | | $ | 24,905 | | | | | $ | (2,695,912) | | | | | $ | (2,671,007) | | | | | $ | (2,720,920) | | | | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Term Loan B – U.S. Facility – Senior Secured Credit Facilities | | | | | 98.88% | | | | | | 100.25% | | |
Senior Notes | | | | | 104.76% | | | | | | 104.25% | | |
Senior Secured Notes | | | | | 103.64% | | | | | | 102.10% | | |
As at December 31, 2020 | | | Other long- term financial assets | | | Other current financial liabilities | | | Other long- term financial liabilities | | | Total | | ||||||||||||
Interest rate swaps | | | | $ | — | | | | | $ | (12,581) | | | | | $ | (5,448) | | | | | $ | (18,029) | | |
Prepayment options | | | | | 30,266 | | | | | | — | | | | | | — | | | | | | 30,266 | | |
| | | | $ | 30,266 | | | | | $ | (12,581) | | | | | $ | (5,448) | | | | | $ | 12,237 | | |
As at December 31, 2019 | | | Other long- term financial assets | | | Other current financial liabilities | | | Other long- term financial liabilities | | | Total | | ||||||||||||
Interest rate swaps | | | | $ | — | | | | | $ | (3,206) | | | | | $ | (4,710) | | | | | $ | (7,916) | | |
Prepayment options | | | | | 32,821 | | | | | | — | | | | | | — | | | | | | 32,821 | | |
| | | | $ | 32,821 | | | | | $ | (3,206) | | | | | $ | (4,710) | | | | | $ | 24,905 | | |
| Fair value, December 31, 2018 and January 1, 2019 | | | | $ | 46,795 | | |
| Derivatives recognized at inception | | | | | | | |
| Prepayment option – Senior Notes | | | | | 17,829 | | |
| Prepayment option – Senior Secured Notes | | | | | 10,562 | | |
| Unrealized gains (losses) on derivatives | | | | | | | |
| Interest rate floor | | | | | 5,368 | | |
| Prepayment options | | | | | (12,391) | | |
| Interest rate swaps | | | | | (42,649) | | |
| Impact of foreign exchange | | | | | (609) | | |
| Fair value, December 31, 2019 | | | | | 24,905 | | |
| Unrealized losses on derivatives | | | | | | | |
| Prepayment options | | | | | (2,308) | | |
| Interest rate swaps | | | | | (10,807) | | |
| Impact of foreign exchange | | | | | 447 | | |
| Fair value, December 31, 2020 | | | | $ | 12,237 | | |
Year authorized | | | Quantity | | |||
2008 | | | | | 8,824,646 | | |
2013 | | | | | 4,036,729 | | |
2015 | | | | | 62,404 | | |
2017 | | | | | 350,000 | | |
2018 | | | | | 3,280,000 | | |
2019 | | | | | 500,000 | | |
2020 | | | | | 451,266 | | |
| | | Time vesting option plans | | | Performance vesting option plans | | ||||||||||||||||||
| | | Number of options | | | Weighted average exercise price | | | Number of options | | | Weighted average exercise price | | ||||||||||||
Outstanding at December 31, 2018 and January 1, 2019 | | | | | 7,102,864 | | | | | $ | 25.56 | | | | | | 432,102 | | | | | $ | 11.07 | | |
Granted | | | | | 522,372 | | | | | | | | | | | | — | | | | | | | | |
Forfeited | | | | | (62,499) | | | | | | | | | | | | — | | | | | | | | |
Exercised (Note 24) | | | | | (18,120) | | | | | | | | | | | | (22,149) | | | | | | | | |
Expired | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Outstanding at December 31, 2019 and January 1, 2020 | | | | | 7,544,617 | | | | | $ | 25.63 | | | | | | 409,953 | | | | | $ | 11.07 | | |
Granted | | | | | 650,000 | | | | | | | | | | | | — | | | | | | | | |
Forfeited | | | | | (246,049) | | | | | | | | | | | | (3,691) | | | | | | | | |
Exercised | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Expired | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Outstanding at December 31, 2020 | | | | | 7,948,568 | | | | | $ | 25.83 | | | | | | 406,262 | | | | | $ | 11.07 | | |
| Outstanding, January 1, 2019 | | | | | 200,000 | | |
| Settled | | | | | (66,667) | | |
| Outstanding, December 31, 2019 and January 1, 2020 | | | | | 133,333 | | |
| Settled | | | | | (66,667) | | |
| Outstanding, December 31, 2020 | | | | | 66,666 | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Time vesting option plans | | | | | 5,779,565 | | | | | | 4,762,335 | | |
Performance vesting option plans | | | | | 406,266 | | | | | | 409,953 | | |
Weighted average remaining life | | | 6 years | | | 7 years | |
Years ended December 31, | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Operating expenses | | | | $ | 12,500 | | | | | $ | 16,035 | | | | | $ | 29,505 | | |
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Dividend yield | | | | | —% | | | | | | —% | | | | | | —% | | |
Expected volatility | | | | | 32.7% | | | | | | 32.4% | | | | | | 31.7% | | |
Risk-free interest rate | | | | | 2.79% | | | | | | 2.93% | | | | | | 2.94% | | |
Expected life (years) | | | | | 10 | | | | | | 10 | | | | | | 10 | | |
| | | Pension plans | | | Other post-employment benefit plans | | ||||||||||||||||||||||||||||||
Years ended December 31, | | | 2020 | | | 2019 | | | 2018 | | | 2020 | | | 2019 | | | 2018 | | ||||||||||||||||||
Consolidated statements of income (loss) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses | | | | $ | 7,188 | | | | | $ | 6,198 | | | | | $ | 6,345 | | | | | $ | 145 | | | | | $ | 116 | | | | | $ | 276 | | |
Interest expense | | | | $ | 423 | | | | | $ | 524 | | | | | $ | 658 | | | | | $ | 746 | | | | | $ | 815 | | | | | $ | 830 | | |
Consolidated statements of comprehensive income (loss) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Actuarial losses (gains) on employee benefit plans | | | | $ | 11,390 | | | | | $ | (3,325) | | | | | $ | (4,555) | | | | | $ | 2,303 | | | | | $ | 2,191 | | | | | $ | (3,200) | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Pension benefits | | | | $ | 22,070 | | | | | $ | 8,566 | | |
Other post-employment benefits | | | | | 25,914 | | | | | | 23,508 | | |
Accrued benefit liabilities | | | | $ | 47,984 | | | | | $ | 32,074 | | |
| | | 2020 | | | 2019 | | ||||||||||||||||||
As at December 31, | | | Pension | | | Other | | | Pension | | | Other | | ||||||||||||
Present value of funded obligations | | | | $ | 375,222 | | | | | $ | — | | | | | $ | 331,737 | | | | | $ | — | | |
Fair value of plan assets | | | | | (354,385) | | | | | | — | | | | | | (324,257) | | | | | | — | | |
| | | | | 20,837 | | | | | | — | | | | | | 7,480 | | | | | | — | | |
Present value of unfunded obligations | | | | | 1,233 | | | | | | 25,914 | | | | | | 1,086 | | | | | | 23,508 | | |
Accrued benefit liabilities | | | | $ | 22,070 | | | | | $ | 25,914 | | | | | $ | 8,566 | | | | | $ | 23,508 | | |
| | | Pension | | | Other | | | Total | | |||||||||
Change in benefit obligations | | | | | | | | | | | | | | | | | | | |
Benefit obligation, January 1, 2020 | | | | $ | 332,823 | | | | | $ | 23,508 | | | | | $ | 356,331 | | |
Current service cost | | | | | 6,695 | | | | | | 145 | | | | | | 6,840 | | |
Interest expense | | | | | 10,723 | | | | | | 746 | | | | | | 11,469 | | |
Remeasurements | | | | | | | | | | | | | | | | | | | |
Actuarial losses arising from plan experience | | | | | 2,212 | | | | | | 184 | | | | | | 2,396 | | |
Actuarial losses from change in demographic assumptions | | | | | — | | | | | | 11 | | | | | | 11 | | |
Actuarial losses from changes in financial assumptions | | | | | 33,278 | | | | | | 2,108 | | | | | | 35,386 | | |
Benefits paid | | | | | (10,294) | | | | | | (726) | | | | | | (11,020) | | |
Contributions by plan participants | | | | | 1,018 | | | | | | — | | | | | | 1,018 | | |
Foreign exchange | | | | | — | | | | | | (62) | | | | | | (62) | | |
Benefit obligation, December 31, 2020 | | | | | 376,455 | | | | | | 25,914 | | | | | | 402,369 | | |
Change in fair value of plan assets | | | | | | | | | | | | | | | | | | | |
Fair value of plan assets, January 1, 2020 | | | | | (324,257) | | | | | | — | | | | | | (324,257) | | |
Contributions by plan participants | | | | | (1,018) | | | | | | — | | | | | | (1,018) | | |
Contributions by employer | | | | | (5,497) | | | | | | (726) | | | | | | (6,223) | | |
Interest income | | | | | (10,300) | | | | | | — | | | | | | (10,300) | | |
Benefits paid | | | | | 10,294 | | | | | | 726 | | | | | | 11,020 | | |
Remeasurements | | | | | | | | | | | | | | | | | | | |
Return on plan assets, excluding interest income | | | | | (24,100) | | | | | | — | | | | | | (24,100) | | |
Administrative costs | | | | | 493 | | | | | | — | | | | | | 493 | | |
Fair value of plan assets, December 31, 2020 | | | | | (354,385) | | | | | | — | | | | | | (354,385) | | |
Accrued benefit liabilities, December 31, 2020 | | | | $ | 22,070 | | | | | $ | 25,914 | | | | | $ | 47,984 | | |
Change in benefit obligations | | | | | | | | | | | | | | | | | | | |
Benefit obligation, January 1, 2019 | | | | $ | 293,969 | | | | | $ | 21,330 | | | | | $ | 315,299 | | |
Current service cost | | | | | 5,701 | | | | | | 116 | | | | | | 5,817 | | |
Interest expense | | | | | 11,241 | | | | | | 815 | | | | | | 12,056 | | |
Remeasurements | | | | | | | | | | | | | | | | | | | |
Actuarial losses arising from plan experience | | | | | 1,773 | | | | | | 235 | | | | | | 2,008 | | |
Actuarial losses from change in demographic assumptions | | | | | — | | | | | | 16 | | | | | | 16 | | |
Actuarial losses from changes in financial assumptions | | | | | 28,531 | | | | | | 1,940 | | | | | | 30,471 | | |
Benefits paid | | | | | (9,483) | | | | | | (758) | | | | | | (10,241) | | |
Contributions by plan participants | | | | | 1,091 | | | | | | — | | | | | | 1,091 | | |
Foreign exchange | | | | | — | | | | | | (186) | | | | | | (186) | | |
Benefit obligation, December 31, 2019 | | | | | 332,823 | | | | | | 23,508 | | | | | | 356,331 | | |
| | | Pension | | | Other | | | Total | | |||||||||
Change in fair value of plan assets | | | | | | | | | | | | | | | | | | | |
Fair value of plan assets, January 1, 2019 | | | | | (283,064) | | | | | | — | | | | | | (283,064) | | |
Contributions by plan participants | | | | | (1,091) | | | | | | — | | | | | | (1,091) | | |
Contributions by employer | | | | | (5,736) | | | | | | (758) | | | | | | (6,494) | | |
Interest income | | | | | (10,717) | | | | | | — | | | | | | (10,717) | | |
Benefits paid | | | | | 9,483 | | | | | | 758 | | | | | | 10,241 | | |
Remeasurements | | | | | | | | | | | | | | | | | | | |
Return on plan assets, excluding interest income | | | | | (33,629) | | | | | | — | | | | | | (33,629) | | |
Administrative costs | | | | | 497 | | | | | | — | | | | | | 497 | | |
Fair value of plan assets, December 31, 2019 | | | | | (324,257) | | | | | | — | | | | | | (324,257) | | |
Accrued benefit liabilities, December 31, 2019 | | | | $ | 8,566 | | | | | $ | 23,508 | | | | | $ | 32,074 | | |
|
| | | Pension | | | Other | | ||||||
2021 | | | | $ | 11,519 | | | | | $ | 901 | | |
2022 | | | | $ | 12,096 | | | | | $ | 936 | | |
2023 | | | | $ | 12,790 | | | | | $ | 972 | | |
2024 | | | | $ | 13,558 | | | | | $ | 1,008 | | |
2025 | | | | $ | 14,433 | | | | | $ | 1,044 | | |
2026 to 2030 | | | | $ | 80,999 | | | | | $ | 6,620 | | |
As at December 31, | | | 2020 | | | 2019 | | ||||||
Equity securities | | | | | | | | | | | | | |
Canada | | | | | 22.9% | | | | | | 22.3% | | |
United States | | | | | 19.7% | | | | | | 19.8% | | |
International (other than United States) | | | | | 14.3% | | | | | | 14.1% | | |
Fixed income instruments | | | | | | | | | | | | | |
Canada | | | | | 41.0% | | | | | | 41.2% | | |
Cash and cash equivalents | | | | | | | | | | | | | |
Canada | | | | | 2.1% | | | | | | 2.6% | | |
| | | Pension | | | Other | | | Pension | | | Other | |
As at December 31, | | | 2020 | | | 2020 | | | 2019 | | | 2019 | |
Actuarial benefit obligation | | | | | | | | | | | | | |
Discount rate | | | 2.60% | | | 2.00% to 2.60% | | | 3.20% | | | 2.95% to 3.20% | |
Benefit costs for the year ended | | | | | | | | | | | | | |
Discount rate | | | 3.20% | | | 2.95% to 3.20% | | | 3.90% | | | 3.90% to 4.00% | |
Future salary growth | | | 2.50% | | | N/A | | | 2.50% | | | N/A | |
Health care cost trend rate | | | N/A | | | 3.49% to 5.49% | | | N/A | | | 3.49% to 5.49% | |
Other medical trend rates | | | N/A | | | 4.00% to 4.56% | | | N/A | | | 4.00% to 4.56% | |
| | | Pension | | | Other | | ||||||||||||||||||
As at December 31, 2020 | | | 1% increase | | | 1% decrease | | | 1% increase | | | 1% decrease | | ||||||||||||
Discount rate | | | | $ | (53,058) | | | | | $ | 67,549 | | | | | $ | (3,486) | | | | | $ | 4,351 | | |
Future salary growth | | | | $ | 10,423 | | | | | $ | (9,165) | | | | | | N/A | | | | | | N/A | | |
Medical and dental trend rates | | | | | N/A | | | | | | N/A | | | | | $ | 2,222 | | | | | $ | (1,839) | | |
| | | Pension | | | Other | | ||||||||||||||||||
As at December 31, 2019 | | | 1% increase | | | 1% decrease | | | 1% increase | | | 1% decrease | | ||||||||||||
Discount rate | | | | $ | (45,385) | | | | | $ | 57,745 | | | | | $ | (2,751) | | | | | $ | 3,576 | | |
Future salary growth | | | | $ | 9,856 | | | | | $ | (8,874) | | | | | | N/A | | | | | | N/A | | |
Medical and dental trend rates | | | | | N/A | | | | | | N/A | | | | | $ | 2,018 | | | | | $ | (1,531) | | |
As at December 31, | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Cash | | | | $ | 687,967 | | | | | $ | 542,537 | | | | | $ | 342,874 | | |
Short-term investments(1) | | | | | 130,411 | | | | | | 484,685 | | | | | | 425,559 | | |
Cash and cash equivalents | | | | $ | 818,378 | | | | | $ | 1,027,222 | | | | | $ | 768,433 | | |
Years ended December 31, | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Income taxes paid | | | | $ | (53,842) | | | | | $ | (101,952) | | | | | $ | (109,193) | | |
Income taxes received | | | | | 399 | | | | | | 6,497 | | | | | | 2,885 | | |
| | | | $ | (53,443) | | | | | $ | (95,455) | | | | | $ | (106,308) | | |
Years ended December 31, | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Interest paid | | | | $ | (188,969) | | | | | $ | (195,671) | | | | | $ | (207,339) | | |
Interest received | | | | | 8,997 | | | | | | 19,559 | | | | | | 11,802 | | |
Capitalized interest | | | | | — | | | | | | — | | | | | | 19,120 | | |
| | | | $ | (179,972) | | | | | $ | (176,112) | | | | | $ | (176,417) | | |
| | | Indebtedness | | | Satellite performance incentive payments | | | Lease liabilities | | |||||||||
Balance as at January 1, 2020 | | | | $ | 3,712,799 | | | | | $ | 46,951 | | | | | $ | 28,582 | | |
Cash outflows | | | | | (453,592) | | | | | | (9,031) | | | | | | (1,793) | | |
Loss on repayment (Note 23) | | | | | 2,284 | | | | | | — | | | | | | — | | |
Amortization of deferred financing costs, prepayment options and loss on repayment | | | | | 428 | | | | | | — | | | | | | — | | |
Non-cash additions | | | | | — | | | | | | — | | | | | | 2,788 | | |
Interest paid | | | | | — | | | | | | — | | | | | | (1,649) | | |
Interest accrued | | | | | — | | | | | | — | | | | | | 1,349 | | |
Other | | | | | — | | | | | | 182 | | | | | | (91) | | |
Impact of foreign exchange | | | | | (74,767) | | | | | | (528) | | | | | | (135) | | |
Balance as at December 31, 2020 | | | | $ | 3,187,152 | | | | | $ | 37,574 | | | | | $ | 29,051 | | |
| | | Indebtedness | | | Satellite performance incentive payments | | | Lease liabilities | | |||||||||
Balance as at January 1, 2019 | | | | $ | 3,724,228 | | | | | $ | 58,913 | | | | | $ | 369 | | |
Cash outflows | | | | | (3,743,465) | | | | | | (9,644) | | | | | | (1,252) | | |
Cash inflows | | | | | 3,786,082 | | | | | | — | | | | | | — | | |
Write-off of deferred financing costs, interest rate floor, prepayment option and net gain on repricing/repayment (Note 23) | | | | | 107,065 | | | | | | — | | | | | | — | | |
Amortization of deferred financing costs, interest rate floor, prepayment options and net gain on repricing/repayment | | | | | 22,461 | | | | | | — | | | | | | — | | |
Debt issue costs | | | | | (28,082) | | | | | | — | | | | | | — | | |
Debt issue costs accrued | | | | | (573) | | | | | | | | | | | | | | |
Prepayment option at inception – Senior Notes | | | | | 17,829 | | | | | | — | | | | | | — | | |
Prepayment option at inception – Senior Secured Notes | | | | | 10,562 | | | | | | — | | | | | | — | | |
Cumulative effect adjustment | | | | | — | | | | | | — | | | | | | 26,851 | | |
Non-cash additions | | | | | — | | | | | | — | | | | | | 2,775 | | |
Interest paid | | | | | — | | | | | | — | | | | | | (984) | | |
Interest accrued | | | | | — | | | | | | — | | | | | | 1,288 | | |
Other | | | | | — | | | | | | 296 | | | | | | (236) | | |
Impact of foreign exchange | | | | | (183,308) | | | | | | (2,614) | | | | | | (229) | | |
Balance as at December 31, 2019 | | | | $ | 3,712,799 | | | | | $ | 46,951 | | | | | $ | 28,582 | | |
| | | Indebtedness | | | Satellite performance incentive payments | | | Capital leases | | |||||||||
Balance as at January 1, 2018 | | | | $ | 3,543,377 | | | | | $ | 62,961 | | | | | $ | 369 | | |
Debt repricing costs | | | | | (10,190) | | | | | | — | | | | | | — | | |
Cash outflows | | | | | (94,951) | | | | | | (9,037) | | | | | | (29) | | |
Amortization of deferred financing costs, interest rate floor, prepayment option and net gain on repricing/repayment | | | | | 22,497 | | | | | | — | | | | | | — | | |
Loss on voluntary payment (Note 23) | | | | | 2,828 | | | | | | — | | | | | | — | | |
Gain on repricing (Note 24) | | | | | (6,901) | | | | | | — | | | | | | — | | |
Cumulative effect adjustment (Note 23) | | | | | (36,072) | | | | | | — | | | | | | — | | |
Other | | | | | — | | | | | | 191 | | | | | | — | | |
Impact of foreign exchange | | | | | 303,640 | | | | | | 4,798 | | | | | | 29 | | |
Balance as at December 31, 2018 | | | | $ | 3,724,228 | | | | | $ | 58,913 | | | | | $ | 369 | | |
As at December 31, | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Trade and other receivables | | | | $ | (4,173) | | | | | $ | (16,113) | | | | | $ | 22,056 | | |
Financial assets | | | | | 161 | | | | | | (3,897) | | | | | | (210) | | |
Other assets | | | | | (7,286) | | | | | | (13,183) | | | | | | 371 | | |
Trade and other payables | | | | | 1,860 | | | | | | 1,685 | | | | | | (4,695) | | |
Financial liabilities | | | | | (651) | | | | | | (2,125) | | | | | | (1,026) | | |
Other liabilities | | | | | 25,107 | | | | | | 19,691 | | | | | | 72,317 | | |
| | | | $ | 15,018 | | | | | $ | (13,942) | | | | | $ | 88,813 | | |
Years ended December 31, | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Satellites, property and other equipment | | | | $ | 2,963 | | | | | $ | 29,234 | | | | | $ | 3,795 | | |
Intangible assets | | | | $ | — | | | | | $ | (3,263) | | | | | $ | 3,635 | | |
| | | 2021 | | | 2022 | | | 2023 | | | 2024 | | | 2025 | | | Thereafter | | | Total | | |||||||||||||||||||||
Property leases | | | | $ | 1,141 | | | | | $ | 1,079 | | | | | $ | 1,065 | | | | | $ | 1,051 | | | | | $ | 969 | | | | | $ | 12,455 | | | | | $ | 17,760 | | |
Capital commitments | | | | | 32,055 | | | | | | 35,057 | | | | | | 86,785 | | | | | | — | | | | | | — | | | | | | — | | | | | | 153,897 | | |
Other operating commitments | | | | | 32,681 | | | | | | 6,483 | | | | | | 5,000 | | | | | | 4,244 | | | | | | 3,808 | | | | | | 11,438 | | | | | | 63,654 | | |
| | | | $ | 65,877 | | | | | $ | 42,619 | | | | | $ | 92,850 | | | | | $ | 5,295 | | | | | $ | 4,777 | | | | | $ | 23,893 | | | | | $ | 235,311 | | |
Company | | | Country | | | Method of Consolidation | | | % voting rights | |
Infosat Communications LP | | | Canada | | | Fully consolidated | | | 100 | |
Telesat Spectrum General Partnership | | | Canada | | | Fully consolidated | | | 100 | |
Telesat LEO Holdings Inc. | | | Canada | | | Fully consolidated | | | 100 | |
Telesat Technology Corporation | | | Canada | | | Fully consolidated | | | 100 | |
Telesat Spectrum Corporation | | | Canada | | | Fully consolidated | | | 100 | |
Telesat Spectrum Holdings Corporation | | | Canada | | | Fully consolidated | | | 100 | |
Skynet Satellite Corporation | | | United States | | | Fully consolidated | | | 100 | |
Telesat Network Services, Inc. | | | United States | | | Fully consolidated | | | 100 | |
The SpaceConnection Inc. | | | United States | | | Fully consolidated | | | 100 | |
Telesat Satellite LP | | | United States | | | Fully consolidated | | | 100 | |
Telesat LEO Inc. | | | United States | | | Fully consolidated | | �� | 100 | |
Telesat US Services, LLC | | | United States | | | Fully consolidated | | | 100 | |
Infosat Able Holdings, Inc. | | | United States | | | Fully consolidated | | | 100 | |
Telesat Brasil Capacidade de Satélites Ltda. | | | Brazil | | | Fully consolidated | | | 100 | |
Telesat (IOM) Limited | | | Isle of Man | | | Fully consolidated | | | 100 | |
Telesat International Limited | | | United Kingdom | | | Fully consolidated | | | 100 | |
Year ended December 31, | | | 2020 | | | 2019 | | | 2018 | | |||||||||
Short-term benefits (including salaries) | | | | $ | 13,058 | | | | | $ | 11,051 | | | | | $ | 16,853 | | |
Special payments(1) | | | | | 710 | | | | | | 948 | | | | | | 2,904 | | |
Post-employment benefits | | | | | 2,180 | | | | | | 2,773 | | | | | | 2,510 | | |
Share-based payments | | | | | 12,373 | | | | | | 15,649 | | | | | | 29,016 | | |
| | | | $ | 28,321 | | | | | $ | 30,421 | | | | | $ | 51,283 | | |
| | | Sale of goods and services, interest income | | | Purchase of goods and services, interest expense | | ||||||||||||||||||||||||||||||
Years ended December 31, | | | 2020 | | | 2019 | | | 2018 | | | 2020 | | | 2019 | | | 2018 | | ||||||||||||||||||
Revenue | | | | $ | 133 | | | | | $ | 133 | | | | | $ | 128 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Operating expenses | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,712 | | | | | $ | 6,645 | | | | | $ | 6,456 | | |
| | | Amounts owed by related parties | | | Amounts owed to related parties | | ||||||||||||||||||
At December 31, | | | 2020 | | | 2019 | | | 2020 | | | 2019 | | ||||||||||||
Current receivables/payables | | | | $ | — | | | | | $ | — | | | | | $ | 105 | | | | | $ | 204 | | |
(in Canadian dollars) | | | Note | | | September 30, 2021 | | | December 31, 2020 | | |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash | | | | | | | | | | $ | 500 | | | | | $ | 500 | | |
Shareholder’s equity | | | | | | | | | | | | | | | | | | | |
Share capital | | | | | 4 | | | | | $ | 500 | | | | | $ | 500 | | |
(in Canadian dollars) | | | Note | | | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash | | | | | | | | | | $ | 500 | | |
Shareholder’s equity | | | | | | | | | | | | | |
Share capital | | | | | 4 | | | | | $ | 500 | | |
(in Canadian dollars) | | | Note | | | September 30, 2021 | | | December 31, 2020 | | |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash | | | | | | | | | | $ | 472 | | | | | $ | 600 | | |
Investment in Loral Space & Communications, Inc. | | | | | 4 | | | | | | 128 | | | | | | — | | |
| | | | | | | | | | $ | 600 | | | | | $ | 600 | | |
Partners’ capital | | | | | | | | | | | | | | | | | | | |
Partners’ capital | | | | | 5 | | | | | $ | 600 | | | | | $ | 600 | | |
| | | Number of partnership units | | | Stated value | | ||||||
General partnership units | | | | | 50 | | | | | $ | 500 | | |
Class X LP units | | | | | 10 | | | | | | 100 | | |
Partners’ capital | | | | | | | | | | $ | 600 | | |
(in Canadian dollars) | | | Note | | | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash | | | | | | | | | | $ | 600 | | |
Partners’ capital | | | | | | | | | | | | | |
Partners’ capital | | | | | 4 | | | | | $ | 600 | | |
| | | Number of partnership units | | | Standard value | | ||||||
General partnership units | | | | | 50 | | | | | $ | 500 | | |
Class X LP units | | | | | 10 | | | | | | 100 | | |
Partners’ capital | | | | | | | | | | $ | 600 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 19,986 | | | | | $ | 31,631 | | |
Income tax refund receivable | | | | | 1,299 | | | | | | 1,228 | | |
Other current assets | | | | | 1,194 | | | | | | 1,232 | | |
Total current assets | | | | | 22,479 | | | | | | 34,091 | | |
Right-of-use asset | | | | | 159 | | | | | | 342 | | |
Investments in affiliates | | | | | 241,499 | | | | | | 192,664 | | |
Deferred tax assets | | | | | 29,280 | | | | | | 27,339 | | |
Other assets | | | | | 31 | | | | | | 33 | | |
Total assets | | | | $ | 293,448 | | | | | $ | 254,469 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accrued employment costs | | | | $ | 9,759 | | | | | $ | 2,839 | | |
Other current liabilities | | | | | 2,534 | | | | | | 2,002 | | |
Total current liabilities | | | | | 12,293 | | | | | | 4,841 | | |
Pension and other post-retirement liabilities | | | | | 19,214 | | | | | | 20,181 | | |
Other liabilities | | | | | 20,667 | | | | | | 19,914 | | |
Total liabilities | | | | | 52,174 | | | | | | 44,936 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Shareholders’ Equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value; 10,000,000 shares authorized | | | | | — | | | | | | — | | |
Series A junior participating preferred stock, $0.01 par value, 50,000 shares authorized, no shares issued and outstanding | | | | | — | | | | | | — | | |
Series B preferred stock, $0.01 par value, 5 shares authorized, 5 issued and outstanding | | | | | — | | | | | | — | | |
Common Stock: | | | | | | | | | | | | | |
Voting common stock, $0.01 par value; 50,000,000 shares authorized, 21,581,572 issued | | | | | 216 | | | | | | 216 | | |
Non-voting common stock, $0.01 par value; 20,000,000 shares authorized 9,505,673 issued and outstanding | | | | | 95 | | | | | | 95 | | |
Paid-in capital | | | | | 1,019,988 | | | | | | 1,019,988 | | |
Treasury stock (at cost), 154,494 shares of voting common stock | | | | | (9,592) | | | | | | (9,592) | | |
Accumulated deficit | | | | | (702,203) | | | | | | (729,202) | | |
Accumulated other comprehensive loss | | | | | (67,230) | | | | | | (71,972) | | |
Total shareholders’ equity | | | | | 241,274 | | | | | | 209,533 | | |
Total liabilities and shareholders’ equity | | | | $ | 293,448 | | | | | $ | 254,469 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
General and administrative expenses | | | | $ | (8,745) | | | | | $ | (1,725) | | | | | $ | (12,374) | | | | | $ | (5,174) | | |
Recovery of affiliate doubtful receivable | | | | | — | | | | | | 5,854 | | | | | | — | | | | | | 5,854 | | |
Operating (loss) income | | | | | (8,745) | | | | | | 4,129 | | | | | | (12,374) | | | | | | 680 | | |
Interest and investment income | | | | | 2 | | | | | | 16 | | | | | | 5 | | | | | | 1,045 | | |
Interest expense | | | | | (8) | | | | | | (9) | | | | | | (19) | | | | | | (20) | | |
Other expense | | | | | (2,362) | | | | | | (2,300) | | | | | | (6,834) | | | | | | (6,440) | | |
(Loss) income before income taxes and equity in net (loss) income of affiliates | | | | | (11,113) | | | | | | 1,836 | | | | | | (19,222) | | | | | | (4,735) | | |
Income tax benefit (provision) | | | | | 829 | | | | | | (309) | | | | | | 1,252 | | | | | | (956) | | |
(Loss) income before equity in net (loss) income of affiliates | | | | | (10,284) | | | | | | 1,527 | | | | | | (17,970) | | | | | | (5,691) | | |
Equity in net (loss) income of affiliates | | | | | (14,924) | | | | | | 49,645 | | | | | | 44,969 | | | | | | 9,086 | | |
Net (loss) income | | | | | (25,208) | | | | | | 51,172 | | | | | | 26,999 | | | | | | 3,395 | | |
Other comprehensive income (loss), net of tax | | | | | 8,343 | | | | | | (7,220) | | | | | | 4,742 | | | | | | 6,891 | | |
Comprehensive (loss) income | | | | $ | (16,865) | | | | | $ | 43,952 | | | | | $ | 31,741 | | | | | $ | 10,286 | | |
Net (loss) income per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | (0.81) | | | | | $ | 1.65 | | | | | $ | 0.87 | | | | | $ | 0.11 | | |
Diluted | | | | $ | (0.81) | | | | | $ | 1.64 | | | | | $ | 0.83 | | | | | $ | 0.11 | | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | | 30,933 | | | | | | 30,933 | | | | | | 30,933 | | | | | | 30,933 | | |
Diluted | | | | | 30,933 | | | | | | 31,026 | | | | | | 31,032 | | | | | | 31,017 | | |
| | | Common Stock | | | Paid-In Capital | | | Treasury Stock Voting | | | Accumulated Deficit | | | Accumulated Other Comprehensive Loss | | | Shareholders’ Equity | | ||||||||||||||||||||||||||||||||||||||||||
| | | Voting | | | Non-Voting | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Shares Issued | | | Amount | | | Shares Issued | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||
Balance, January 1, 2020 | | | | | 21,582 | | | | | $ | 216 | | | | | | 9,506 | | | | | $ | 95 | | | | | $ | 1,019,988 | | | | | | 154 | | | | | $ | (9,592) | | | | | $ | (605,766) | | | | | $ | (54,914) | | | | | $ | 350,027 | | |
Net loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (47,777) | | | | | | | | | | | | | | |
Other comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14,111 | | | | | | | | |
Comprehensive loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (33,666) | | |
Common dividend paid ($5.50 per share) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (170,130) | | | | | | | | | | | | (170,130) | | |
Balance, June 30, 2020 | | | | | 21,582 | | | | | | 216 | | | | | | 9,506 | | | | | | 95 | | | | | | 1,019,988 | | | | | | 154 | | | | | | (9,592) | | | | | | (823,673) | | | | | | (40,803) | | | | | | 146,231 | | |
Net income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51,172 | | | | | | | | | | | | | | |
Other comprehensive loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (7,220) | | | | | | | | |
Comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43,952 | | |
Balance, September 30, 2020 | | | | | 21,582 | | | | | | 216 | | | | | | 9,506 | | | | | | 95 | | | | | | 1,019,988 | | | | | | 154 | | | | | | (9,592) | | | | | | (772,501) | | | | | | (48,023) | | | | | | 190,183 | | |
Net income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89,698 | | | | | | | | | | | | | | |
Other comprehensive loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (23,949) | | | | | | | | |
Comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65,749 | | |
Common dividend paid ($1.50 per share) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (46,399) | | | | | | | | | | | | (46,399) | | |
Balance, December 31, 2020 | | | | | 21,582 | | | | | | 216 | | | | | | 9,506 | | | | | | 95 | | | | | | 1,019,988 | | | | | | 154 | | | | | | (9,592) | | | | | | (729,202) | | | | | | (71,972) | | | | | | 209,533 | | |
Net income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52,207 | | | | | | | | | | | | | | |
Other comprehensive loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,601) | | | | | | | | |
Comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48,606 | | |
Balance, June 30, 2021 | | | | | 21,582 | | | | | | 216 | | | | | | 9,506 | | | | | | 95 | | | | | | 1,019,988 | | | | | | 154 | | | | | | (9,592) | | | | | | (676,995) | | | | | | (75,573) | | | | | | 258,139 | | |
Net loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (25,208) | | | | | | | | | | | | | | |
Other comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,343 | | | | | | | | |
Comprehensive loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (16,865) | | |
Balance, Sept 30, 2021 | | | | | 21,582 | | | | | $ | 216 | | | | | | 9,506 | | | | | $ | 95 | | | | | $ | 1,019,988 | | | | | | 154 | | | | | $ | (9,592) | | | | | $ | (702,203) | | | | | $ | (67,230) | | | | | $ | 241,274 | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Operating activities: | | | | | | | | | | | | | |
Net income | | | | $ | 26,999 | | | | | $ | 3,395 | | |
Adjustments to reconcile net income to net cash used in operating activities | | | | | | | | | | | | | |
Non-cash operating items (Note 2) | | | | | (46,042) | | | | | | (14,231) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Other current assets | | | | | 38 | | | | | | 6,010 | | |
Accrued employment costs and other current liabilities | | | | | 7,645 | | | | | | (117) | | |
Income tax refund receivable, net of payable | | | | | (72) | | | | | | (945) | | |
Pension and other post-retirement liabilities | | | | | (966) | | | | | | (1,833) | | |
Other liabilities | | | | | 753 | | | | | | 2,170 | | |
Net cash used in operating activities | | | | | (11,645) | | | | | | (5,551) | | |
Financing activities: | | | | | | | | | | | | | |
Dividend paid | | | | | — | | | | | | (170,130) | | |
Net cash used in financing activities | | | | | — | | | | | | (170,130) | | |
Cash, cash equivalents and restricted cash – period decrease | | | | | (11,645) | | | | | | (175,681) | | |
Cash, cash equivalents and restricted cash (Note 2) – beginning of year | | | | | 31,935 | | | | | | 259,371 | | |
Cash, cash equivalents and restricted cash (Note 2) – end of period | | | | $ | 20,290 | | | | | $ | 83,690 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
Cash and cash equivalents | | | | $ | 19,986 | | | | | $ | 31,631 | | |
Restricted cash included in other current assets | | | | | 304 | | | | | | 304 | | |
Cash, cash equivalents and restricted cash shown in the statement of cash flows | | | | $ | 20,290 | | | | | $ | 31,935 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||||||||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Level 1 | | | Level 2 | | | Level 3 | | ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds | | | | $ | 18,170 | | | | | $ | — | | | | | $ | — | | | | | $ | 29,166 | | | | | $ | — | | | | | $ | — | | |
Other current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Indemnification – Sale of SSL | | | | | — | | | | | | — | | | | | | 598 | | | | | | — | | | | | | — | | | | | | 598 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Indemnification – Globalstar do Brasil S.A. | | | | $ | — | | | | | $ | — | | | | | $ | 145 | | | | | $ | — | | | | | $ | — | | | | | $ | 145 | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Non-cash operating items: | | | | | | | | | | | | | |
Equity in net income of affiliates | | | | $ | (44,969) | | | | | $ | (9,086) | | |
Deferred taxes | | | | | (2,175) | | | | | | (253) | | |
Depreciation | | | | | 2 | | | | | | 3 | | |
Right-of-use asset, net of lease liability | | | | | (10) | | | | | | (4) | | |
Recovery of affiliate doubtful receivable | | | | | — | | | | | | (5,854) | | |
Amortization of prior service credit and actuarial loss | | | | | 1,110 | | | | | | 963 | | |
Net non-cash operating items | | | | $ | (46,042) | | | | | $ | (14,231) | | |
Supplemental information: | | | | | | | | | | | | | |
Interest paid | | | | $ | 19 | | | | | $ | 20 | | |
Income tax refunds | | | | $ | 2 | | | | | $ | 178 | | |
Income tax payments | | | | $ | 242 | | | | | $ | 190 | | |
| | | Pension and Other Post-retirement Benefits | | | Equity in Telesat-related Other Comprehensive Loss | | | Accumulated Other Comprehensive Loss | | |||||||||
Balance, January 1, 2020 | | | | $ | (16,167) | | | | | $ | (38,747) | | | | | $ | (54,914) | | |
Other comprehensive loss before reclassification | | | | | (3,852) | | | | | | (14,232) | | | | | | (18,084) | | |
Amounts reclassified from accumulated other comprehensive loss | | | | | 1,026 | | | | | | — | | | | | | 1,026 | | |
Net current-period other comprehensive loss | | | | | (2,826) | | | | | | (14,232) | | | | | | (17,058) | | |
Balance, December 31, 2020 | | | | | (18,993) | | | | | | (52,979) | | | | | | (71,972) | | |
Other comprehensive income before reclassification | | | | | — | | | | | | 3,864 | | | | | | 3,864 | | |
Amounts reclassified from accumulated other comprehensive loss | | | | | 878 | | | | | | — | | | | | | 878 | | |
Net current-period other comprehensive income | | | | | 878 | | | | | | 3,864 | | | | | | 4,742 | | |
Balance, September 30, 2021 | | | | $ | (18,115) | | | | | $ | (49,115) | | | | | $ | (67,230) | | |
| | | Three Months Ended September 30, | | |||||||||||||||||||||||||||||||||
| | | 2021 | | | 2020 | | ||||||||||||||||||||||||||||||
| | | Before-Tax Amount | | | Tax Provision | | | Net-of-Tax Amount | | | Before-Tax Amount | | | Tax (Provision) Benefit | | | Net-of-Tax Amount | | ||||||||||||||||||
Amortization of prior service credits and net actuarial loss | | | | $ | 370(a) | | | | | $ | (76) | | | | | $ | 294 | | | | | $ | 321(a) | | | | | $ | (68) | | | | | $ | 253 | | |
Equity in Telesat-related other comprehensive income (loss) | | | | | 8,052 | | | | | | (3) | | | | | | 8,049 | | | | | | (7,477) | | | | | | 4 | | | | | | (7,473) | | |
Other comprehensive income (loss) | | | | $ | 8,422 | | | | | $ | (79) | | | | | $ | 8,343 | | | | | $ | (7,156) | | | | | $ | (64) | | | | | $ | (7,220) | | |
| | | Nine Months Ended September 30, | | |||||||||||||||||||||||||||||||||
| | | 2021 | | | 2020 | | ||||||||||||||||||||||||||||||
| | | Before-Tax Amount | | | Tax Provision | | | Net-of-Tax Amount | | | Before-Tax Amount | | | Tax Provision | | | Net-of-Tax Amount | | ||||||||||||||||||
Amortization of prior service credits and net actuarial loss | | | | $ | 1,110(a) | | | | | $ | (232) | | | | | $ | 878 | | | | | $ | 963(a) | | | | | $ | (202) | | | | | $ | 761 | | |
Equity in Telesat-related other comprehensive income | | | | | 3,866 | | | | | | (2) | | | | | | 3,864 | | | | | | 6,132 | | | | | | (2) | | | | | | 6,130 | | |
Other comprehensive income | | | | $ | 4,976 | | | | | $ | (234) | | | | | $ | 4,742 | | | | | $ | 7,095 | | | | | $ | (204) | | | | | $ | 6,891 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
Restricted cash (see Note 2) | | | | $ | 304 | | | | | $ | 304 | | |
Indemnification receivable from SSL for pre-closing taxes (see Note 13) | | | | | 598 | | | | | | 598 | | |
Due from affiliates | | | | | 17 | | | | | | 88 | | |
Prepaid expenses | | | | | 275 | | | | | | 240 | | |
Other | | | | | — | | | | | | 2 | | |
| | | | $ | 1,194 | | | | | $ | 1,232 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
Telesat | | | | $ | 241,499 | | | | | $ | 192,664 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Telesat | | | | $ | (14,924) | | | | | $ | 49,645 | | | | | $ | 44,969 | | | | | $ | 9,086 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
Balance Sheet Data: | | | | | | | | | | | | | |
Current assets | | | | $ | 1,304,567 | | | | | $ | 703,210 | | |
Total assets | | | | | 4,501,504 | | | | | | 3,943,875 | | |
Current liabilities | | | | | 150,873 | | | | | | 129,849 | | |
Long-term debt | | | | | 2,979,716 | | | | | | 2,483,256 | | |
Total liabilities | | | | | 3,597,358 | | | | | | 3,140,747 | | |
Shareholders’ equity | | | | | 904,146 | | | | | | 803,128 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | $ | 153,334 | | | | | $ | 152,081 | | | | | $ | 457,052 | | | | | $ | 460,407 | | |
Operating expenses | | | | | (33,099) | | | | | | (32,325) | | | | | | (115,594) | | | | | | (101,106) | | |
Depreciation and amortization | | | | | (43,410) | | | | | | (44,888) | | | | | | (131,977) | | | | | | (133,336) | | |
Other operating expense | | | | | (23) | | | | | | (26) | | | | | | (587) | | | | | | (182) | | |
Operating income | | | | | 76,802 | | | | | | 74,842 | | | | | | 208,894 | | | | | | 225,783 | | |
Interest expense | | | | | (40,501) | | | | | | (37,715) | | | | | | (111,517) | | | | | | (115,947) | | |
Foreign exchange (loss) gain | | | | | (55,138) | | | | | | 48,943 | | | | | | 908 | | | | | | (74,387) | | |
Gain (loss) on financial instruments | | | | | 3,955 | | | | | | 246 | | | | | | 7,749 | | | | | | (11,643) | | |
Other (loss) income | | | | | (88) | | | | | | 527 | | | | | | (1,164) | | | | | | 4,865 | | |
Income tax provision | | | | | (10,590) | | | | | | (9,053) | | | | | | (38,273) | | | | | | (18,509) | | |
Net (loss) income | | | | $ | (25,560) | | | | | $ | 77,790 | | | | | $ | 66,597 | | | | | $ | 10,162 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
Operating lease liability | | | | $ | 152 | | | | | $ | 345 | | |
Due to affiliate | | | | | 106 | | | | | | 98 | | |
Accrued professional fees | | | | | 1,850 | | | | | | 1,287 | | |
Pension and other post-retirement liabilities | | | | | 83 | | | | | | 82 | | |
Accrued liabilities | | | | | 343 | | | | | | 190 | | |
| | | | $ | 2,534 | | | | | $ | 2,002 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Current income tax provision | | | | $ | (294) | | | | | $ | (262) | | | | | $ | (923) | | | | | $ | (1,209) | | |
Deferred income tax benefit (provision) | | | | | 1,123 | | | | | | (47) | | | | | | 2,175 | | | | | | 253 | | |
Income tax benefit (provision) | | | | $ | 829 | | | | | $ | (309) | | | | | $ | 1,252 | | | | | $ | (956) | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Current provision for UTPs | | | | $ | (257) | | | | | $ | (244) | | | | | $ | (753) | | | | | $ | (1,052) | | |
Deferred benefit for UTPs | | | | | 52 | | | | | | 50 | | | | | | 115 | | | | | | 222 | | |
Tax provision for UTPs | | | | $ | (205) | | | | | $ | (194) | | | | | $ | (638) | | | | | $ | (830) | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
Indemnification liabilities – other (see Note 13) | | | | $ | 145 | | | | | $ | 145 | | |
Liabilities for uncertain tax positions | | | | | 20,522 | | | | | | 19,769 | | |
| | | | $ | 20,667 | | | | | $ | 19,914 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||
| | | 2020 | | | 2021 | | | 2020 | | |||||||||
Net income – basic | | | | $ | 51,172 | | | | | $ | 26,999 | | | | | $ | 3,395 | | |
Less: Adjustment for dilutive effect of Telesat stock options | | | | | (257) | | | | | | (1,129) | | | | | | (46) | | |
Net income – diluted | | | | $ | 50,915 | | | | | $ | 25,870 | | | | | $ | 3,349 | | |
| | | Three Months Ended September 30, 2020 | | | Nine Months Ended September 30, | | ||||||||||||
| | | 2021 | | | 2020 | | ||||||||||||
Weighted average common shares outstanding | | | | | 30,933 | | | | | | 30,933 | | | | | | 30,933 | | |
Unconverted restricted stock units | | | | | 93 | | | | | | 99 | | | | | | 84 | | |
Common shares outstanding for diluted earnings per share | | | | | 31,026 | | | | | | 31,032 | | | | | | 31,017 | | |
| | | Three Months Ended September 30, 2021 | | |||
Unconverted restricted stock units | | | | | 99 | | |
| | | Pension Benefits Three Months Ended September 30, | | | Other Benefits Three Months Ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Service cost(1) | | | | $ | 176 | | | | | $ | 176 | | | | | $ | — | | | | | $ | — | | |
Interest cost(2) | | | | | 377 | | | | | | 441 | | | | | | 3 | | | | | | 4 | | |
Expected return on plan assets(2) | | | | | (684) | | | | | | (663) | | | | | | — | | | | | | — | | |
Amortization of net actuarial loss (gain)(2) | | | | | 370 | | | | | | 322 | | | | | | — | | | | | | (1) | | |
Net periodic cost | | | | $ | 239 | | | | | $ | 276 | | | | | $ | 3 | | | | | $ | 3 | | |
| | | Pension Benefits Nine Months Ended September 30, | | | Other Benefits Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Service cost(1) | | | | $ | 528 | | | | | $ | 528 | | | | | $ | — | | | | | $ | — | | |
Interest cost(2) | | | | | 1,130 | | | | | | 1,324 | | | | | | 9 | | | | | | 12 | | |
Expected return on plan assets(2) | | | | | (2,051) | | | | | | (1,989) | | | | | | — | | | | | | — | | |
Amortization of net actuarial loss (gain)(2) | | | | | 1,110 | | | | | | 966 | | | | | | — | | | | | | (3) | | |
Net periodic cost | | | | $ | 717 | | | | | $ | 829 | | | | | $ | 9 | | | | | $ | 9 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Rent Expense | | | | $ | 160 | | | | | $ | 174 | | | | | $ | 494 | | | | | $ | 521 | | |
| Operating lease payments – (October 1, 2021 to December 31, 2021) | | | | | 153 | | |
| Less: Future interest | | | | | 1 | | |
| Operating lease liability | | | | $ | 152 | | |
| Amounts recognized in Balance Sheet | | | | | | | |
| Other current liabilities | | | | $ | 152 | | |
| | | Three Months Ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
| | | (In thousands) | | |||||||||
General and administrative expenses | | | | $ | (8,745) | | | | | $ | (1,725) | | |
Recovery of affiliate doubtful receivable | | | | | — | | | | | | 5,854 | | |
Operating (loss) income | | | | $ | (8,745) | | | | | $ | 4,129 | | |
| | | Three Months Ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
| | | (In thousands) | | |||||||||
Other expense | | | | $ | 2,362 | | | | | $ | 2,300 | | |
| | | Three Months Ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
| | | (In thousands) | | |||||||||
Income tax benefit (provision) | | | | $ | 829 | | | | | $ | (309) | | |
| | | Three Months Ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
| | | (In thousands) | | |||||||||
Telesat | | | | $ | (14,924) | | | | | $ | 49,645 | | |
| | | Three Months Ended September 30, | | | Three Months Ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
| | | (In Canadian dollars) | | | (In U.S. dollars) | | ||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | | 193,110 | | | | | | 202,830 | | | | | | 153,334 | | | | | | 152,081 | | |
Operating expenses | | | | | (41,735) | | | | | | (43,088) | | | | | | (33,099) | | | | | | (32,325) | | |
Depreciation and amortization | | | | | (54,679) | | | | | | (59,884) | | | | | | (43,410) | | | | | | (44,888) | | |
Other operating expense | | | | | (30) | | | | | | (34) | | | | | | (23) | | | | | | (26) | | |
Operating income | | | | | 96,666 | | | | | | 99,824 | | | | | | 76,802 | | | | | | 74,842 | | |
Interest expense | | | | | (50,981) | | | | | | (50,288) | | | | | | (40,501) | | | | | | (37,715) | | |
Foreign exchange (loss) gain | | | | | (68,965) | | | | | | 66,909 | | | | | | (55,138) | | | | | | 48,943 | | |
Gain on financial instruments | | | | | 4,970 | | | | | | 419 | | | | | | 3,955 | | | | | | 246 | | |
Other (loss) income | | | | | (112) | | | | | | 678 | | | | | | (88) | | | | | | 527 | | |
Income tax provision | | | | | (13,356) | | | | | | (12,140) | | | | | | (10,590) | | | | | | (9,053) | | |
Net (loss) income | | | | | (31,778) | | | | | | 105,402 | | | | | | (25,560) | | | | | | 77,790 | | |
Average exchange rate for translating Canadian dollars to U.S. dollars ( 1 U.S. dollar equals) | | | | | 1.2597 | | | | | | 1.3345 | | | | | | | | | | | | | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
| | | (In thousands) | | |||||||||
General and administrative expenses | | | | $ | (12,374) | | | | | $ | (5,174) | | |
Recovery of affiliate doubtful receivable | | | | | — | | | | | | 5,854 | | |
Operating (loss) income | | | | $ | (12,374) | | | | | $ | 680 | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
| | | (In thousands) | | |||||||||
Interest and investment income | | | | $ | 5 | | | | | $ | 1,045 | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
| | | (In thousands) | | |||||||||
Other expense | | | | $ | 6,834 | | | | | $ | 6,440 | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
| | | (In thousands) | | |||||||||
Income tax benefit (provision) | | | | $ | 1,252 | | | | | $ | (956) | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
| | | (In thousands) | | |||||||||
Telesat | | | | $ | 44,969 | | | | | $ | 9,086 | | |
| | | Nine Months Ended September 30, 2021 | | |||||||||
| | | (In thousands) | | |||||||||
Balance, January 1, 2021 | | | | | | | | | | $ | 192,664 | | |
Components of equity in net income of Telesat: | | | | | | | | | | | | | |
Equity in net income of Telesat | | | | $ | 41,713 | | | | | | | | |
Eliminations of affiliate transactions and related amortization | | | | | 3,256 | | | | | | 44,969 | | |
Equity in Telesat-related other comprehensive income | | | | | | | | | | | 3,866 | | |
Balance, September 30, 2021 | | | | | | | | | | $ | 241,499 | | |
| | | September 30, 2021 | | | December 31, 2020 | | | September 30, 2021 | | | December 31, 2020 | | ||||||||||||
| | | (In Canadian dollars) | | | (In U.S. dollars) | | ||||||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | 1,654,493 | | | | | | 894,835 | | | | | | 1,304,567 | | | | | | 703,210 | | |
Total assets | | | | | 5,708,944 | | | | | | 5,018,579 | | | | | | 4,501,504 | | | | | | 3,943,875 | | |
Current liabilities | | | | | 191,342 | | | | | | 165,233 | | | | | | 150,873 | | | | | | 129,849 | | |
Long-term debt | | | | | 3,778,967 | | | | | | 3,159,944 | | | | | | 2,979,716 | | | | | | 2,483,256 | | |
Total liabilities | | | | | 4,562,279 | | | | | | 3,996,600 | | | | | | 3,597,358 | | | | | | 3,140,747 | | |
Shareholders’ equity | | | | | 1,146,665 | | | | | | 1,021,979 | | | | | | 904,146 | | | | | | 803,128 | | |
Period end exchange rate for translating Canadian dollars to U.S. dollars (1 U.S. dollar equals) | | | | | 1.2680 | | | | | | 1.2725 | | | | | | | | | | | | | | |
| | | Nine Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
| | | (In Canadian dollars) | | | (In U.S. dollars) | | ||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | �� | |
Revenues | | | | | 573,005 | | | | | | 620,890 | | | | | | 457,052 | | | | | | 460,407 | | |
Operating expenses | | | | | (144,920) | | | | | | (136,347) | | | | | | (115,594) | | | | | | (101,106) | | |
Depreciation and amortization | | | | | (165,460) | | | | | | (179,812) | | | | | | (131,977) | | | | | | (133,336) | | |
Other operating expense | | | | | (735) | | | | | | (246) | | | | | | (587) | | | | | | (182) | | |
Operating income | | | | | 261,890 | | | | | | 304,485 | | | | | | 208,894 | | | | | | 225,783 | | |
Interest expense | | | | | (139,809) | | | | | | (156,363) | | | | | | (111,517) | | | | | | (115,947) | | |
Foreign exchange gain (loss) | | | | | 1,138 | | | | | | (100,315) | | | | | | 908 | | | | | | (74,387) | | |
Gain (loss) on financial instruments | | | | | 9,715 | | | | | | (15,701) | | | | | | 7,749 | | | | | | (11,643) | | |
Other (loss) income | | | | | (1,460) | | | | | | 6,558 | | | | | | (1,164) | | | | | | 4,865 | | |
Income tax provision | | | | | (47,982) | | | | | | (24,961) | | | | | | (38,273) | | | | | | (18,509) | | |
Net income | | | | | 83,492 | | | | | | 13,703 | | | | | | 66,597 | | | | | | 10,162 | | |
Average exchange rate for translating Canadian dollars to U.S. dollars (1 U.S. dollar equals) | | | | | 1.2542 | | | | | | 1.3495 | | | | | | | | | | | | | | |
| | | | | | | | | | | | September 30, 2021 | | | December 31, 2020 | | ||||||
| | | Maturity | | | Currency | | |||||||||||||||
| | | | | | | | | | | | (In thousands) | | |||||||||
Senior Secured Credit Facilities: | | | | | | | | | | | | | | | | | | | | | | |
Revolving credit facility | | | | | December 2024 | | | | USD or CAD equivalent | | | | $ | — | | | | | $ | — | | |
Term Loan B – U.S. facility | | | | | December 2026 | | | | USD | | | | | 1,552,815 | | | | | | 1,552,815 | | |
6.5% Senior notes | | | | | October 2027 | | | | USD | | | | | 550,000 | | | | | | 550,000 | | |
| | | | | | | | | September 30, 2021 | | | December 31, 2020 | | ||||||
| | | Maturity | | | Currency | | ||||||||||||
| | | | | | | | | (In thousands) | | |||||||||
5.625% Senior secured notes | | | December 2026 | | | USD | | | | | 500,000 | | | | | | — | | |
4.875% Senior secured notes | | | June 2027 | | | USD | | | | | 400,000 | | | | | | 400,000 | | |
| | | | | | | | | | | 3,002,815 | | | | | | 2,502,815 | | |
Deferred financing costs and prepayment options | | | | | | | | | | | (1,779) | | | | | | 1,824 | | |
Total debt under international financial reporting standards | | | | | | | | | | | 3,001,036 | | | | | | 2,504,639 | | |
U.S. GAAP adjustments | | | | | | | | | | | (21,320) | | | | | | (21,383) | | |
Total debt under U.S. GAAP | | | | | | | | | | | 2,979,716 | | | | | | 2,483,256 | | |
Current portion | | | | | | | | | | | — | | | | | | — | | |
Long term portion | | | | | | | | | | $ | 2,979,716 | | | | | $ | 2,483,256 | | |
|
| | | Year Ended December 31, | | | |||||||||||
| | | 2020 | | | 2019 | | | ||||||||
| | | (In thousands) | | | | | |||||||||
General and administrative expenses | | | | $ | (6,717) | | | | | $ | (6,612) | | | | ||
Recovery of affiliate doubtful receivable | | | | | 5,854 | | | | | | — | | | | ||
Operating loss | | | | $ | (863) | | | | | $ | (6,612) | | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
| | | (In thousands) | | |||||||||
Interest and investment income | | | | $ | 1,050 | | | | | $ | 5,727 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
| | | (In thousands) | | |||||||||
Other expense | | | | $ | 10,898 | | | | | $ | 4,586 | | |
| | | Year Ended December 31, | | | |||||||||||
| | | 2020 | | | 2019 | | | ||||||||
| | | (In thousands) | | | | | |||||||||
Income tax provision | | | | $ | (12,886) | | | | | $ | (6,153) | | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
| | | (In thousands) | | |||||||||
Telesat | | | | $ | 116,716 | | | | | $ | 101,403 | | |
| | | Year Ended December 31, | | |||||||||||||||||||||
| | | 2020 | | | 2019 | | ||||||||||||||||||
| | | (In thousands) | | |||||||||||||||||||||
Opening Balance, January 1, | | | | | | | | | | $ | 90,184 | | | | | | | | | | | $ | 24,574 | | |
Components of equity in net income of Telesat: | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity in net income of Telesat | | | | $ | 111,892 | | | | | | | | | | | $ | 97,856 | | | | | | | | |
Eliminations of affiliate transactions and related amortization | | | | | 4,824 | | | | | | 116,716 | | | | | | 3,547 | | | | | | 101,403 | | |
Equity in Telesat-related other comprehensive loss | | | | | | | | | | | (14,236) | | | | | | | | | | | | (35,793) | | |
Ending balance, December 31, | | | | | | | | | | $ | 192,664 | | | | | | | | | | | $ | 90,184 | | |
| | | December 31, | | | December 31, | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | 2020 | | | 2019 | | ||||||||||||
| | | (In Canadian dollars) | | | (In U.S. dollars) | | ||||||||||||||||||
Balance Sheet Data: | | | | | | | | | | | |||||||||||||||
Current assets | | | | | 894,835 | | | | | | 1,139,605 | | | | | | 703,210 | | | | | $ | 877,294 | | |
Total assets | | | | | 5,018,579 | | | | | | 5,365,307 | | | | | | 3,943,875 | | | | | | 4,130,337 | | |
Current liabilities | | | | | 165,233 | | | | | | 161,357 | | | | | | 129,849 | | | | | | 124,217 | | |
Long-term debt, including current portion | | | | | 3,159,944 | | | | | | 3,684,873 | | | | | | 2,483,256 | | | | | | 2,836,700 | | |
Total liabilities | | | | | 3,996,600 | | | | | | 4,552,467 | | | | | | 3,140,747 | | | | | | 3,504,594 | | |
Shareholders’ equity | | | | | 1,021,979 | | | | | | 812,840 | | | | | | 803,128 | | | | | | 625,743 | | |
Period end exchange rate for translating Canadian dollars to U.S. dollars (1 U.S. dollar equals) | | | | | 1.2725 | | | | | | 1.2990 | | | | | | | | | | | | | | |
| | | Level 1 | | | Level 2 | | | Level 3 | | |||||||||
| | | (In thousands) | | |||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Cash equivalents: Money market funds | | | | $ | 29,166 | | | | | $ | — | | | | | $ | — | | |
Other current assets: | | | | | | | | | | | | | | | | | | | |
Indemnification – Sale of SSL | | | | $ | — | | | | | $ | — | | | | | $ | 598 | | |
Liabilities | | | | | | | | | | | | | | | | | | | |
Long term liabilities: | | | | | | | | | | | | | | | | | | | |
Indemnification – Globalstar do Brasil S.A. | | | | $ | — | | | | | $ | — | | | | | $ | 145 | | |
| | | | | | | | | December 31, | | |||||||||
| | | Maturity | | | Currency | | | 2020 | | | 2019 | | ||||||
| | | | | | | | | (in thousands) | | |||||||||
Senior secured credit facilities: | | | | | | | | | | | | | | | | | | | |
Revolving credit facility | | | | | | USD or CAD | | | | | — | | | | | | — | | |
| | | December 2024 | | | equivalent | | | | | | | | | | | | | |
Term Loan B – U.S. facility | | | December 2026 | | | USD | | | | $ | 1,552,815 | | | | | $ | 1,908,500 | | |
6.5% Senior notes | | | October 2027 | | | USD | | | | | 550,000 | | | | | | 550,000 | | |
4.875% Senior secured notes | | | June 2027 | | | USD | | | | | 400,000 | | | | | | 400,000 | | |
| | | | | | | | | | | 2,502,815 | | | | | | 2,858,500 | | |
Deferred financing costs and prepayment options | | | | | | | | | | | 1,824 | | | | | | (302) | | |
Total debt under international financial reporting standards | | | | | | | | | | | 2,504,639 | | | | | | 2,858,198 | | |
U.S. GAAP adjustments | | | | | | | | | | | (21,383) | | | | | | (21,498) | | |
Total debt under U.S. GAAP | | | | | | | | | | | 2,483,256 | | | | | | 2,836,700 | | |
Current portion | | | | | | | | | | | — | | | | | | 16,480 | | |
Long term portion | | | | | | | | | | $ | 2,483,256 | | | | | $ | 2,820,220 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
| | | (In thousands) | | |||||||||
General and administrative expenses | | | | $ | 6,612 | | | | | $ | 6,534 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
| | | (In thousands) | | |||||||||
Interest and investment income | | | | $ | 5,727 | | | | | $ | 4,746 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
| | | (In thousands) | | |||||||||
Other expense | | | | $ | 4,586 | | | | | $ | 3,445 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
| | | (In thousands) | | |||||||||
Income tax (provision) benefit | | | | $ | (6,153) | | | | | $ | 39,348 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
| | | (In thousands) | | |||||||||
Telesat | | | | $ | 101,403 | | | | | $ | (24,412) | | |
| | | Year Ended December 31, | | |||||||||||||||||||||
| | | 2019 | | | 2018 | | ||||||||||||||||||
| | | (In thousands) | | |||||||||||||||||||||
Opening Balance, January 1, | | | | | | | | | | $ | 24,574 | | | | | | | | | | | $ | 53,430 | | |
Components of equity in net income (loss) of Telesat: | | | | | | ||||||||||||||||||||
Equity in net income (loss) of Telesat | | | | $ | 97,856 | | | | | | | | | | | $ | (25,603) | | | | | | | | |
Eliminations of affiliate transactions and related amortization | | | | | 3,547 | | | | | | 101,403 | | | | | | 1,191 | | | | | | (24,412) | | |
Equity in Telesat related other comprehensive (loss) income: | | | | | | ||||||||||||||||||||
Prior years(1) | | | | | (22,056) | | | | | | | | | | | | — | | | | | | | | |
Current year | | | | | (13,737) | | | | | | (35,793) | | | | | | 22,033 | | | | | | 22,033 | | |
Cumulative effect adjustment of accounting change(2) | | | | | | | | | | | — | | | | | | | | | | | | (26,477) | | |
Ending balance, December 31, | | | | | | | | | | $ | 90,184 | | | | | | | | | | | $ | 24,574 | | |
| | | Year Ended December 31, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | 2019 | | | 2018 | | ||||||||||||
| | | (In Canadian dollars) | | | (In U.S. dollars) | | ||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | | 914,000 | | | | | | 902,932 | | | | | | 687,868 | | | | | | 699,596 | | |
Operating expenses | | | | | (172,431) | | | | | | (177,335) | | | | | | (129,770) | | | | | | (137,400) | | |
Depreciation, amortization and stock-based compensation | | | | | (282,069) | | | | | | (265,165) | | | | | | (212,282) | | | | | | (205,451) | | |
Other operating (expense) income | | | | | (862) | | | | | | 743 | | | | | | (649) | | | | | | 576 | | |
Operating income | | | | | 458,638 | | | | | | 461,175 | | | | | | 345,167 | | | | | | 357,321 | | |
| | | Year Ended December 31, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | 2019 | | | 2018 | | ||||||||||||
| | | (In Canadian dollars) | | | (In U.S. dollars) | | ||||||||||||||||||
Interest expense | | | | | (247,670) | | | | | | (228,281) | | | | | | (186,394) | | | | | | (176,873) | | |
Loss on refinancing | | | | | (114,493) | | | | | | — | | | | | | (86,166) | | | | | | — | | |
Foreign exchange gain (loss) | | | | | 162,109 | | | | | | (262,008) | | | | | | 122,002 | | | | | | (203,005) | | |
(Loss) gain on financial instruments | | | | | (55,859) | | | | | | 20,386 | | | | | | (42,039) | | | | | | 15,795 | | |
Other income | | | | | 21,738 | | | | | | 14,629 | | | | | | 16,360 | | | | | | 11,335 | | |
Income tax provision | | | | | (16,929) | | | | | | (58,625) | | | | | | (12,741) | | | | | | (45,423) | | |
Net income (loss) | | | | | 207,534 | | | | | | (52,724) | | | | | | 156,189 | | | | | | (40,850) | | |
Average exchange rate for translating Canadian dollars to U.S. dollars (1 U.S. dollar equals) | | | | | 1.3289 | | | | | | 1.2912 | | | | | | | | | | | | | | |
| | | December 31, | | | December 31, | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | 2019 | | | 2018 | | ||||||||||||
| | | (In Canadian dollars) | | | (In U.S. dollars) | | ||||||||||||||||||
Balance Sheet Data: | | | | | | ||||||||||||||||||||
Current assets | | | | | 1,139,605 | | | | | | 856,575 | | | | | | 877,294 | | | | | | 628,125 | | |
Total assets | | | | | 5,365,307 | | | | | | 5,376,860 | | | | | | 4,130,337 | | | | | | 3,942,847 | | |
Current liabilities | | | | | 161,357 | | | | | | 190,100 | | | | | | 124,217 | | | | | | 139,401 | | |
Long-term debt, including current portion | | | | | 3,684,873 | | | | | | 3,770,084 | | | | | | 2,836,700 | | | | | | 2,764,599 | | |
Total liabilities | | | | | 4,552,467 | | | | | | 4,738,181 | | | | | | 3,504,594 | | | | | | 3,474,504 | | |
Shareholders’ equity | | | | | 812,840 | | | | | | 638,679 | | | | | | 625,743 | | | | | | 468,343 | | |
Period end exchange rate for translating Canadian dollars to U.S. dollars (1 U.S. dollar equals) | | | | | 1.2990 | | | | | | 1.3637 | | | | |
| | | Level 1 | | | Level 2 | | | Level 3 | | |||||||||
| | | (In thousands) | | |||||||||||||||
Assets | | | | | |||||||||||||||
Cash equivalents: Money market funds | | | | $ | 256,915 | | | | | $ | — | | | | | $ | — | | |
Other current assets: | | | | | |||||||||||||||
Indemnification - Sale of SSL | | | | $ | — | | | | | $ | — | | | | | $ | 598 | | |
Liabilities | | | | | |||||||||||||||
Long term liabilities: | | | | | |||||||||||||||
Indemnification - Globalstar do Brasil S.A. | | | | $ | — | | | | | $ | — | | | | | $ | 145 | | |
| | | Maturity | | | Currency | | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||||||||
| | | | | | | | | (In thousands) | | |||||||||
Former senior secured credit facilities: | | | | | | | | | | | | | | | | | | | |
Revolving credit facility | | | | | | USD or CAD equivalent | | | | $ | — | | | | | $ | — | | |
Term Loan B – U.S. facility | | | | | | USD | | | | | — | | | | | | 2,326,049 | | |
8.875% Senior notes | | | | | | USD | | | | | — | | | | | | 500,000 | | |
Senior secured credit facilities: | | | | | | ||||||||||||||
Revolving credit facility | | | December 2024 | | | USD or CAD equivalent | | | | | — | | | | | | — | | |
Term Loan B – U.S. facility | | | December 2026 | | | USD | | | | | 1,908,500 | | | | | | — | | |
6.5% Senior notes | | | October 2027 | | | USD | | | | | 550,000 | | | | | | — | | |
4.875% Senior secured notes | | | June 2027 | | | USD | | | | | 400,000 | | | | | | — | | |
| | | | | | | | | | | 2,858,500 | | | | | | 2,826,049 | | |
Less: Deferred financing costs and prepayment options | | | | | | | | | | | (302) | | | | | | (95,076) | | |
Total debt under international financial reporting standards | | | | | | | | | | | 2,858,198 | | | | | | 2,730,973 | | |
U.S. GAAP adjustments | | | | | | | | | | | (21,498) | | | | | | 33,626 | | |
Total debt under U.S. GAAP | | | | | | | | | | | 2,836,700 | | | | | | 2,764,599 | | |
Current portion | | | | | | | | | | | 16,480 | | | | | | 5,784 | | |
Long term portion | | | | | | | | | | $ | 2,820,220 | | | | | $ | 2,758,815 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 31,631 | | | | | $ | 259,067 | | |
Income tax refund receivable | | | | | 1,228 | | | | | | 576 | | |
Other current assets | | | | | 1,232 | | | | | | 1,322 | | |
Total current assets | | | | | 34,091 | | | | | | 260,965 | | |
Right-of-use asset | | | | | 342 | | | | | | 988 | | |
Income tax refund receivable, non-current | | | | | — | | | | | | 387 | | |
Investments in affiliates | | | | | 192,664 | | | | | | 90,184 | | |
Deferred tax assets | | | | | 27,339 | | | | | | 37,945 | | |
Other assets | | | | | 33 | | | | | | 341 | | |
Total assets | | | | $ | 254,469 | | | | | $ | 390,810 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accrued employment costs | | | | $ | 2,839 | | | | | $ | 2,611 | | |
Other current liabilities | | | | | 2,002 | | | | | | 2,883 | | |
Total current liabilities | | | | | 4,841 | | | | | | 5,494 | | |
Pension and other post-retirement liabilities | | | | | 20,181 | | | | | | 17,447 | | |
Other liabilities | | | | | 19,914 | | | | | | 17,842 | | |
Total liabilities | | | | | 44,936 | | | | | | 40,783 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Shareholders’ Equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value; 10,000,000 shares authorized | | | | | — | | | | | | — | | |
Series A junior participating preferred stock, $0.01 par value, 50,000 shares authorized, no shares issued and outstanding | | | | | — | | | | | | — | | |
Series B preferred stock, $0.01 par value, 5 shares authorized, 5 and nil issued and outstanding | | | | | — | | | | | | — | | |
Common Stock: | | | | | | | | | | | | | |
Voting common stock, $0.01 par value; 50,000,000 shares authorized, 21,581,572 issued | | | | | 216 | | | | | | 216 | | |
Non-voting common stock, $0.01 par value; 20,000,000 shares authorized, 9,505,673 issued and outstanding | | | | | 95 | | | | | | 95 | | |
Paid-in capital | | | | | 1,019,988 | | | | | | 1,019,988 | | |
Treasury stock (at cost), 154,494 shares of voting common stock | | | | | (9,592) | | | | | | (9,592) | | |
Accumulated deficit | | | | | (729,202) | | | | | | (605,766) | | |
Accumulated other comprehensive loss | | | | | (71,972) | | | | | | (54,914) | | |
Total shareholders’ equity | | | | | 209,533 | | | | | | 350,027 | | |
Total liabilities and shareholders’ equity | | | | $ | 254,469 | | | | | $ | 390,810 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
General and administrative expenses | | | | $ | (6,717) | | | | | $ | (6,612) | | |
Recovery of affiliate doubtful receivable | | | | | 5,854 | | | | | | — | | |
Operating loss | | | | | (863) | | | | | | (6,612) | | |
Interest and investment income | | | | | 1,050 | | | | | | 5,727 | | |
Interest expense | | | | | (26) | | | | | | (24) | | |
Other expense | | | | | (10,898) | | | | | | (4,586) | | |
Loss before income taxes and equity in net income of affiliates | | | | | (10,737) | | | | | | (5,495) | | |
Income tax provision | | | | | (12,886) | | | | | | (6,153) | | |
Loss before equity in net income of affiliates | | | | | (23,623) | | | | | | (11,648) | | |
Equity in net income of affiliates | | | | | 116,716 | | | | | | 101,403 | | |
Net income | | | | $ | 93,093 | | | | | $ | 89,755 | | |
Net income per share: | | | | | | | | | | | | | |
Basic | | | | $ | 3.01 | | | | | $ | 2.90 | | |
Diluted | | | | $ | 2.98 | | | | | $ | 2.88 | | |
Weighted average common shares outstanding: | | | | | | | | | | | | | |
Basic | | | | | 30,933 | | | | | | 30,933 | | |
Diluted | | | | | 31,020 | | | | | | 31,008 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Net income | | | | $ | 93,093 | | | | | $ | 89,755 | | |
Other comprehensive loss, net of tax: | | | | | | | | | | | | | |
Pension and other post-retirement benefits | | | | | (2,826) | | | | | | (1,511) | | |
Proportionate share of Telesat other comprehensive loss | | | | | (14,232) | | | | | | (35,783) | | |
Other comprehensive loss, net of tax | | | | | (17,058) | | | | | | (37,294) | | |
Comprehensive income | | | | $ | 76,035 | | | | | $ | 52,461 | | |
| | | Common Stock | | | Paid-In Capital | | | Treasury Stock Voting | | | Accumulated Deficit | | | Accumulated Other Comprehensive Loss | | | Shareholders’ Equity | | ||||||||||||||||||||||||||||||||||||||||||
| Voting | | | Non-Voting | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Shares Issued | | | Amount | | | Shares Issued | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||||
Balance, January 1, 2019 | | | | | 21,582 | | | | | $ | 216 | | | | | | 9,506 | | | | | $ | 95 | | | | | $ | 1,019,988 | | | | | | 154 | | | | | $ | (9,592) | | | | | $ | (695,521) | | | | | $ | (17,620) | | | | | $ | 297,566 | | |
Net income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89,755 | | | | | | | | | | | | | | |
Other comprehensive loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (37,294) | | | | | | | | |
Comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52,461 | | |
Balance, December 31, 2019 | | | | | 21,582 | | | | | | 216 | | | | | | 9,506 | | | | | | 95 | | | | | | 1,019,988 | | | | | | 154 | | | | | | (9,592) | | | | | | (605,766) | | | | | | (54,914) | | | | | | 350,027 | | |
Net income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93,093 | | | | | | — | | | | | | — | | |
Other comprehensive loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (17,058) | | | | | | | | |
Comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76,035 | | |
Common dividend paid ($7.00 per share) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (216,529) | | | | | | — | | | | | | (216,529) | | |
Balance, December 31, 2020 | | | | | 21,582 | | | | | $ | 216 | | | | | | 9,506 | | | | | $ | 95 | | | | | $ | 1,019,988 | | | | | | 154 | | | | | $ | (9,592) | | | | | $ | (729,202) | | | | | $ | (71,972) | | | | | $ | 209,533 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Operating activities: | | | | | | | | | | | | | |
Net income | | | | $ | 93,093 | | | | | $ | 89,755 | | |
Adjustments to reconcile net income to net cash (used in) provided by operating activities: | | | | | | | | | | | | | |
Non-cash operating items (Note 2) | | | | | (109,911) | | | | | | (97,384) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Other current assets | | | | | 6,248 | | | | | | 98 | | |
Accrued employment costs and other current liabilities | | | | | 322 | | | | | | 93 | | |
Income taxes payable and receivable | | | | | (938) | | | | | | 4,387 | | |
Pension and other post-retirement liabilities | | | | | (2,138) | | | | | | (633) | | |
Other liabilities | | | | | 2,417 | | | | | | 3,998 | | |
Net cash (used in) provided by operating activities – continuing operations | | | | | (10,907) | | | | | | 314 | | |
Net cash provided by operating activities – discontinued operations | | | | | — | | | | | | 1,812 | | |
Net cash (used in) provided by operating activities | | | | | (10,907) | | | | | | 2,126 | | |
Investing activities: | | | | | | | | | | | | | |
Capital expenditures | | | | | — | | | | | | (6) | | |
Net cash used in investing activities – continuing operations | | | | | — | | | | | | (6) | | |
Net cash used in investing activities – discontinued operations | | | | | — | | | | | | — | | |
Net cash used in investing activities | | | | | — | | | | | | (6) | | |
Financing activities: | | | | | | | | | | | | | |
Dividends paid | | | | | (216,529) | | | | | | — | | |
Net cash used in financing activities – continuing operations | | | | | (216,529) | | | | | | — | | |
Net cash used in financing activities – discontinued operations | | | | | — | | | | | | — | | |
Net cash used in financing activities | | | | | (216,529) | | | | | | — | | |
Cash, cash equivalents and restricted cash – period (decrease) increase | | | | | (227,436) | | | | | | 2,120 | | |
Cash, cash equivalents and restricted cash – beginning of year | | | | | 259,371 | | | | | | 257,251 | | |
Cash, cash equivalents and restricted cash – end of year | | | | $ | 31,935 | | | | | $ | 259,371 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Cash and cash equivalents | | | | $ | 31,631 | | | | | $ | 259,067 | | |
Restricted cash included in other current assets | | | | | 304 | | | | | | — | | |
Restricted cash included in other assets | | | | | — | | | | | | 304 | | |
Cash, cash equivalents and restricted cash shown in the statement of cash flows | | | | $ | 31,935 | | | | | $ | 259,371 | | |
| | | December 31, 2020 | | | December 31, 2019, | | ||||||||||||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Level 1 | | | Level 2 | | | Level 3 | | ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds | | | | $ | 29,166 | | | | | $ | — | | | | | $ | — | | | | | $ | 256,915 | | | | | $ | — | | | | | $ | — | | |
Other current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Indemnification – Sale of SSL | | | | $ | — | | | | | $ | — | | | | | $ | 598 | | | | | $ | — | | | | | $ | — | | | | | $ | 598 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long term liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Indemnification – Globalstar do Brasil S.A. | | | | $ | — | | | | | $ | — | | | | | $ | 145 | | | | | $ | — | | | | | $ | — | | | | | $ | 145 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Non-cash operating items | | | | | | | | | | | | | |
Equity in net income of affiliates | | | | $ | (116,716) | | | | | $ | (101,403) | | |
Recovery of affiliate doubtful receivable | | | | | (5,854) | | | | | | — | | |
Deferred taxes | | | | | 11,362 | | | | | | 2,987 | | |
Depreciation | | | | | 4 | | | | | | 15 | | |
Right-of-use asset, net of lease liability | | | | | (6) | | | | | | 9 | | |
Amortization of prior service credit and actuarial loss | | | | | 1,299 | | | | | | 1,008 | | |
Net non-cash operating items – continuing operations | | | | $ | (109,911) | | | | | $ | (97,384) | | |
Supplemental information: | | | | | | | | | | | | | |
Interest paid – continuing operations | | | | $ | 26 | | | | | $ | 24 | | |
Income tax refunds | | | | $ | 178 | | | | | $ | 5,547 | | |
Income tax payments | | | | $ | 252 | | | | | $ | 288 | | |
| | | Pension and Other Post-retirement Benefits | | | Equity in Telesat-related Other Comprehensive Loss | | | Accumulated Other Comprehensive Loss | | |||||||||
Balance, January 1, 2019 | | | | $ | (14,656) | | | | | $ | (2,964) | | | | | $ | (17,620) | | |
Other comprehensive loss before reclassification | | | | | (2,307) | | | | | | (35,783) | | | | | | (38,090) | | |
Amounts reclassified from accumulated other comprehensive loss | | | | | 796 | | | | | | — | | | | | | 796 | | |
Net current-period other comprehensive loss | | | | | (1,511) | | | | | | (35,783) | | | | | | (37,294) | | |
Balance, December 31, 2019 | | | | | (16,167) | | | | | | (38,747) | | | | | | (54,914) | | |
Other comprehensive loss before reclassification | | | | | (3,852) | | | | | | (14,232) | | | | | | (18,084) | | |
Amounts reclassified from accumulated other comprehensive loss | | | | | 1,026 | | | | | | — | | | | | | 1,026 | | |
Net current-period other comprehensive loss | | | | | (2,826) | | | | | | (14,232) | | | | | | (17,058) | | |
Balance, December 31, 2020 | | | | $ | (18,993) | | | | | $ | (52,979) | | | | | $ | (71,972) | | |
| | | Before-Tax Amount | | | Tax Benefit (Provision) | | | Net-of-Tax Amount | | |||||||||
Year ended December 31, 2020 | | | | | | | | | | | | | | | | | | | |
Pension and other post-retirement benefits: | | | | | | | | | | | | | | | | | | | |
Net actuarial loss and prior service credits | | | | $ | (4,877) | | | | | $ | 1,025 | | | | | $ | (3,852) | | |
Amortization of prior service credits and net actuarial loss | | | | | 1,299(a) | | | | | | (273) | | | | | | 1,026 | | |
Pension and other post-retirement benefits | | | | | (3,578) | | | | | | 752 | | | | | | (2,826) | | |
Equity in Telesat-related other comprehensive loss | | | | | (14,236) | | | | | | 4 (b) | | | | | | (14,232) | | |
Other comprehensive loss | | | | $ | (17,814) | | | | | $ | 756 | | | | | $ | (17,058) | | |
Year ended December 31, 2019 | | | | | | | | | | | | | | | | | | | |
Pension and other post-retirement benefits: | | | | | | | | | | | | | | | | | | | |
Net actuarial loss and prior service credits | | | | $ | (2,921) | | | | | $ | 614 | | | | | $ | (2,307) | | |
Amortization of prior service credits and net actuarial loss | | | | | 1,008(a) | | | | | | (212) | | | | | | 796 | | |
Pension and other post-retirement benefits | | | | | (1,913) | | | | | | 402 | | | | | | (1,511) | | |
Equity in Telesat-related other comprehensive loss | | | | | (35,793) | | | | | | 10(b) | | | | | | (35,783) | | |
Other comprehensive loss | | | | $ | (37,706) | | | | | $ | 412 | | | | | $ | (37,294) | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Restricted cash (see Note 2) | | | | $ | 304 | | | | | $ | — | | |
Indemnification receivable from SSL for pre-closing taxes (see Note 13) | | | | | 598 | | | | | | 598 | | |
Due from affiliates | | | | | 88 | | | | | | 186 | | |
Prepaid expenses | | | | | 240 | | | | | | 164 | | |
Other | | | | | 2 | | | | | | 374 | | |
| | | | $ | 1,232 | | | | | $ | 1,322 | | |
| | | December 31, | | | |||||||||||
| | | 2020 | | | 2019 | | | ||||||||
Telesat | | | | $ | 192,664 | | | | | $ | 90,184 | | | | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Telesat | | | | $ | 116,716 | | | | | $ | 101,403 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Statement of Operations Data: | | | | | | | | | | | | | |
Revenues | | | | $ | 613,866 | | | | | $ | 687,868 | | |
Operating expenses | | | | | (136,262) | | | | | | (141,136) | | |
Depreciation and amortization | | | | | (174,526) | | | | | | (200,838) | | |
Impairment of intangible asset | | | | | (3,410) | | | | | | — | | |
Other operating expense | | | | | (160) | | | | | | (649) | | |
Operating income | | | | | 299,508 | | | | | | 345,245 | | |
Interest expense | | | | | (152,236) | | | | | | (186,394) | | |
Loss on refinancing | | | | | — | | | | | | (86,166) | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Foreign exchange gain | | | | | 35,655 | | | | | | 122,002 | | |
Loss on financial instruments | | | | | (13,305) | | | | | | (42,039) | | |
Other income | | | | | 5,294 | | | | | | 16,282 | | |
Income tax benefit (provision) | | | | | 3,721 | | | | | | (12,741) | | |
Net income | | | | $ | 178,637 | | | | | $ | 156,189 | | |
|
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Balance Sheet Data: | | | | | | | | | | | | | |
Current assets | | | | $ | 703,210 | | | | | $ | 877,294 | | |
Total assets | | | | | 3,943,875 | | | | | | 4,130,337 | | |
Current liabilities | | | | | 129,849 | | | | | | 124,217 | | |
Long-term debt, including current portion | | | | | 2,483,256 | | | | | | 2,836,700 | | |
Total liabilities | | | | | 3,140,747 | | | | | | 3,504,594 | | |
Shareholders’ equity | | | | | 803,128 | | | | | | 625,743 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Operating lease liability | | | | $ | 345 | | | | | $ | 652 | | |
Due to affiliate | | | | | 98 | | | | | | 5 | | |
Accrued professional fees | | | | | 1,287 | | | | | | 1,419 | | |
Pension and other post-retirement liabilities | | | | | 82 | | | | | | 77 | | |
Income taxes payable | | | | | — | | | | | | 673 | | |
Accrued liabilities | | | | | 190 | | | | | | 57 | | |
| | | | $ | 2,002 | | | | | $ | 2,883 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Current: | | | | | | | | | | | | | |
U.S. federal | | | | $ | (1,299) | | | | | $ | (2,918) | | |
State and local | | | | | 25 | | | | | | 2 | | |
Foreign | | | | | (250) | | | | | | (250) | | |
Total current | | | | | (1,524) | | | | | | (3,166) | | |
Deferred: | | | | | | | | | | | | | |
U.S. federal | | | | | (11,334) | | | | | | (2,990) | | |
State and local | | | | | (28) | | | | | | 3 | | |
Total deferred | | | | | (11,362) | | | | | | (2,987) | | |
Total income tax provision | | | | $ | (12,886) | | | | | $ | (6,153) | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Unrecognized tax benefits | | | | $ | (1,118) | | | | | $ | (2,467) | | |
Interest expense | | | | | (1,299) | | | | | | (1,570) | | |
Total | | | | $ | (2,417) | | | | | $ | (4,037) | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Deferred tax benefit for adjustments in other comprehensive loss (see Note 3) | | | | $ | 756 | | | | | $ | 412 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
U.S. Statutory Federal Corporate Income Tax Rate | | | | | 21% | | | | | | 21% | | |
Tax benefit | | | | $ | 2,255 | | | | | $ | 1,154 | | |
Permanent adjustments which change statutory amounts: | | | | | | | | | | | | | |
State and local income taxes, net of federal income tax | | | | | (77) | | | | | | 107 | | |
Equity in net income of affiliates | | | | | (17,185) | | | | | | (5,055) | | |
Federal provision for unrecognized tax benefits | | | | | (1,138) | | | | | | (1,226) | | |
Nondeductible expenses | | | | | (2,380) | | | | | | (695) | | |
Change in valuation allowance | | | | | 69 | | | | | | (118) | | |
Income tax credits | | | | | 5,820 | | | | | | — | | |
Foreign income taxes | | | | | (250) | | | | | | (250) | | |
Other, net | | | | | — | | | | | | (70) | | |
Total income tax provision | | | | $ | (12,886) | | | | | $ | (6,153) | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Balance at January 1 | | | | $ | 43,037 | | | | | $ | 43,055 | | |
Decreases as a result of statute expirations | | | | | — | | | | | | (18) | | |
Balance at December 31 | | | | $ | 43,037 | | | | | $ | 43,037 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards | | | | $ | 23,020 | | | | | $ | 34,294 | | |
Foreign tax credit carryforwards | | | | | 126,007 | | | | | | 126,007 | | |
Compensation and benefits | | | | | 701 | | | | | | 961 | | |
Indemnification liabilities | | | | | 98 | | | | | | 66 | | |
Other, net | | | | | 279 | | | | | | 305 | | |
Federal benefit of uncertain tax positions | | | | | 701 | | | | | | 428 | | |
Pension costs | | | | | 4,119 | | | | | | 3,375 | | |
Investments in and advances to affiliates | | | | | 828 | | | | | | 992 | | |
Total deferred tax assets before valuation allowance | | | | | 155,753 | | | | | | 166,428 | | |
Less valuation allowance | | | | | (128,414) | | | | | | (128,483) | | |
Deferred tax assets | | | | $ | 27,339 | | | | | $ | 37,945 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Operating lease liability | | | | $ | — | | | | | $ | 345 | | |
Indemnification liabilities – other (see Note 13) | | | | | 145 | | | | | | 145 | | |
Liabilities for uncertain tax positions | | | | | 19,769 | | | | | | 17,352 | | |
| | | | $ | 19,914 | | | | | $ | 17,842 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Net income – basic | | | | $ | 93,093 | | | | | $ | 89,755 | | |
Less: Adjustment for dilutive effect of Telesat stock options | | | | | (522) | | | | | | (528) | | |
Net income – diluted | | | | $ | 92,571 | | | | | $ | 89,227 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Weighted average common shares outstanding | | | | | 30,933 | | | | | | 30,933 | | |
Weighted average unconverted restricted stock units | | | | | 87 | | | | | | 75 | | |
Common shares outstanding for diluted earnings per share | | | | | 31,020 | | | | | | 31,008 | | |
| | | Pension Benefits | | | Other Benefits | | ||||||||||||||||||
| | | Year Ended December 31, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | 2020 | | | 2019 | | ||||||||||||
Reconciliation of benefit obligation: | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligation at beginning of period | | | | $ | 55,159 | | | | | $ | 49,020 | | | | | $ | 511 | | | | | $ | 479 | | |
Service cost | | | | | 703 | | | | | | 722 | | | | | | — | | | | | | — | | |
Interest cost | | | | | 1,765 | | | | | | 2,018 | | | | | | 17 | | | | | | 21 | | |
| | | Pension Benefits | | | Other Benefits | | ||||||||||||||||||
| | | Year Ended December 31, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | 2020 | | | 2019 | | ||||||||||||
Participant contributions | | | | | 27 | | | | | | 25 | | | | | | — | | | | | | — | | |
Actuarial loss | | | | | 5,453 | | | | | | 5,256 | | | | | | 30 | | | | | | 30 | | |
Benefit payments | | | | | (1,926) | | | | | | (1,882) | | | | | | (19) | | | | | | (19) | | |
Obligation at December 31, | | | | | 61,181 | | | | | | 55,159 | | | | | | 539 | | | | | | 511 | | |
Reconciliation of fair value of plan assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fair value of plan assets at beginning of period | | | | | 38,146 | | | | | | 34,263 | | | | | | — | | | | | | — | | |
Actual return on plan assets | | | | | 3,257 | | | | | | 4,798 | | | | | | — | | | | | | — | | |
Employer contributions | | | | | 1,953 | | | | | | 942 | | | | | | 19 | | | | | | 19 | | |
Participant contributions | | | | | 27 | | | | | | 25 | | | | | | — | | | | | | — | | |
Benefit payments | | | | | (1,926) | | | | | | (1,882) | | | | | | (19) | | | | | | (19) | | |
Fair value of plan assets at December 31, | | | | | 41,457 | | | | | | 38,146 | | | | | | — | | | | | | — | | |
Funded status at end of period | | | | $ | (19,724) | | | | | $ | (17,013) | | | | | $ | (539) | | | | | $ | (511) | | |
|
| | | Pension Benefits | | | Other Benefits | | ||||||||||||||||||
| | | December 31, | | | December 31, | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | 2020 | | | 2019 | | ||||||||||||
Actuarial loss | | | | $ | (22,172) | | | | | $ | (18,613) | | | | | $ | (51) | | | | | $ | (32) | | |
| | | Pension Benefits December 31, | | | Other Benefits December 31, | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | 2020 | | | 2019 | | ||||||||||||
Actuarial (loss) gain during the period | | | | $ | (4,847) | | | | | $ | (2,891) | | | | | $ | (30) | | | | | $ | (30) | | |
Amortization of actuarial loss | | | | | 1,288 | | | | | | 1,006 | | | | | | 11 | | | | | | 2 | | |
Total recognized in other comprehensive (loss) income | | | | $ | (3,559) | | | | | $ | (1,885) | | | | | $ | (19) | | | | | $ | (28) | | |
| | | Pension Benefits December 31, | | | Other Benefits December 31, | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | 2020 | | | 2019 | | ||||||||||||
Current Liabilities | | | | $ | — | | | | | $ | — | | | | | $ | 82 | | | | | $ | 77 | | |
Long-Term Liabilities | | | | | 19,724 | | | | | | 17,013 | | | | | | 457 | | | | | | 434 | | |
| | | | $ | 19,724 | | | | | $ | 17,013 | | | | | $ | 539 | | | | | $ | 511 | | |
| | | Pension Benefits Year Ended December 31, | | | Other Benefits Year Ended December 31, | | ||||||||||||||||||
| | | 2020 | | | 2019 | | | 2020 | | | 2019 | | ||||||||||||
Service cost(1) | | | | $ | 703 | | | | | $ | 722 | | | | | $ | — | | | | | $ | — | | |
Interest cost(2) | | | | | 1,765 | | | | | | 2,018 | | | | | | 17 | | | | | | 21 | | |
Expected return on plan assets(2) | | | | | (2,651) | | | | | | (2,432) | | | | | | — | | | | | | — | | |
Amortization of net actuarial loss(2) | | | | | 1,288 | | | | | | 1,006 | | | | | | 11 | | | | | | 2 | | |
Net periodic cost | | | | $ | 1,105 | | | | | $ | 1,314 | | | | | $ | 28 | | | | | $ | 23 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Discount rate | | | | | 3.25% | | | | | | 4.25% | | |
Expected return on plan assets | | | | | 7.00% | | | | | | 7.25% | | |
Rate of compensation increase | | | | | 4.25% | | | | | | 4.25% | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Discount rate | | | | | 2.50% | | | | | | 3.25% | | |
Rate of compensation increase | | | | | 4.25% | | | | | | 4.25% | | |
| | | December 31, 2020 Actual Allocation | | | Target Allocation | | ||||||||||||
| | | Target | | | Target Range | | ||||||||||||
Liquid return-seeking investments | | | | | 61% | | | | | | 56.5% | | | | | | 45 – 65% | | |
Alternative investments | | | | | 10% | | | | | | 14.5% | | | | | | 0 – 20% | | |
Fixed income investments | | | | | 29% | | | | | | 29.0% | | | | | | 20 – 40% | | |
| | | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | | Fair Value Measurements | | |||||||||||||||||||||||||||||||||
Asset Category | | | Total | | | Percentage | | | Level 1 | | | Level 2 | | | Level 3 | | | Assets Measured at NAV(1) | | ||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||
At December 31, 2020 Liquid return-seeking: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Multi-asset fund(2) | | | | $ | 25,196 | | | | | | 61% | | | | | | | | | | | | | | | | | | | | | | | $ | 25,196 | | |
Fixed income securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commingled funds(3) | | | | | 11,881 | | | | | | 29% | | | | | | | | | | | | | | | | | | | | | | | | 11,881 | | |
Alternative investments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity long/short fund(4) | | | | | 2,201 | | | | | | 5% | | | | | | | | | | | | | | | | | $ | 2,201 | | | | | | | | |
Private equity fund(5) | | | | | 22 | | | | | | 0% | | | | | | | | | | | | | | | | | | 22 | | | | | | | | |
Distressed opportunity limited partnership(6) | | | | | 433 | | | | | | 1% | | | | | | | | | | | | | | | | | | 433 | | | | | | | | |
Multi-strategy limited partnership(7) | | | | | 1,724 | | | | | | 4% | | | | | | | | | | | | | | | | | | 1,724 | | | | | | | | |
| | | | | 4,380 | | | | | | 10% | | | | | | — | | | | | | — | | | | | | 4,380 | | | | | | — | | |
| | | | $ | 41,457 | | | | | | 100% | | | | | | — | | | | | | — | | | | | $ | 4,380 | | | | | $ | 37,077 | | |
At December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Liquid return-seeking: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Multi-asset fund(2) | | | | $ | 23,127 | | | | | | 61% | | | | | | | | | | | | | | | | | | | | | $ | 23,127 | | | ||
Fixed income securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commingled funds(3) | | | | | 11,463 | | | | | | 30% | | | | | | | | | | | | | | | | | | | | | | | | 11,463 | | |
Alternative investments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity long/short fund(4) | | | | | 1,349 | | | | | | 4% | | | | | | | | | | | | | | | | | $ | 1,349 | | | | | | | | |
Private equity fund(5) | | | | | 48 | | | | | | 0% | | | | | | | | | | | | | | | | | | 48 | | | | | | | | |
Distressed opportunity limited partnership(6) | | | | | 463 | | | | | | 1% | | | | | | | | | | | | | | | | | | 463 | | | | | | | | |
Multi-strategy limited partnership(7) | | | | | 1,696 | | | | | | 4% | | | | | | | | | | | | | | | | | | 1,696 | | | | | | | | |
| | | | | 3,556 | | | | | | 9% | | | | | | — | | | | | | — | | | | | | 3,556 | | | | | | — | | |
| | | | $ | 38,146 | | | | | | 100% | | | | | | — | | | | | | — | | | | | $ | 3,556 | | | | | $ | 34,590 | | |
| | | Fair Value Measurements Using Significant Unobservable Inputs (Level 3) | | |||||||||||||||||||||||||||
| | | Private Equity Fund | | | Equity Long/Short Fund | | | Distressed Opportunity Ltd. Partnership | | | Multi Strategy Fund | | | Total | | |||||||||||||||
| | | (In thousands) | | |||||||||||||||||||||||||||
Balance, January 1, 2019 | | | | $ | 76 | | | | | $ | 1,002 | | | | | $ | 463 | | | | | $ | 1,602 | | | | | $ | 3,143 | | |
Unrealized (loss) gain | | | | | (23) | | | | | | 347 | | | | | | — | | | | | | 94 | | | | | | 418 | | |
Sales | | | | | (5) | | | | | | — | | | | | | — | | | | | | — | | | | | | (5) | | |
Balance, December 31, 2019 | | | | | 48 | | | | | | 1,349 | | | | | | 463 | | | | | | 1,696 | | | | | | 3,556 | | |
Unrealized (loss) gain | | | | | (26) | | | | | | 852 | | | | | | (30) | | | | | | 28 | | | | | | 824 | | |
Balance, December 31, 2020 | | | | $ | 22 | | | | | $ | 2,201 | | | | | $ | 433 | | | | | $ | 1,724 | | | | | $ | 4,380 | | |
| | | Pension | | | Other | | ||||||
| | | Benefits | | | Benefits | | ||||||
2021 | | | | $ | 2,323 | | | | | $ | 84 | | |
2022 | | | | | 2,421 | | | | | | 71 | | |
2023 | | | | | 2,573 | | | | | | 60 | | |
2024 | | | | | 2,814 | | | | | | 49 | | |
2025 | | | | | 2,833 | | | | | | 40 | | |
2026 to 2030 | | | | | 15,346 | | | | | | 122 | | |
| | | Lease Expense | | |||
Year ended December 31, 2020 | | | | $ | 695 | | |
Year ended December 31, 2019 | | | | | 677 | | |
| 2021 (January 1, 2021 through June 30, 2021) | | | | | 350 | | |
| Total operating lease payments | | | | | 350 | | |
| Less: Interest | | | | | (5) | | |
| Operating lease liability | | | | $ | 345 | | |
| Amounts recognized in Balance Sheet | | | | | | | |
| Other current liabilities | | | | $ | 345 | | |
| | | | | | | | | Additions | | | | |||||||||||||||||||
Description | | | Balance at Beginning of Period | | | Charged to Costs and Expenses | | | Charged to Other Accounts | | | Deductions from Allowance | | | Balance at End of Period | | |||||||||||||||
Year ended December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for affiliate receivables | | | | $ | 6,692 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,692 | | |
Deferred tax valuation allowance | | | | $ | 128,365 | | | | | $ | 118 | | | | | $ | — | | | | | $ | — | | | | | $ | 128,483 | | |
Year ended December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for affiliate receivables | | | | $ | 6,692 | | | | | $ | — | | | | | $ | — | | | | | $ | (6,552)(1) | | | | | $ | 140 | | |
Deferred tax valuation allowance | | | | $ | 128,483 | | | | | $ | (69) | | | | | $ | — | | | | | $ | — | | | | | $ | 128,414 | | |
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 259,067 | | | | | $ | 256,947 | | |
Income tax refund receivable | | | | | 576 | | | | | | 3,903 | | |
Other current assets | | | | | 1,322 | | | | | | 3,232 | | |
Total current assets | | | | | 260,965 | | | | | | 264,082 | | |
Right-of-use asset | | | | | 988 | | | | | | — | | |
Income tax refund receivable, non-current | | | | | 387 | | | | | | 774 | | |
Investments in affiliates | | | | | 90,184 | | | | | | 24,574 | | |
Deferred tax assets | | | | | 37,945 | | | | | | 40,520 | | |
Other assets | | | | | 341 | | | | | | 350 | | |
Total assets | | | | $ | 390,810 | | | | | $ | 330,300 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accrued employment costs | | | | $ | 2,611 | | | | | $ | 2,573 | | |
Other current liabilities | | | | | 2,883 | | | | | | 1,495 | | |
Total current liabilities | | | | | 5,494 | | | | | | 4,068 | | |
Pension and other post-retirement liabilities | | | | | 17,447 | | | | | | 15,167 | | |
Other liabilities | | | | | 17,842 | | | | | | 13,499 | | |
Total liabilities | | | | | 40,783 | | | | | | 32,734 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Shareholders’ Equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value; 10,000,000 shares authorized, no shares issued and outstanding | | | | | — | | | | | | — | | |
Common Stock: | | | | | | | | | | | | | |
Voting common stock, $0.01 par value; 50,000,000 shares authorized, 21,581,572 issued | | | | | 216 | | | | | | 216 | | |
Non-voting common stock, $0.01 par value; 20,000,000 shares authorized, 9,505,673 issued and outstanding | | | | | 95 | | | | | | 95 | | |
Paid-in capital | | | | | 1,019,988 | | | | | | 1,019,988 | | |
Treasury stock (at cost), 154,494 shares of voting common stock | | | | �� | (9,592) | | | | | | (9,592) | | |
Accumulated deficit | | | | | (605,766) | | | | | | (695,521) | | |
Accumulated other comprehensive loss | | | | | (54,914) | | | | | | (17,620) | | |
Total shareholders’ equity | | | | | 350,027 | | | | | | 297,566 | | |
Total liabilities and shareholders’ equity | | | | $ | 390,810 | | | | | $ | 330,300 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
General and administrative expenses | | | | $ | (6,612) | | | | | $ | (6,534) | | |
Operating loss | | | | | (6,612) | | | | | | (6,534) | | |
Interest and investment income | | | | | 5,727 | | | | | | 4,746 | | |
Interest expense | | | | | (24) | | | | | | (26) | | |
Other expense | | | | | (4,586) | | | | | | (3,445) | | |
Loss from continuing operations before income taxes and equity in net income (loss) of affiliates | | | | | (5,495) | | | | | | (5,259) | | |
Income tax (provision) benefit | | | | | (6,153) | | | | | | 39,348 | | |
(Loss) income from continuing operations before equity in net income (loss) of affiliates | | | | | (11,648) | | | | | | 34,089 | | |
Equity in net income (loss) of affiliates | | | | | 101,403 | | | | | | (24,412) | | |
Income from continuing operations | | | | | 89,755 | | | | | | 9,677 | | |
Loss from discontinued operations, net of tax | | | | | — | | | | | | (63) | | |
Net income | | | | $ | 89,755 | | | | | $ | 9,614 | | |
Net income per share: | | | | | | | | | | | | | |
Basic | | | | | | | | | | | | | |
Income from continuing operations | | | | $ | 2.9 | | | | | $ | 0.31 | | |
Loss from discontinued operations, net of tax | | | | | — | | | | | | — | | |
Net income | | | | $ | 2.9 | | | | | $ | 0.31 | | |
Diluted | | | | | | | | | | | | | |
Income from continuing operations | | | | $ | 2.88 | | | | | $ | 0.31 | | |
Loss from discontinued operations, net of tax | | | | | — | | | | | | — | | |
Net income | | | | $ | 2.88 | | | | | $ | 0.31 | | |
Weighted average common shares outstanding: | | | | | | | | | | | | | |
Basic | | | | | 30,933 | | | | | | 30,933 | | |
Diluted | | | | | 31,008 | | | | | | 31,008 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Net income | | | | $ | 89,755 | | | | | $ | 9,614 | | |
Other comprehensive (loss) income, net of tax: | | | | | | | | | | | | | |
Pension and other post-retirement benefits | | | | | (1,511) | | | | | | 1,798 | | |
Proportionate share of Telesat other comprehensive (loss) income | | | | | (35,783) | | | | | | 22,033 | | |
Other comprehensive (loss) income, net of tax | | | | | (37,294) | | | | | | 23,831 | | |
Comprehensive income | | | | $ | 52,461 | | | | | $ | 33,445 | | |
| | | Common Stock | | | Paid-In Capital | | | Treasury Stock Voting | | | Accumulated Deficit | | | Accumulated Other Comprehensive Loss | | | Shareholders’ Equity | | ||||||||||||||||||||||||||||||||||||||||||
| | | Voting | | | Non-Voting | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Shares Issued | | | Amount | | | Shares Issued | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||
Balance, January 1, 2018 | | | | | 21,582 | | | | | $ | 216 | | | | | | 9,506 | | | | | $ | 95 | | | | | $ | 1,019,988 | | | | | | 154 | | | | | $ | (9,592) | | | | | $ | (682,831) | | | | | $ | (37,278) | | | | | $ | 290,598 | | |
Net income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,614 | | | | | | | | | | | | | | |
Other comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23,831 | | | | | | | | |
Comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33,445 | | |
Tax Cuts and Jobs Act, reclassification tax effect | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,173 | | | | | | (4,173) | | | | | | — | | |
Cumulative effect adjustment attributable to investment in Telesat | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (26,477) | | | | | | | | | | | | (26,477) | | |
Balance, December 31, 2018 | | | | | 21,582 | | | | | | 216 | | | | | | 9,506 | | | | | | 95 | | | | | | 1,019,988 | | | | | | 154 | | | | | | (9,592) | | | | | | (695,521) | | | | | | (17,620) | | | | | | 297,566 | | |
Net income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89,755 | | | | | | — | | | | | | — | | |
Other comprehensive loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (37,294) | | | | | | | | |
Comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52,461 | | |
Balance, December 31, 2019 | | | | | 21,582 | | | | | $ | 216 | | | | | | 9,506 | | | | | $ | 95 | | | | | $ | 1,019,988 | | | | | | 154 | | | | | $ | (9,592) | | | | | $ | (605,766) | | | | | $ | (54,914) | | | | | $ | 350,027 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Operating activities: | | | | | | | | | | | | | |
Net income | | | | $ | 89,755 | | | | | $ | 9,614 | | |
Loss from discontinued operations, net of tax | | | | | — | | | | | | 63 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Non-cash operating items (Note 2) | | | | | (97,384) | | | | | | 34,539 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Other current assets | | | | | 98 | | | | | | (133) | | |
Accrued employment costs and other current liabilities | | | | | 93 | | | | | | 184 | | |
Income taxes payable and receivable | | | | | 4,387 | | | | | | 7,978 | | |
Pension and other post-retirement liabilities | | | | | (633) | | | | | | (2,411) | | |
Other liabilities | | | | | 3,998 | | | | | | (47,976) | | |
Net cash provided by operating activities – continuing operations | | | | | 314 | | | | | | 1,858 | | |
Net cash provided by (used in) operating activities – discontinued operations | | | | | 1,812 | | | | | | (46) | | |
Net cash provided by operating activities | | | | | 2,126 | | | | | | 1,812 | | |
Investing activities: | | | | | | | | | | | | | |
Capital expenditures | | | | | (6) | | | | | | (4) | | |
Net cash used in investing activities – continuing operations | | | | | (6) | | | | | | (4) | | |
Net cash used in investing activities – discontinued operations | | | | | — | | | | | | — | | |
Net cash used in investing activities | | | | | (6) | | | | | | (4) | | |
Cash, cash equivalents and restricted cash – period increase | | | | | 2,120 | | | | | | 1,808 | | |
Cash, cash equivalents and restricted cash – beginning of year | | | | | 257,251 | | | | | | 255,443 | | |
Cash, cash equivalents and restricted cash – end of year | | | | $ | 259,371 | | | | | $ | 257,251 | | |
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Cash and cash equivalents | | | | $ | 259,067 | | | | | $ | 256,947 | | |
Restricted cash included in other assets | | | | | 304 | | | | | | 304 | | |
Cash, cash equivalents and restricted cash shown in the statement of cash flows | | | | $ | 259,371 | | | | | $ | 257,251 | | |
| | | December 31, 2019 | | | December 31, 2018, | | ||||||||||||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Level 1 | | | Level 2 | | | Level 3 | | ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds | | | | $ | 256,915 | | | | | $ | — | | | | | $ | — | | | | | $ | 254,552 | | | | | $ | — | | | | | $ | — | | |
Other current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Indemnification – Sale of SSL | | | | $ | — | | | | | $ | — | | | | | $ | 598 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,410 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long term liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Indemnification – Globalstar do Brasil S.A. | | | | $ | — | | | | | $ | — | | | | | $ | 145 | | | | | $ | — | | | | | $ | — | | | | | $ | 184 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Non-cash operating items | | | | | | | | | | | | | |
Equity in net (income) loss of affiliates | | | | $ | (101,403) | | | | | $ | 24,412 | | |
Deferred taxes | | | | | 2,987 | | | | | | 9,030 | | |
Depreciation | | | | | 15 | | | | | | 26 | | |
Right-of-use asset, net of lease liability | | | | | 9 | | | | | | — | | |
Amortization of prior service credit and actuarial loss | | | | | 1,008 | | | | | | 1,071 | | |
Net non-cash operating items – continuing operations | | | | $ | (97,384) | | | | | $ | 34,539 | | |
Supplemental information: | | | | | | | | | | | | | |
Interest paid – continuing operations | | | | $ | 24 | | | | | $ | 26 | | |
Income tax refunds | | | | $ | 5,547 | | | | | $ | 8,619 | | |
Income tax payments | | | | $ | 288 | | | | | $ | 264 | | |
| | | Pension and Other Post- retirement Benefits | | | Equity in Telesat- related Other Comprehensive Loss | | | Accumulated Other Comprehensive Loss | | |||||||||
Balance, January 1, 2018 | | | | $ | (16,454) | | | | | $ | (20,824) | | | | | $ | (37,278) | | |
Other comprehensive income before reclassification | | | | | 953 | | | | | | 22,033 | | | | | | 22,986 | | |
Amounts reclassified from accumulated other comprehensive loss | | | | | 845 | | | | | | — | | | | | | 845 | | |
Net current-period other comprehensive income | | | | | 1,798 | | | | | | 22,033 | | | | | | 23,831 | | |
Tax Cuts and Jobs Act, reclassification of tax effect from accumulated other comprehensive loss to accumulated deficit | | | | | — | | | | | | (4,173) | | | | | | (4,173) | | |
Balance, December 31, 2018 | | | | | (14,656) | | | | | | (2,964) | | | | | | (17,620) | | |
Other comprehensive loss before reclassification: | | | | | | | | | | | | | | | | | | | |
Prior periods (see Note 5) | | | | | — | | | | | | (22,050) | | | | | | (22,050) | | |
Current period | | | | | (2,307) | | | | | | (13,733) | | | | | | (16,040) | | |
Other comprehensive loss before reclassification | | | | | (2,307) | | | | | | (35,783) | | | | | | (38,090) | | |
Amounts reclassified from accumulated other comprehensive loss | | | | | 796 | | | | | | — | | | | | | 796 | | |
Net current-period other comprehensive loss | | | | | (1,511) | | | | | | (35,783) | | | | | | (37,294) | | |
Balance, December 31, 2019 | | | | $ | (16,167) | | | | | $ | (38,747) | | | | | $ | (54,914) | | |
| | | Before-Tax Amount | | | Tax Benefit (Provision) | | | Net-of-Tax Amount | | |||||||||
Year ended December 31, 2019 | | | | | | | | | | | | | | | | | | | |
Pension and other post-retirement benefits: | | | | | | | | | | | | | | | | | | | |
Net actuarial loss and prior service credits | | | | $ | (2,921) | | | | | $ | 614 | | | | | $ | (2,307) | | |
Amortization of prior service credits and net actuarial loss | | | | | 1,008(a) | | | | | | (212) | | | | | | 796 | | |
Pension and other post-retirement benefits: | | | | | (1,913) | | | | | | 402 | | | | | | (1,511) | | |
Equity in Telesat-related other comprehensive loss: | | | | | | | | | | | | | | | | | | | |
Prior periods (See Note 5) | | | | | (22,056) | | | | | | 6 | | | | | | (22,050) | | |
Current period | | | | | (13,737) | | | | | | 4 | | | | | | (13,733) | | |
Equity in Telesat-related other comprehensive loss | | | | | (35,793) | | | | | | 10(b) | | | | | | (35,783) | | |
Other comprehensive loss | | | | $ | (37,706) | | | | | $ | 412 | | | | | $ | (37,294) | | |
Year ended December 31, 2018 | | | | | | | | | | | | | | | | | | | |
Pension and other post-retirement benefits: | | | | | | | | | | | | | | | | | | | |
Net actuarial gain and prior service credits | | | | $ | 1,208 | | | | | $ | (255) | | | | | $ | 953 | | |
Amortization of prior service credits and net actuarial loss | | | | | 1,071(a) | | | | | | (226) | | | | | | 845 | | |
Pension and other post-retirement benefits: | | | | | 2,279 | | | | | | (481) | | | | | | 1,798 | | |
Equity in Telesat-related other comprehensive income | | | | | 22,033 | | | | | | —(b) | | | | | | 22,033 | | |
Other comprehensive income | | | | $ | 24,312 | | | | | $ | (481) | | | | | $ | 23,831 | | |
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Indemnification receivable from SSL for pre-closing taxes (see Note 13) | | | | $ | 598 | | | | | $ | 2,410 | | |
Due from affiliates | | | | | 186 | | | | | | 161 | | |
Prepaid expenses | | | | | 164 | | | | | | 151 | | |
Other | | | | | 374 | | | | | | 510 | | |
| | | | $ | 1,322 | | | | | $ | 3,232 | | |
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Telesat | | | | $ | 90,184 | | | | | $ | 24,574 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Telesat | | | | $ | 101,403 | | | | | $ | (24,412) | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Statement of Operations Data: | | | | | | | | | | | | | |
Revenues | | | | $ | 687,868 | | | | | $ | 699,596 | | |
Operating expenses | | | | | (129,770) | | | | | | (137,400) | | |
Depreciation, amortization and stock-based compensation | | | | | (212,282) | | | | | | (205,451) | | |
Other operating (expense) income | | | | | (649) | | | | | | 576 | | |
Operating income | | | | | 345,167 | | | | | | 357,321 | | |
Interest expense | | | | | (186,394) | | | | | | (176,873) | | |
Loss on refinancing | | | | | (86,166) | | | | | | — | | |
Foreign exchange gain (loss) | | | | | 122,002 | | | | | | (203,005) | | |
(Loss) gain on financial instruments | | | | | (42,039) | | | | | | 15,795 | | |
Other income | | | | | 16,360 | | | | | | 11,335 | | |
Income tax provision | | | | | (12,741) | | | | | | (45,423) | | |
Net income (loss) | | | | $ | 156,189 | | | | | $ | (40,850) | | |
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Balance Sheet Data: | | | | | | | | | | | | | |
Current assets | | | | $ | 877,294 | | | | | $ | 628,125 | | |
Total assets | | | | | 4,130,337 | | | | | | 3,942,847 | | |
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Current liabilities | | | | | 124,217 | | | | | | 139,401 | | |
Long-term debt, including current portion | | | | | 2,836,700 | | | | | | 2,764,599 | | |
Total liabilities | | | | | 3,504,594 | | | | | | 3,474,504 | | |
Shareholders’ equity | | | | | 625,743 | | | | | | 468,343 | | |
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Operating lease liability | | | | | 652 | | | | | | — | | |
Due to affiliate | | | | $ | 5 | | | | | $ | 164 | | |
Accrued professional fees | | | | | 1,419 | | | | | | 1,206 | | |
Pension and other post-retirement liabilities | | | | | 77 | | | | | | 69 | | |
Income taxes payable | | | | | 673 | | | | | | — | | |
Accrued liabilities | | | | | 57 | | | | | | 56 | | |
| | | | $ | 2,883 | | | | | $ | 1,495 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Current: | | | | | | | | | | | | | |
U.S. federal | | | | $ | (2,918) | | | | | $ | 47,761 | | |
State and local | | | | | 2 | | | | | | 867 | | |
Foreign | | | | | (250) | | | | | | (250) | | |
Total current | | | | | (3,166) | | | | | | 48,378 | | |
Deferred: | | | | | | | | | | | | | |
U.S. federal | | | | | (2,990) | | | | | | (9,036) | | |
State and local | | | | | 3 | | | | | | 6 | | |
Total deferred | | | | | (2,987) | | | | | | (9,030) | | |
Total income tax (provision) benefit | | | | $ | (6,153) | | | | | $ | 39,348 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Unrecognized tax benefits | | | | $ | (2,467) | | | | | $ | 41,115 | | |
Interest expense | | | | | (1,570) | | | | | | 6,752 | | |
Total | | | | $ | (4,037) | | | | | $ | 47,867 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Tax benefit on loss from discontinued operations | | | | $ | — | | | | | $ | 16 | | |
Deferred tax benefit (provision) for adjustments in other comprehensive loss (see Note 3) | | | | | 412 | | | | | | (481) | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
U.S. Statutory Federal Corporate Income Tax Rate | | | | | 21% | | | | | | 21% | | |
Tax benefit | | | | $ | 1,154 | | | | | $ | 1,104 | | |
Permanent adjustments which change statutory amounts: | | | | | | | | | | | | | |
State and local income taxes, net of federal income tax | | | | | 107 | | | | | | 666 | | |
Equity in net income (loss) of affiliates | | | | | (5,055) | | | | | | (6,241) | | |
Federal (provision) benefit for unrecognized tax benefits | | | | | (1,226) | | | | | | 46,534 | | |
Nondeductible expenses | | | | | (695) | | | | | | (957) | | |
Change in valuation allowance | | | | | (118) | | | | | | (4,329) | | |
Income tax credits | | | | | — | | | | | | 4,554 | | |
Foreign income taxes | | | | | (250) | | | | | | (250) | | |
Effect of U.S. tax law changes | | | | | — | | | | | | (1,542) | | |
Other, net | | | | | (70) | | | | | | (191) | | |
Total income tax (provision) benefit | | | | $ | (6,153) | | | | | $ | 39,348 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Balance at January 1 | | | | $ | 43,055 | | | | | $ | 70,410 | | |
Decreases as a result of statute expirations | | | | | (18) | | | | | | (27,355) | | |
Balance at December 31 | | | | $ | 43,037 | | | | | $ | 43,055 | | |
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Operating lease liability | | | | $ | 345 | | | | | $ | — | | |
Indemnification liabilities – other (see Note 13) | | | | | 145 | | | | | | 184 | | |
Liabilities for uncertain tax positions | | | | | 17,352 | | | | | | 13,315 | | |
| | | | $ | 17,842 | | | | | $ | 13,499 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Income from continuing operations – basic | | | | $ | 89,755 | | | | | $ | 9,677 | | |
Less: Adjustment for dilutive effect of Telesat stock options | | | | | (528) | | | | | | — | | |
Income from continuing operations – diluted | | | | $ | 89,227 | | | | | $ | 9,677 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Weighted average common shares outstanding | | | | | 30,933 | | | | | | 30,933 | | |
Unconverted restricted stock units | | | | | 75 | | | | | | 75 | | |
Common shares outstanding for diluted earnings per share | | | | | 31,008 | | | | | | 31,008 | | |
| | | Pension Benefits | | | Other Benefits | | ||||||||||||||||||
| | | Year Ended December 31, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | 2019 | | | 2018 | | ||||||||||||
Reconciliation of benefit obligation: | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligation at beginning of period | | | | $ | 49,020 | | | | | $ | 53,976 | | | | | $ | 479 | | | | | $ | 519 | | |
Service cost | | | | | 722 | | | | | | 715 | | | | | | — | | | | | | 1 | | |
Interest cost | | | | | 2,018 | | | | | | 1,855 | | | | | | 21 | | | | | | 18 | | |
Participant contributions | | | | | 25 | | | | | | 27 | | | | | | — | | | | | | 15 | | |
Actuarial loss (gain) | | | | | 5,256 | | | | | | (5,725) | | | | | | 30 | | | | | | (36) | | |
Benefit payments | | | | | (1,882) | | | | | | (1,828) | | | | | | (19) | | | | | | (38) | | |
Obligation at December 31, | | | | | 55,159 | | | | | | 49,020 | | | | | | 511 | | | | | | 479 | | |
Reconciliation of fair value of plan assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fair value of plan assets at beginning of period | | | | | 34,263 | | | | | | 35,640 | | | | | | — | | | | | | — | | |
Actual return on plan assets | | | | | 4,798 | | | | | | (1,925) | | | | | | — | | | | | | — | | |
Employer contributions | | | | | 942 | | | | | | 2,349 | | | | | | 19 | | | | | | 23 | | |
Participant contributions | | | | | 25 | | | | | | 27 | | | | | | — | | | | | | 15 | | |
Benefit payments | | | | | (1,882) | | | | | | (1,828) | | | | | | (19) | | | | | | (38) | | |
Fair value of plan assets at December 31, | | | | | 38,146 | | | | | | 34,263 | | | | | | — | | | | | | — | | |
Funded status at end of period | | | | $ | (17,013) | | | | | $ | (14,757) | | | | | $ | (511) | | | | | $ | (479) | | |
| | | Pension Benefits | | | Other Benefits | | ||||||||||||||||||
| | | December 31, | | | December 31, | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | 2019 | | | 2018 | | ||||||||||||
Actuarial loss | | | | $ | (18,613) | | | | | $ | (16,728) | | | | | $ | (32) | | | | | $ | (4) | | |
| | | Year Ended December 31, | | |||||||||||||||||||||
| | | 2019 | | | 2018 | | ||||||||||||||||||
| | | Pension Benefits | | | Other Benefits | | | Pension Benefits | | | Other Benefits | | ||||||||||||
Actuarial (loss) gain during the period | | | | $ | (2,891) | | | | | $ | (30) | | | | | $ | 1,172 | | | | | $ | 36 | | |
Amortization of actuarial loss | | | | | 1,006 | | | | | | 2 | | | | | | 1,041 | | | | | | 8 | | |
Amortization of prior service cost | | | | | — | | | | | | — | | | | | | — | | | | | | 22 | | |
Total recognized in other comprehensive (loss) income | | | | $ | (1,885) | | | | | $ | (28) | | | | | $ | 2,213 | | | | | $ | 66 | | |
| | | Pension Benefits | | | Other Benefits | | ||||||||||||||||||
| | | December 31, | | | December 31, | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | 2019 | | | 2018 | | ||||||||||||
Current Liabilities | | | | $ | — | | | | | $ | — | | | | | $ | 77 | | | | | $ | 69 | | |
Long-Term Liabilities | | | | | 17,013 | | | | | | 14,757 | | | | | | 434 | | | | | | 410 | | |
| | | | $ | 17,013 | | | | | $ | 14,757 | | | | | $ | 511 | | | | | $ | 479 | | |
| | | Pension Benefits | | | Other Benefits | | ||||||||||||||||||
| | | Year Ended December 31, | | | Year Ended December 31, | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | 2019 | | | 2018 | | ||||||||||||
Service cost(1) | | | | $ | 722 | | | | | $ | 715 | | | | | $ | — | | | | | $ | 1 | | |
Interest cost(2) | | | | | 2,018 | | | | | | 1,855 | | | | | | 21 | | | | | | 18 | | |
Expected return on plan assets(2) | | | | | (2,432) | | | | | | (2,628) | | | | | | — | | | | | | — | | |
Amortization of prior service cost(2) | | | | | — | | | | | | — | | | | | | — | | | | | | 22 | | |
Amortization of net actuarial loss(2) | | | | | 1,006 | | | | | | 1,041 | | | | | | 2 | | | | | | 8 | | |
Net periodic cost | | | | $ | 1,314 | | | | | $ | 983 | | | | | $ | 23 | | | | | $ | 49 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Discount rate | | | | | 4.25% | | | | | | 3.50% | | |
Expected return on plan assets | | | | | 7.25% | | | | | | 7.25% | | |
Rate of compensation increase | | | | | 4.25% | | | | | | 4.25% | | |
| | | December 31, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Discount rate | | | | | 3.25% | | | | | | 4.25% | | |
Rate of compensation increase | | | | | 4.25% | | | | | | 4.25% | | |
| | | December 31, 2019 Actual Allocation | | | Target Allocation | | ||||||||||||
| Target | | | Target Range | | ||||||||||||||
Liquid return-seeking investments | | | | | 61% | | | | | | 56.5% | | | | | | 45-65% | | |
Alternative investments | | | | | 9% | | | | | | 14.5% | | | | | | 0-20% | | |
Fixed income investments | | | | | 30% | | | | | | 29.0% | | | | | | 20-40% | | |
| | | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | | Fair Value Measurements | | |||||||||||||||||||||||||||||||||
Asset Category | | | Total | | | Percentage | | | Level 1 | | | Level 2 | | | Level 3 | | | Assets Measured at NAV(1) | | ||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||
At December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Liquid return-seeking: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Multi-asset fund(2) | | | | $ | 23,127 | | | | | | 61% | | | | | | | | | | | | | | | | | | | | | | | $ | 23,127 | | |
Fixed income securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commingled funds(3) | | | | | 11,463 | | | | | | 30% | | | | | | | | | | | | | | | | | | | | | | | | 11,463 | | |
Alternative investments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity long/short fund(4) | | | | | 1,349 | | | | | | 4% | | | | | | | | | | | | | | | | | $ | 1,349 | | | | | | | | |
Private equity fund(5) | | | | | 48 | | | | | | 0% | | | | | | | | | | | | | | | | | | 48 | | | | | | | | |
Distressed opportunity limited partnership(6) | | | | | 463 | | | | | | 1% | | | | | | | | | | | | | | | | | | 463 | | | | | | | | |
Multi-strategy limited partnership(7) | | | | | 1,696 | | | | | | 4% | | | | | | | | | | | | | | | | | | 1,696 | | | | | | | | |
| | | | | 3,556 | | | | | | 9% | | | | | | — | | | | | | — | | | | | | 3,556 | | | | | | — | | |
| | | | $ | 38,146 | | | | | | 100% | | | | | | — | | | | | | — | | | | | $ | 3,556 | | | | | $ | 34,590 | | |
At December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Liquid return-seeking: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Multi-asset fund(2) | | | | $ | 20,251 | | | | | | 59% | | | | | | | | | | | | | | | | | | | | | | | $ | 20,251 | | |
Fixed income securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commingled funds(3) | | | | | 10,869 | | | | | | 32% | | | | | | | | | | | | | | | | | | | | | | | | 10,869 | | |
Alternative investments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity long/short fund(4) | | | | | 1,002 | | | | | | 3% | | | | | | | | | | | | | | | | | $ | 1,002 | | | | | | | | |
Private equity fund(5) | | | | | 76 | | | | | | 0% | | | | | | | | | | | | | | | | | | 76 | | | | | | | | |
Distressed opportunity limited partnership(6) | | | | | 463 | | | | | | 1% | | | | | | | | | | | | | | | | | | 463 | | | | | | | | |
Multi-strategy limited partnership(7) | | | | | 1,602 | | | | | | 5% | | | | | | | | | | | | | | | | | | 1,602 | | | | | | | | |
| | | | | 3,143 | | | | | | 9% | | | | | | — | | | | | | — | | | | | | 3,143 | | | | | | — | | |
| | | | $ | 34,263 | | | | | | 100% | | | | | | — | | | | | | — | | | | | $ | 3,143 | | | | | $ | 31,120 | | |
| | | Fair Value Measurements Using Significant Unobservable Inputs (Level 3) | | |||||||||||||||||||||||||||
| | | Private Equity Fund | | | Equity Long/Short Fund | | | Distressed Opportunity Ltd. Partnership | | | Multi Strategy Fund | | | Total | | |||||||||||||||
| | | (In thousands) | | |||||||||||||||||||||||||||
Balance, January 1, 2018 | | | | $ | 83 | | | | | $ | 1,067 | | | | | $ | 504 | | | | | $ | 1,572 | | | | | $ | 3,226 | | |
Unrealized gain | | | | | 10 | | | | | | (65) | | | | | | (41) | | | | | | 30 | | | | | | (66) | | |
Sales | | | | | (17) | | | | | | — | | | | | | — | | | | | | — | | | | | | (17) | | |
Balance, December 31, 2018 | | | | | 76 | | | | | | 1,002 | | | | | | 463 | | | | | | 1,602 | | | | | | 3,143 | | |
Unrealized gain (loss) | | | | | (23) | | | | | | 347 | | | | | | — | | | | | | 94 | | | | | | 418 | | |
Sales | | | | | (5) | | | | | | — | | | | | | — | | | | | | — | | | | | | (5) | | |
Balance, December 31, 2019 | | | | $ | 48 | | | | | $ | 1,349 | | | | | $ | 463 | | | | | $ | 1,696 | | | | | $ | 3,556 | | |
| | | Pension Benefits | | | Other Benefits | | ||||||
2020 | | | | $ | 2,103 | | | | | $ | 78 | | |
2021 | | | | | 2,267 | | | | | | 68 | | |
2022 | | | | | 2,368 | | | | | | 58 | | |
2023 | | | | | 2,527 | | | | | | 50 | | |
2024 | | | | | 2,770 | | | | | | 41 | | |
2025 to 2029 | | | | | 14,831 | | | | | | 128 | | |
| | | Lease Expense | | |||
Year ended December 31, 2019 | | | | $ | 677 | | |
Year ended December 31, 2018 | | | | | 680 | | |
| 2020 | | | | $ | 701 | | |
| 2021 | | | | | 350 | | |
| Total operating lease payments | | | | | 1,051 | | |
| Less: Interest | | | | | (54) | | |
| Operating lease liability | | | | $ | 997 | | |
| Amounts recognized in Balance Sheet | | | | | | | |
| Other current liabilities | | | | $ | 652 | | |
| Other liabilities | | | | | 345 | | |
| | | | | $ | 997 | | |
| | | | | | | | | Additions | | | ||||||||||||||
Description | | | Balance at Beginning of Period | | | Charged to Costs and Expenses | | | Charged to Other Accounts | | | Balance at End of Period | | ||||||||||||
Year ended December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for affiliate receivables | | | | $ | 6,692 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,692 | | |
Deferred tax valuation allowance | | | | $ | 124,036 | | | | | $ | 4,329 | | | | | $ | — | | | | | $ | 128,365 | | |
Year ended December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for affiliate receivables | | | | $ | 6,692 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,692 | | |
Deferred tax valuation allowance | | | | $ | 128,365 | | | | | $ | 118 | | | | | $ | — | | | | | $ | 128,483 | | |