加拿大Telesat公司提交
根据1933年《证券法》第425条
并视为根据规则14a-12提交
根据1934年《证券交易法》
主题公司:Loral Space & Communications Inc.
(委员会档案编号001-14180)
2021年11月9日
所附的招股说明书(“招股说明书”)是由Telesat Corporation和Telesat Partnership LP(“Telesat Partnership”)向安大略省证券委员会提交的。
关于前瞻性信息的警告性声明
招股说明书包含的陈述并非基于历史事实,而是1995年《私人证券诉讼改革法案》所定义的“前瞻性陈述”。在本文中使用的非历史性陈述,或包含“将”,“预期”,“计划”,“考虑”或类似表述的陈述,均为前瞻性陈述。由于已知和未知的风险和不确定性,实际结果可能与前瞻性陈述中表达或暗示的预期存在重大差异。
这些前瞻性陈述是基于加拿大Telesat公司(“Telesat”)当前的预期,并存在一些风险, 不确定性和假设。这些陈述不是对未来业绩的保证,并存在风险, 不确定因素和其他因素, 其中一些是Telesat无法控制的, 很难预测, 并可能导致实际结果与前瞻性陈述中表达或预测的结果大不相同。已知的风险和不确定性包括但不限于:与运营卫星和提供卫星服务相关的风险, 包括卫星建造或发射延迟, 发射失败, 在轨故障或卫星性能受损;新冠病毒对Telesat业务和经济环境的影响;成功部署先进的全球低地球轨道卫星星座的能力, 任何此类部署的时间安排;低地球轨道卫星星座可获得的政府和/或其他资金;C波段频谱重新分配的收益;汇率波动;扩大Telesat现有卫星利用的能力;与国内相关的风险和外国政府的监管;获得完成交易所需的监管批准的能力以及此类批准的时间安排和交易的完成, 包括交易条件未及时或根本未得到满足的风险;按照预期条款和时间完成交易或根本无法完成交易的能力;可能对Telesat提起的任何法律诉讼的结果, 与交易有关的其他各方和其他各方;与交易有关的意外困难或支出;交易的预期收益和增长前景可能无法及时或根本无法实现的风险;风险交易的中断可能会对Telesat的业务及其与客户的关系产生不利影响, 供应商或雇员;以及与交易相关的Telesat Corporation和Telesat Partnership的有限合伙单位的股份价值有关的风险。“前面列举的重要因素并不是详尽无遗的。,
Telesat认为这些前瞻性陈述是合理的;但是,您不应过分依赖基于当前预期的任何前瞻性陈述。此外,前瞻性陈述仅代表其发表之日。招股说明书详细介绍了其他风险,包括但不限于“风险因素”中所述的风险。除非适用法律要求,Telesat不承担任何更新或修订这些前瞻性陈述以反映未来事件或情况的义务。
重要的附加信息以及在哪里可以找到它
在交易中, Telesat Corporation和Telesat Partnership已向美国证券交易委员会提交了一份F-4表格的注册声明,其中包含一份与发行Telesat Corporation和Telesat Partnership股份有关的招股说明书。注册声明还包括Loral的委托书,该委托书已发送给Loral的股东,与该交易有关。该注册声明已于6月30日由美国证券交易委员会宣布生效, 2021.Telesat Corporation和Telesat Partnership还就该交易向必要的加拿大证券管理机构提交了加拿大招股说明书。敦促投资者和证券持有人阅读F-4表格上的注册声明以及相关的委托书/招股说明书, 以及对这些文件以及与拟议交易有关的任何其他相关文件的任何修订或补充, 当它们变得可用时, 因为它们将包含有关Telesat的重要信息, Telesat公司, Telesat Partnership, “Loral Space & Communications Inc.(“Loral”)和拟议中的交易,
投资者和证券持有人可以通过美国证券交易委员会维护的网站www.sec.gov免费获得这些文件的副本, 对于那些与加拿大证券监管机构一起提交的文件, 在www.sedar.com的电子文件分析和检索系统上, 或者从Telesat的网站上, https://www.telesat.com/investor-relations/或从Loral的网站, www.loral.com, 在“投资者”的标题下。通过访问Telesat的网站www.telesat.com,可以免费获得Telesat向美国证券交易委员会提交的文件, 在“投资者”的标题下, 或者, 或者, 通过电话或邮件向投资者关系部的Telesat提出请求, 埃尔金街160号, 2100套房, 渥太华, 安大略省, 加拿大K2P2P7, Loral向美国证券交易委员会提交的文件可以通过访问Loral的网站www.loral.com免费获得,该网站的标题为“投资者”, 或者, 通过电话或邮件向投资者关系部的Loral提出请求, Loral Space & Communications Inc., 第五大道600号, 纽约, 纽约10020,
本通讯不应构成出售要约或征求购买任何证券的要约,也不应在进行该要约的任何司法管辖区进行任何证券出售,根据任何此类司法管辖区的证券法,在进行注册或资格认证之前,招揽或出售将是非法的。除非通过符合经修订的1933年《美国证券法》第10条要求的招股说明书,否则不得进行证券发行。
| -2- |
| |
非公开发行招股说明书
|
| |
2021年11月9日
|
|
| | | | | |||||
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 7 | | | |
| | | | | | 7 | | | |
| | | | | | 7 | | | |
| | | | | | A-1 | | | |
| | | | | | C-1 | | | |
| | | | | | C-2 | | | |
| | | |
12个月结束
|
| |
结束9个月
|
| ||||||||||||||||||||||||
| | | |
12月31日,
2020 |
| |
12月31日,
2019 |
| |
12月31日,
2018 |
| |
9月30日,
2021 |
| |
9月30日,
2020 |
| |||||||||||||||
| | | |
($)
|
| |
($)
|
| |
($)
|
| |
($)
|
| |
($)
|
| |||||||||||||||
|
在此期间的最高比率
|
| | | | 1.4496 | | | | | | 1.3600 | | | | | | 1.3642 | | | | | | 1.2856 | | | | | | 1.4496 | | |
|
在此期间的最低比率
|
| | | | 1.2718 | | | | | | 1.2988 | | | | | | 1.2288 | | | | | | 1.2040 | | | | | | 1.2970 | | |
|
这一时期的平均正午即期汇率
|
| | | | 1.3415 | | | | | | 1.3269 | | | | | | 1.2957 | | | | | | 1.2513 | | | | | | 1.3541 | | |
|
期末利率
|
| | | | 1.2732 | | | | | | 1.2988 | | | | | | 1.3642 | | | | | | 1.2741 | | | | | | 1.3339 | | |
|
类别(3)
|
| |
telesat数量
可选方案 获得无投票权 参与首选 股份(1) |
| |
行使价(2)
|
| |
过期
日期 |
| ||||||
| 选项 | | | | | | | | | | | | | | | | |
|
我们所有的执行官和前任执行官(共6人)
|
| | | | 1,705,973 | | | | | $ | 19.86 | | | |
从2023年4月开始
至2024年3月 |
|
|
我们所有的董事和前任董事(不是执行官)作为一个整体(总计为零)
|
| | | | — | | | | | | 不适用 | | | |
不适用
|
|
|
我们的所有其他员工和过去的员工,作为
A组(共39人) |
| | | | 479,491 | | | | | $ | 21.47 | | | |
从2023年5月开始
至2030年7月 |
|
| 合计(4) | | | | | 2,185,464 | | | | | $ | 20.21 | | | |
—
|
|
|
评级
|
| |
穆迪(穆迪(Moody’s))
|
| |
标准普尔
|
| ||||||
|
优先票据
|
| |
Caa1
|
| |
b
|
| ||||||
|
2027年优先担保票据
|
| | |
|
B1
|
| | | |
|
BB
|
| |
|
2026年优先担保票据
|
| | |
|
B1
|
| | | |
|
BB
|
| |
| | | |
Page
|
| |||
| | | | | A-I | | | |
| | | | | A-II | | | |
| | | | | A-III | | | |
| | | | | A-1 | | | |
| | | | | A-9战斗机战斗机 | | | |
| | | | | A-11战斗机战斗机 | | | |
| | | | | A-13战斗机战斗机 | | | |
| | | | | A-16战斗机战斗机 | | | |
| | | | | A-60 | | | |
| | | | | A-61战斗机战斗机 | | | |
| | | | | A-62 | | | |
| | | | | A-63战斗机战斗机 | | | |
| | | | | A-65 | | | |
| | | | | A-67 | | | |
| | | | | A-95 | | | |
| | | | | A-128 | | | |
| | | | | A-155 | | | |
| | | | | A-162 | | | |
| | | | | A-173 | | | |
| | | | | A-189 | | | |
| | | | | A-190 | | | |
| | | | | A-193 | | | |
| | | | | A-194 | | | |
| | | | | A-204 | | | |
| | | | | F-1战斗机战斗机 | | | |
| | | |
截至12月31日的年度,
|
| |
截至9个月
9月30日, |
| ||||||||||||||||||||||||||||||||||||
|
(单位:百万加元)
|
| |
2016(1)
|
| |
2017(1)
|
| |
2018(1)
|
| |
2019(1)
|
| |
2020
|
| |
2020
|
| |
2021
|
| |||||||||||||||||||||
| 损益表数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 营业收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
广播
|
| | | $ | 486.5 | | | | | $ | 472.8 | | | | | $ | 455.1 | | | | | $ | 444.5 | | | | | $ | 411.4 | | | | | $ | 309.8 | | | | | $ | 293.2 | | |
|
企业
|
| | | | 420.1 | | | | | | 430.3 | | | | | | 428.2 | | | | | | 444.7 | | | | | | 389.7 | | | | | | 293.6 | | | | | | 267.7 | | |
|
咨询及其他
|
| | | | 24.3 | | | | | | 24.3 | | | | | | 19.6 | | | | | | 21.7 | | | | | | 19.4 | | | | | | 15.2 | | | | | | 9.8 | | |
|
营业总收入
|
| | | | 930.9 | | | | | | 927.4 | | | | | | 902.9 | | | | | | 910.9 | | | | | | 820.5 | | | | | | 618.6 | | | | | | 570.7 | | |
| 营业费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
营业费用
|
| | | | (174.9) | | | | | | (187.7) | | | | | | (185.8) | | | | | | (165.5) | | | | | | (180.9) | | | | | | (133.7) | | | | | | (146.9) | | |
|
折旧
|
| | | | (224.8) | | | | | | (221.1) | | | | | | (224.9) | | | | | | (243.0) | | | | | | (216.9) | | | | | | (166.8) | | | | | | (153.4) | | |
|
摊销
|
| | | | (27.7) | | | | | | (26.3) | | | | | | (24.3) | | | | | | (23.3) | | | | | | (17.2) | | | | | | (12.9) | | | | | | (12.1) | | |
|
其他营业(亏损)净收益
|
| | | | (2.6) | | | | | | 5.9 | | | | | | 0.7 | | | | | | (0.9) | | | | | | (0.2) | | | | | | (0.2) | | | | | | (0.7) | | |
|
营业收入:
|
| | | | 500.9 | | | | | | 498.2 | | | | | | 468.7 | | | | | | 478.3 | | | | | | 405.3 | | | | | | 304.9 | | | | | | 257.6 | | |
| 其他(费用)收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
利息支出
|
| | | | (198.8) | | | | | | (200.1) | | | | | | (237.8) | | | | | | (258.3) | | | | | | (203.8) | | | | | | (155.9) | | | | | | (139.2) | | |
|
再融资损失
|
| | | | (31.9) | | | | | | — | | | | | | — | | | | | | (151.9) | | | | | | — | | | | | | — | | | | | | — | | |
|
利息和其他收入
|
| | | | 6.1 | | | | | | 3.0 | | | | | | 16.5 | | | | | | 20.0 | | | | | | 5.2 | | | | | | 6.7 | | | | | | 2.9 | | |
|
金融资产公允价值变动收益(亏损)
文书 |
| | | | 7.9 | | | | | | 60.3 | | | | | | (18.2) | | | | | | (49.7) | | | | | | (13.1) | | | | | | (38.9) | | | | | | (20.4) | | |
|
国外收益(亏损)
交换 |
| | | | 92.6 | | | | | | 223.9 | | | | | | (259.1) | | | | | | 163.8 | | | | | | 47.6 | | | | | | (99.1) | | | | | | 7.3 | | |
|
税收(费用)回收
|
| | | | (83.9) | | | | | | (80.2) | | | | | | (61.1) | | | | | | (15.1) | | | | | | 4.4 | | | | | | (27.1) | | | | | | (47.6) | | |
|
净收入(损失)
|
| | | $ | 292.9 | | | | | $ | 505.1 | | | | | $ | (90.9) | | | | | $ | 187.2 | | | | | $ | 245.6 | | | | | $ | (9.4) | | | | | $ | 60.6 | | |
| 现金流量表数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
经营活动产生的现金净额
|
| | | $ | 527.4 | | | | | $ | 486.7 | | | | | $ | 466.3 | | | | | $ | 375.6 | | | | | $ | 372.4 | | | | | $ | 299.7 | | | | | $ | 250.1 | | |
|
投资活动所用现金净额
|
| | | $ | (286.1) | | | | | $ | (164.6) | | | | | $ | (103.3) | | | | | $ | (39.6) | | | | | $ | (93.0) | | | | | $ | (78.1) | | | | | $ | (124.3) | | |
|
筹资活动产生的(使用的)现金净额
|
| | | $ | (139.8) | | | | | $ | (588.8) | | | | | $ | (114.2) | | | | | $ | (40.3) | | | | | $ | (450.2) | | | | | $ | (21.2) | | | | | $ | 606.2 | | |
|
资产负债表数据(期末):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | 782.4 | | | | | $ | 479.0 | | | | | $ | 768.4 | | | | | $ | 1,027.2 | | | | | $ | 818.4 | | | | | $ | 1,242.3 | | | | | $ | 1,558.6 | | |
|
总资产
|
| | | $ | 6,138.6 | | | | | $ | 5,697.6 | | | | | $ | 5,884.5 | | | | | $ | 5,922.0 | | | | | $ | 5,581.2 | | | | | $ | 5,991.5 | | | | | $ | 6,245.1 | | |
|
负债总额(包括流动部分)
|
| | | $ | 3,851.6 | | | | | $ | 3,543.4 | | | | | $ | 3,724.2 | | | | | $ | 3,712.8 | | | | | $ | 3,187.2 | | | | | $ | 3,788.1 | | | | | $ | 3,805.3 | | |
|
股东权益总额
|
| | | $ | 1,194.0 | | | | | $ | 1,142.8 | | | | | $ | 1,093.0 | | | | | $ | 1,245.3 | | | | | $ | 1,459.9 | | | | | $ | 1,267.2 | | | | | $ | 1,552.5 | | |
| | | |
12月31日,
|
| |
9月30日,
2021 |
| ||||||||||||||||||||||||||||||
|
(单位:千美元)
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |||||||||||||||||||||
| 资产负债表数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | 37,458 | | | | | $ | 255,139 | | | | | $ | 256,947 | | | | | $ | 259,067 | | | | | $ | 31,631 | | | | | $ | 19,986 | | |
|
总资产
|
| | | | 264,231 | | | | | | 374,711 | | | | | | 330,300 | | | | | | 390,810 | | | | | | 254,469 | | | | | | 293,448 | | |
|
非流动负债
|
| | | | 87,692 | | | | | | 80,261 | | | | | | 28,666 | | | | | | 35,289 | | | | | | 40,095 | | | | | | 39,881 | | |
|
负债总额
|
| | | | 93,820 | | | | | | 84,113 | | | | | | 32,734 | | | | | | 40,783 | | | | | | 44,936 | | | | | | 52,174 | | |
|
Loral股东权益
|
| | | | 170,411 | | | | | | 290,598 | | | | | | 297,566 | | | | | | 350,027 | | | | | | 209,533 | | | | | | 241,274 | | |
| | | |
截至12月31日的年度,
|
| |
截至9个月
9月30日, |
| ||||||||||||||||||||||||||||||||||||
|
(单位:千美元,每股金额除外)
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| |||||||||||||||||||||
| 运营数据报表: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
持续经营前的损失
所得税和权益净额 附属公司的收入(亏损) |
| | | $ | (8,001) | | | | | $ | (8,770) | | | | | $ | (5,259) | | | | | $ | (5,495) | | | | | $ | (10,737) | | | | | $ | (4,735) | | | | | $ | (19,222) | | |
|
所得税(预提)
福利 |
| | | | (28,507) | | | | | | (73,108) | | | | | | 39,348 | | | | | | (6,153) | | | | | | (12,886) | | | | | | (956) | | | | | | 1,252 | | |
|
附属公司净收入权益(亏损)前的持续经营收益
|
| | | | (36,508) | | | | | | (81,878) | | | | | | 34,089 | | | | | | (11,648) | | | | | | (23,623) | | | | | | (5,691) | | | | | | (17,970) | | |
|
附属公司的净收入权益(亏损)
|
| | | | 84,078 | | | | | | 216,347 | | | | | | (24,412) | | | | | | 101,403 | | | | | | 116,716 | | | | | | 9,086 | | | | | | 44,969 | | |
|
持续经营收益
|
| | | | 47,570 | | | | | | 134,469 | | | | | | 9,677 | | | | | | 89,755 | | | | | | 93,093 | | | | | | 3,395 | | | | | | 26,999 | | |
|
终止经营业务产生的净亏损
税收 |
| | | | (370) | | | | | | (5) | | | | | | (63) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
普通股股东应占净收入
|
| | | | 47,200 | | | | | | 134,464 | | | | | | 9,614 | | | | | | 89,755 | | | | | | 93,093 | | | | | | 3,395 | | | | | | 26,999 | | |
| | | |
截至12月31日的年度,
|
| |
截至9个月
9月30日, |
| ||||||||||||||||||||||||||||||||||||
|
(单位:千美元,每股金额除外)
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| |||||||||||||||||||||
| 普通股每股收益: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | $ | 1.54 | | | | | $ | 4.35 | | | | | $ | 0.31 | | | | | $ | 2.90 | | | | | $ | 3.01 | | | | | $ | 0.11 | | | | | $ | 0.87 | | |
|
摊薄
|
| | | $ | 1.50 | | | | | $ | 4.30 | | | | | $ | 0.31 | | | | | $ | 2.88 | | | | | $ | 2.98 | | | | | $ | 0.11 | | | | | $ | 0.83 | | |
|
每股股息
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 7.00 | | | | | $ | 5.50 | | | | | $ | — | | |
| 其他财务数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
经营活动产生的(使用的)现金净额
|
| | | $ | (21,249) | | | | | $ | (24,700) | | | | | $ | 1,812 | | | | | $ | 2,126 | | | | | $ | (10,907) | | | | | $ | (5,511) | | | | | $ | (11,645) | | |
|
投资产生的(使用的)现金净额
活动 |
| | | $ | (5) | | | | | $ | 242,685 | | | | | $ | (4) | | | | | $ | (6) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
筹资活动使用的现金净额
|
| | | $ | (141) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (216,529) | | | | | $ | (170,130) | | | | | $ | — | | |
|
(单位:百万加元)
|
| |
截至本年度
2020年12月31日 |
| |
九个月来
截至2021年9月30日 |
| ||||||
| 损益表数据: | | | | | | | | | | | | | |
| 营业收入: | | | | | | | | | | | | | |
|
广播
|
| | | $ | 411.4 | | | | | $ | 293.2 | | |
|
企业
|
| | | | 389.7 | | | | | | 267.7 | | |
|
咨询及其他
|
| | | | 19.4 | | | | | | 9.8 | | |
|
营业总收入
|
| | | | 820.5 | | | | | | 570.7 | | |
| 营业费用: | | | | | | | | | | | | | |
|
营业费用
|
| | | | (222.3) | | | | | | (156.4) | | |
|
折旧
|
| | | | (217.7) | | | | | | (154.0) | | |
|
摊销
|
| | | | (17.2) | | | | | | (12.1) | | |
|
其他经营亏损净额
|
| | | | (0.2) | | | | | | (0.7) | | |
|
营业收入
|
| | | | 363.1 | | | | | | 247.5 | | |
| 其他(费用)收入: | | | | | | | | | | | | | |
|
利息支出
|
| | | | (204.6) | | | | | | (139.7) | | |
|
利息和其他收入
|
| | | | 6.6 | | | | | | 2.9 | | |
|
金融工具公允价值变动损失
|
| | | | (13.1) | | | | | | (20.4) | | |
|
外汇收益
|
| | | | 47.6 | | | | | | 7.3 | | |
|
税务费用
|
| | | | (11.9) | | | | | | (45.9) | | |
|
净收入
|
| | | $ | 187.7 | | | | | $ | 51.7 | | |
| 净收入可归因于: | | | | | | | | | | | | | |
|
业主
|
| | | $ | 51.5 | | | | | $ | 14.1 | | |
|
非控制性权益
|
| | | $ | 136.2 | | | | | $ | 37.6 | | |
| 资产负债表数据(期末): | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | | | | | | | $ | 1,538.4 | | |
|
总资产
|
| | | | | | | | | $ | 6,263.0 | | |
|
负债总额
|
| | | | | | | | | $ | 4,749.8 | | |
|
股东权益总额
|
| | | | | | | | | $ | 1,513.2 | | |
|
截至2020年12月31日的年度(百万加元)
|
| |
Telesat公司公司
公司 |
| |
Telesat公司公司
伙伴关系 |
| ||||||
| 损益表数据: | | | | | | | | | | | | | |
| 营业收入: | | | | | | | | | | | | | |
|
广播
|
| | | $ | — | | | | | $ | 411.4 | | |
|
企业
|
| | | | — | | | | | | 389.7 | | |
|
咨询及其他
|
| | | | — | | | | | | 19.4 | | |
|
营业总收入
|
| | | | — | | | | | | 820.5 | | |
|
营业费用:
|
| | | | | | | | | | | | |
|
营业费用
|
| | | | — | | | | | | (222.3) | | |
|
折旧
|
| | | | — | | | | | | (217.7) | | |
|
摊销
|
| | | | — | | | | | | (17.2) | | |
|
其他经营亏损净额
|
| | | | — | | | | | | (0.2) | | |
|
营业收入
|
| | | | — | | | | | | 363.1 | | |
|
营业(费用)收入:
|
| | | | | | | | | | | | |
|
利息支出
|
| | | | — | | | | | | (204.6) | | |
|
附属公司净收入的权益
|
| | | | 2.3 | | | | | | — | | |
|
利息和其他收入
|
| | | | — | | | | | | 6.6 | | |
|
金融工具公允价值变动损失
|
| | | | — | | | | | | (13.1) | | |
|
有限合伙人单位公允价值变动损失
|
| | | | — | | | | | | (185.4) | | |
|
外汇收益
|
| | | | — | | | | | | 47.6 | | |
|
税务费用
|
| | | | — | | | | | | (11.9) | | |
|
净收入
|
| | | $ | 2.3 | | | | | $ | 2.3 | | |
|
截至2021年9月30日的9个月(单位:百万加元)
|
| |
Telesat公司公司
公司 |
| |
Telesat公司公司
伙伴关系 |
| ||||||
| 损益表数据: | | | | | | | | | | | | | |
| 营业收入: | | | | | | | | | | | | | |
|
广播
|
| | | $ | — | | | | | $ | 293.2 | | |
|
企业
|
| | | | — | | | | | | 267.7 | | |
|
咨询及其他
|
| | | | — | | | | | | 9.8 | | |
|
营业总收入
|
| | | | — | | | | | | 570.7 | | |
|
营业费用:
|
| | | | | | | | | | | | |
|
营业费用
|
| | | | — | | | | | | (156.4) | | |
|
折旧
|
| | | | — | | | | | | (154.0) | | |
|
摊销
|
| | | | — | | | | | | (12.1) | | |
|
其他经营亏损净额
|
| | | | — | | | | | | (0.7) | | |
|
营业收入
|
| | | | — | | | | | | 247.5 | | |
|
营业(费用)收入:
|
| | | | | | | | | | | | |
|
利息支出
|
| | | | — | | | | | | (139.7) | | |
|
附属公司净收入的权益
|
| | | | 0.6 | | | | | | — | | |
|
利息和其他收入
|
| | | | — | | | | | | 2.9 | | |
|
金融工具公允价值变动损失
|
| | | | — | | | | | | (20.4) | | |
|
有限合伙人单位公允价值变动损失
|
| | | | — | | | | | | (51.1) | | |
|
外汇收益
|
| | | | — | | | | | | 7.3 | | |
|
税务费用
|
| | | | — | | | | | | (45.9) | | |
|
净收入
|
| | | $ | 0.6 | | | | | $ | 0.6 | | |
|
(单位:百万加元)
|
| |
Telesat加拿大
|
| |
洛拉尔
|
| |
Telesat公司公司
公司 |
| |||||||||
|
现金
|
| | | $ | 1,558.6 | | | | | $ | 25.3 | | | | | $ | 1,538.4 | | |
| 长期负债和租赁的流动部分共计 | | | | | | | | | | | | | | | | | | | |
|
流动担保担保债务
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
现时无抵押担保债务
|
| | | | — | | | | | | — | | | | | | — | | |
|
流动无担保租赁负债
|
| | | | 1.9 | | | | | | — | | | | | | 1.9 | | |
| 非流动债务和租赁总额 | | | | | | | | | | | | | | | | | | | |
|
有担保的长期债务
|
| | | | 3,110.2 | | | | | | — | | | | | | 3,110.2 | | |
|
无担保担保长期债务
|
| | | | 697.4 | | | | | | — | | | | | | 697.4 | | |
|
长期无担保租赁负债
|
| | | | 31.6 | | | | | | — | | | | | | 31.6 | | |
|
债务总额
|
| | | | 3,841.1 | | | | | | — | | | | | | 3,841.1 | | |
| 股东权益 | | | | | | | | | | | | | | | | | | | |
|
普通股
|
| | | | 26.6 | | | | | | — | | | | | | 46.6 | | |
|
投票参与优先股
|
| | | | 48.2 | | | | | | — | | | | | | — | | |
|
无投票权参与优先股
|
| | | | 80.9 | | | | | | — | | | | | | — | | |
|
投票普通股
|
| | | | — | | | | | | 0.3 | | | | | | — | | |
|
无投票权普通股
|
| | | | — | | | | | | 0.1 | | | | | | — | | |
|
实收资本
|
| | | | — | | | | | | 1,293.4 | | | | | | — | | |
|
库藏股
|
| | | | — | | | | | | (12.2) | | | | | | — | | |
|
累计收益(赤字)
|
| | | | 1,327.1 | | | | | | (912.7) | | | | | | 352.3 | | |
|
储备
|
| | | | 69.7 | | | | | | (62.9) | | | | | | 19.1 | | |
|
非控制性权益
|
| | | | — | | | | | | — | | | | | | 1,095.2 | | |
|
股东权益总额
|
| | | | 1,552.5 | | | | | | 306.0 | | | | | | 1,513.2 | | |
|
资本总额
|
| | | $ | 5,393.6 | | | | | $ | 306.0 | | | | | $ | 5,354.3 | | |
|
(单位:百万加元)
|
| |
Telesat加拿大
|
| |
洛拉尔
|
| |
Telesat公司公司
伙伴关系 |
| |
Telesat公司公司
公司 |
| ||||||||||||
|
现金
|
| | | $ | 1,558.6 | | | | | $ | 25.3 | | | | | $ | 1,538.4 | | | | | $ | — | | |
| 长期负债和租赁的流动部分共计 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
流动担保担保债务
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
现时无抵押担保债务
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
流动无担保租赁负债
|
| | | | 1.9 | | | | | | — | | | | | | 1.9 | | | | | | — | | |
| 非流动债务和租赁总额 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
有担保的长期债务
|
| | | | 3,110.2 | | | | | | — | | | | | | 3,110.2 | | | | | | — | | |
|
无担保担保长期债务
|
| | | | 697.4 | | | | | | — | | | | | | 697.4 | | | | | | — | | |
|
长期无担保租赁负债
|
| | | | 31.6 | | | | | | — | | | | | | 31.6 | | | | | | — | | |
|
合伙单位负债
|
| | | | — | | | | | | — | | | | | | 1,486.5 | | | | | | — | | |
|
债务总额
|
| | | | 3,841.1 | | | | | | — | | | | | | 5,327.6 | | | | | | — | | |
| 股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
普通股/合伙单位
|
| | | | 26.6 | | | | | | — | | | | | | 11.1 | | | | | | 11.1 | | |
|
投票参与优先股
|
| | | | 48.2 | | | | | | — | | | | | | — | | | | | | — | | |
|
无投票权参与优先股
|
| | | | 80.9 | | | | | | — | | | | | | — | | | | | | — | | |
|
投票普通股
|
| | | | — | | | | | | 0.3 | | | | | | — | | | | | | — | | |
|
无投票权普通股
|
| | | | — | | | | | | 0.1 | | | | | | — | | | | | | — | | |
|
实收资本
|
| | | | — | | | | | | 1,293.4 | | | | | | — | | | | | | — | | |
|
库藏股
|
| | | | — | | | | | | (12.2) | | | | | | — | | | | | | — | | |
|
累计收益(赤字)
|
| | | | 1,327.1 | | | | | | (912.7) | | | | | | 14.9 | | | | | | — | | |
|
储备
|
| | | | 69.7 | | | | | | (62.9) | | | | | | 0.9 | | | | | | — | | |
|
股东权益总额
|
| | | | 1,552.5 | | | | | | 306.0 | | | | | | 26.9 | | | | | | 11.1 | | |
|
资本总额
|
| | | $ | 5,393.6 | | | | | $ | 306.0 | | | | | $ | 5,354.5 | | | | | $ | 11.1 | | |
|
(单位:百万加元)
|
| |
洛拉尔
|
| |
重新分类
|
| |
历史洛拉尔
|
| |||||||||
|
应收所得税退款
|
| | | $ | 1.7 | | | | | $ | (1.7) | | | | | $ | — | | |
|
其他流动金融资产
|
| | | $ | — | | | | | $ | 0.4 | | | | | $ | 0.4 | | |
|
预付费用及其他流动资产
|
| | | $ | — | | | | | $ | 2.8 | | | | | $ | 2.8 | | |
|
其他流动资产
|
| | | $ | 1.5 | | | | | $ | (1.5) | | | | | $ | — | | |
|
使用权资产
|
| | | $ | 0.2 | | | | | $ | (0.2) | | | | | $ | — | | |
|
卫星、财产和其他设备
|
| | | $ | — | | | | | $ | 0.2 | | | | | $ | 0.2 | | |
|
贸易及其他应付款项
|
| | | $ | — | | | | | $ | 12.5 | | | | | $ | 12.5 | | |
|
应计就业成本
|
| | | $ | 12.4 | | | | | $ | (12.4) | | | | | $ | — | | |
|
其他流动负债
|
| | | $ | 3.2 | | | | | $ | (0.1) | | | | | $ | 3.1 | | |
|
养恤金和其他退休后负债
|
| | | $ | 24.4 | | | | | $ | (24.4) | | | | | $ | — | | |
|
其他长期负债
|
| | | $ | 26.2 | | | | | $ | 24.4 | | | | | $ | 50.6 | | |
|
累计赤字
|
| | | $ | (890.3) | | | | | $ | (22.4) | | | | | $ | (912.7) | | |
|
储备
|
| | | $ | — | | | | | $ | (62.9) | | | | | $ | (62.9) | | |
|
累计其他综合损失
|
| | | $ | (85.3) | | | | | $ | 85.3 | | | | | $ | — | | |
|
(单位:百万加元)
|
| |
洛拉尔
|
| |
重新分类
|
| |
历史洛拉尔
|
| |||||||||
|
营业费用
|
| | | $ | — | | | | | $ | (15.8) | | | | | $ | (15.8) | | |
|
一般和行政费用
|
| | | $ | (9.0) | | | | | $ | 9.0 | | | | | $ | — | | |
|
关联公司可疑应收款项的收回
|
| | | $ | 7.8 | | | | | $ | (7.8) | | | | | $ | — | | |
|
其他费用
|
| | | $ | (14.6) | | | | | $ | 14.6 | | | | | $ | — | | |
|
(单位:百万加元)
|
| |
洛拉尔
|
| |
重新分类
|
| |
历史洛拉尔
|
| |||||||||
|
营业费用
|
| | | $ | — | | | | | $ | (24.1) | | | | | $ | (24.1) | | |
|
一般和行政费用
|
| | | $ | (15.5) | | | | | $ | 15.5 | | | | | $ | — | | |
|
其他费用
|
| | | $ | (8.6) | | | | | $ | 8.6 | | | | | $ | — | | |
| | | |
Telesat公司公司
公司 |
| |
历史的
Telesat公司公司 |
| |
历史的
洛拉尔 |
| |
诱因
付款 调整 |
| |
结案陈词
付款 机制 调整 |
| |
小计
|
| |
交易
会计 调整数 |
| | | | |
Telesat公司公司
公司 形式 |
| ||||||||||||||||||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | — | | | | | $ | 1,558.6 | | | | | $ | 25.3 | | | | | $ | (12.7) | | | | | $ | (13.0) | | | | | $ | 1,558.2 | | | | | $ | (19.8) | | | |
(1.2.1), (1.3)
|
| | | $ | 1,538.4 | | |
|
贸易及其他应收款
|
| | | | — | | | | | | 56.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | 56.0 | | | | | | — | | | | | | | | | 56.0 | | |
|
其他流动金融资产
|
| | | | — | | | | | | 0.5 | | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | 0.9 | | | | | | — | | | | | | | | | 0.9 | | |
|
预付费用和其他当期费用
物业、厂房及设备 |
| | | | — | | | | | | 38.1 | | | | | | 2.8 | | | | | | — | | | | | | — | | | | | | 40.9 | | | | | | — | | | | | | | | | 40.9 | | |
|
流动资产总额
|
| | | | — | | | | | | 1,653.2 | | | | | | 28.5 | | | | | | (12.7) | | | | | | (13.0) | | | | | | 1,656.0 | | | | | | (19.8) | | | | | | | | | 1,636.2 | | |
|
卫星、财产和其他
设备 |
| | | | — | | | | | | 1,286.4 | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | 1,286.6 | | | | | | (0.2) | | | |
(1.1.1)
|
| | | | 1,286.4 | | |
|
递延所得税资产
|
| | | | — | | | | | | 62.5 | | | | | | 37.2 | | | | | | — | | | | | | — | | | | | | 99.7 | | | | | | (2.3) | | | |
(1.5)
|
| | | | 97.4 | | |
|
其他长期金融资产
|
| | | | — | | | | | | 16.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16.9 | | | | | | — | | | | | | | | | 16.9 | | |
|
其他长期资产
|
| | | | — | | | | | | 13.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13.5 | | | | | | — | | | | | | | | | 13.5 | | |
|
无形资产
|
| | | | — | | | | | | 766.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | 766.0 | | | | | | — | | | | | | | | | 766.0 | | |
|
商誉
|
| | | | — | | | | | | 2,446.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,446.6 | | | | | | — | | | | | | | | | 2,446.6 | | |
|
投资
|
| | | | — | | | | | | — | | | | | | 306.3 | | | | | | — | | | | | | — | | | | | | 306.3 | | | | | | (306.3) | | | |
(1.4)
|
| | | | — | | |
|
总资产
|
| | | $ | — | | | | | $ | 6,245.1 | | | | | $ | 372.2 | | | | | $ | (12.7) | | | | | $ | (13.0) | | | | | $ | 6,591.6 | | | | | $ | (328.6) | | | | | | | | $ | 6,263.0 | | |
| 负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
贸易及其他应付款项
|
| | | $ | — | | | | | $ | 33.5 | | | | | $ | 12.5 | | | | | $ | — | | | | | $ | — | | | | | $ | 46.0 | | | | | $ | (8.8) | | | |
(1.3)
|
| | | $ | 37.2 | | |
|
其他流动金融负债
|
| | | | — | | | | | | 63.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | 63.4 | | | | | | — | | | | | | | | | 63.4 | | |
|
其他流动负债
|
| | | | — | | | | | | 91.3 | | | | | | 3.1 | | | | | | — | | | | | | — | | | | | | 94.4 | | | | | | (0.2) | | | |
(1.1.1)
|
| | | | 94.2 | | |
|
流动负债合计
|
| | |
|
—
|
| | | |
|
188.2
|
| | | |
|
15.6
|
| | | | | — | | | | | | — | | | | |
|
203.8
|
| | | |
|
(9.0)
|
| | | | | | |
|
194.8
|
| |
|
长期负债
|
| | | | — | | | | | | 3,805.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,805.3 | | | | | | — | | | | | | | | | 3,805.3 | | |
|
递延所得税负债
|
| | | | — | | | | | | 290.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 290.3 | | | | | | — | | | | | | | | | 290.3 | | |
|
其他长期金融负债
|
| | | | — | | | | | | 25.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25.2 | | | | | | — | | | | | | | | | 25.2 | | |
|
其他长期负债
|
| | | | — | | | | | | 383.6 | | | | | | 50.6 | | | | | | — | | | | | | — | | | | | | 434.2 | | | | | | — | | | | | | | | | 434.2 | | |
|
负债总额
|
| | | | — | | | | | | 4,692.6 | | | | | | 66.2 | | | | |
|
—
|
| | | |
|
—
|
| | | | | 4,758.8 | | | | | | (9.0) | | | | | | | | | 4,749.8 | | |
| 股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
股本
|
| | | | — | | | | | | 155.7 | | | | | | 1,281.6 | | | | | | — | | | | | | — | | | | | | 1,437.3 | | | | | | (1,390.7) | | | |
(1.2.2)
|
| | | | 46.6 | | |
|
累计收益(赤字)
|
| | | | — | | | | | | 1,327.1 | | | | | | (912.7) | | | | | | (12.7) | | | | | | (13.0) | | | | | | 388.7 | | | | | | (36.4) | | | |
(1.1.3), (1.2.3),
(1.3) |
| | | | 352.3 | | |
|
储备
|
| | | | — | | | | | | 69.7 | | | | | | (62.9) | | | | | | — | | | | | | — | | | | | | 6.8 | | | | | | 12.3 | | | |
(1.1.3), (1.2.4)
|
| | | | 19.1 | | |
|
非控制性权益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,095.2 | | | |
(1.2.5)
|
| | | | 1,095.2 | | |
|
股东权益总额
|
| | | | — | | | | | | 1,552.5 | | | | | | 306.0 | | | | | | (12.7) | | | | | | (13.0) | | | | | | 1,832.8 | | | | | | (319.6) | | | | | | | | | 1,513.2 | | |
|
负债总额和股东
股权 |
| | | $ | — | | | | | $ | 6,245.1 | | | | | $ | 372.2 | | | | | $ | (12.7) | | | | | $ | (13.0) | | | | | $ | 6,591.6 | | | | | $ | (328.6) | | | | | | | | $ | 6,263.0 | | |
| | | |
Telesat公司公司
公司 |
| |
历史的
Telesat公司公司 |
| |
历史的
洛拉尔 |
| |
交易
会计 调整数(1) |
| | | | |
Telesat公司公司
公司 形式 |
| |||||||||||||||
|
收入
|
| | | $ | — | | | | | $ | 570.7 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 570.7 | | |
|
营业费用
|
| | | | — | | | | | | (146.9) | | | | | | (24.1) | | | | | | 14.6 | | | |
(1.1.1), (1.1.2), (1.2), (1.3)
|
| | | | (156.4) | | |
|
折旧
|
| | | | — | | | | | | (153.4) | | | | | | — | | | | | | (0.6) | | | |
(1.1.1)
|
| | | | (154.0) | | |
|
摊销
|
| | | | — | | | | | | (12.1) | | | | | | — | | | | | | — | | | | | | | | | (12.1) | | |
|
其他经营亏损净额
|
| | | | — | | | | | | (0.7) | | | | | | — | | | | | | — | | | | | | | | | (0.7) | | |
|
营业收入
|
| | | | — | | | | | | 257.6 | | | | | | (24.1) | | | | | | 14.0 | | | | | | | | | 247.5 | | |
|
利息支出
|
| | | | — | | | | | | (139.2) | | | | | | — | | | | | | (0.5) | | | |
(1.1.2)
|
| | | | (139.7) | | |
|
净收入中的权益
附属机构 |
| | | | — | | | | | | — | | | | | | 56.4 | | | | | | (56.4) | | | |
(1.4)
|
| | | | — | | |
|
利息和其他收入
|
| | | | — | | | | | | 2.9 | | | | | | — | | | | | | — | | | | | | | | | 2.9 | | |
|
金融工具公允价值变动损失
|
| | | | — | | | | | | (20.4) | | | | | | — | | | | | | — | | | | | | | | | (20.4) | | |
|
外汇收益
|
| | | | — | | | | | | 7.3 | | | | | | — | | | | | | — | | | | | | | | | 7.3 | | |
|
税前收入
|
| | |
|
—
|
| | | |
|
108.2
|
| | | |
|
32.3
|
| | | |
|
(42.9)
|
| | | | | | |
|
97.6
|
| |
|
税收(费用)回收
|
| | | | — | | | | | | (47.6) | | | | | | 1.6 | | | | | | 0.1 | | | |
(1.1.2)
|
| | | | (45.9) | | |
|
净收入
|
| | | $ | — | | | | | $ | 60.6 | | | | | $ | 33.9 | | | | | $ | (42.8) | | | | | | | | $ | 51.7 | | |
| 每股净收入(1.5) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | $ | — | | | | | $ | 0.51 | | | | | $ | 1.09 | | | | | $ | 0.31 | | | | | | | | $ | 1.04 | | |
|
摊薄
|
| | | $ | — | | | | | $ | 0.49 | | | | | $ | 1.05 | | | | | $ | 0.31 | | | | | | | | $ | 0.91 | | |
|
加权平均流通股(1.5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | | 50 | | | | | | 119,796,321 | | | | | | 30,932,751 | | | | | | (137,175,100) | | | | | | | | | 13,554,022 | | |
|
摊薄
|
| | | | 50 | | | | | | 124,648,499 | | | | | | 31,031,668 | | | | | | (140,119,334) | | | | | | | | | 15,560,883 | | |
| | | |
Telesat公司公司
公司 |
| |
历史的
Telesat公司公司 |
| |
历史的
洛拉尔 |
| |
交易
会计 调整数(1) |
| | | | |
Telesat公司公司
公司 形式 |
| |||||||||||||||
|
收入
|
| | | $ | — | | | | | $ | 820.5 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 820.5 | | |
|
营业费用
|
| | | | — | | | | | | (180.9) | | | | | | (15.8) | | | | | | (25.6) | | | |
(1.1.1), (1.1.2), (1.2), (1.3)
|
| | | | (222.3) | | |
|
折旧
|
| | | | — | | | | | | (216.9) | | | | | | — | | | | | | (0.8) | | | |
(1.1.1)
|
| | | | (217.7) | | |
|
摊销
|
| | | | — | | | | | | (17.2) | | | | | | — | | | | | | — | | | | | | | | | (17.2) | | |
|
其他经营亏损净额
|
| | | | — | | | | | | (0.2) | | | | | | — | | | | | | — | | | | | | | | | (0.2) | | |
|
营业收入
|
| | | | — | | | | | | 405.3 | | | | | | (15.8) | | | | | | (26.4) | | | | | | | | | 363.1 | | |
|
利息支出
|
| | | | — | | | | | | (203.8) | | | | | | — | | | | | | (0.8) | | | |
(1.1.1), (1.1.2)
|
| | | | (204.6) | | |
|
净收入中的权益
附属机构 |
| | | | — | | | | | | — | | | | | | 156.7 | | | | | | (156.7) | | | |
(1.4)
|
| | | | — | | |
|
利息和其他收入
|
| | | | — | | | | | | 5.2 | | | | | | 1.4 | | | | | | — | | | | | | | | | 6.6 | | |
|
金融工具公允价值变动损失
|
| | | | — | | | | | | (13.1) | | | | | | — | | | | | | — | | | | | | | | | (13.1) | | |
|
外汇收益
|
| | | | — | | | | | | 47.6 | | | | | | — | | | | | | — | | | | | | | | | 47.6 | | |
|
税前收入
|
| | |
|
—
|
| | | |
|
241.2
|
| | | |
|
142.3
|
| | | |
|
(183.9)
|
| | | | | | |
|
199.6
|
| |
|
税收回收(费用)
|
| | | | — | | | | | | 4.4 | | | | | | (17.3) | | | | | | 1.0 | | | |
(1.1.2)
|
| | | | (11.9) | | |
|
净收入
|
| | | $ | — | | | | | $ | 245.6 | | | | | $ | 125.0 | | | | | $ | (182.9) | | | | | | | | $ | 187.7 | | |
| 每股净收入(1.5) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | $ | — | | | | | $ | 2.05 | | | | | $ | 4.04 | | | | | $ | 1.33 | | | | | | | | $ | 3.79 | | |
|
摊薄
|
| | | $ | — | | | | | $ | 1.93 | | | | | $ | 4.01 | | | | | $ | 1.29 | | | | | | | | $ | 3.06 | | |
|
加权平均流通股(1.5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | | 50 | | | | | | 119,780,531 | | | | | | 30,932,751 | | | | | | (137,114,294) | | | | | | | | | 13,599,038 | | |
|
摊薄
|
| | | | 50 | | | | | | 127,532,262 | | | | | | 31,020,000 | | | | | | (141,747,158) | | | | | | | | | 16,805,154 | | |
| | | |
截至9个月
2021年9月30日 |
| |
年度结束
2020年12月31日 |
| ||||||
|
营业费用
|
| | | $ | (0.6) | | | | | $ | (0.9) | | |
|
折旧
|
| | | $ | 0.6 | | | | | $ | 0.8 | | |
|
利息支出
|
| | | $ | — | | | | | $ | 0.1 | | |
| | | |
截至9个月
2021年9月30日 |
| |
年度结束
2020年12月31日 |
| ||||||
|
营业费用
|
| | | $ | (0.2) | | | | | $ | 1.3 | | |
|
利息支出
|
| | | $ | 0.5 | | | | | $ | 0.7 | | |
|
税务费用
|
| | | $ | (0.1) | | | | | $ | (0.4) | | |
| |
现金及现金等价物
|
| | | $ | (25.7) | | |
| |
股本(扣除冲销后)
|
| | | $ | (1,390.7) | | |
| |
累计收益(冲销净额)
|
| | | $ | (62.1) | | |
| |
准备金(扣除冲销后)
|
| | | $ | 12.3 | | |
| |
非控制性权益
|
| | | $ | 1,095.2 | | |
| |
Telesat的历史股本
|
| | | | | | | | | | | | | | | $ | 155.7 | | |
| |
Loral的历史股本
|
| | | | | | | | | | | | | | | | 1,281.6 | | |
| | | | | | | | | | | | | | | | | | | 1,437.3 | | |
| | 交易会计调整项: | | | | | | | | | | | | | | | | | | | |
| |
为现有管理层股东发行Telesat Corporation的A类和B类股票
|
| | | | (i)) | | | | | | 4.8 | | | | | | | | |
| |
向某些公司发行Telesat Corporation的B类可变表决权股份
Loral前股东 |
| | | | (二)) | | | | | | 35.5 | | | | | | | | |
| |
为Red Isle发行Telesat Corporation的C类股票
|
| | | | (i)) | | | | | | 6.3 | | | | | | | | |
| |
发行Telesat Partnership的B类LP单位
|
| | | | (二)) | | | | | | 49.4 | | | | | | | | |
| |
发行Telesat Partnership的C类LP单位
|
| | | | (二)) | | | | | | 59.7 | | | | | | | | |
| |
消除Telesat&Loral的股本
|
| | | | | | | | | | | | | | | | (1,437.3) | | |
| |
交易会计调整总额
|
| | | | | | | | | | | | | | | | (1,281.6) | | |
| |
预计股本总额(扣除)
|
| | | | | | | | | | | | | | | $ | 155.7 | | |
| |
所有者应占备考股本
|
| | | | | | | | | | | | | | | $ | 46.6 | | |
| |
非控股权益应占备考股本
|
| | | | | | | | | | | | | | | $ | 109.1 | | |
| | | |
Telesat公司公司
资本化 转换前 |
| | | | | | | |
Telesat公司
资本化 员额改划 |
| ||||||
| | | |
股份
转换前* |
| |
转换
比率 |
| |
A级、B级
和C类股份 或A、B或C级 单位 |
| |||||||||
|
投票参与优先股
|
| | | | 7,034,444 | | | | | | 0.4136 | | | | | | 2,909,446 | | |
|
无投票权参与优先股
|
| | | | 38,508,717 | | | | | | 0.4136 | | | | | | 15,926,045 | | |
|
普通股
|
| | | | 74,252,460 | | | | | | 0.4136 | | | | | | 30,709,556 | | |
| | | | | | 119,795,621 | | | | | | | | | | | | 49,545,047 | | |
| | | |
A级、B级
或C类股份 |
| |
A级、B级或
C级单位 |
| ||||||
|
Telesat公司
|
| | | | 13,554,022 | | | | | | — | | |
|
Telesat Partnership LP
|
| | | | — | | | | | | 35,991,025 | | |
| | | |
截至9个月
2021年9月30日 |
| |
年度结束
2020年12月31日 |
| ||||||
|
营业费用
|
| | | $ | (13.8) | | | | | $ | 25.3 | | |
|
分子(单位:百万加元)
|
| |
截至9个月
2021年9月30日 |
| |
年度结束
2020年12月31日 |
| ||||||
|
净收入
|
| | | $ | 51.7 | | | | | $ | 187.7 | | |
|
业主应占净收入
|
| | | $ | 14.1 | | | | | $ | 51.5 | | |
|
归属于非控制性权益的净收入
|
| | | $ | 37.6 | | | | | $ | 136.2 | | |
| 分母 | | | | | | | | | | | | | |
|
已发行加权平均普通股-基本(一)
|
| | | | 13,554,022 | | | | | | 13,599,038 | | |
|
稀释性证券的影响(一)
|
| | | | 2,006,861 | | | | | | 3,206,116 | | |
|
已发行加权平均普通股-稀释性证券
|
| | | | 15,560,883 | | | | | | 16,805,154 | | |
|
每股收益-基本
|
| | | $ | 1.04 | | | | | $ | 3.79 | | |
|
每股收益–稀释性证券
|
| | | $ | 0.91 | | | | | $ | 3.06 | | |
| | | |
Telesat公司公司
公司 |
| |
历史的
Telesat公司公司 |
| |
历史的
洛拉尔 |
| |
交易
会计 调整数 |
| | | | |
小计
|
| |
股权
合并 调整数(1.6) |
| |
Telesat公司公司
公司 形式 |
| |||||||||||||||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | — | | | | | $ | 1,558.6 | | | | | $ | 25.3 | | | | | $ | — | | | | | | | | $ | 1,583.9 | | | | | $ | (1,583.9) | | | | | $ | — | | |
|
贸易及其他应收款
|
| | | | — | | | | | | 56.0 | | | | | | — | | | | | | — | | | | | | | | | 56.0 | | | | | | (56.0) | | | | | | — | | |
|
其他流动金融资产
|
| | | | — | | | | | | 0.5 | | | | | | 0.4 | | | | | | — | | | | | | | | | 0.9 | | | | | | (0.9) | | | | | | — | | |
|
预付费用及其他流动资产
|
| | | | — | | | | | | 38.1 | | | | | | 2.8 | | | | | | — | | | | | | | | | 40.9 | | | | | | (40.9) | | | | | | — | | |
|
流动资产总额
|
| | | | — | | | | | | 1,653.2 | | | | | | 28.5 | | | | | | — | | | | | | | | | 1,681.7 | | | | | | (1,681.7) | | | | | | — | | |
|
卫星、财产和其他设备
|
| | | | — | | | | | | 1,286.4 | | | | | | 0.2 | | | | | | (0.2) | | | |
(1.1.1)
|
| | | | 1,286.4 | | | | | | 1,286.4 | | | | | | — | | |
|
递延所得税资产
|
| | | | — | | | | | | 62.5 | | | | | | 37.2 | | | | | | (2.3) | | | |
(1.4)
|
| | | | 97.4 | | | | | | (97.4) | | | | | | — | | |
|
其他长期财务
物业、厂房及设备 |
| | | | — | | | | | | 16.9 | | | | | | — | | | | | | — | | | | | | | | | 16.9 | | | | | | (16.9) | | | | | | — | | |
|
其他长期资产
|
| | | | — | | | | | | 13.5 | | | | | | — | | | | | | — | | | | | | | | | 13.5 | | | | | | (13.5) | | | | | | — | | |
|
无形资产
|
| | | | — | | | | | | 766.0 | | | | | | — | | | | | | — | | | | | | | | | 766.0 | | | | | | (766.0) | | | | | | — | | |
|
商誉
|
| | | | — | | | | | | 2,446.6 | | | | | | — | | | | | | — | | | | | | | | | 2,446.6 | | | | | | (2,446.6) | | | | | | — | | |
|
投资
|
| | | | — | | | | | | — | | | | | | 306.3 | | | | | | (295.2) | | | |
(1.3)
|
| | | | 11.1 | | | | | | — | | | | | | 11.1 | | |
|
总资产
|
| | | $ | — | | | | | $ | 6,245.1 | | | | | $ | 372.2 | | | | | $ | (297.7) | | | | | | | | $ | 6,319.6 | | | | | $ | (6,308.5) | | | | | $ | 11.1 | | |
| 负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
贸易及其他应付款项
|
| | | $ | — | | | | | $ | 33.5 | | | | | $ | 12.5 | | | | | $ | — | | | | | | | | $ | 46.0 | | | | | $ | (46.0) | | | | | $ | — | | |
|
其他当期财务
负债 |
| | | | — | | | | | | 63.4 | | | | | | — | | | | | | — | | | | | | | | | 63.4 | | | | | | (63.4) | | | | | | — | | |
|
其他流动负债
|
| | | | — | | | | | | 91.3 | | | | | | 3.1 | | | | | | (0.2) | | | |
(1.1.1)
|
| | | | 94.2 | | | | | | (94.2) | | | | | | — | | |
|
流动负债合计
|
| | | | — | | | | | | 188.2 | | | | | | 15.6 | | | | | | (0.2) | | | | | | | | | 203.6 | | | | | | (203.6) | | | | | | — | | |
|
长期负债
|
| | | | — | | | | | | 3,805.3 | | | | | | — | | | | | | — | | | | | | | | | 3,805.3 | | | | | | (3,805.3) | | | | | | — | | |
|
递延所得税负债
|
| | | | — | | | | | | 290.3 | | | | | | — | | | | | | — | | | | | | | | | 290.3 | | | | | | (290.3) | | | | | | — | | |
|
其他长期金融负债
|
| | | | — | | | | | | 25.2 | | | | | | — | | | | | | — | | | | | | | | | 25.2 | | | | | | (25.2) | | | | | | — | | |
|
其他长期负债
|
| | | | — | | | | | | 383.6 | | | | | | 50.6 | | | | | | — | | | | | | | | | 434.2 | | | | | | 434.2 | | | | | | — | | |
|
负债总额
|
| | | | — | | | | | | 4,692.6 | | | | | | 66.2 | | | | | | (0.2) | | | | | | | | | 4,758.6 | | | | | | (4,758.6) | | | | | | — | | |
| 股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
股本
|
| | | | — | | | | | | 155.7 | | | | | | 1,281.6 | | | | | | (1,270.5) | | | |
(1.2.1), (1.3)
|
| | | | 166.8 | | | | | | (155.7) | | | | | | 11.1 | | |
|
累计收益
(赤字) |
| | | | — | | | | | | 1,327.1 | | | | | | (912.7) | | | | | | 910.1 | | | |
(1.1.3), (1.2.2), (1.3)
|
| | | | 1,324.5 | | | | | | (1,324.5) | | | | | | — | | |
|
储备
|
| | | | — | | | | | | 69.7 | | | | | | (62.9) | | | | | | 62.9 | | | |
(1.1.3), (1.2.3), (1.3)
|
| | | | 69.7 | | | | | | (69.7) | | | | | | — | | |
|
股东权益总额
|
| | | | — | | | | | | 1,552.5 | | | | | | 306.0 | | | | | | (297.5) | | | | | | | | | 1,561.0 | | | | | | (1,549.9) | | | | | | 11.1 | | |
|
负债总额和股东
股权 |
| | | $ | — | | | | | $ | 6,245.1 | | | | | $ | 372.2 | | | | | $ | (297.7) | | | | | | | | $ | 6,319.6 | | | | | $ | (6,308.5) | | | | | $ | 11.1 | | |
| | | |
Telesat公司公司
公司 |
| |
历史的
Telesat公司公司 |
| |
历史的
洛拉尔 |
| |
交易
会计 调整数(1) |
| | | | |
股权
会计 调整数(1.6) |
| |
Telesat公司公司
公司 形式 |
| ||||||||||||||||||
|
收入
|
| | | $ | — | | | | | $ | 570.7 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | (570.7) | | | | | $ | — | | |
|
营业费用
|
| | | | — | | | | | | (146.9) | | | | | | (24.1) | | | | | | 14.6 | | | |
(1.1.1), (1.1.2), (1.5)
|
| | | | 156.4 | | | | | | — | | |
|
折旧
|
| | | | — | | | | | | (153.4) | | | | | | — | | | | | | (0.6) | | | |
(1.1.1)
|
| | | | 154.0 | | | | | | — | | |
|
摊销
|
| | | | — | | | | | | (12.1) | | | | | | — | | | | | | — | | | | | | | | | 12.1 | | | | | | — | | |
|
其他经营亏损,
净额 |
| | | | — | | | | | | (0.7) | | | | | | — | | | | | | — | | | | | | | | | 0.7 | | | | | | — | | |
|
营业收入
|
| | | | — | | | | | | 257.6 | | | | | | (24.1) | | | | | | 14.0 | | | | | | | | | (247.5) | | | | | | — | | |
|
利息支出
|
| | | | — | | | | | | (139.2) | | | | | | — | | | | | | (0.5) | | | |
(1.1.2)
|
| | | | 139.7 | | | | | | — | | |
|
附属公司净收入的权益
|
| | | | — | | | | | | — | | | | | | 56.4 | | | | | | (56.4) | | | |
(1.3)
|
| | | | 0.6 | | | | | | 0.6 | | |
|
利息和其他收入
|
| | | | — | | | | | | 2.9 | | | | | | | | | | | | — | | | | | | | | | (2.9) | | | | | | — | | |
|
金融工具公允价值变动损失
|
| | | | — | | | | | | (20.4) | | | | | | — | | | | | | — | | | | | | | | | 20.4 | | | | | | — | | |
|
外汇收益
|
| | | | — | | | | | | 7.3 | | | | | | — | | | | | | — | | | | | | | | | (7.3) | | | | | | — | | |
|
税前收入
|
| | |
|
—
|
| | | |
|
108.2
|
| | | |
|
32.3
|
| | | |
|
(42.9)
|
| | | | | | |
|
(97.0)
|
| | | |
|
0.6
|
| |
|
税收回收(费用)
|
| | | | — | | | | | | (47.6) | | | | | | 1.6 | | | | | | 0.1 | | | |
(1.1.2)
|
| | | | 45.9 | | | | |
|
—
|
| |
|
净收入
|
| | | $ | — | | | | | $ | 60.6 | | | | | $ | 33.9 | | | | | $ | (42.8) | | | | | | | | $ | (51.1) | | | | | $ | 0.6 | | |
| 每股净收入(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | $ | — | | | | | $ | 0.51 | | | | | $ | 1.09 | | | | | $ | 0.29 | | | | | | | | | — | | | | | $ | 1.04 | | |
|
摊薄
|
| | | $ | — | | | | | $ | 0.49 | | | | | $ | 1.05 | | | | | $ | 0.28 | | | | | | | | | — | | | | | $ | 0.23 | | |
|
加权平均流通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | | 50 | | | | | | 119,796,321 | | | | | | 30,932,751 | | | | | | (150,156,676) | | | | | | | | | — | | | | | | 572,446 | | |
|
摊薄
|
| | | | 50 | | | | | | 124,648,499 | | | | | | 31,031,668 | | | | | | (153,100,910) | | | | | | | | | — | | | | | | 2,579,307 | | |
| | | |
Telesat公司公司
公司 |
| |
历史的
Telesat公司公司 |
| |
历史的
洛拉尔 |
| |
交易
会计 调整数(1) |
| | | | |
股权
会计 调整数(1.6) |
| |
Telesat公司公司
公司 形式 |
| ||||||||||||||||||
|
收入
|
| | | $ | — | | | | | $ | 820.5 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | (820.5) | | | | | $ | — | | |
|
营业费用
|
| | | | — | | | | | | (180.9) | | | | | | (15.8) | | | | | | (25.6) | | | |
(1.1.1), (1.1.2), (1.5)
|
| | | | 222.3 | | | | | | — | | |
|
折旧
|
| | | | — | | | | | | (216.9) | | | | | | — | | | | | | (0.8) | | | |
(1.1.1)
|
| | | | 217.7 | | | | | | — | | |
|
摊销
|
| | | | — | | | | | | (17.2) | | | | | | — | | | | | | — | | | | | | | | | 17.2 | | | | | | — | | |
|
其他经营亏损,
净额 |
| | | | — | | | | | | (0.2) | | | | | | — | | | | | | — | | | | | | | | | 0.2 | | | | | | — | | |
|
营业收入
|
| | |
|
—
|
| | | |
|
405.3
|
| | | |
|
(15.8)
|
| | | |
|
(26.4)
|
| | | | | | |
|
(363.1)
|
| | | | | — | | |
|
利息支出
|
| | | | — | | | | | | (203.8) | | | | | | — | | | | | | (0.8) | | | |
(1.1.1), (1.1.2)
|
| | | | 204.6 | | | | | | — | | |
|
附属公司净收入的权益
|
| | | | — | | | | | | — | | | | | | 156.7 | | | | | | (156.7) | | | |
(1.3)
|
| | | | 2.3 | | | | | | 2.3 | | |
|
利息和其他收入
|
| | | | — | | | | | | 5.2 | | | | | | 1.4 | | | | | | — | | | | | | | | | (6.6) | | | | | | — | | |
|
金融工具公允价值变动损失
|
| | | | — | | | | | | (13.1) | | | | | | — | | | | | | — | | | | | | | | | 13.1 | | | | | | — | | |
|
外汇收益
|
| | | | — | | | | | | 47.6 | | | | | | — | | | | | | — | | | | | | | | | (47.6) | | | | | | — | | |
|
税前收入
|
| | | | — | | | | | | 241.2 | | | | | | 142.3 | | | | | | (183.9) | | | | | | | | | (197.3) | | | | | | 2.3 | | |
|
税收回收(费用)
|
| | | | — | | | | | | 4.4 | | | | | | (17.3) | | | | | | 1.0 | | | |
(1.1.2)
|
| | | | 11.9 | | | | | | — | | |
|
净收入
|
| | | $ | — | | | | | $ | 245.6 | | | | | $ | 125.0 | | | | | $ | (182.9) | | | | | | | | $ | (185.4) | | | | | $ | 2.3 | | |
|
每股净收入(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | $ | — | | | | | $ | 2.05 | | | | | $ | 4.04 | | | | | $ | 1.22 | | | | | | | | | — | | | | | $ | 3.79 | | |
|
摊薄
|
| | | $ | — | | | | | $ | 1.93 | | | | | $ | 4.01 | | | | | $ | 1.18 | | | | | | | | | — | | | | | $ | 0.61 | | |
|
加权平均流通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | | 50 | | | | | | 119,780,531 | | | | | | 30,932,751 | | | | | | (150,095,870) | | | | | | | | | — | | | | | | 617,462 | | |
|
摊薄
|
| | | | 50 | | | | | | 127,532,262 | | | | | | 31,020,000 | | | | | | (154,728,734) | | | | | | | | | — | | | | | | 3,823,578 | | |
| | | |
截至9个月
2021年9月30日 |
| |
年度结束
2020年12月31日 |
| ||||||
|
营业费用
|
| | | $ | (0.6) | | | | | $ | (0.9) | | |
|
折旧
|
| | | $ | 0.6 | | | | | $ | 0.8 | | |
|
利息支出
|
| | | $ | — | | | | | $ | 0.1 | | |
| | | |
截至9个月
2021年9月30日 |
| |
年度结束
2020年12月31日 |
| ||||||
|
营业费用
|
| | | $ | (0.2) | | | | | $ | 1.3 | | |
|
利息支出
|
| | | $ | 0.5 | | | | | $ | 0.7 | | |
|
税务费用
|
| | | $ | (0.1) | | | | | $ | (0.4) | | |
| |
Telesat的历史股本
|
| | | | | | | | | | | | | | | $ | 155.7 | | |
| |
Loral的历史股本
|
| | | | | | | | | | | | | | | | 1,281.6 | | |
| | | | | | | | | | | | | | | | | | | 1,437.3 | | |
| | 交易会计调整项: | | | | | | | | | | | | | | | |||||
| |
为现有管理层股东发行Telesat Corporation的A类和B类股票
|
| | | | (i)) | | | | | | 4.8 | | | | |||||
| |
为Red Isle发行Telesat Corporation的C类股票
|
| | | | (二)) | | | | | | 6.3 | | | | |||||
| |
消除Telesat&Loral的股本
|
| | | | (三)) | | | | | | (1,437.3) | | | | |||||
| |
交易会计调整总额
|
| | | | | | | | | | | | | | | | (1,426.2) | | |
| |
预计股本总额(扣除)
|
| | | | | | | | | | | | | | | $ | 11.1 | | |
| | | |
Telesat公司公司
资本化 转换前 |
| | | | | | | |
Telesat公司/
伙伴关系 资本化 员额改划 |
| ||||||
| | | |
股份
转换前* |
| |
转换
比率 |
| |
A级、B级
和C类股份 或甲类、乙类或丙类单位 |
| |||||||||
|
投票参与优先股
|
| | | | 7,034,444 | | | | | | 0.4136 | | | | | | 2,909,446 | | |
|
无投票权参与优先股
|
| | | | 38,508,717 | | | | | | 0.4136 | | | | | | 15,926,045 | | |
|
普通股
|
| | | | 74,252,460 | | | | | | 0.4136 | | | | | | 30,709,556 | | |
| | | | | | 119,795,621 | | | | | | | | | | | | 49,545,047 | | |
| | | |
A级、B级
或C类股份 |
| |
A级、B级
或C类单位 |
| ||||||
|
Telesat公司
|
| | | | 572,446 | | | | | | — | | |
|
Telesat合作伙伴关系
|
| | | | — | | | | | | 48,972,601 | | |
| | | |
截至9个月
2021年9月30日 |
| |
年度结束
2020年12月31日 |
| ||||||
|
营业费用
|
| | | $ | (13.8) | | | | | $ | 25.3 | | |
| | |
截至9个月
2021年9月30日 |
| |
年度结束
2020年12月31日 |
| |||||||
| 分子(单位:百万加元) | | | | | | | | | | | | | |
|
净收入
|
| | | $ | 0.6 | | | | | $ | 2.3 | | |
| 分母 | | | | | | | | | | | | | |
|
已发行加权平均普通股-基本(一)
|
| | | | 572,446 | | | | | | 617,462 | | |
|
稀释性证券的影响(一)
|
| | | | 2,006,861 | | | | | | 3,206,116 | | |
|
已发行加权平均普通股-稀释性证券
|
| | | | 2,579,307 | | | | | | 3,823,578 | | |
|
每股收益-基本
|
| | | $ | 1.04 | | | | | $ | 3.79 | | |
|
每股收益–稀释性证券
|
| | | $ | 0.23 | | | | | $ | 0.61 | | |
| | | |
Telesat公司公司
伙伴关系 |
| |
历史的
Telesat公司公司 |
| |
历史的
洛拉尔 |
| |
诱因
付款 调整 |
| |
结案陈词
付款 机制 调整 |
| |
小计
|
| |
交易
会计 调整数 |
| | | | |
Telesat公司公司
伙伴关系 形式 |
| ||||||||||||||||||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | — | | | | | $ | 1,558.6 | | | | | $ | 25.3 | | | | | $ | (12.7) | | | | | $ | (13.0) | | | | | $ | 1,558.2 | | | | | $ | (19.8) | | | |
(1.2.1), (1.3)
|
| | | $ | 1,538.4 | | |
|
贸易及其他应收款
|
| | | | — | | | | | | 56.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | 56.0 | | | | | | — | | | | | | | | | 56.0 | | |
|
其他流动金融资产
|
| | | | — | | | | | | 0.5 | | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | 0.9 | | | | | | — | | | | | | | | | 0.9 | | |
|
预付费用和其他当期费用
物业、厂房及设备 |
| | | | — | | | | | | 38.1 | | | | | | 2.8 | | | | | | — | | | | | | — | | | | | | 40.9 | | | | | | — | | | | | | | | | 40.9 | | |
|
流动资产总额
|
| | | | — | | | | | | 1,653.2 | | | | | | 28.5 | | | | | | (12.7) | | | | | | (13.0) | | | | | | 1,656.0 | | | | | | (19.8) | | | | | | | | | 1,636.2 | | |
|
卫星、财产和其他设备
|
| | | | — | | | | | | 1,286.4 | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | 1,286.6 | | | | | | (0.2) | | | |
(1.1.1)
|
| | | | 1,286.4 | | |
|
递延所得税资产
|
| | | | — | | | | | | 62.5 | | | | | | 37.2 | | | | | | — | | | | | | — | | | | | | 99.7 | | | | | | (2.3) | | | |
(1.5)
|
| | | | 97.4 | | |
|
其他长期金融资产
|
| | | | — | | | | | | 16.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16.9 | | | | | | — | | | | | | | | | 16.9 | | |
|
其他长期资产
|
| | | | — | | | | | | 13.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13.5 | | | | | | — | | | | | | | | | 13.5 | | |
|
无形资产
|
| | | | — | | | | | | 766.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | 766.0 | | | | | | — | | | | | | | | | 766.0 | | |
|
商誉
|
| | | | — | | | | | | 2,446.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,446.6 | | | | | | — | | | | | | | | | 2,446.6 | | |
|
投资
|
| | | | — | | | | | | — | | | | | | 306.3 | | | | | | — | | | | | | — | | | | | | 306.3 | | | | | | (306.3) | | | |
(1.4)
|
| | | | — | | |
|
总资产
|
| | | $ | — | | | | | $ | 6,245.1 | | | | | $ | 372.2 | | | | | $ | (12.7) | | | | | $ | (13.0) | | | | | $ | 6,591.6 | | | | | $ | (328.6) | | | | | | | | $ | 6,263.0 | | |
| 负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
贸易及其他应付款项
|
| | | $ | — | | | | | $ | 33.5 | | | | | $ | 12.5 | | | | | $ | — | | | | | $ | — | | | | | $ | 46.0 | | | | | $ | (8.8) | | | |
(1.3)
|
| | | $ | 37.2 | | |
|
其他流动金融负债
|
| | | | — | | | | | | 63.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | 63.4 | | | | | | — | | | | | | | | | 63.4 | | |
|
其他流动负债
|
| | | | — | | | | | | 91.3 | | | | | | 3.1 | | | | | | — | | | | | | — | | | | | | 94.4 | | | | | | (0.2) | | | |
(1.1.1)
|
| | | | 94.2 | | |
|
流动负债合计
|
| | | | — | | | | | | 188.2 | | | | | | 15.6 | | | | |
|
—
|
| | | |
|
—
|
| | | | | 203.8 | | | | | | (9.0) | | | | | | | | | 194.8 | | |
|
长期负债
|
| | | | — | | | | | | 3,805.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,805.3 | | | | | | — | | | | | | | | | 3,805.3 | | |
|
递延所得税负债
|
| | | | — | | | | | | 290.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 290.3 | | | | | | — | | | | | | | | | 290.3 | | |
|
其他长期财务
负债 |
| | | | — | | | | | | 25.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25.2 | | | | | | — | | | | | | | | | 25.2 | | |
|
其他长期负债
|
| | | | — | | | | | | 383.6 | | | | | | 50.6 | | | | | | — | | | | | | — | | | | | | 434.2 | | | | | | — | | | | | | | | | 434.2 | | |
|
合伙单位负债
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,486.3 | | | |
(1.2.5)
|
| | | | 1,486.3 | | |
|
负债总额
|
| | |
|
—
|
| | | |
|
4,692.6
|
| | | |
|
66.2
|
| | | | | — | | | | | | — | | | | |
|
4,758.8
|
| | | |
|
1,477.3
|
| | | | | | |
|
6,236.1
|
| |
| 股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
股本/合伙企业
利息 |
| | | | — | | | | | | 155.7 | | | | | | 1,281.6 | | | | | | — | | | | | | — | | | | | | 1,437.3 | | | | | | (1,426.2) | | | |
(1.2.2)
|
| | | | 11.1 | | |
|
累计收益(赤字)
|
| | | | — | | | | | | 1,327.1 | | | | | | (912.7) | | | | | | (12.7) | | | | | | (13.0) | | | | | | 388.7 | | | | | | (373.8) | | | |
(1.1.3), (1.2.3), (1.3)
|
| | | | 14.9 | | |
|
储备
|
| | | | — | | | | | | 69.7 | | | | | | (62.9) | | | | | | — | | | | | | — | | | | | | 6.8 | | | | | | (5.9) | | | |
(1.1.3), (1.2.4)
|
| | | | 0.9 | | |
|
股东权益总额
|
| | |
|
—
|
| | | |
|
1,552.5
|
| | | |
|
306.0
|
| | | |
|
(12.7)
|
| | | |
|
(13.0)
|
| | | |
|
1,832.8
|
| | | |
|
(1,805.9)
|
| | | | | | |
|
26.9
|
| |
|
负债总额和股东权益
|
| | | $ | — | | | | | $ | 6,245.1 | | | | | $ | 372.2 | | | | | $ | (12.7) | | | | | $ | (13.0) | | | | | $ | 6,591.6 | | | | | $ | (328.6) | | | | | | | | $ | 6,263.0 | | |
| | | |
Telesat公司公司
伙伴关系 |
| |
历史的
Telesat公司公司 |
| |
历史的
洛拉尔 |
| |
交易
会计 调整数(1) |
| | | | |
Telesat公司公司
伙伴关系 形式 |
| |||||||||||||||
|
收入
|
| | | $ | — | | | | | $ | 570.7 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 570.7 | | |
|
营业费用
|
| | | | — | | | | | | (146.9) | | | | | | (24.1) | | | | | | 14.6 | | | |
(1.1.1), (1.1.2), (1.3)
|
| | | | (156.4) | | |
|
折旧
|
| | | | — | | | | | | (153.4) | | | | | | — | | | | | | (0.6) | | | |
(1.1.1)
|
| | | | (154.0) | | |
|
摊销
|
| | | | — | | | | | | (12.1) | | | | | | — | | | | | | — | | | | | | | | | (12.1) | | |
|
其他经营亏损净额
|
| | | | — | | | | | | (0.7) | | | | | | — | | | | | | — | | | | | | | | | (0.7) | | |
|
营业收入
|
| | | | — | | | | | | 257.6 | | | | | | (24.1) | | | | | | 14.0 | | | | | | | | | 247.5 | | |
|
利息支出
|
| | | | — | | | | | | (139.2) | | | | | | — | | | | | | (0.5) | | | |
(1.1.2)
|
| | | | (139.7) | | |
|
净收入中的权益
附属机构 |
| | | | — | | | | | | — | | | | | | 56.4 | | | | | | (56.4) | | | |
(1.4)
|
| | | | — | | |
|
利息和其他收入
|
| | | | — | | | | | | 2.9 | | | | | | — | | | | | | — | | | | | | | | | 2.9 | | |
|
金融工具公允价值变动损失
|
| | | | — | | | | | | (20.4) | | | | | | — | | | | | | — | | | | | | | | | (20.4) | | |
|
有限合伙人单位公允价值变动损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (51.1) | | | |
(1.2.5)
|
| | | | (51.1) | | |
|
外汇收益
|
| | | | — | | | | | | 7.3 | | | | | | — | | | | | | — | | | | | | | | | 7.3 | | |
|
税前收入
|
| | |
|
—
|
| | | |
|
108.2
|
| | | |
|
32.3
|
| | | |
|
(94.0)
|
| | | | | | |
|
46.5
|
| |
|
税收(费用)回收
|
| | | | — | | | | | | (47.6) | | | | | | 1.6 | | | | | | 0.1 | | | |
(1.1.2)
|
| | | | (45.9) | | |
|
净收入
|
| | | $ | — | | | | | $ | 60.6 | | | | | $ | 33.9 | | | | | $ | (93.9) | | | | | | | | $ | 0.6 | | |
| | | |
Telesat公司公司
伙伴关系 |
| |
历史的
Telesat公司公司 |
| |
历史的
洛拉尔 |
| |
交易
会计 调整数(1) |
| | | | |
Telesat公司公司
伙伴关系 形式 |
| |||||||||||||||
|
收入
|
| | | $ | — | | | | | $ | 820.5 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 820.5 | | |
|
营业费用
|
| | | | — | | | | | | (180.9) | | | | | | (15.8) | | | | | | (25.6) | | | |
(1.1.1), (1.1.2), (1.3)
|
| | | | (222.3) | | |
|
折旧
|
| | | | — | | | | | | (216.9) | | | | | | — | | | | | | (0.8) | | | |
(1.1.1)
|
| | | | (217.7) | | |
|
摊销
|
| | | | — | | | | | | (17.2) | | | | | | — | | | | | | — | | | | | | | | | (17.2) | | |
|
其他经营亏损净额
|
| | | | — | | | | | | (0.2) | | | | | | — | | | | | | — | | | | | | | | | (0.2) | | |
|
营业收入
|
| | | | — | | | | | | 405.3 | | | | | | (15.8) | | | | | | (26.4) | | | |
(1.1.1)
|
| | | | 363.1 | | |
|
利息支出
|
| | | | — | | | | | | (203.8) | | | | | | — | | | | | | (0.8) | | | |
(1.1.2)
|
| | | | (204.6) | | |
|
净收入中的权益
附属机构 |
| | | | — | | | | | | — | | | | | | 156.7 | | | | | | (156.7) | | | |
(1.4)
|
| | | | — | | |
|
利息和其他收入
|
| | | | — | | | | | | 5.2 | | | | | | 1.4 | | | | | | — | | | | | | | | | 6.6 | | |
|
金融工具公允价值变动损失
|
| | | | — | | | | | | (13.1) | | | | | | — | | | | | | — | | | | | | | | | (13.1) | | |
|
有限合伙人单位公允价值变动损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (185.4) | | | |
(1.2.5)
|
| | | | (185.4) | | |
|
外汇收益
|
| | | | — | | | | | | 47.6 | | | | | | — | | | | | | — | | | | | | | | | 47.6 | | |
|
税前收入
|
| | |
|
—
|
| | | |
|
241.2
|
| | | |
|
142.3
|
| | | |
|
(369.3)
|
| | | | | | |
|
14.2
|
| |
|
税收回收(费用)
|
| | | | — | | | | | | 4.4 | | | | | | (17.3) | | | | | | 1.0 | | | |
(1.1.2)
|
| | | | (11.9) | | |
|
净收入
|
| | | $ | — | | | | | $ | 245.6 | | | | | $ | 125.0 | | | | | $ | (368.3) | | | | | | | | $ | 2.3 | | |
| | | |
截至9个月
2021年9月30日 |
| |
年度结束
2020年12月31日 |
| ||||||
|
营业费用
|
| | | $ | (0.6) | | | | | $ | (0.9) | | |
|
折旧
|
| | | $ | 0.6 | | | | | $ | 0.8 | | |
|
利息支出
|
| | | $ | — | | | | | $ | 0.1 | | |
| | | |
截至9个月
2021年9月30日 |
| |
年度结束
2020年12月31日 |
| ||||||
|
营业费用
|
| | | $ | (0.2) | | | | | $ | 1.3 | | |
|
利息支出
|
| | | $ | 0.5 | | | | | $ | 0.7 | | |
|
税务费用
|
| | | $ | (0.1) | | | | | $ | (0.4) | | |
| |
现金及现金等价物
|
| | | $ | (25.7) | | |
| |
合伙利息(扣除冲销后)
|
| | | $ | (1,426.2) | | |
| |
累计收益(冲销净额)
|
| | | $ | (399.5) | | |
| |
准备金(扣除冲销后)
|
| | | $ | (5.9) | | |
| |
合伙单位负债
|
| | | $ | 1,486.3 | | |
| |
Telesat的历史股本
|
| | | | | | | | | | | | $ | 155.7 | | |
| |
Loral的历史股本
|
| | | | | | | | | | | | | 1,281.6 | | |
| | | | | | | | | | | | | | | | 1,437.3 | | |
| | 交易会计调整项: | | | | | | | | | | | | | | | | |
| |
发放Telesat Partnership的普通合伙人单位
|
| |
(i)、
|
| | | | 11.1 | | | | | | | | |
| |
消除Telesat&Loral的股本
|
| | | | | | | (1,437.3) | | | | | | | | |
| |
交易会计调整总额
|
| | | | | | | | | | | | | (1,426.2) | | |
| |
预计合伙权益总额(扣除)
|
| | | | | | | | | | | | $ | 11.1 | | |
| | | |
一般情况
伙伴关系单位 |
| |
A级、B级或
C级单位 |
| ||||||
|
Telesat合作伙伴关系
|
| | | | 572,446 | | | | | | 48,972,600 | | |
| | | |
截至9个月
2021年9月30日 |
| |
年度结束
2020年12月31日 |
| ||||||
|
营业费用
|
| | | $ | (13.8) | | | | | $ | 25.3 | | |
| | 1962 | | | Telstar1由Telesat加拿大公司的前身AT&T和贝尔实验室制造,成功地交付了首次直播洲际卫星电视传输在欧洲和美国之间; | |
| | 1972 | | | 加拿大Telesat公司推出了Anik A1,这是世界上国内首颗商用静止轨道通信卫星; | |
| | 1978 | | | 加拿大Telesat公司推出了首个商用Ku波段卫星在其上提供了第一个DTH电视服务,为全球DTH产业奠定基础; | |
| | 1981 | | | Telesat加拿大首次将两颗卫星放在同一个轨道槽中。,现已成为广泛使用的行业惯例; | |
| |
1996
|
| | 加拿大Telesat公司是首先向互联网服务提供商(“ISP ”)在卫星上; | |
| | 2004 | | | 加拿大Telesat公司推出了Anik F2首颗成功实现DTH消费者Ka波段宽带服务商业化的卫星; | |
| | 2009 | | | 加拿大Telesat公司发射了Telstar11N号卫星首颗提供从北极圈到赤道的大西洋Ku波段覆盖的卫星; | |
| | 2013 | | | 加拿大Telesat公司推出了Anik G1首颗X波段覆盖太平洋的商业卫星,包括夏威夷,为加拿大和其他国家的政府服务; | |
| | 2015 | | | 加拿大Telesat公司推出了Telstar12Vantage 第一颗合并高通量卫星的卫星(“高温超导“)点梁和传统的宽梁,使客户能够最大限度地提高吞吐量,降低每位成本,并满足对带宽密集型应用程序的不断增长的需求; | |
| | 2018 | | | 加拿大Telesat公司发射了LEO1期卫星,这是Telesat公司光速的开端。,利用加拿大Telesat公司的创新、正在申请专利的设计,以及商用Ka波段低地球轨道系统(包括SpaceX、亚马逊和OneWeb)的国际优先频谱权利,并提供了第一个从低地轨道的高速宽带连接; | |
| | 2019 | | | 加拿大Telesat公司进行了世界范围内的首次在LEO卫星上进行5G回程演示与沃达丰和萨里大学合作; | |
| | 2020 | | | Telesat Canada和加拿大政府最后确定6亿美元的协议用Telesat的低地轨道卫星星座弥合加拿大的数字鸿沟;以及 | |
| |
2021
|
| | Telesat光速接收加拿大政府投资14.4亿加元,魁北克省政府投资4亿加元并已达成协议与安大略省政府签订了价值1.09亿美元的合同。迈向普及宽带。 | |
|
地区
|
| |
收入
十二 个月结束 2021年9月30日 (百万加元) |
| |||
|
北美洲
|
| | | $ | 633.1 | | |
|
拉丁美洲和加勒比
|
| | | $ | 56.7 | | |
|
亚洲和澳大利亚
|
| | | $ | 39.6 | | |
|
欧洲、中东和非洲
|
| | | $ | 43.2 | | |
| | | | |
轨道位置
涵盖的区域 |
| |
发射日期
|
| |
制造商的
服务终了 生活 |
| |
轨道末端
机动 生活(1) |
| |
模型
|
|
| | Anik F1 | | | 109.2WL南美洲 | | |
2000年11月
|
| |
2016
|
| |
2022(2)
|
| | BSS702(波音) | |
| | Anik F1R | | | 107.3WL北美 | | |
2005年9月
|
| |
2020
|
| |
2022 (3)
|
| | E3000 | |
| | Anik F2 | | | 111.1WL加拿大、美国大陆 | | |
2004年7月
|
| |
2019
|
| |
2026 (4)
|
| | BSS702(波音) | |
| | Anik F3战斗机战斗机 | | | 118.7WL加拿大、美国大陆 | | |
2007年4月
|
| |
2022
|
| |
2026
|
| | E3000 | |
| | Anik G1 | | | 107.3WL加拿大南美洲 | | |
2013年4月
|
| |
2028
|
| |
2039
|
| | SS/L1300 | |
| | NIMIQ1(5) | | | 不适用(6) | | |
1999年5月
|
| |
2011
|
| |
2021(2)
|
| | A2100AX(洛克希德马丁公司) | |
| | NiMiQ2(5) | | | 不适用(6) | | |
2002年12月
|
| |
2015
|
| |
2024(2)
|
| | A2100AX(洛克希德马丁公司) | |
| | NiMiQ4 | | | 82WL加拿大 | | |
2008年9月
|
| |
2023
|
| |
2027
|
| | E3000 | |
| | | | |
轨道位置
涵盖的区域 |
| |
发射日期
|
| |
制造商的
服务终了 生活 |
| |
轨道末端
机动 生活(1) |
| |
模型
|
|
| | NiMiQ5 | | | 72.7WL加拿大,美国大陆 | | |
2009年9月
|
| |
2024
|
| |
2036
|
| | SS/L1300 | |
| | NiMiQ6 | | | 91.1WL加拿大 | | |
2012年5月
|
| |
2027
|
| |
2046
|
| | SS/L1300 | |
| | Telstar11N | | | 37.55西北美洲和中美洲、欧洲、非洲和大西洋海洋区域 | | |
2009年2月
|
| |
2024
|
| |
2026
|
| | SS/L1300 | |
| | Telstar12Vantage | | | 美国东部、加拿大东南部、欧洲、俄罗斯、中东、南非、南美洲和中美洲部分地区 | | |
2015年11月
|
| |
2030
|
| |
2032
|
| | E3000(空中客车) | |
| | Telstar14R/Estrela do Sul2 | | | 63WL巴西和拉丁美洲、北美、大西洋部分地区 | | |
2011年5月
|
| |
2026
|
| |
2025
|
| | SS/L1300 | |
| | Telestar18Vantage (7) | | |
138印度、东南亚、印度尼西亚/马来西亚、中国、澳大利亚/
新西兰、北太平洋和夏威夷
|
| |
2018年9月
|
| |
2033
|
| |
2040
|
| | SS/L1300 | |
| | Telstar19Vantage | | | 63WL巴西和拉丁美洲、北美、大西洋、加勒比部分地区 | | |
2018年7月
|
| |
2033
|
| |
2037
|
| | SS/L1300 | |
| | 狮子座1型 | | | NGSO Polar | | |
2018年1月
|
| |
2021
|
| |
不适用(8)
|
| | SSTL | |
|
地面站
|
| |
拥有或租赁的财产
|
|
| 加拿大British Columbia维多利亚 | | | 租赁 | |
| 加拿大艾伯塔省卡尔加里 | | | 拥有 | |
| 海牙,萨斯喀彻温省,加拿大 | | | 租赁 | |
| 加拿大马尼托巴省温尼伯 | | | 拥有 | |
| 加拿大魁北克省蒙特利尔 | | | 拥有 | |
| 美国弗吉尼亚州杰克逊山 | | | 拥有 | |
| 美国弗吉尼亚州米德尔顿。 | | | 租赁 | |
| 巴西贝洛奥里藏特 | | | 拥有 | |
| 加拿大努纳武特Iqaluit | | | 租赁 | |
| 加拿大艾伯塔省麦克默里堡 | | | 租赁 | |
| 加拿大萨斯喀彻温省萨斯卡通 | | | 租赁 | |
| 加拿大纽芬兰圣约翰斯 | | | 租赁 | |
| 美国夏威夷,卡波莱。 | | | 第三方网站 | |
| 奥地利阿夫伦茨 | | | 第三方网站 | |
| 澳大利亚珀斯 | | | 第三方网站 | |
| 印度尼西亚雅加达 | | | 第三方网站 | |
| | | |
9月30日,
2021 |
| |
9月30日,
2020 |
| |
12月31日,
2020 |
| |
12月31日,
2019 |
| |
12月31日,
2018 |
| |||||||||||||||
|
美元兑加元即期汇率
|
| | | | 1.2680 | | | | | | 1.3319 | | | | | | 1.2725 | | | | | | 1.2990 | | | | | | 1.3637 | | |
|
截至本年度美元兑加元的平均汇率
|
| | | | — | | | | | | — | | | | | | 1.3425 | | | | | | 1.3289 | | | | | | 1.2912 | | |
|
止9个月的美元兑加元平均汇率。
|
| | | | 1.2542 | | | | | | 1.3495 | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
截至9月30日的9个月,
|
| |
截至12月31日的一年,
|
| |
增加(减少)%
|
| |||||||||||||||||||||||||||||||||||||||
| (以百万加拿大人为单位) 美元(百分比除外) |
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2021年VS。
2020 |
| |
2020年VS。
2019 |
| |
2019年VS。
2018 |
| ||||||||||||||||||||||||
|
广播
|
| | | $ | 293.2 | | | | | $ | 309.8 | | | | | $ | 411.4 | | | | | $ | 444.5 | | | | | $ | 455.1 | | | | | | (5.3)% | | | | | | (7.4)% | | | | | | (2.3)% | | |
|
企业
|
| | | | 267.7 | | | | | | 293.6 | | | | | | 389.7 | | | | | | 444.7 | | | | | | 428.2 | | | | | | (8.8)% | | | | | | (12.4)% | | | | | | 3.9% | | |
|
咨询及其他
|
| | | | 9.8 | | | | | | 15.2 | | | | | | 19.4 | | | | | | 21.7 | | | | | | 19.6 | | | | | | (35.3)% | | | | | | (10.7)% | | | | | | 10.7% | | |
|
收入
|
| | | $ | 570.7 | | | | | $ | 618.6 | | | | | $ | 820.5 | | | | | $ | 910.9 | | | | | $ | 902.9 | | | | | | (7.7)% | | | | | | (9.9)% | | | | | | 0.9% | | |
| | | |
截至9月30日的9个月,
|
| |
截至12月31日的一年,
|
| |
增加(减少)%
|
| |||||||||||||||||||||||||||||||||||||||
| (以百万加拿大人为单位) 美元(百分比除外) |
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2021年VS。
2020 |
| |
2020年VS。
2019 |
| |
2019年VS。
2018 |
| ||||||||||||||||||||||||
|
折旧
|
| | | $ | 153.4 | | | | | $ | 166.8 | | | | | $ | 216.9 | | | | | $ | 243.0 | | | | | $ | 224.9 | | | | | | (8.0)% | | | | | | (10.7)% | | | | | | 8.1% | | |
|
摊销
|
| | | | 12.1 | | | | | | 12.9 | | | | | | 17.2 | | | | | | 23.3 | | | | | | 24.3 | | | | | | (6.6)% | | | | | | (26.1)% | | | | | | (4.2)% | | |
|
营业费用
|
| | | | 146.9 | | | | | | 133.7 | | | | | | 180.9 | | | | | | 165.5 | | | | | | 185.8 | | | | | | 9.9% | | | | | | 9.3% | | | | | | (10.9)% | | |
|
其他经营亏损
(收益),净额 |
| | | | 0.8 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.9 | | | | | | (0.7) | | | | | | 215.9% | | | | | | (75.1)% | | | | | | (216.0)% | | |
|
支出共计
|
| | | $ | 313.2 | | | | | $ | 313.7 | | | | | $ | 415.2 | | | | | $ | 432.6 | | | | | $ | 434.2 | | | | | | (0.2)% | | | | | | (4.0)% | | | | | | (0.4)% | | |
| | | |
截至9月30日的9个月,
|
| |
截至12月31日的一年,
|
| |
增加(减少)%
|
| |||||||||||||||||||||||||||||||||||||||
| (以百万加拿大人为单位) 美元(百分比除外) |
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2021年VS。
2020 |
| |
2020年VS。
2019 |
| |
2019年VS。
2018 |
| ||||||||||||||||||||||||
|
薪酬和员工福利
|
| | | $ | 88.7 | | | | | $ | 64.0 | | | | | $ | 89.9 | | | | | $ | 87.9 | | | | | $ | 98.4 | | | | | | 38.6% | | | | | | 2.2% | | | | | | (10.6)% | | |
|
其他业务费用
|
| | | | 36.0 | | | | | | 47.0 | | | | | | 57.6 | | | | | | 40.3 | | | | | | 45.6 | | | | | | (23.4)% | | | | | | 42.9% | | | | | | (11.5)% | | |
|
销售成本
|
| | | | 22.2 | | | | | | 22.7 | | | | | | 33.4 | | | | | | 37.2 | | | | | | 41.9 | | | | | | (2.2)% | | | | | | (10.4)% | | | | | | (11.1)% | | |
|
营业费用
|
| | | $ | 146.9 | | | | | $ | 133.7 | | | | | $ | 180.9 | | | | | $ | 165.5 | | | | | $ | 185.8 | | | | | | 9.9% | | | | | | 9.3% | | | | | | (10.9)% | | |
| | | |
截至9月30日的9个月,
|
| |
截至12月31日的一年,
|
| |
增加(减少)%
|
| |||||||||||||||||||||||||||||||||||||||
| (以百万加拿大人为单位) 美元(百分比除外) |
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2021年VS。
2020 |
| |
2020年VS。
2019 |
| |
2019年VS。
2018 |
| ||||||||||||||||||||||||
|
还本付息费用
|
| | | $ | 121.0 | | | | | $ | 134.8 | | | | | $ | 175.9 | | | | | $ | 226.6 | | | | | $ | 223.9 | | | | | | (10.3)% | | | | | | (22.4)% | | | | | | 1.2% | | |
|
重大融资部分的利息支出
|
| | | | 14.3 | | | | | | 17.0 | | | | | | 22.4 | | | | | | 25.5 | | | | | | 27.4 | | | | | | (15.7)% | | | | | | (12.0)% | | | | | | (6.9)% | | |
|
利息支出
卫星 表现 奖励性付款 |
| | | | 1.7 | | | | | | 2.3 | | | | | | 2.9 | | | | | | 3.5 | | | | | | 4.1 | | | | | | (24.0)% | | | | | | (17.1)% | | | | | | (14.5)% | | |
|
员工福利计划的利息支出
|
| | | | 1.0 | | | | | | 0.8 | | | | | | 1.2 | | | | | | 1.3 | | | | | | 1.5 | | | | | | 24.3% | | | | | | (12.7)% | | | | | | (10.0)% | | |
|
利息支出
租赁 |
| | | | 1.1 | | | | | | 1.0 | | | | | | 1.3 | | | | | | 1.3 | | | | | | — | | | | | | 12.4% | | | | | | 4.7% | | | | | | (100.0)% | | |
|
资本化利息
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (19.1) | | | | | | — | | | | | | — | | | | | | (100.0)% | | |
|
利息支出
|
| | | $ | 139.2 | | | | | $ | 155.9 | | | | | $ | 203.8 | | | | | $ | 258.3 | | | | | $ | 237.8 | | | | | | (10.8)% | | | | | | (21.2)% | | | | | | (8.6)% | | |
| | | |
截至9月30日的9个月,
|
| |
截至12月31日的年度,
|
| ||||||||||||||||||||||||
|
(单位:百万加元)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
|
利息和其他收入
|
| | | $ | 2.8 | | | | | $ | 6.7 | | | | | $ | 5.2 | | | | | $ | 20.0 | | | | | $ | 16.5 | | |
| | | |
截至9月30日的9个月,
|
| |
截至12月31日的年度,
|
| ||||||||||||||||||||||||
|
(单位:百万加元)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
|
金融资产公允价值变动(亏损)收益
文书 |
| | | $ | (20.4) | | | | | $ | (38.9) | | | | | $ | (13.1) | | | | | $ | (49.7) | | | | | $ | (18.2) | | |
|
外汇收益(亏损)
|
| | | $ | 7.3 | | | | | $ | (99.1) | | | | | $ | 47.6 | | | | | $ | 163.8 | | | | | $ | (259.1) | | |
| | | |
截至9月30日的9个月,
|
| |
截至12月31日的年度,
|
| ||||||||||||||||||||||||
|
(单位:百万加元)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
|
当期税收支出
|
| | | $ | 64.9 | | | | | $ | 51.6 | | | | | $ | 77.1 | | | | | $ | 71.2 | | | | | $ | 98.8 | | |
|
递延税款追回
|
| | | | (17.3) | | | | | | (24.5) | | | | | | (81.5) | | | | | | (56.1) | | | | | | (37.8) | | |
|
税务费用(追回)
|
| | | $ | 47.6 | | | | | $ | 27.1 | | | | | $ | (4.4) | | | | | $ | 15.1 | | | | | $ | 61.1 | | |
|
(单位:百万加元)
|
| |
剩余
2021 |
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
此后
|
| ||||||||||||||||||
|
待办事项
|
| | | $ | 168.2 | | | | | $ | 551.3 | | | | | $ | 448.2 | | | | | $ | 310.0 | | | | | $ | 217.7 | | | | | $ | 557.0 | | |
|
(单位:百万加元)
|
| |
九个月
结束 9月30日, 2021 |
| |
年度结束
12月31日, 2020 |
| |
年度结束
12月31日, 2019 |
| |||||||||
|
卫星、财产和其他设备
|
| | | $ | 120.0 | | | | | $ | 83.1 | | | | | $ | — | | |
|
无形资产
|
| | | | — | | | | | | — | | | | | | 23.4 | | |
|
资本支出总额
|
| | | | 120.0 | | | | | | 83.1 | | | | | | 23.4 | | |
|
营业费用
|
| | | | 22.5 | | | | | | 21.1 | | | | | | 7.1 | | |
|
发生的费用总额
|
| | | $ | 142.6 | | | | | $ | 104.2 | | | | | $ | 30.5 | | |
|
(单位:百万加元)
|
| |
九个月
结束 9月30日, 2021 |
| |
年度结束
12月31日, 2020 |
| |
年度结束
12月31日, 2019 |
| |||||||||
|
卫星、财产和其他设备
|
| | | $ | 6.9 | | | | | $ | 8.0 | | | | | $ | — | | |
|
无形资产
|
| | | | — | | | | | | — | | | | | | 3.3 | | |
|
资本支出索赔总额
|
| | | | 6.9 | | | | | | 8.0 | | | | | | 3.3 | | |
|
营业费用
|
| | | | 3.5 | | | | | | 4.0 | | | | | | 1.7 | | |
|
索赔总额
|
| | | $ | 10.4 | | | | | $ | 12.0 | | | | | $ | 5.0 | | |
|
(单位:百万加元)
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
此后
|
| |
合计
|
| |||||||||||||||||||||
|
卫星性能奖励付款,包括利息
|
| | | $ | 9.3 | | | | | $ | 8.4 | | | | | $ | 7.5 | | | | | $ | 5.9 | | | | | $ | 3.1 | | | | | $ | 13.1 | | | | | $ | 47.3 | | |
|
优先担保信贷安排、优先担保票据及优先票据(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,184.8 | | | | | | 3,184.8 | | |
|
长期债务利息
|
| | | | 129.6 | | | | | | 129.4 | | | | | | 129.4 | | | | | | 129.5 | | | | | | 128.4 | | | | | | 182.3 | | | | | | 828.5 | | |
|
利率互换
|
| | | | 12.7 | | | | | | 5.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18.3 | | |
|
租赁负债
|
| | | | 3.4 | | | | | | 3.0 | | | | | | 3.0 | | | | | | 2.8 | | | | | | 2.5 | | | | | | 27.8 | | | | | | 42.6 | | |
|
物业租赁承诺(2)
|
| | | | 1.1 | | | | | | 1.1 | | | | | | 1.1 | | | | | | 1.1 | | | | | | 1.0 | | | | | | 12.5 | | | | | | 17.8 | | |
|
资本支出承付款(2)
|
| | | | 155.3 | | | | | | 35.1 | | | | | | 86.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | 277.2 | | |
|
其他经营承诺(2)
|
| | | | 32.7 | | | | | | 6.5 | | | | | | 5.0 | | | | | | 4.2 | | | | | | 3.8 | | | | | | 11.4 | | | | | | 63.7 | | |
|
对就业福利计划的缴款
|
| | | | 4.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.0 | | |
|
退役负债
|
| | | | 2.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | 2.4 | | | | | | 4.9 | | |
|
客户及其他存款
|
| | | | 1.3 | | | | | | — | | | | | | 0.1 | | | | | | — | | | | | | 0.1 | | | | | | 0.1 | | | | | | 1.6 | | |
|
其他金融负债,包括利息
|
| | | | 2.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.1 | | |
| | | | | $ | 353.9 | | | | | $ | 189.0 | | | | | $ | 232.8 | | | | | $ | 143.5 | | | | | $ | 139.0 | | | | | $ | 3,434.5 | | | | | $ | 4,492.7 | | |
| | | |
截至9个月
9月30日, |
| |
年结束
12月31日, |
| ||||||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
|
收入
|
| | | | 53.1% | | | | | | 53.8% | | | | | | 52.9% | | | | | | 52.7% | | | | | | 50.4% | | |
|
营业费用
|
| | | | 33.8% | | | | | | 44.2% | | | | | | 45.6% | | | | | | 39.2% | | | | | | 29.7% | | |
|
Telesat债务利息
|
| | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | |
|
(单位:百万加元)
|
| | | | | | |
|
收入
|
| | | $ | 15.1 | | |
|
营业费用
|
| | | $ | 2.5 | | |
|
Telesat债务利息
|
| | | $ | 2.5 | | |
|
(单位:百万加元)
|
| | | | | | |
|
收入
|
| | | $ | 21.7 | | |
|
营业费用
|
| | | $ | 4.1 | | |
|
Telesat债务利息
|
| | | $ | 8.8 | | |
|
(百万加元)
|
| |
第四季度
2021 |
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
此后
|
| ||||||||||||||||||
|
美国TLB设施
|
| | | $ | 1,969.0 | | | | | $ | 1,969.0 | | | | | $ | 1,969.0 | | | | | $ | 1,969.0 | | | | | $ | 1,969.0 | | | | | $ | 1,969.0 | | |
|
优先票据
|
| | | | 697.4 | | | | | | 697.4 | | | | | | 697.4 | | | | | | 697.4 | | | | | | 697.4 | | | | | | 697.4 | | |
|
优先担保票据
|
| | | | 507.2 | | | | | | 507.2 | | | | | | 507.2 | | | | | | 507.2 | | | | | | 507.2 | | | | | | 507.2 | | |
|
2026年优先担保票据
|
| | | | 634.0 | | | | | | 634.0 | | | | | | 634.0 | | | | | | 634.0 | | | | | | 634.0 | | | | | | 634.0 | | |
|
以美元计价的债务余额
|
| | | $ | 3,807.6 | | | | | $ | 3,807.6 | | | | | $ | 3,807.6 | | | | | $ | 3,807.6 | | | | | $ | 3,807.6 | | | | | $ | 3,807.6 | | |
|
(百万加元)
|
| |
第四季度
2021 |
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
此后
|
| ||||||||||||||||||
|
美国TLB设施(1)
|
| | | $ | 1,969.0 | | | | | $ | 1,969.0 | | | | | $ | 1,969.0 | | | | | $ | 1,969.0 | | | | | $ | 1,969.0 | | | | | $ | 1,969.0 | | |
|
利率衍生变量到固定利率(2)
|
| | | | (570.6) | | | | | | (570.6) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
扣除利率衍生工具后的可变利率债务
|
| | | $ | 1,398.4 | | | | | $ | 1,398.4 | | | | | $ | 1,969.0 | | | | | $ | 1,969.0 | | | | | $ | 1,969.0 | | | | | $ | 1,969.0 | | |
|
(单位:百万加元)
|
| |
十二个月
结束 9月30日, 2021 |
| |||
|
净收入
|
| | | $ | 315.6 | | |
|
非限制性子公司的影响
|
| | | | 444.1 | | |
|
用于契约目的的合并收入
|
| | | | 759.7 | | |
| 加: | | | | | | | |
|
所得税(附注1)
|
| | | | (405.8) | | |
|
利息支出(附注1)
|
| | | | 162.2 | | |
|
折旧及摊销费用(附注1)
|
| | | | 218.7 | | |
|
非现金股份补偿和养恤金费用
|
| | | | 52.5 | | |
|
债务发行成本
|
| | | | 6.8 | | |
|
其他
|
| | | | 35.8 | | |
| 增加(减少): | | | | | | | |
|
金融工具和掉期债务公允价值变动的非现金损失和掉期债务价值的现金收益
|
| | | | (5.4) | | |
|
汇率变动造成的非现金损失
|
| | | | (161.9) | | |
|
用于契约目的的合并EBITDA
|
| | | $ | 662.7 | | |
|
(单位:百万美元)
|
| |
截至
9月30日, 2021 |
| |||
| 以美元计价的债务 | | | | | | | |
|
定期贷款b美国贷款(美元)
|
| | | $ | 1,552.8 | | |
|
6.5%优先票据(美元)
|
| | | | 550.0 | | |
|
4.875%优先有担保票据(美元)
|
| | | | 400.0 | | |
|
5.625%优先担保票据(美元)
|
| | | | 500.0 | | |
| | | | | | 3,002.8 | | |
|
外汇调整
|
| | | | 804.8 | | |
|
小计(加元)
|
| | | | 3,807.6 | | |
|
递延融资成本和提前还款选项(加元)
|
| | | | (2.3) | | |
| 负债 | | | | $ | 3,805.3 | | |
|
(单位:百万加元)
|
| | | | | | |
|
负债
|
| | | $ | 3,805.3 | | |
| 为《公约》目的进行的调整: | | | | | | | |
|
递延融资成本和提前还款选项(加元)
|
| | | | 2.3 | | |
|
加:租赁负债
|
| | | | 33.4 | | |
|
合并总债务
|
| | | | 3,841.0 | | |
|
减:现金及现金等价物(最大值)1亿美元)
|
| | | | (126.8) | | |
|
用于契约目的的合并总债务
|
| | | $ | 3,714.2 | | |
|
合并总债务
|
| | | $ | 3,841.0 | | |
|
减:无担保债务(6.5%优先票据)
|
| | | | (697.4) | | |
|
综合担保债务总额
|
| | | | 3,143.6 | | |
|
减:现金及现金等价物(最大值)1亿美元)
|
| | | | (126.8) | | |
|
用于契约目的的合并担保债务总额
|
| | | $ | 3,016.8 | | |
| 截至2021年9月30日的资产负债表数据 (单位:百万加元) |
| |
发行人和
受限制的 子公司 |
| |
不受限制
子公司 |
| |
合并
调整数 |
| |
合并
|
| ||||||||||||
|
流动资产
|
| | | $ | 1,122.4 | | | | | $ | 549.7 | | | | | $ | (18.9) | | | | | $ | 1,653.2 | | |
|
总资产
|
| | | $ | 7,560.5 | | | | | $ | 2,613.4 | | | | | $ | (3,928.8) | | | | | $ | 6,245.1 | | |
|
流动负债
|
| | | $ | 171.2 | | | | | $ | 36.0 | | | | | $ | (18.9) | | | | | $ | 188.2 | | |
|
长期负债,包括流动部分
|
| | | $ | 3,805.3 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,805.3 | | |
|
负债总额
|
| | | $ | 4,674.8 | | | | | $ | 457.3 | | | | | $ | (439.5) | | | | | $ | 4,692.6 | | |
|
股东权益
|
| | | $ | 2,885.6 | | | | | $ | 2,156.2 | | | | | $ | (3,489.3) | | | | | $ | 1,552.5 | | |
| 截至2013年12月31日止9个月的收入数据表 2021年9月30日 (单位:百万加元) |
| |
发行人和
受限制的 子公司 |
| |
不受限制
子公司 |
| |
合并
调整数 |
| |
合并
|
| ||||||||||||
|
收入
|
| | | $ | 597.6 | | | | | $ | 5.7 | | | | | $ | (32.6) | | | | | $ | 570.7 | | |
|
营业费用
|
| | | | (158.6) | | | | | | (20.9) | | | | | | 32.6 | | | | | | (146.9) | | |
|
折旧
|
| | | | (153.0) | | | | | | (0.8) | | | | | | 0.4 | | | | | | (153.4) | | |
|
摊销
|
| | | | (12.1) | | | | | | (0.2) | | | | | | 0.2 | | | | | | (12.1) | | |
|
其他经营亏损净额
|
| | | | (0.8) | | | | | | — | | | | | | — | | | | | | (0.8) | | |
|
营业收入(损失)
|
| | | | 273.2 | | | | | | (16.2) | | | | | | 0.6 | | | | | | 257.6 | | |
|
股权投资损失
|
| | | | (62.9) | | | | | | — | | | | | | 62.9 | | | | | | — | | |
|
利息支出
|
| | | | (139.1) | | | | | | — | | | | | | — | | | | | | (139.2) | | |
|
利息和其他收入
|
| | | | 1.9 | | | | | | 0.8 | | | | | | — | | | | | | 2.8 | | |
|
金融工具公允价值变动损失
|
| | | | (20.4) | | | | | | — | | | | | | — | | | | | | (20.4) | | |
|
外汇收益(亏损)
|
| | | | 5.2 | | | | | | (7.8) | | | | | | 10.0 | | | | | | 7.3 | | |
|
税前收入(亏损)
|
| | | | 57.9 | | | | | | (23.2) | | | | | | 73.5 | | | | | | 108.2 | | |
|
税务费用
|
| | | | (29.7) | | | | | | (39.7) | | | | | | 21.9 | | | | | | (47.6) | | |
|
净收入(损失)
|
| | | $ | 28.2 | | | | | $ | (62.9) | | | | | $ | 95.3 | | | | | $ | 60.6 | | |
| 截至2020年12月31日的资产负债表数据 (单位:百万加元) |
| |
发行人和
受限制的 子公司 |
| |
不受限制
子公司 |
| |
合并
调整数 |
| |
合并
|
| ||||||||||||
|
流动资产
|
| | | $ | 228.0 | | | | | $ | 690.2 | | | | | $ | (24.6) | | | | | $ | 893.6 | | |
|
总资产
|
| | | $ | 7,692.0 | | | | | $ | 2,560.7 | | | | | $ | (4,671.5) | | | | | $ | 5,581.2 | | |
|
流动负债
|
| | | $ | 143.9 | | | | | $ | 42.9 | | | | | $ | (24.6) | | | | | $ | 162.1 | | |
|
长期负债,包括流动部分
|
| | | $ | 3,187.2 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,187.2 | | |
|
负债总额
|
| | | $ | 4,100.6 | | | | | $ | 425.2 | | | | | $ | (404.5) | | | | | $ | 4,121.3 | | |
|
股东权益
|
| | | $ | 3,591.4 | | | | | $ | 2,135.5 | | | | | $ | (4,267.0) | | | | | $ | 1,459.9 | | |
| 截至2011年12月31日止年度收入数据表 2020年12月31日 (单位:百万加元) |
| |
发行人和
受限制的 子公司 |
| |
不受限制
子公司 |
| |
合并
调整数 |
| |
合并
|
| ||||||||||||
|
收入
|
| | | $ | 844.7 | | | | | $ | 0.4 | | | | | $ | (24.7) | | | | | $ | 820.5 | | |
|
营业费用
|
| | | | (179.5) | | | | | | (26.1) | | | | | | 24.7 | | | | | | (180.9) | | |
|
折旧
|
| | | | (216.6) | | | | | | (0.3) | | | | | | — | | | | | | (216.9) | | |
|
摊销
|
| | | | (17.2) | | | | | | — | | | | | | — | | | | | | (17.2) | | |
|
其他营业净收益(亏损)
|
| | | | 1,730.9 | | | | | | — | | | | | | (1,731.1) | | | | | | (0.2) | | |
|
营业收入(损失)
|
| | | | 2,162.4 | | | | | | (26.0) | | | | | | (1,731.1) | | | | | | 405.3 | | |
|
股权投资收益
|
| | | | (405.1) | | | | | | — | | | | | | 405.1 | | | | | | — | | |
|
利息支出
|
| | | | (203.7) | | | | | | — | | | | | | — | | | | | | (203.8) | | |
|
利息和其他收入
|
| | | | 1.5 | | | | | | 3.7 | | | | | | — | | | | | | 5.2 | | |
|
金融工具公允价值变动损失
|
| | | | (13.1) | | | | | | — | | | | | | — | | | | | | (13.1) | | |
|
外汇收益
|
| | | | 47.6 | | | | | | — | | | | | | — | | | | | | 47.6 | | |
|
税前收入(亏损)
|
| | | | 1,589.6 | | | | | | (22.3) | | | | | | (1,326.1) | | | | | | 241.2 | | |
|
税收(费用)回收
|
| | | | (70.3) | | | | | | (382.8) | | | | | | 457.4 | | | | | | 4.4 | | |
|
净收入(损失)
|
| | | $ | 1,519.3 | | | | | $ | (405.1) | | | | | $ | (868.6) | | | | | $ | 245.6 | | |
|
姓名
|
| |
省/州和
居住国 |
| |
年龄
|
| |
职务
|
| |
Telesat公司
股份(全额) 交换和 转换后的基础)(4) |
| |
主要职业
最近5年 |
|
| 董事 | | | | | | | | | | | | | | | | |
| M Lanie Bernier女士(2) | | |
蒙特利尔,
加拿大魁北克 |
| |
46
|
| |
董事
|
| |
—
|
| |
PSP Investments 高级副总裁兼首席法律官
|
|
| Michael Boychuk先生(2) | | |
Baie-D-Urfe,魁北克,加拿大
|
| |
66
|
| |
董事
|
| |
—
|
| |
Corus Entertainment、Laurentian Bank和GDI ITF董事
|
|
| Jason A.Caloras先生(1) | | |
美国纽约州布鲁克林
|
| |
36
|
| |
董事
|
| |
—
|
| |
MHR基金管理负责人
|
|
|
Jane Craighead女士
|
| |
加拿大安大略省伊丽莎白镇
|
| |
62
|
| |
董事
|
| |
—
|
| |
退休;曾任Scotiabank全球人力资源高级副总裁
|
|
| Richard Fadden先生 | | |
加拿大安大略省渥太华
|
| |
70
|
| |
董事
|
| |
—
|
| |
公司董事/顾问
|
|
| Daniel Goldberg先生 | | |
加拿大安大略省渥太华
|
| |
56
|
| |
董事
|
| |
103,403 (0.21%)
|
| |
加拿大Telesat公司首席执行官
|
|
| Henry Intven先生 | | |
加拿大British Columbia维多利亚
|
| |
73
|
| |
董事
|
| |
—
|
| |
哈罗海峡咨询公司负责人
|
|
| Mark H. Rachesky博士(1) | | |
美国纽约州纽约市
|
| |
62
|
| |
董事
|
| |
—
|
| |
MHR基金管理有限责任公司创始人兼首席投资官
|
|
| Guthrie Stewart先生(2) | | |
加拿大魁北克Westmount
|
| |
66
|
| |
董事
|
| |
—
|
| |
PSP Investments高管
|
|
| Michael B. Targoff先生(1) | | |
美国纽约州纽约市
|
| |
77
|
| |
董事
|
| |
—
|
| |
Loral Space & Communications Inc.副主席
|
|
|
姓名
|
| |
省/州和
居住国 |
| |
年龄
|
| |
职务
|
| |
Telesat公司
股份(全额) 交换和 转换后的基础)(4) |
| |
主要职业
最近5年 |
|
| 高级管理人员 | | | | | | | | | | | | | | | | |
| Daniel Goldberg先生(3) | | |
加拿大安大略省渥太华
|
| |
56
|
| |
总裁兼首席执行官
|
| |
(见上文)
|
| |
加拿大Telesat公司首席执行官
|
|
| Mich Le Beck女士 | | |
加拿大安大略省渥太华
|
| |
56
|
| |
高级副总裁,加拿大销售部
|
| |
—
|
| |
加拿大Telesat公司加拿大销售部高级副总裁
|
|
| Andrew Browne先生 | | |
加拿大安大略省渥太华
|
| |
66
|
| |
首席财务官
|
| |
—
|
| |
首席财务官,Telesat Canada,SES S.A.首席财务官。
|
|
| Christopher S.DiFrancesco先生 | | |
加拿大安大略省北高尔
|
| |
58
|
| |
副总裁,总法律顾问兼秘书
|
| |
—
|
| |
加拿大Telesat公司副总裁、总法律顾问兼秘书
|
|
| Glenn Katz先生 | | |
美国宾夕法尼亚州费城
|
| |
59
|
| |
首席商务官
|
| |
—
|
| |
Comcast Business Enterprise Solutions 高级副总裁兼总经理
|
|
| John Flaherty先生 | | |
加拿大安大略省渥太华
|
| |
56
|
| |
业务规划和营销副总裁
|
| |
—
|
| |
加拿大Telesat公司业务规划和营销副总裁
|
|
|
Erwin Hudson先生
|
| |
美国北卡罗来纳州阿什维尔
|
| |
65
|
| |
Telesat光速系统开发副总裁
|
| |
—
|
| |
加拿大Telesat公司光速系统开发副总裁
|
|
| Michael C. Schwartz先生 | | |
加拿大安大略省渥太华
|
| |
57
|
| |
高级副总裁,负责公司和业务发展
|
| |
—
|
| |
加拿大Telesat公司业务发展部高级副总裁
|
|
| David N.Wendling先生 | | |
加拿大安大略省渥太华
|
| |
59
|
| |
首席技术官
|
| |
—
|
| |
加拿大Telesat公司首席技术官
|
|
|
(单位:千加元)
|
| |
2020财年
|
| |
2019财年
|
| ||||||
|
审计费用(1)
|
| | | $ | 923 | | | | | $ | 911 | | |
|
审计相关费用(2)
|
| | | | 229 | | | | | | 326 | | |
|
税费(3)
|
| | | | 130 | | | | | | 181 | | |
|
所有其他费用(4)
|
| | | | 4 | | | | | | 4 | | |
|
已付费用总额
|
| | | $ | 1,286 | | | | | $ | 1,422 | | |
|
调整后EBITDA表现
|
| |
绩效奖金
|
|
| 低于目标金额的95% | | | 零 | |
| 目标金额的95% | | | 奖金相当于目标奖金的50% | |
| 目标金额的97.5% | | | 奖金相当于目标奖金的75% | |
| 目标金额的100% | | | 奖金等于目标奖金的100% | |
| 目标金额的102.5% | | | 奖金等于目标奖金的150% | |
| 目标金额的105% | | | 奖金相当于目标奖金的200% | |
|
事件
|
| |
规定
|
|
| 因故终止 | | | 立即没收所有既得和未归属的期权。 | |
| 非因故辞职、退休及终止雇佣关系 | | | 放弃所有未归属的期权,并在最初的到期日和辞职,退休或终止后的90天内终止既得期权。 | |
| 死亡或长期残疾 | | | 在最初的到期日和死亡或长期残疾之日起12个月内,没收所有未归属的期权,并终止既得期权。 | |
| 死亡 | | | 未归属期权的持续归属期限为12个月,已归属期权的到期日,包括在该12个月期间内归属的期权,原始到期日的较早者以及死亡或长期残疾之日后的12个月。 | |
|
姓名和主要职位
|
| |
财政
年份 |
| |
薪金(1)
($) |
| |
以股份为基础
奖项(2) ($) |
| |
非股权激励
计划补偿 ($) |
| |
长-
期限 激励 计划($) |
| |
抚恤金
价值(5) ($) |
| |
所有其他
Compensation(6) ($) |
| |
合计
Compensation ($) |
| ||||||||||||||||||||||||||||||
| |
选项-
基地 奖项(3) ($) |
| |
年度
激励 计划(4) ($) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
|
Daniel S.Goldberg,
总裁兼首席执行官(7) |
| | | | 2020 | | | | | | 1,300,500 | | | | | | — | | | | | | — | | | | | | 1,300,500 | | | | | | — | | | | | | 955,000 | | | | | | 885,445(8) | | | | | | 4,441,445 | | |
| | | | 2019 | | | | | | 1,275,000 | | | | | | — | | | | | | — | | | | | | 2,550,000 | | | | | | — | | | | | | 646,000 | | | | | | 1,998,365 | | | | | | 6,469,365 | | | ||
| | | | 2018 | | | | | | 1,032,265 | | | | | | 5,188,000 | | | | | | — | | | | | | 1,662,750 | | | | | | — | | | | | | 708,000 | | | | | | 8,583,139 | | | | | | 17,174,154 | | | ||
|
Andrew Browne,
首席财务官 |
| | | | 2020 | | | | | | 709,830 | | | | | | — | | | | | | — | | | | | | 599,101 | | | | | | — | | | | | | — | | | | | | 150,561(9) | | | | | | 1,459,492 | | |
| | | | 2019 | | | | | | 23,646(10) | | | | | | — | | | | | | — | | | | | | 82,611 | | | | | | — | | | | | | — | | | | | | 1,017 | | | | | | 107,274 | | | ||
| | | | 2018 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
|
Michael Schwartz,
高级副总裁 |
| | | | 2020 | | | | | | 669,134 | | | | | | — | | | | | | — | | | | | | 585,225 | | | | | | — | | | | | | 488,000 | | | | | | 387,163(11) | | | | | | 2,129,522 | | |
| | | | 2019 | | | | | | 656,014 | | | | | | — | | | | | | — | | | | | | 1,312,028 | | | | | | — | | | | | | 417,000 | | | | | | 382,063 | | | | | | 2,767,105 | | | ||
| | | | 2018 | | | | | | 643,151 | | | | | | — | | | | | | — | | | | | | 855,519 | | | | | | — | | | | | | 448,000 | | | | | | 371,496 | | | | | | 2,318,166 | | | ||
|
Erwin Hudson,
Telesat光速系统开发副总裁 |
| | | | 2020 | | | | | | 467,095 | | | | | | — | | | | | | — | | | | | | 227,505 | | | | | | — | | | | | | 139,000 | | | | | | 118,701(12) | | | | | | 952,301 | | |
| | | | 2019 | | | | | | 440,745 | | | | | | — | | | | | | — | | | | | | 397,953 | | | | | | — | | | | | | 127,000 | | | | | | 70,623 | | | | | | 1,036,321 | | | ||
| | | | 2018 | | | | | | 432,126 | | | | | | — | | | | | | — | | | | | | 259,489 | | | | | | — | | | | | | 130,000 | | | | | | 235,299 | | | | | | 1,056,914 | | | ||
|
David Wendling,
首席技术官 |
| | | | 2020 | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | 168,071 | | | | | | — | | | | | | 138,000 | | | | | | 136,871(13) | | | | | | 742,942 | | |
| | | | 2019 | | | | | | 249,481 | | | | | | — | | | | | | — | | | | | | 224,533 | | | | | | — | | | | | | 119,000 | | | | | | 136,830 | | | | | | 729,844 | | | ||
| | | | 2018 | | | | | | 244,589 | | | | | | — | | | | | | — | | | | | | 146,409 | | | | | | — | | | | | | 130,000 | | | | | | 308,642 | | | | | | 829,640 | | | ||
|
姓名和主要职位
|
| |
事件
|
| |
遣散费(1)
($) |
| |
选项
($) |
| |
其他
付款 ($) |
| |
合计
($) |
| ||||||||||||
|
Daniel S.Goldberg
总裁兼首席执行官 |
| | 无故终止合同或有正当理由辞职 | | | | | 13,476,750 | | | | | | —(2) | | | | | | 437,559 | | | | | | 13,914,309(3) | | |
|
安德鲁·布朗
首席财务官 |
| | 无故终止合同或有正当理由辞职 | | | | | 4,934,694 | | | | | | — | | | | | | 241,533 | | | | | | 5,176,227 | | |
|
Michael Schwartz
高级副总裁,负责公司和业务发展 |
| | 无故终止合同或有正当理由辞职 | | | | | 5,999,247 | | | | | | — | | | | | | 331,246 | | | | | | 6,330,493 | | |
|
Erwin Hudson
Telesat光速系统开发副总裁 |
| | 无故终止合同或有正当理由辞职 | | | | | 848,966 | | | | | | — | | | | | | 98,477 | | | | | | 947,443 | | |
|
David Wendling
首席技术官 |
| | 无故终止合同或有正当理由辞职 | | | | | 824,533 | | | | | | —(2) | | | | | | 37,704 | | | | | | 862,237(3) | | |
| | | |
基于期权的奖励
|
| |
基于共享的奖项
|
| |||||||||||||||||||||||||||||||||
|
姓名和主要职位
|
| |
数量
普通 股份 潜在的 未行使 选项(1) |
| |
选项
锻炼 价格 ($) |
| |
选项
过期 日期 |
| |
的价值
未行使 有钱的人 选项 ($) |
| |
数量
股份 那些有 不是 既得利益(1) |
| |
市场或
支付价值 以股份为基础 奖项 尚未归属 ($) |
| | | | | | | |||||||||||||||
|
Daniel S.Goldberg
总裁兼首席执行官 |
| | | | 1,077,520 | | | | | | —(1) | | | |
23年4月4日
|
| | | | —(2) | | | | | | 66,666 | | | | | | —(2) | | | | | | — | | |
|
安德鲁·布朗
首席财务官 |
| | | | — | | | | | | — | | | |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Michael Schwartz
高级副总裁 |
| | | | — | | | | | | — | | | |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Erwin Hudson
Telesat光速系统开发副总裁 |
| | | | — | | | | | | — | | | |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
David Wendling
首席技术官 |
| | | | 173,972 | | | | | | —(1) | | | |
23年8月30日
|
| | | | —(2) | | | | | | — | | | | | | — | | | | | | — | | |
|
姓名和主要职位
|
| |
基于期权的奖励-
价值预期为 年内归属 ($) |
| |
基于股份的奖励-
价值预期为 年内归属 ($) |
| |
非股权激励计划
补偿-价值 本年度获得 ($) |
| |||||||||
|
Daniel S.Goldberg,
总裁兼首席执行官 |
| | | | — | | | | | | —(1) | | | | |
|
—
|
| |
|
Andrew Browne,
首席财务官 |
| | | | — | | | | | | — | | | | | | — | | |
|
Michael Schwartz,
高级副总裁 |
| | | | — | | | | | | — | | | | | | — | | |
|
Erwin Hudson,
Telesat光速系统开发副总裁 |
| | | | — | | | | | | — | | | | | | — | | |
|
David Wendling,
首席技术官 |
| | | | —(1) | | | | | | — | | | | | | — | | |
|
名称和
主要职位 |
| |
数量
年 记入 服务(1)(#) |
| |
年度福利
应付款项 ($) |
| |
结案陈词
礼物 的价值 已定义 福利 义务 ($) |
| |
补偿性
变更 ($) |
| |
非-
补偿性 变更(2) ($) |
| |
开幕
礼物 价值 定义的 福利 义务(3) ($) |
| ||||||||||||||||||||||||
| |
在一年
结束(1) |
| |
65岁
|
| ||||||||||||||||||||||||||||||||||||||
|
Daniel S.Goldberg,
总统兼 首席执行官 |
| | | | 14.3 | | | | | | 633,000 | | | | | | 1,046,000 | | | | | | 12,713,000 | | | | | | 955,000 | | | | | | 2,363,000 | | | | | | 16,031,000 | | |
|
Andrew Browne,
首席财务官 |
| | | | 1.1 | | | | | | 24,000 | | | | | | 24,000 | | | | | | 26,000 | | | | | | 0 | | | | | | 477,000 | | | | | | 503,000 | | |
|
Michael Schwartz,
高级副总裁,负责公司和业务发展 |
| | | | 8.9 | | | | | | 198,000 | | | | | | 389,000 | | | | | | 3,388,000 | | | | | | 488,000 | | | | | | 502,000 | | | | | | 4,378,000 | | |
|
Erwin Hudson,
Telesat光速系统开发 |
| | | | 3.7 | | | | | | 42,000 | | | | | | 42,000 | | | | | | 539,000 | | | | | | 139,000 | | | | | | 244,000 | | | | | | 922,000 | | |
|
David Wendling,
首席技术官 |
| | | | 28.3 | | | | | | 190,000 | | | | | | 236,000 | | | | | | 3,754,000 | | | | | | 138,000 | | | | | | 1,318,000 | | | | | | 5,210,000 | | |
|
费用种类
|
| |
职务
|
| |
数额(1)
|
|
| 板固定器 | | | 董事会成员 | | | $75,000 | |
| | | | | | | 10万美元Telesat DSU公司 奖项 |
|
|
委员会保留人
|
| |
审计委员会主席
|
| |
$25,000
|
|
| | 审计委员会成员 | | | $10,000 | | ||
| | 薪酬委员会主席 | | | $15,000 | | ||
| | 薪酬委员会成员 | | | $7,500 | | ||
| |
提名委员会主席和成员
|
| | 零 | | ||
| | 首席导演 | | | 不适用 | | ||
| 会议费用 | | | 董事会和委员会会议 | | | 零 | |
| | | |
Telesat Corporation股份(已全数兑换)
和转换后的基础)(1) |
| |||||||||
|
受益所有人名称
|
| |
数字
|
| |
%(2)
|
| ||||||
|
PSP投资
|
| | | | 18,211,203(3) | | | | | | 36.8% | | |
|
MHR
|
| | | | 18,050,092 | | | | | | 36.4% | | |
|
阶级
|
| |
对董事的投票
|
| |
所有其他投票
|
| |
第二次制表
投票 |
|
|
A类股份
|
| | 每股1票 | | | 每股1票 | | | 每股1票 | |
|
B类可变表决权股份
|
| | 每股1票;提供单一持有人的任何投票权超过Telesat Corporation股份和Telesat合伙单位未行使投票权的三分之一(通过特别投票权股份)而金股加拿大投票权(在下面的“—金股机制”中描述)将有效地转移到金股。 | | | 每股1票 | | |||
|
C类有充分投票权的普通股
|
| | 每股1票 | | | 每股1票 | | | 每股1票 | |
|
C类有限投票权普通股
|
| | 无投票权 | | | 每股1票 | | | 每股1票 | |
|
A类单位(通过A类特别表决权股份投票)
|
| | 每单位1票 | | | 每单位1票 | | | 每单位1票 | |
|
阶级
|
| |
对董事的投票
|
| |
所有其他投票
|
| |
第二次制表
投票 |
|
|
B类单位(通过B类特别表决权股份投票)
|
| | 每单位1票;提供单一持有人的任何投票权超过Telesat Corporation股份和Telesat合伙单位未行使投票权的三分之一(通过特别投票权股份)而金股加拿大投票权(在下面的“—金股机制”中描述)将有效地转移到金股。 | | | 每单位1票 | | |||
|
C类单位(通过C类特别表决权股份投票)
|
| | 有限的投票,以确保遵守适用于PSP投资的限制,根据其隐含的立法。 | | | 每单位1票 | | |||
|
金股
|
| |
票数等于以下票数的总和:
|
| |
无投票权
|
| |||
| | A类股份和A类单位、C类股份和C类单位以及黄金股的持有人所投的票代表所投票数的简单多数的票数;和 | | | | | |||||
| | 从B类可变表决权股份和B类单位(如果适用)转移的投票数量。 | | | | | |||||
|
发行日期
|
| |
安全(1),(2)(3)
|
| |
证券数量
发行或出售 |
| |
发行价/行权
每张证券的价格 |
| |||||||||
| 不适用 | | | | | 零 | | | | | | 零 | | | | | $ | 不适用 | | |
| | | | | | | | | | | | | | | | | | | | |
|
发行日期
|
| |
安全
|
| |
证券数量
发行或出售 |
| |
发行价/行权
每张证券的价格(1) |
|
|
2020年11月12日
|
| |
GP单位
|
| |
50
|
| |
$10.00
|
|
|
2020年11月12日
|
| |
X类单位(1)
|
| |
10
|
| |
$10.00
|
|
| | | | | | F-3战斗机战斗机 | | | |
| | | | | | F-4战斗机战斗机 | | | |
| | | | | | F-5战斗机战斗机 | | | |
| | | | | | F-6战斗机战斗机 | | | |
| | | | | | F-7战斗机战斗机 | | | |
| | | | | | F-8战斗机战斗机 | | |
| | | | | | F-24战斗机战斗机 | | | |
| | | | | | F-26战斗机战斗机 | | | |
| | | | | | F-27战斗机战斗机 | | | |
| | | | | | F-28战斗机战斗机 | | | |
| | | | | | F-30战斗机战斗机 | | | |
| | | | | | F-31战斗机战斗机 | | | |
| | | | | | F-32战斗机战斗机 | | |
| | | | | | F-76战斗机战斗机 | | | |
| | | | | | F-77战斗机战斗机 | | |
| | | | | | F-79战斗机战斗机 | | | |
| | | | | | F-79战斗机战斗机 | | | |
| | | | | | F-80战斗机战斗机 | | | |
| | | | | | F-81战斗机战斗机 | | |
| | | | | | F-83战斗机战斗机 | | | |
| | | | | | F-84战斗机战斗机 | | |
| | | | | | F-86战斗机战斗机 | | | |
| | | | | | F-86战斗机战斗机 | | | |
| | | | | | F-87战斗机战斗机 | | | |
| | | | | | F-88战斗机战斗机 | | |
| | | | | | F-90战斗机战斗机 | | | |
| | | | | | F-91战斗机战斗机 | | | |
| | | | | | F-92战斗机战斗机 | | | |
| | | | | | F-93战斗机战斗机 | | | |
| | | | | | F-94战斗机战斗机 | | | |
| | | | | | F-115战斗机战斗机 | | |
| | | | | | F-130战斗机战斗机 | | | |
| | | | | | F-147战斗机战斗机 | | | |
| | | | | | F-163战斗机战斗机 | | |
| | | | | | F-165战斗机战斗机 | | | |
| | | | | | F-166战斗机战斗机 | | | |
| | | | | | F-167 | | | |
| | | | | | F-168 | | | |
| | | | | | F-169战斗机战斗机 | | | |
| | | | | | F-170战斗机战斗机 | | |
| | | | | | F-197战斗机战斗机 | | | |
| | | | | | F-198战斗机战斗机 | | | |
| | | | | | F-199 | | | |
| | | | | | F-200战斗机战斗机 | | | |
| | | | | | F-201 | | | |
| | | | | | F-202战斗机战斗机 | | |
| | | | | | | | | |
三个月
|
| |
九个月
|
| ||||||||||||||||||
|
(单位:千加元)
|
| |
笔记
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||
|
收入
|
| | | | 5 | | | | | $ | 192,335 | | | | | $ | 202,053 | | | | | $ | 570,715 | | | | | $ | 618,560 | | |
|
营业费用
|
| | | | 6 | | | | | | (49,691) | | | | | | (42,185) | | | | | | (146,921) | | | | | | (133,712) | | |
|
折旧
|
| | | | | | | | | | (50,663) | | | | | | (55,597) | | | | | | (153,402) | | | | | | (166,819) | | |
|
摊销
|
| | | | | | | | | | (3,988) | | | | | | (4,289) | | | | | | (12,051) | | | | | | (12,906) | | |
|
其他经营亏损净额
|
| | | | | | | | | | (30) | | | | | | (34) | | | | | | (777) | | | | | | (246) | | |
|
营业收入
|
| | | | | | | | | | 87,963 | | | | | | 99,948 | | | | | | 257,564 | | | | | | 304,877 | | |
|
利息支出
|
| | | | 7 | | | | | | (50,691) | | | | | | (50,116) | | | | | | (139,153) | | | | | | (155,917) | | |
|
利息和其他收入
|
| | | | | | | | | | 1,013 | | | | | | 875 | | | | | | 2,786 | | | | | | 6,667 | | |
|
金融工具公允价值变动损益
|
| | | | | | | | | | 971 | | | | | | 5,715 | | | | | | (20,357) | | | | | | (38,884) | | |
|
外汇(亏损)收益
|
| | | | | | | | | | (68,411) | | | | | | 66,334 | | | | | | 7,343 | | | | | | (99,088) | | |
|
税前(亏损)收入
|
| | | | | | | | | | (29,155) | | | | | | 122,756 | | | | | | 108,183 | | | | | | 17,655 | | |
|
税务费用
|
| | | | 8 | | | | | | (12,764) | | | | | | (15,736) | | | | | | (47,591) | | | | | | (27,100) | | |
|
净(亏损)收入
|
| | | | | | | | | $ | (41,919) | | | | | $ | 107,020 | | | | | $ | 60,592 | | | | | $ | (9,445) | | |
| | | |
三个月
|
| |
九个月
|
| ||||||||||||||||||
|
(单位:千加元)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
净(亏损)收入
|
| | | $ | (41,919) | | | | | $ | 107,020 | | | | | $ | 60,592 | | | | | $ | (9,445) | | |
|
其他综合收益(亏损)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
可能重新分类为损益的项目
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
外币换算调整
|
| | | | 29,235 | | | | | | (26,745) | | | | | | (1,816) | | | | | | 24,181 | | |
|
其他综合收益(亏损)
|
| | | | 29,235 | | | | | | (26,745) | | | | | | (1,816) | | | | | | 24,181 | | |
|
综合(亏损)收入总额
|
| | | $ | (12,684) | | | | | $ | 80,275 | | | | | $ | 58,776 | | | | | $ | 14,736 | | |
|
(单位:千加元)
|
| |
普通
股份 |
| |
首选
股份 |
| |
合计
分享 资本 |
| |
累计
收益 |
| |
股权-
定居 雇员 福利 储备 |
| |
外国
货币 翻译 储备 |
| |
合计
储备 |
| |
合计
股东的 股权 |
| ||||||||||||||||||||||||
|
截至2020年1月1日的余额
|
| | | $ | 26,580 | | | | | $ | 128,315 | | | | | $ | 154,895 | | | | | $ | 1,031,055 | | | | | $ | 74,877 | | | | | $ | (15,502) | | | | | $ | 59,375 | | | | | $ | 1,245,325 | | |
|
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (9,445) | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,445) | | |
|
扣除其他综合收益
零美元税 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,181 | | | | | | 24,181 | | | | | | 24,181 | | |
|
股份补偿
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,160 | | | | | | — | | | | | | 7,160 | | | | | | 7,160 | | |
|
截至2020年9月30日的余额
|
| | | $ | 26,580 | | | | | $ | 128,315 | | | | | $ | 154,895 | | | | | $ | 1,021,610 | | | | | $ | 82,037 | | | | | $ | 8,679 | | | | | $ | 90,716 | | | | | $ | 1,267,221 | | |
|
截至2020年10月1日的余额
|
| | | $ | 26,580 | | | | | $ | 128,315 | | | | | $ | 154,895 | | | | | $ | 1,021,610 | | | | | $ | 82,037 | | | | | $ | 8,679 | | | | | $ | 90,716 | | | | | $ | 1,267,221 | | |
|
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 255,023 | | | | | | — | | | | | | — | | | | | | — | | | | | | 255,023 | | |
|
在结算受限制股份单位时发行股本
|
| | | | — | | | | | | 803 | | | | | | 803 | | | | | | — | | | | | | (1,729) | | | | | | — | | | | | | (1,729) | | | | | | (926) | | |
|
扣除税款回收后的其他综合损失3,584美元
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,109) | | | | | | — | | | | | | (56,603) | | | | | | (56,603) | | | | | | (66,712) | | |
|
股份补偿
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,340 | | | | | | — | | | | | | 5,340 | | | | | | 5,340 | | |
|
对有董事投票权的优先股宣派的股息
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10) | | | | | | — | | | | | | — | | | | | | — | | | | | | (10) | | |
|
截至2020年12月31日的余额
|
| | | $ | 26,580 | | | | | $ | 129,118 | | | | | $ | 155,698 | | | | | $ | 1,266,514 | | | | | $ | 85,648 | | | | | $ | (47,924) | | | | | $ | 37,724 | | | | | $ | 1,459,936 | | |
|
截至2021年1月1日的余额
|
| | | $ | 26,580 | | | | | $ | 129,118 | | | | | $ | 155,698 | | | | | $ | 1,266,514 | | | | | $ | 85,648 | | | | | $ | (47,924) | | | | | $ | 37,724 | | | | | $ | 1,459,936 | | |
|
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 60,592 | | | | | | — | | | | | | — | | | | | | — | | | | | | 60,592 | | |
|
行使时发行股本
股票期权 |
| | | | — | | | | | | 16 | | | | | | 16 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16 | | |
|
其他综合亏损,税后净额为零美元
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,816) | | | | | | (1,816) | | | | | | (1,816) | | |
|
股份补偿
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33,758 | | | | | | — | | | | | | 33,758 | | | | | | 33,758 | | |
|
截至2021年9月30日的余额
|
| | | $ | 26,580 | | | | | $ | 129,134 | | | | | $ | 155,714 | | | | | $ | 1,327,106 | | | | | $ | 119,406 | | | | | $ | (49,740) | | | | | $ | 69,666 | | | | | $ | 1,552,486 | | |
|
(单位:千加元)
|
| |
笔记
|
| |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | | | | $ | 1,558,638 | | | | | $ | 818,378 | | |
|
贸易及其他应收款
|
| | | | | | | 55,985 | | | | | | 51,928 | | |
|
其他流动金融资产
|
| | | | | | | 474 | | | | | | 448 | | |
|
预付费用及其他流动资产
|
| | | | | | | 38,103 | | | | | | 22,861 | | |
|
流动资产总额
|
| | | | | | | 1,653,200 | | | | | | 893,615 | | |
|
卫星、财产和其他设备
|
| |
5,9
|
| | | | 1,286,390 | | | | | | 1,318,526 | | |
|
递延所得税资产
|
| | | | | | | 62,523 | | | | | | 79,912 | | |
|
其他长期金融资产
|
| | | | | | | 16,918 | | | | | | 53,425 | | |
|
其他长期资产
|
| |
5
|
| | | | 13,410 | | | | | | 9,922 | | |
|
无形资产
|
| |
5
|
| | | | 766,031 | | | | | | 779,190 | | |
|
商誉
|
| | | | | | | 2,446,603 | | | | | | 2,446,603 | | |
|
总资产
|
| | | | | | $ | 6,245,075 | | | | | $ | 5,581,193 | | |
| 负债 | | | | | | | | | | | | | | | | |
|
贸易及其他应付款项
|
| | | | | | $ | 33,508 | | | | | $ | 30,091 | | |
|
其他流动金融负债
|
| | | | | | | 63,433 | | | | | | 35,880 | | |
|
其他流动负债
|
| | | | | | | 91,294 | | | | | | 96,155 | | |
|
流动负债合计
|
| | | | | | | 188,235 | | | | | | 162,126 | | |
|
长期负债
|
| |
11
|
| | | | 3,805,313 | | | | | | 3,187,152 | | |
|
递延所得税负债
|
| | | | | | | 290,282 | | | | | | 325,893 | | |
|
其他长期金融负债
|
| | | | | | | 25,172 | | | | | | 35,499 | | |
|
其他长期负债
|
| | | | | | | 383,587 | | | | | | 410,587 | | |
|
负债总额
|
| | | | | | | 4,692,589 | | | | | | 4,121,257 | | |
| 股东权益 | | | | | | | | | | | | | | | | |
|
股本
|
| |
12
|
| | | | 155,714 | | | | | | 155,698 | | |
|
累计收益
|
| | | | | | | 1,327,106 | | | | | | 1,266,514 | | |
|
储备
|
| | | | | | | 69,666 | | | | | | 37,724 | | |
|
股东权益总额
|
| | | | | | | 1,552,486 | | | | | | 1,459,936 | | |
|
负债总额和股东权益
|
| | | | | | $ | 6,245,075 | | | | | $ | 5,581,193 | | |
|
(单位:千加元)
|
| |
笔记
|
| |
2021
|
| |
2020
|
| |||||||||
| 经营活动产生的现金流量 | | | | | | | | | | | | | | | | | | | |
|
净收入(损失)
|
| | | | | | | | | $ | 60,592 | | | | | $ | (9,445) | | |
|
为使净收入(亏损)与业务活动产生的现金流量相一致而进行的调整
|
| | | | | | | | | | | | | | | | | | |
|
折旧
|
| | | | | | | | | | 153,402 | | | | | | 166,819 | | |
|
摊销
|
| | | | | | | | | | 12,051 | | | | | | 12,906 | | |
|
税务费用
|
| | | | | | | | | | 47,591 | | | | | | 27,100 | | |
|
利息支出
|
| | | | | | | | | | 139,153 | | | | | | 155,917 | | |
|
利息收入
|
| | | | | | | | | | (3,197) | | | | | | (6,761) | | |
|
外汇(收益)损失
|
| | | | | | | | | | (7,343) | | | | | | 99,088 | | |
|
金融工具公允价值变动损失
|
| | | | | | | | | | 20,357 | | | | | | 38,884 | | |
|
股份补偿
|
| | | | | | | | | | 33,758 | | | | | | 7,160 | | |
|
资产处置损失
|
| | | | | | | | | | 777 | | | | | | 246 | | |
|
其他
|
| | | | | | | | | | (45,397) | | | | | | (45,474) | | |
|
已付所得税,扣除已收所得税
|
| | | | 17 | | | | | | (71,644) | | | | | | (35,221) | | |
|
已付利息,扣除收到的利息
|
| | | | 17 | | | | | | (87,213) | | | | | | (120,576) | | |
|
营业资产和负债
|
| | | | 17 | | | | | | (2,753) | | | | | | 9,046 | | |
|
经营活动产生的现金净额
|
| | | | | | | | | | 250,134 | | | | | | 299,689 | | |
| 用于投资活动的现金流量 | | | | | | | | | | | | | | | | | | | |
|
购买卫星节目
|
| | | | | | | | | | (97,131) | | | | | | (64,810) | | |
|
购置财产和其他设备
|
| | | | | | | | | | (27,202) | | | | | | (13,235) | | |
|
购买无形资产
|
| | | | | | | | | | — | | | | | | (30) | | |
|
投资活动所用现金净额
|
| | | | | | | | | | (124,333) | | | | | | (78,075) | | |
| 筹资活动产生(使用)的现金流量 | | | | | | | | | | | | | | | | | | | |
|
负债收益
|
| | | | 17 | | | | | | 619,900 | | | | | | — | | |
|
偿还债务
|
| | | | 17 | | | | | | — | | | | | | (19,197) | | |
|
债务发行费用的支付
|
| | | | 17 | | | | | | (6,834) | | | | | | — | | |
|
租赁负债的本金支付
|
| | | | 17 | | | | | | (1,780) | | | | | | (1,215) | | |
|
卫星性能奖励付款
|
| | | | 17 | | | | | | (5,092) | | | | | | (6,877) | | |
|
行使股票期权的收益
|
| | | | 16 | | | | | | — | | | | | | | | |
|
已收到政府赠款
|
| | | | | | | | | | — | | | | | | 6,120 | | |
|
筹资活动产生(使用)的现金净额
|
| | | | | | | | | | 606,210 | | | | | | (21,169) | | |
|
汇率变动对现金及现金等价物的影响
|
| | | | | | | | | | 8,249 | | | | | | 14,648 | | |
|
现金及现金等价物的增加
|
| | | | | | | | | | 740,260 | | | | | | 215,093 | | |
|
期初现金及现金等价物
|
| | | | | | | | | | 818,378 | | | | | | 1,027,222 | | |
|
期末现金及现金等价物
|
| | | | | | | | | $ | 1,558,638 | | | | | $ | 1,242,315 | | |
| | | |
结束三个月
9月30日, |
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
广播
|
| | | $ | 97,408 | | | | | $ | 103,221 | | | | | $ | 293,229 | | | | | $ | 309,773 | | |
|
企业
|
| | | | 91,126 | | | | | | 93,487 | | | | | | 267,675 | | | | | | 293,634 | | |
|
咨询及其他
|
| | | | 3,801 | | | | | | 5,345 | | | | | | 9,811 | | | | | | 15,153 | | |
|
收入
|
| | | $ | 192,335 | | | | | $ | 202,053 | | | | | $ | 570,715 | | | | | $ | 618,560 | | |
| | | |
结束三个月
9月30日, |
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
广播
|
| | | $ | 52 | | | | | $ | 704 | | | | | $ | 67 | | | | | $ | 704 | | |
|
企业
|
| | | | 1,337 | | | | | | 668 | | | | | | 8,552 | | | | | | 7,775 | | |
|
设备销售总额
|
| | | $ | 1,389 | | | | | $ | 1,372 | | | | | $ | 8,619 | | | | | $ | 8,479 | | |
| | | |
结束三个月
9月30日, |
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
加拿大
|
| | | $ | 78,589 | | | | | $ | 89,625 | | | | | $ | 249,032 | | | | | $ | 270,062 | | |
|
美国
|
| | | | 77,856 | | | | | | 76,767 | | | | | | 217,277 | | | | | | 233,543 | | |
|
拉丁美洲和加勒比
|
| | | | 13,242 | | | | | | 15,006 | | | | | | 41,921 | | | | | | 49,236 | | |
|
欧洲、中东和非洲
|
| | | | 14,279 | | | | | | 10,522 | | | | | | 32,823 | | | | | | 34,284 | | |
|
亚洲和澳大利亚
|
| | | | 8,369 | | | | | | 10,133 | | | | | | 29,662 | | | | | | 31,435 | | |
|
收入
|
| | | $ | 192,335 | | | | | $ | 202,053 | | | | | $ | 570,715 | | | | | $ | 618,560 | | |
|
在,
|
| |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
加拿大
|
| | | $ | 651,269 | | | | | $ | 624,303 | | |
|
欧洲、中东和非洲
|
| | | | 576,195 | | | | | | 619,959 | | |
|
美国
|
| | | | 56,356 | | | | | | 71,659 | | |
|
所有其他人
|
| | | | 2,570 | | | | | | 2,605 | | |
|
卫星、财产和其他设备
|
| | | $ | 1,286,390 | | | | | $ | 1,318,526 | | |
|
在,
|
| |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
加拿大
|
| | | $ | 708,440 | | | | | $ | 718,880 | | |
|
美国
|
| | | | 6,111 | | | | | | 38,448 | | |
|
拉丁美洲和加勒比
|
| | | | 38,204 | | | | | | 15,114 | | |
|
所有其他人
|
| | | | 13,276 | | | | | | 6,748 | | |
|
无形资产
|
| | | $ | 766,031 | | | | | $ | 779,190 | | |
|
在,
|
| |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
加拿大
|
| | | $ | 13,090 | | | | | $ | 9,470 | | |
|
欧洲、中东和非洲
|
| | | | 320 | | | | | | 452 | | |
|
其他长期资产
|
| | | $ | 13,410 | | | | | $ | 9,922 | | |
| | | |
结束三个月
9月30日, |
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
薪酬和员工福利(a)
|
| | | $ | 28,421 | | | | | $ | 20,520 | | | | | $ | 88,699 | | | | | $ | 63,983 | | |
|
其他业务费用(b)
|
| | | | 13,766 | | | | | | 14,674 | | | | | | 36,034 | | | | | | 47,032 | | |
|
销售成本(c)
|
| | | | 7,504 | | | | | | 6,991 | | | | | | 22,188 | | | | | | 22,697 | | |
|
营业费用
|
| | | $ | 49,691 | | | | | $ | 42,185 | | | | | $ | 146,921 | | | | | $ | 133,712 | | |
| | | |
结束三个月
9月30日, |
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
负债利息
|
| | | $ | 41,179 | | | | | $ | 37,777 | | | | | $ | 110,356 | | | | | $ | 127,004 | | |
|
衍生工具的利息
|
| | | | 3,587 | | | | | | 5,498 | | | | | | 10,627 | | | | | | 7,841 | | |
|
卫星性能奖励付款利息
|
| | | | 557 | | | | | | 714 | | | | | | 1,719 | | | | | | 2,262 | | |
|
重大融资部分的利息
|
| | | | 4,669 | | | | | | 5,544 | | | | | | 14,348 | | | | | | 17,022 | | |
|
雇员福利计划的利息
|
| | | | 323 | | | | | | 260 | | | | | | 971 | | | | | | 781 | | |
|
租赁利息
|
| | | | 376 | | | | | | 323 | | | | | | 1,132 | | | | | | 1,007 | | |
|
利息支出
|
| | | $ | 50,691 | | | | | $ | 50,116 | | | | | $ | 139,153 | | | | | $ | 155,917 | | |
| | | |
结束三个月
9月30日, |
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
当期税收支出
|
| | | $ | 23,253 | | | | | $ | 23,354 | | | | | $ | 64,906 | | | | | $ | 51,612 | | |
|
递延税款追回
|
| | | | (10,489) | | | | | | (7,618) | | | | | | (17,315) | | | | | | (24,512) | | |
|
税务费用
|
| | | $ | 12,764 | | | | | $ | 15,736 | | | | | $ | 47,591 | | | | | $ | 27,100 | | |
| | | |
结束三个月
9月30日, |
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
税前收入(亏损)
|
| | | $ | (29,155) | | | | | $ | 122,756 | | | | | $ | 108,183 | | | | | $ | 17,655 | | |
|
乘以法定所得税率
|
| | | | 26.46% | | | | | | 26.49% | | | | | | 26.46% | | | | | | 26.49% | | |
| | | | | | (7,714) | | | | | | 32,518 | | | | | | 28,625 | | | | | | 4,677 | | |
|
所得税的税率与加拿大的税率不同。
比率 |
| | | | (2,087) | | | | | | (3,221) | | | | | | (35,904) | | | | | | (10,591) | | |
|
永久性差异
|
| | | | 14,150 | | | | | | (6,763) | | | | | | 19,960 | | | | | | 18,018 | | |
|
所得税税率变动对递延所得税余额的影响
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,155) | | |
|
未确认为递延所得税资产的暂时性差异的影响
|
| | | | 10,538 | | | | | | (6,297) | | | | | | 40,057 | | | | | | 15,654 | | |
|
与上一期间有关的估计数的变化
|
| | | | 29 | | | | | | — | | | | | | (2,090) | | | | | | — | | |
|
其他
|
| | | | (2,152) | | | | | | (501) | | | | | | (3,057) | | | | | | 497 | | |
|
税务费用
|
| | | $ | 12,764 | | | | | $ | 15,736 | | | | | $ | 47,591 | | | | | $ | 27,100 | | |
|
有效所得税率
|
| | | | (43.78)% | | | | | | 12.82% | | | | | | 43.99% | | | | | | 153.50% | | |
| |
剩余的2021年
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
此后
|
| |
合计
|
| ||||||||||||||||||
| |
$822
|
| | | $ | 3,331 | | | | | $ | 3,273 | | | | | $ | 3,130 | | | | | $ | 2,854 | | | | | $ | 35,650 | | | | | $ | 49,060 | | |
| | | |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||
| 高级担保信贷安排 | | | | | | | | | | | | | |
|
循环信贷额度
|
| | | $ | — | | | | | $ | — | | |
|
定期贷款B–美国贷款(2021年9月30日和2020年12月31日–1,552,815美元)
|
| | | | 1,968,969 | | | | | | 1,975,957 | | |
|
6.5%优先票据(550,000美元)
|
| | | | 697,400 | | | | | | 699,875 | | |
|
5.625%优先担保票据(500,000美元)
|
| | | | 634,000 | | | | | | — | | |
|
4.875%优先有担保票据(400,000美元)
|
| | | | 507,200 | | | | | | 509,000 | | |
| | | | | | 3,807,569 | | | | | | 3,184,832 | | |
|
递延融资成本、提前还款选择和还款损失
|
| | | | (2,256) | | | | | | 2,320 | | |
| | | | | | 3,805,313 | | | | | | 3,187,152 | | |
|
减:流动负债
|
| | | | — | | | | | | — | | |
|
长期负债
|
| | | $ | 3,805,313 | | | | | $ | 3,187,152 | | |
| | | |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||||||||||||||
| | | |
数量
股份 |
| |
陈述
价值 |
| |
数量
股份 |
| |
陈述
价值 |
| ||||||||||||
|
普通股
|
| | | | 74,252,460 | | | | | $ | 26,580 | | | | | | 74,252,460 | | | | | $ | 26,580 | | |
|
投票参与优先股
|
| | | | 7,034,444 | | | | | | 48,246 | | | | | | 7,034,444 | | | | | | 48,246 | | |
|
无投票权参与优先股
|
| | | | 38,508,717 | | | | | | 80,878 | | | | | | 38,508,117 | | | | | | 80,862 | | |
|
董事投票优先股
|
| | | | 1,000 | | | | | | 10 | | | | | | 1,000 | | | | | | 10 | | |
|
股本
|
| | | | | | | | | $ | 155,714 | | | | | | | | | | | $ | 155,698 | | |
| | | |
携带
数额 |
| |
合同制
现金流量 (未贴现) |
| |
剩余
2021 |
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
此后
|
| ||||||||||||||||||||||||
|
贸易及其他应付款项
|
| | | $ | 33,508 | | | | | $ | 33,508 | | | | | $ | 33,508 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
客户
和其他 存款 |
| | | | 1,913 | | | | | | 1,913 | | | | | | 1,439 | | | | | | 17 | | | | | | 111 | | | | | | 17 | | | | | | 186 | | | | | | 143 | | |
|
卫星性能奖励付款
|
| | | | 32,673 | | | | | | 40,253 | | | | | | 2,408 | | | | | | 8,330 | | | | | | 7,491 | | | | | | 5,898 | | | | | | 3,122 | | | | | | 13,004 | | |
|
其他金融负债
|
| | | | 2,183 | | | | | | 2,183 | | | | | | 2,183 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
息率
交换 |
| | | | 7,415 | | | | | | 7,489 | | | | | | 1,888 | | | | | | 5,601 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| 负债(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 | | |
| | | |
利息
应付款项 |
| |
利息
付款 |
| ||||||
|
卫星性能奖励付款
|
| | | $ | 384 | | | | | $ | 7,826 | | |
|
负债
|
| | | $ | 44,421 | | | | | $ | 940,079 | | |
|
截至2021年9月30日
|
| |
FVTPL
|
| |
已摊销
成本 |
| |
合计
|
| |
公允价值
|
| |
公允价值
层次结构 |
| ||||||||||||
|
现金及现金等价物
|
| | | $ | — | | | | | $ | 1,558,638 | | | | | $ | 1,558,638 | | | | | $ | 1,558,638 | | | |
第1级
|
|
|
贸易及其他应收款
|
| | | | — | | | | | | 55,985 | | | | | | 55,985 | | | | | | 55,985 | | | |
(3)
|
|
|
其他流动金融资产
|
| | | | — | | | | | | 474 | | | | | | 474 | | | | | | 474 | | | |
第1级
|
|
|
其他长期金融资产(1)
|
| | | | 1,394 | | | | | | 15,524 | | | | | | 16,918 | | | | | | 16,918 | | | |
第1级,
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
第2级
|
|
|
贸易及其他应付款项
|
| | | | — | | | | | | (33,508) | | | | | | (33,508) | | | | | | (33,508) | | | |
(3)
|
|
|
其他流动金融负债
|
| | | | (7,415) | | | | | | (56,018) | | | | | | (63,433) | | | | | | (65,135) | | | |
第2级
|
|
|
其他长期金融负债
|
| | | | — | | | | | | (25,172) | | | | | | (25,172) | | | | | | (25,423) | | | |
第2级
|
|
| 负债(2) | | | | | — | | | | | | (3,807,569) | | | | | | (3,807,569) | | | | | | (3,459,216) | | | |
第2级
|
|
| | | | | $ | (6,021) | | | | | $ | (2,291,646) | | | | | $ | (2,297,667) | | | | | $ | (1,951,267) | | | | | |
|
截至2020年12月31日
|
| |
FVTPL
|
| |
已摊销
成本 |
| |
合计
|
| |
公允价值
|
| |
公允价值
层次结构 |
| ||||||||||||
|
现金及现金等价物
|
| | | $ | — | | | | | $ | 818,378 | | | | | $ | 818,378 | | | | | $ | 818,378 | | | |
第1级
|
|
|
贸易及其他应收款
|
| | | | — | | | | | | 51,928 | | | | | | 51,928 | | | | | | 51,928 | | | |
(3)
|
|
|
其他流动金融资产
|
| | | | — | | | | | | 448 | | | | | | 448 | | | | | | 448 | | | |
第1级
|
|
|
其他长期金融资产(1)
|
| | | | 30,266 | | | | | | 23,159 | | | | | | 53,425 | | | | | | 53,425 | | | |
第1级,
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
第2级
|
|
|
贸易及其他应付款项
|
| | | | — | | | | | | (30,091) | | | | | | (30,091) | | | | | | (30,091) | | | |
(3)
|
|
|
其他流动金融负债
|
| | | | (12,581) | | | | | | (23,299) | | | | | | (35,880) | | | | | | (37,921) | | | |
第2级
|
|
|
其他长期金融负债
|
| | | | (5,448) | | | | | | (30,051) | | | | | | (35,499) | | | | | | (36,357) | | | |
第2级
|
|
| 负债(2) | | | | | — | | | | | | (3,184,832) | | | | | | (3,184,832) | | | | | | (3,214,543) | | | |
第2级
|
|
| | | | | $ | 12,237 | | | | | $ | (2,374,360) | | | | | $ | (2,362,123) | | | | | $ | (2,394,733) | | | | | |
|
截至
|
| |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
定期贷款B–美国贷款–高级担保信贷安排
|
| | | | 90.00% | | | | | | 98.88% | | |
|
6.5%优先票据
|
| | | | 86.87% | | | | | | 104.76% | | |
|
4.875%优先有担保票据
|
| | | | 92.53% | | | | | | 103.64% | | |
|
5.625%优先有担保票据
|
| | | | 96.53% | | | | | | — | | |
|
截至2021年9月30日
|
| |
其他
长期的 金融 物业、厂房及设备 |
| |
其他
当前 金融 负债 |
| |
合计
|
| |||||||||
|
利率互换
|
| | | $ | — | | | | | $ | (7,415) | | | | | $ | (7,415) | | |
|
预付款选项
|
| | | | 1,394 | | | | | | — | | | | | | 1,394 | | |
| | | | | $ | 1,394 | | | | | $ | (7,415) | | | | | $ | (6,021) | | |
|
截至2020年12月31日
|
| |
其他
长期的 金融 物业、厂房及设备 |
| |
其他
当前 金融 负债 |
| |
其他
长期的 金融 负债 |
| |
合计
|
| ||||||||||||
|
利率互换
|
| | | $ | — | | | | | $ | (12,581) | | | | | $ | (5,448) | | | | | $ | (18,029) | | |
|
预付款选项
|
| | | | 30,266 | | | | | | — | | | | | | — | | | | | | 30,266 | | |
| | | | | $ | 30,266 | | | | | $ | (12,581) | | | | | $ | (5,448) | | | | | $ | 12,237 | | |
| |
公允价值,2020年12月31日和2021年1月1日
|
| | | $ | 12,237 | | |
| | 在开始时确认的衍生工具 | | | | | | | |
| |
预付款期权-5.625%的优先担保票据(附注11)
|
| | | | 1,896 | | |
| | 衍生工具的未实现(亏损)收益 | | | | | | | |
| |
预付款选项
|
| | | | (30,848) | | |
| |
利率互换
|
| | | | 10,491 | | |
| |
外汇的影响
|
| | | | 203 | | |
| |
公允价值,2021年6月30日
|
| | | $ | (6,021) | | |
| | | |
2021
|
| |
2020
|
| ||||||||||||||||||
|
截至9月30日的三个月,
|
| |
抚恤金
|
| |
其他
|
| |
抚恤金
|
| |
其他
|
| ||||||||||||
|
营业费用
|
| | | $ | 1,973 | | | | | $ | 41 | | | | | $ | 1,797 | | | | | $ | 37 | | |
|
利息支出
|
| | | $ | 185 | | | | | $ | 138 | | | | | $ | 106 | | | | | $ | 154 | | |
| | | |
2021
|
| |
2020
|
| ||||||||||||||||||
|
截至9月30日的9个月,
|
| |
抚恤金
|
| |
其他
|
| |
抚恤金
|
| |
其他
|
| ||||||||||||
|
营业费用
|
| | | $ | 5,920 | | | | | $ | 124 | | | | | $ | 5,391 | | | | | $ | 109 | | |
|
利息支出
|
| | | $ | 557 | | | | | $ | 414 | | | | | $ | 318 | | | | | $ | 463 | | |
|
截至
|
| |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
退休金福利
|
| | | $ | 24,151 | | | | | $ | 22,070 | | |
|
其他离职后福利
|
| | | | 25,709 | | | | | | 25,914 | | |
|
应计福利负债
|
| | | $ | 49,860 | | | | | $ | 47,984 | | |
|
截至9月30日,
|
| |
2021
|
| |
2020
|
| ||||||
|
现金
|
| | | $ | 1,473,049 | | | | | $ | 910,852 | | |
|
短期投资(1)
|
| | | | 85,589 | | | | | | 331,463 | | |
|
现金及现金等价物
|
| | | $ | 1,558,638 | | | | | $ | 1,242,315 | | |
|
截至9月30日的9个月,
|
| |
2021
|
| |
2020
|
| ||||||
|
已付所得税
|
| | | $ | (71,690) | | | | | $ | (35,620) | | |
|
收到的所得税
|
| | | | 46 | | | | | | 399 | | |
| | | | | $ | (71,644) | | | | | $ | (35,221) | | |
|
截至9月30日的9个月,
|
| |
2021
|
| |
2020
|
| ||||||
|
支付的利息
|
| | | $ | (90,367) | | | | | $ | (128,955) | | |
|
收到的利息
|
| | | | 3,154 | | | | | | 8,379 | | |
| | | | | $ | (87,213) | | | | | $ | (120,576) | | |
| | | |
负债
|
| |
卫星
表现 激励 付款 |
| |
租赁
|
| |||||||||
|
截至2021年1月1日的余额
|
| | | $ | 3,187,152 | | | | | $ | 37,574 | | | | | $ | 29,051 | | |
|
现金流入
|
| | | | 619,900 | | | | | | — | | | | | | — | | |
|
现金流出
|
| | | | — | | | | | | (5,092) | | | | | | (1,780) | | |
|
递延融资成本、提前还款选择权和损失的摊销
关于偿还 |
| | | | 362 | | | | | | — | | | | | | — | | |
|
债务发行成本
|
| | | | (6,834) | | | | | | — | | | | | | — | | |
|
开始时的预付款选项-5.625%的优先担保票据
|
| | | | 1,896 | | | | | | — | | | | | | — | | |
|
应计利息
|
| | | | — | | | | | | — | | | | | | 1,132 | | |
|
支付的利息
|
| | | | — | | | | | | — | | | | | | (1,132) | | |
|
非现金增值
|
| | | | — | | | | | | — | | | | | | 7,323 | | |
|
非现金处置
|
| | | | — | | | | | | — | | | | | | (939) | | |
|
外汇的影响
|
| | | | 2,837 | | | | | | (193) | | | | | | (235) | | |
|
截至2021年9月30日的余额
|
| | | $ | 3,805,313 | | | | | $ | 32,289 | | | | | $ | 32,420 | | |
| | | |
卫星
表现 激励 付款 |
| |
租赁
|
| |
卫星
表现 激励 付款 |
| |||||||||
|
截至2020年1月1日的余额
|
| | | $ | 3,712,799 | | | | | $ | 46,951 | | | | | $ | 28,582 | | |
|
现金流出
|
| | | | (19,197) | | | | | | (6,877) | | | | | | (1,215) | | |
|
递延融资成本的摊销和提前还款选择
|
| | | | 314 | | | | | | — | | | | | | — | | |
|
应计利息
|
| | | | — | | | | | | — | | | | | | 1,007 | | |
|
支付的利息
|
| | | | — | | | | | | — | | | | | | (1,317) | | |
|
非现金增值
|
| | | | — | | | | | | — | | | | | | 2,592 | | |
|
其他
|
| | | | — | | | | | | 148 | | | | | | (77) | | |
|
外汇的影响
|
| | | | 94,177 | | | | | | 1,246 | | | | | | 150 | | |
|
截至2020年9月30日的余额
|
| | | $ | 3,788,093 | | | | | $ | 41,468 | | | | | $ | 29,722 | | |
|
截至9月30日的9个月,
|
| |
2021
|
| |
2020
|
| ||||||
|
贸易及其他应收款
|
| | | $ | 8,035 | | | | | $ | (7,865) | | |
|
金融资产
|
| | | | 2,351 | | | | | | 1,291 | | |
|
其他资产
|
| | | | (14,773) | | | | | | 1,578 | | |
|
贸易及其他应付款项
|
| | | | 3,679 | | | | | | (4,018) | | |
|
金融负债
|
| | | | 2,869 | | | | | | (219) | | |
|
其他负债
|
| | | | (4,914) | | | | | | 18,279 | | |
| | | | | $ | (2,753) | | | | | $ | 9,046 | | |
|
截至9月30日的9个月,
|
| |
2021
|
| |
2020
|
| ||||||
|
卫星、财产和其他设备
|
| | | $ | 656 | | | | | $ | 4,148 | | |
| | | |
剩余
2021 |
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
此后
|
| |
合计
|
| |||||||||||||||||||||
|
物业租赁
|
| | | $ | 367 | | | | | $ | 1,168 | | | | | $ | 1,153 | | | | | $ | 1,139 | | | | | $ | 1,058 | | | | | $ | 13,658 | | | | | $ | 18,543 | | |
|
资本承诺
|
| | | | 57,401 | | | | | | 22,068 | | | | | | 40,919 | | | | | | 48,374 | | | | | | 12,553 | | | | | | — | | | | | | 181,315 | | |
|
其他经营承诺
|
| | | | 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 | | |
| | | |
货物和服务的销售
|
| |
购买商品和服务
|
| ||||||||||||||||||
|
截至9月30日的三个月,
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
收入
|
| | | $ | 31 | | | | | $ | 33 | | | | | $ | — | | | | | $ | — | | |
|
营业费用
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,564 | | | | | $ | 1,668 | | |
| | | |
货物和服务的销售
|
| |
购买商品和服务
|
| ||||||||||||||||||
|
截至9月30日的9个月,
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
收入
|
| | | $ | 94 | | | | | $ | 101 | | | | | $ | — | | | | | $ | — | | |
|
营业费用
|
| | | $ | — | | | | | $ | — | | | | | $ | 4,703 | | | | | $ | 5,061 | | |
| | | |
关联方欠款
|
| |
欠关联方的款项
|
| ||||||||||||||||||
|
截至
|
| |
9月30日,
2021 |
| |
12月31日,
2020 |
| |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||||||||
|
当期应收/应付款项
|
| | | $ | 131 | | | | | $ | — | | | | | $ | — | | | | | $ | 105 | | |
|
(单位:千加元)
|
| |
笔记
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
收入
|
| |
5
|
| | | $ | 820,468 | | | | | $ | 910,893 | | | | | $ | 902,932 | | |
|
营业费用
|
| |
6
|
| | | | (180,874) | | | | | | (165,499) | | | | | | (185,827) | | |
|
折旧
|
| | | | | | | (216,885) | | | | | | (242,966) | | | | | | (224,851) | | |
|
摊销
|
| | | | | | | (17,195) | | | | | | (23,277) | | | | | | (24,305) | | |
|
其他营业(亏损)净收益
|
| |
7
|
| | | | (215) | | | | | | (862) | | | | | | 743 | | |
|
营业收入
|
| | | | | | | 405,299 | | | | | | 478,289 | | | | | | 468,692 | | |
|
利息支出
|
| |
8
|
| | | | (203,760) | | | | | | (258,261) | | | | | | (237,786) | | |
|
再融资损失
|
| |
23
|
| | | | — | | | | | | (151,919) | | | | | | — | | |
|
利息和其他收入
|
| | | | | | | 5,196 | | | | | | 20,043 | | | | | | 16,498 | | |
|
金融工具公允价值变动损失
|
| | | | | | | (13,115) | | | | | | (49,672) | | | | | | (18,205) | | |
|
外汇收益(亏损)
|
| | | | | | | 47,605 | | | | | | 163,840 | | | | | | (259,079) | | |
|
税前收入(亏损)
|
| | | | | | | 241,225 | | | | | | 202,320 | | | | | | (29,880) | | |
|
税收回收(费用)
|
| |
9
|
| | | | 4,353 | | | | | | (15,122) | | | | | | (61,056) | | |
|
净收入(损失)
|
| | | | | | $ | 245,578 | | | | | $ | 187,198 | | | | | $ | (90,936) | | |
|
(单位:千加元)
|
| |
笔记
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||
|
净收入(损失)
|
| | | | | | | | | $ | 245,578 | | | | | $ | 187,198 | | | | | $ | (90,936) | | |
|
其他综合(亏损)收入
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
可能重新分类为损益的项目
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
外币换算调整
|
| | | | | | | | | | (32,422) | | | | | | (50,465) | | | | | | 44,459 | | |
|
不会重新分类至损益的项目
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
雇员福利计划的精算(亏损)收益
|
| | | | 29 | | | | | | (13,693) | | | | | | 1,134 | | | | | | 7,755 | | |
|
税收回收(费用)
|
| | | | | | | | | | 3,584 | | | | | | (403) | | | | | | (2,031) | | |
|
其他综合(亏损)收入
|
| | | | | | | | | | (42,531) | | | | | | (49,734) | | | | | | 50,183 | | |
|
综合收益总额(亏损)
|
| | | | | | | | | $ | 203,047 | | | | | $ | 137,464 | | | | | $ | (40,753) | | |
| (以千计) 加拿大元) |
| |
笔记
|
| |
普通
股份 |
| |
首选
股份 |
| |
合计
分享 资本 |
| |
累计
收益 |
| |
股权-
定居 雇员 福利 储备 |
| |
外国
货币 翻译 储备 |
| |
合计
储备 |
| |
合计
股东的 股权 |
| |||||||||||||||||||||||||||
|
截至1月1日的余额,
2018 |
| | | | | | | | | $ | 26,580 | | | | | $ | 126,102 | | | | | $ | 152,682 | | | | | $ | 968,408 | | | | | $ | 31,549 | | | | | $ | (9,818) | | | | | $ | 21,731 | | | | | $ | 1,142,821 | | |
|
净亏损
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (90,936) | | | | | | — | | | | | | — | | | | | | — | | | | | | (90,936) | | |
|
发行股本
股票的行使 鉴赏权 |
| | | | 24 | | | | | | — | | | | | | 1,024 | | | | | | 1,024 | | | | | | (1,079) | | | | | | (339) | | | | | | — | | | | | | (339) | | | | | | (394) | | |
|
累积效应调整
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (38,516) | | | | | | — | | | | | | 322 | | | | | | 322 | | | | | | (38,194) | | |
|
扣除税项支出后的其他综合收益2,031美元
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,724 | | | | | | — | | | | | | 44,459 | | | | | | 44,459 | | | | | | 50,183 | | |
|
以股份为基础
Compensation |
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29,505 | | | | | | — | | | | | | 29,505 | | | | | | 29,505 | | |
|
截至2018年12月31日的余额
|
| | | | | | | | | $ | 26,580 | | | | | $ | 127,126 | | | | | $ | 153,706 | | | | | $ | 843,601 | | | | | $ | 60,715 | | | | | $ | 34,963 | | | | | $ | 95,678 | | | | | $ | 1,092,985 | | |
|
截至1月1日的余额,
2019 |
| | | | | | | | | $ | 26,580 | | | | | $ | 127,126 | | | | | $ | 153,706 | | | | | $ | 843,601 | | | | | $ | 60,715 | | | | | $ | 34,963 | | | | | $ | 95,678 | | | | | $ | 1,092,985 | | |
|
净收入
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 187,198 | | | | | | — | | | | | | — | | | | | | — | | | | | | 187,198 | | |
|
对有董事投票权的优先股宣派的股息
|
| | | | 24 | | | | | | — | | | | | | — | | | | | | — | | | | | | (20) | | | | | | — | | | | | | — | | | | | | — | | | | | | (20) | | |
|
发行股本
股票的行使 鉴赏权 |
| | | | 24 | | | | | | — | | | | | | 385 | | | | | | 385 | | | | | | (455) | | | | | | (144) | | | | | | — | | | | | | (144) | | | | | | (214) | | |
|
发行股本
受限制的结算 股份单位 |
| | | | 24 | | | | | | — | | | | | | 804 | | | | | | 804 | | | | | | — | | | | | | (1,729) | | | | | | — | | | | | | (1,729) | | | | | | (925) | | |
|
其他综合
税后收入(亏损) 支出403美元 |
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 731 | | | | | | — | | | | | | (50,465) | | | | | | (50,465) | | | | | | (49,734) | | |
|
以股份为基础
Compensation |
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,035 | | | | | | — | | | | | | 16,035 | | | | | | 16,035 | | |
|
截至2019年12月31日的余额
|
| | | | | | | | | $ | 26,580 | | | | | $ | 128,315 | | | | | $ | 154,895 | | | | | $ | 1,031,055 | | | | | $ | 74,877 | | | | | $ | (15,502) | | | | | $ | 59,375 | | | | | $ | 1,245,325 | | |
|
截至1月1日的余额,
2020 |
| | | | | | | | | $ | 26,580 | | | | | $ | 128,315 | | | | | $ | 154,895 | | | | | $ | 1,031,055 | | | | | $ | 74,877 | | | | | $ | (15,502) | | | | | $ | 59,375 | | | | | $ | 1,245,325 | | |
|
净收入
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 245,578 | | | | | | — | | | | | | — | | | | | | — | | | | | | 245,578 | | |
|
对有董事投票权的优先股宣派的股息
|
| | | | 24 | | | | | | — | | | | | | — | | | | | | — | | | | | | (10) | | | | | | — | | | | | | — | | | | | | — | | | | | | (10) | | |
| (以千计) 加拿大元) |
| |
笔记
|
| |
普通
股份 |
| |
首选
股份 |
| |
合计
分享 资本 |
| |
累计
收益 |
| |
股权-
定居 雇员 福利 储备 |
| |
外国
货币 翻译 储备 |
| |
合计
储备 |
| |
合计
股东的 股权 |
| |||||||||||||||||||||||||||
|
发行股本
受限制的结算 股份单位 |
| | | | 24 | | | | | | — | | | | | | 803 | | | | | | 803 | | | | | | — | | | | | | (1,729) | | | | | | — | | | | | | (1,729) | | | | | | (926) | | |
|
扣除税款回收后的其他综合损失3,584美元
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,109) | | | | | | — | | | | | | (32,422) | | | | | | (32,422) | | | | | | (42,531) | | |
|
以股份为基础
Compensation |
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,500 | | | | | | — | | | | | | 12,500 | | | | | | 12,500 | | |
|
截至2020年12月31日的余额
|
| | | | | | | | | $ | 26,580 | | | | | $ | 129,118 | | | | | $ | 155,698 | | | | | $ | 1,266,514 | | | | | $ | 85,648 | | | | | $ | (47,924) | | | | | $ | 37,724 | | | | | $ | 1,459,936 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(单位:千加元)
|
| |
笔记
|
| |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| |
30
|
| | | $ | 818,378 | | | | | $ | 1,027,222 | | |
|
贸易及其他应收款
|
| |
10
|
| | | | 51,928 | | | | | | 64,062 | | |
|
其他流动金融资产
|
| |
11
|
| | | | 448 | | | | | | 210 | | |
|
预付费用及其他流动资产
|
| |
12
|
| | | | 22,861 | | | | | | 43,724 | | |
|
流动资产总额
|
| | | | | | | 893,615 | | | | | | 1,135,218 | | |
|
卫星、财产和其他设备
|
| |
5, 15
|
| | | | 1,318,526 | | | | | | 1,458,933 | | |
|
递延所得税资产
|
| |
9
|
| | | | 79,912 | | | | | | 12,412 | | |
|
其他长期金融资产
|
| |
13
|
| | | | 53,425 | | | | | | 57,730 | | |
|
其他长期资产
|
| |
5, 14
|
| | | | 9,922 | | | | | | 8,264 | | |
|
无形资产
|
| |
5, 16
|
| | | | 779,190 | | | | | | 802,791 | | |
|
商誉
|
| |
17
|
| | | | 2,446,603 | | | | | | 2,446,603 | | |
|
总资产
|
| | | | | | $ | 5,581,193 | | | | | $ | 5,921,951 | | |
| 负债 | | | | | | | | | | | | | | | | |
|
贸易及其他应付款项
|
| |
18
|
| | | $ | 30,091 | | | | | $ | 26,247 | | |
|
其他流动金融负债
|
| |
19
|
| | | | 35,880 | | | | | | 38,281 | | |
|
其他流动负债
|
| |
20
|
| | | | 96,155 | | | | | | 72,315 | | |
|
流动负债
|
| |
23
|
| | | | — | | | | | | 24,408 | | |
|
流动负债合计
|
| | | | | | | 162,126 | | | | | | 161,251 | | |
|
长期负债
|
| |
23
|
| | | | 3,187,152 | | | | | | 3,688,391 | | |
|
递延所得税负债
|
| |
9
|
| | | | 325,893 | | | | | | 348,762 | | |
|
其他长期金融负债
|
| |
21
|
| | | | 35,499 | | | | | | 42,511 | | |
|
其他长期负债
|
| |
22
|
| | | | 410,587 | | | | | | 435,711 | | |
|
负债总额
|
| | | | | | | 4,121,257 | | | | | | 4,676,626 | | |
| 股东权益 | | | | | | | | | | | | | | | | |
|
股本
|
| |
24
|
| | | | 155,698 | | | | | | 154,895 | | |
|
累计收益
|
| | | | | | | 1,266,514 | | | | | | 1,031,055 | | |
|
储备
|
| | | | | | | 37,724 | | | | | | 59,375 | | |
|
股东权益总额
|
| | | | | | | 1,459,936 | | | | | | 1,245,325 | | |
|
负债总额和股东权益
|
| | | | | | $ | 5,581,193 | | | | | $ | 5,921,951 | | |
|
(单位:千加元)
|
| |
笔记
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| 经营活动产生的现金流量 | | | | | | | | | | | | | | | | | | | | | | |
|
净收入(损失)
|
| | | | | | $ | 245,578 | | | | | $ | 187,198 | | | | | $ | (90,936) | | |
|
为使净收入(损失)与经营活动产生的现金流量相一致而进行的调整
|
| | | | | | | | | | | | | | | | | | | | | |
|
折旧
|
| | | | | | | 216,885 | | | | | | 242,966 | | | | | | 224,851 | | |
|
摊销
|
| | | | | | | 17,195 | | | | | | 23,277 | | | | | | 24,305 | | |
|
税收(追回)费用
|
| | | | | | | (4,353) | | | | | | 15,122 | | | | | | 61,056 | | |
|
利息支出
|
| | | | | | | 203,760 | | | | | | 258,261 | | | | | | 237,786 | | |
|
利息收入
|
| | | | | | | (7,668) | | | | | | (20,268) | | | | | | (12,415) | | |
|
外汇(收益)损失
|
| | | | | | | (47,605) | | | | | | (163,840) | | | | | | 259,079 | | |
|
金融工具公允价值变动损失
|
| | | | | | | 13,115 | | | | | | 49,672 | | | | | | 18,205 | | |
|
股份补偿
|
| |
28
|
| | | | 12,500 | | | | | | 16,035 | | | | | | 29,505 | | |
|
资产处置损失
|
| |
7
|
| | | | 215 | | | | | | 862 | | | | | | 353 | | |
|
再融资损失
|
| |
23
|
| | | | — | | | | | | 151,919 | | | | | | — | | |
|
其他
|
| | | | | | | (58,784) | | | | | | (100,078) | | | | | | (91,580) | | |
|
已付所得税,扣除已收所得税
|
| |
30
|
| | | | (53,443) | | | | | | (95,455) | | | | | | (106,308) | | |
|
已付利息,扣除资本化利息和收到的利息
|
| |
30
|
| | | | (179,972) | | | | | | (176,112) | | | | | | (176,417) | | |
|
营业资产和负债
|
| |
30
|
| | | | 15,018 | | | | | | (13,942) | | | | | | 88,813 | | |
|
来自经营活动的现金净额
|
| | | | | | | 372,441 | | | | | | 375,617 | | | | | | 466,297 | | |
| 用于投资活动的现金流量 | | | | | | | | | | | | | | | | | | | | | | |
|
卫星项目,包括资本化利息
|
| | | | | | | (75,902) | | | | | | (3,668) | | | | | | (67,387) | | |
|
购置财产和其他设备
|
| | | | | | | (17,060) | | | | | | (8,345) | | | | | | (15,997) | | |
|
购买无形资产
|
| | | | | | | (30) | | | | | | (27,597) | | | | | | (19,923) | | |
|
投资活动所用现金净额
|
| | | | | | | (92,992) | | | | | | (39,610) | | | | | | (103,307) | | |
| 筹资活动中使用的现金流量 | | | | | | | | | | | | | | | | | | | | | | |
|
偿还债务
|
| |
30
|
| | | | (453,592) | | | | | | (3,743,465) | | | | | | (94,951) | | |
|
负债收益
|
| |
30
|
| | | | — | | | | | | 3,786,082 | | | | | | — | | |
|
提前赎回保费的支付
|
| |
23
|
| | | | — | | | | | | (43,940) | | | | | | — | | |
|
债务发行费用的支付
|
| |
30
|
| | | | — | | | | | | (28,082) | | | | | | (10,190) | | |
|
租赁负债的本金支付
|
| |
30
|
| | | | (1,793) | | | | | | (1,252) | | | | | | (29) | | |
|
卫星性能奖励付款
|
| |
30
|
| | | | (9,031) | | | | | | (9,644) | | | | | | (9,037) | | |
|
已收到政府赠款
|
| | | | | | | 14,185 | | | | | | — | | | | | | — | | |
|
支付给董事投票权优先股的股息
|
| |
24
|
| | | | (10) | | | | | | (20) | | | | | | — | | |
|
筹资活动使用的现金净额
|
| | | | | | | (450,241) | | | | | | (40,321) | | | | | | (114,207) | | |
|
汇率变动对现金及现金等价物的影响
|
| | | | | | | (38,052) | | | | | | (36,897) | | | | | | 40,605 | | |
|
现金及现金等价物(减少)增加额
|
| | | | | | | (208,844) | | | | | | 258,789 | | | | | | 289,388 | | |
|
年初现金及现金等价物
|
| | | | | | | 1,027,222 | | | | | | 768,433 | | | | | | 479,045 | | |
|
年终现金及现金等价物
|
| |
30
|
| | | $ | 818,378 | | | | | $ | 1,027,222 | | | | | $ | 768,433 | | |
| | | |
年份
|
|
|
卫星
|
| |
12至15岁
|
|
|
使用权资产
|
| |
2至27岁
|
|
|
财产和其他设备
|
| |
3至30岁
|
|
| | | |
年份
|
|
|
收入积压
|
| |
17
|
|
|
客户关系
|
| |
20至21岁
|
|
|
客户合同
|
| |
15
|
|
|
特许权
|
| |
5至15岁
|
|
|
转发器权限
|
| |
16
|
|
|
专利
|
| |
18
|
|
|
截至12月31日的年度,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
广播
|
| | | $ | 411,407 | | | | | $ | 444,478 | | | | | $ | 455,125 | | |
|
企业
|
| | | | 389,696 | | | | | | 444,732 | | | | | | 428,226 | | |
|
咨询及其他
|
| | | | 19,365 | | | | | | 21,683 | | | | | | 19,581 | | |
|
收入
|
| | | $ | 820,468 | | | | | $ | 910,893 | | | | | $ | 902,932 | | |
|
截至12月31日的年度,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
广播
|
| | | $ | 1,300 | | | | | $ | 233 | | | | | $ | 315 | | |
|
企业
|
| | | | 13,693 | | | | | | 8,323 | | | | | | 23,639 | | |
|
设备销售总额
|
| | | $ | 14,993 | | | | | $ | 8,556 | | | | | $ | 23,954 | | |
|
截至12月31日的年度,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
加拿大
|
| | | $ | 362,939 | | | | | $ | 395,235 | | | | | $ | 417,692 | | |
|
美国
|
| | | | 307,433 | | | | | | 329,634 | | | | | | 318,779 | | |
|
欧洲、中东和非洲
|
| | | | 44,710 | | | | | | 50,911 | | | | | | 61,317 | | |
|
拉丁美洲和加勒比
|
| | | | 64,024 | | | | | | 73,120 | | | | | | 75,011 | | |
|
亚洲和澳大利亚
|
| | | | 41,362 | | | | | | 61,993 | | | | | | 30,133 | | |
|
收入
|
| | | $ | 820,468 | | | | | $ | 910,893 | | | | | $ | 902,932 | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
加拿大
|
| | | $ | 624,303 | | | | | $ | 682,518 | | |
|
欧洲、中东和非洲
|
| | | | 619,959 | | | | | | 685,562 | | |
|
美国
|
| | | | 71,659 | | | | | | 88,360 | | |
|
所有其他人
|
| | | | 2,605 | | | | | | 2,493 | | |
|
卫星、财产和其他设备
|
| | | $ | 1,318,526 | | | | | $ | 1,458,933 | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
加拿大
|
| | | $ | 718,880 | | | | | $ | 733,880 | | |
|
美国
|
| | | | 38,448 | | | | | | 39,395 | | |
|
拉丁美洲和加勒比
|
| | | | 15,114 | | | | | | 21,908 | | |
|
所有其他人
|
| | | | 6,748 | | | | | | 7,608 | | |
|
无形资产
|
| | | $ | 779,190 | | | | | $ | 802,791 | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
加拿大
|
| | | $ | 9,470 | | | | | $ | 7,624 | | |
|
欧洲、中东和非洲
|
| | | | 452 | | | | | | 640 | | |
|
其他长期资产
|
| | | $ | 9,922 | | | | | $ | 8,264 | | |
|
截至12月31日的年度,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
薪酬和员工福利(a)
|
| | | $ | 89,882 | | | | | $ | 87,943 | | | | | $ | 98,350 | | |
|
其他业务费用(b)
|
| | | | 57,622 | | | | | | 40,332 | | | | | | 45,596 | | |
|
销售成本(c)
|
| | | | 33,370 | | | | | | 37,224 | | | | | | 41,881 | | |
|
营业费用
|
| | | $ | 180,874 | | | | | $ | 165,499 | | | | | $ | 185,827 | | |
|
截至12月31日的年度,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
资产处置损失
|
| | | $ | (215) | | | | | $ | (862) | | | | | $ | (353) | | |
|
其他
|
| | | | — | | | | | | — | | | | | | 1,096 | | |
|
其他营业(亏损)净收益
|
| | | $ | (215) | | | | | $ | (862) | | | | | $ | 743 | | |
|
截至12月31日的年度,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
负债利息
|
| | | $ | 164,253 | | | | | $ | 239,805 | | | | | $ | 231,015 | | |
|
衍生工具的利息
|
| | | | 11,625 | | | | | | (13,191) | | | | | | (7,105) | | |
|
卫星性能奖励付款利息
|
| | | | 2,930 | | | | | | 3,536 | | | | | | 4,134 | | |
|
重大融资部分的利息
|
| | | | 22,434 | | | | | | 25,484 | | | | | | 27,374 | | |
|
雇员福利计划的利息(附注29)
|
| | | | 1,169 | | | | | | 1,339 | | | | | | 1,488 | | |
|
租赁利息
|
| | | | 1,349 | | | | | | 1,288 | | | | | | — | | |
|
资本化利息(附注15)
|
| | | | — | | | | | | — | | | | | | (19,120) | | |
|
利息支出
|
| | | $ | 203,760 | | | | | $ | 258,261 | | | | | $ | 237,786 | | |
|
截至12月31日的年度,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
当期税收支出
|
| | | $ | 77,138 | | | | | $ | 71,202 | | | | | $ | 98,841 | | |
|
递延税款追回
|
| | | | (81,491) | | | | | | (56,080) | | | | | | (37,785) | | |
|
税收(追回)费用
|
| | | $ | (4,353) | | | | | $ | 15,122 | | | | | $ | 61,056 | | |
|
截至12月31日的一年,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
税前收入(亏损)
|
| | | $ | 241,225 | | | | | $ | 202,320 | | | | | $ | (29,880) | | |
|
乘以法定所得税率
|
| | | | 26.46% | | | | | | 26.56% | | | | | | 26.59% | | |
| | | | | | 63,828 | | | | | | 53,736 | | | | | | (7,945) | | |
|
所得税的税率与加拿大的税率不同。
|
| | | | (22,875) | | | | | | (13,017) | | | | | | (10,823) | | |
|
永久性差异
|
| | | | 1,548 | | | | | | (6,760) | | | | | | 50,458 | | |
|
所得税税率变动对递延所得税余额的影响
|
| | | | (885) | | | | | | (2,829) | | | | | | (427) | | |
|
未确认为递延的暂时性差异的影响
税务资产 |
| | | | (43,941) | | | | | | (16,681) | | | | | | 35,416 | | |
|
以前未确认的税收损失和抵免
|
| | | | — | | | | | | — | | | | | | (6,110) | | |
|
与上一期间有关的估计数的变化(1)
|
| | | | (1,467) | | | | | | (311) | | | | | | — | | |
| 其他(1) | | | | | (561) | | | | | | 984 | | | | | | 487 | | |
|
税收(追回)费用
|
| | | $ | (4,353) | | | | | $ | 15,122 | | | | | $ | 61,056 | | |
|
有效所得税率
|
| | | | (1.80)% | | | | | | 7.47% | | | | | | (204.34)% | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
| 递延所得税资产 | | | | | | | | | | | | | |
|
外国税收抵免
|
| | | $ | 6,558 | | | | | $ | 5,710 | | |
|
公司利益限制
|
| | | | — | | | | | | 11,393 | | |
|
融资费用
|
| | | | 12,004 | | | | | | 17,152 | | |
|
递延收入
|
| | | | 11,127 | | | | | | 13,071 | | |
|
损失结转
|
| | | | 29,715 | | | | | | 29,351 | | |
|
员工福利
|
| | | | 12,438 | | | | | | 8,282 | | |
|
储备
|
| | | | 1,222 | | | | | | — | | |
|
其他
|
| | | | 2,531 | | | | | | 2,209 | | |
|
递延所得税资产共计
|
| | | $ | 75,595 | | | | | $ | 87,168 | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
| 递延所得税负债 | | | | | | | | | | | | | |
|
资本资产
|
| | | $ | (149,214) | | | | | $ | (178,317) | | |
|
无形资产
|
| | | | (158,957) | | | | | | (237,269) | | |
|
未实现外汇收益
|
| | | | (13,405) | | | | | | (7,932) | | |
|
递延所得税负债共计
|
| | | $ | (321,576) | | | | | $ | (423,518) | | |
|
递延所得税负债净额
|
| | | $ | (245,981) | | | | | $ | (336,350) | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
应收账款
|
| | | $ | 47,368 | | | | | $ | 53,893 | | |
|
减:坏账准备
|
| | | | (7,257) | | | | | | (1,779) | | |
|
应收贸易款项净额
|
| | | | 40,111 | | | | | | 52,114 | | |
|
其他应收款
|
| | | | 11,817 | | | | | | 11,948 | | |
|
贸易及其他应收款
|
| | | $ | 51,928 | | | | | $ | 64,062 | | |
|
截至12月31日的年度,
|
| |
2020
|
| |
2019
|
| ||||||
|
年初坏账准备
|
| | | $ | 1,779 | | | | | $ | 5,136 | | |
|
减值应收款项准备金
|
| | | | 6,069 | | | | | | 604 | | |
|
应收帐款核销
|
| | | | (146) | | | | | | (4,899) | | |
|
外汇的影响
|
| | | | (445) | | | | | | 938 | | |
|
坏账准备,年终
|
| | | $ | 7,257 | | | | | $ | 1,779 | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
保证金
|
| | | $ | 448 | | | | | $ | 210 | | |
|
其他流动金融资产
|
| | | $ | 448 | | | | | $ | 210 | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
预付费用
|
| | | $ | 5,942 | | | | | $ | 12,896 | | |
|
可收回所得税
|
| | | | 3,116 | | | | | | 26,730 | | |
| 存货(a) | | | | | 5,224 | | | | | | 3,556 | | |
|
递延费用(b)
|
| | | | 278 | | | | | | 307 | | |
|
其他
|
| | | | 8,301 | | | | | | 235 | | |
|
预付费用及其他流动资产
|
| | | $ | 22,861 | | | | | $ | 43,724 | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
长期应收款项
|
| | | $ | 17,298 | | | | | $ | 18,932 | | |
|
保证金
|
| | | | 5,861 | | | | | | 5,977 | | |
|
衍生资产(附注27)
|
| | | | 30,266 | | | | | | 32,821 | | |
|
其他长期金融资产
|
| | | $ | 53,425 | | | | | $ | 57,730 | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
预付费用
|
| | | $ | 452 | | | | | $ | 640 | | |
|
递延费用(附注12)
|
| | | | 775 | | | | | | 1,039 | | |
|
可收回所得税
|
| | | | 8,418 | | | | | | 6,283 | | |
|
其他
|
| | | | 277 | | | | | | 302 | | |
|
其他长期资产
|
| | | $ | 9,922 | | | | | $ | 8,264 | | |
| | | |
卫星
|
| |
财产和
其他 设备 |
| |
使用权
物业、厂房及设备(1) |
| |
资产低于
建筑 |
| |
合计
|
| |||||||||||||||
|
截至2019年1月1日的成本
|
| | | $ | 3,669,570 | | | | | $ | 255,055 | | | | | $ | — | | | | | $ | 11,137 | | | | | $ | 3,935,762 | | |
|
累积效应调整(3)
|
| | | | — | | | | | | (474) | | | | | | 26,732 | | | | | | — | | | | | | 26,258 | | |
|
附加部分
|
| | | | — | | | | | | 797 | | | | | | 2,798 | | | | | | 7,843 | | | | | | 11,438 | | |
|
处置/退休
|
| | | | (77,322) | | | | | | (7,306) | | | | | | (104) | | | | | | — | | | | | | (84,732) | | |
|
在建资产的重新分类和转移
|
| | | | — | | | | | | 7,652 | | | | | | — | | | | | | (7,652) | | | | | | — | | |
|
外汇的影响
|
| | | | (39,133) | | | | | | (1,486) | | | | | | (285) | | | | | | (153) | | | | | | (41,057) | | |
|
截至2019年12月31日的成本
|
| | | | 3,553,115 | | | | | | 254,238 | | | | | | 29,141 | | | | | | 11,175 | | | | | | 3,847,669 | | |
| 附加部分(2) | | | | | — | | | | | | 1,635 | | | | | | 6,813 | | | | | | 87,444 | | | | | | 95,892 | | |
|
处置/退休
|
| | | | (93,755) | | | | | | (3,285) | | | | | | — | | | | | | — | | | | | | (97,040) | | |
|
在建资产的重新分类和转移
|
| | | | — | | | | | | 4,463 | | | | | | — | | | | | | (4,463) | | | | | | — | | |
|
外汇的影响
|
| | | | (16,028) | | | | | | (1,259) | | | | | | (438) | | | | | | (4,402) | | | | | | (22,127) | | |
|
截至2020年12月31日的成本
|
| | | $ | 3,443,332 | | | | | $ | 255,792 | | | | | $ | 35,516 | | | | | $ | 89,754 | | | | | $ | 3,824,394 | | |
|
累计折旧和减值
在2019年1月1日 |
| | | $ | (2,072,796) | | | | | $ | (159,927) | | | | | $ | — | | | | | $ | — | | | | | $ | (2,232,723) | | |
|
累积效应调整(3)
|
| | | | — | | | | | | 92 | | | | | | — | | | | | | — | | | | | | 92 | | |
|
折旧
|
| | | | (225,675) | | | | | | (14,890) | | | | | | (2,401) | | | | | | — | | | | | | (242,966) | | |
|
处置/退休
|
| | | | 77,322 | | | | | | 6,379 | | | | | | — | | | | | | — | | | | | | 83,701 | | |
|
外汇的影响
|
| | | | 2,328 | | | | | | 798 | | | | | | 34 | | | | | | — | | | | | | 3,160 | | |
|
累计折旧和减值
于2019年12月31日 |
| | | | (2,218,821) | | | | | | (167,548) | | | | | | (2,367) | | | | | | — | | | | | | (2,388,736) | | |
|
折旧
|
| | | | (200,041) | | | | | | (13,644) | | | | | | (3,200) | | | | | | — | | | | | | (216,885) | | |
|
处置/退休
|
| | | | 93,755 | | | | | | 3,007 | | | | | | — | | | | | | — | | | | | | 96,762 | | |
|
外汇的影响
|
| | | | 2,178 | | | | | | 705 | | | | | | 108 | | | | | | — | | | | | | 2,991 | | |
|
累计折旧和减值
2020年12月31日 |
| | | $ | (2,322,929) | | | | | $ | (177,480) | | | | | $ | (5,459) | | | | | $ | — | | | | | $ | (2,505,868) | | |
|
净账面价值
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
截至2019年12月31日
|
| | | $ | 1,334,294 | | | | | $ | 86,690 | | | | | $ | 26,774 | | | | | $ | 11,175 | | | | | $ | 1,458,933 | | |
|
截至2020年12月31日
|
| | | $ | 1,120,403 | | | | | $ | 78,312 | | | | | $ | 30,057 | | | | | $ | 89,754 | | | | | $ | 1,318,526 | | |
| | | |
轨道
插槽 |
| |
贸易
姓名 |
| |
知识分子
财产 |
| |
合计
无限期的生活 无形的 物业、厂房及设备 |
| ||||||||||||
|
截至2019年1月1日的成本
|
| | | $ | 609,995 | | | | | $ | 17,000 | | | | | $ | 47,049 | | | | | $ | 674,044 | | |
| 附加部分(1) | | | | | — | | | | | | — | | | | | | 20,137 | | | | | | 20,137 | | |
|
处置/退休
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
外汇的影响
|
| | | | (1,974) | | | | | | — | | | | | | (1,364) | | | | | | (3,338) | | |
|
截至2019年12月31日和2020年1月1日的成本
|
| | | | 608,021 | | | | | | 17,000 | | | | | | 65,822 | | | | | | 690,843 | | |
|
附加部分
|
| | | | — | | | | | | — | | | | | | 5 | | | | | | 5 | | |
|
处置/退休
|
| | | | — | | | | | | — | | | | | | (229) | | | | | | (229) | | |
|
外汇的影响
|
| | | | (808) | | | | | | — | | | | | | (757) | | | | | | (1,565) | | |
|
截至2020年12月31日的成本
|
| | | $ | 607,213 | | | | | $ | 17,000 | | | | | $ | 64,841 | | | | | $ | 689,054 | | |
|
截至2019年1月1日的累计减值
|
| | | $ | (1,100) | | | | | $ | — | | | | | $ | — | | | | | $ | (1,100) | | |
|
减损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
截至2019年12月31日和2020年1月1日的累计减值
|
| | | | (1,100) | | | | | | — | | | | | | — | | | | | | (1,100) | | |
|
减损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
截至2020年12月31日的累计减值
|
| | | $ | (1,100) | | | | | $ | — | | | | | $ | — | | | | | $ | (1,100) | | |
| 净账面价值 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
截至2019年12月31日
|
| | | $ | 606,921 | | | | | $ | 17,000 | | | | | $ | 65,822 | | | | | $ | 689,743 | | |
|
截至2020年12月31日
|
| | | $ | 606,113 | | | | | $ | 17,000 | | | | | $ | 64,841 | | | | | $ | 687,954 | | |
| | | |
收入
待办事项 |
| |
客户
关系 |
| |
客户
合同 |
| |
应答器
权利 |
| |
特许权
权利 |
| |
其他
|
| |
总有限
生活 无形的 物业、厂房及设备 |
| |||||||||||||||||||||
|
截至2019年1月1日的成本
|
| | | $ | 235,955 | | | | | $ | 198,727 | | | | | $ | 23,142 | | | | | $ | 16,718 | | | | | $ | 32,874 | | | | | $ | 59 | | | | | $ | 507,475 | | |
|
附加部分
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 162 | | | | | | — | | | | | | 162 | | |
|
处置/退休
|
| | | | (11,051) | | | | | | — | | | | | | (10,284) | | | | | | — | | | | | | (290) | | | | | | — | | | | | | (21,625) | | |
|
外汇的影响
|
| | | | (1,240) | | | | | | (251) | | | | | | — | | | | | | — | | | | | | (2,598) | | | | | | — | | | | | | (4,089) | | |
|
截至2019年12月31日和2020年1月1日的成本
|
| | | | 223,664 | | | | | | 198,476 | | | | | | 12,858 | | | | | | 16,718 | | | | | | 30,148 | | | | | | 59 | | | | | | 481,923 | | |
|
附加部分
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24 | | | | | | — | | | | | | 24 | | |
|
处置/退休
|
| | | | — | | | | | | (3,943) | | | | | | (240) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,183) | | |
|
外汇的影响
|
| | | | — | | | | | | 12 | | | | | | — | | | | | | — | | | | | | (7,258) | | | | | | — | | | | | | (7,246) | | |
|
截至2020年12月31日的成本
|
| | | $ | 223,664 | | | | | $ | 194,545 | | | | | $ | 12,618 | | | | | $ | 16,718 | | | | | $ | 22,914 | | | | | $ | 59 | | | | | $ | 470,518 | | |
|
截至2019年1月1日的累计摊销和减值
|
| | | $ | (207,770) | | | | | $ | (130,564) | | | | | $ | (12,116) | | | | | $ | (11,866) | | | | | $ | (6,912) | | | | | $ | (37) | | | | | $ | (369,265) | | |
|
摊销
|
| | | | (7,291) | | | | | | (7,495) | | | | | | (5,119) | | | | | | (1,078) | | | | | | (2,291) | | | | | | (3) | | | | | | (23,277) | | |
|
处置/退休
|
| | | | 11,051 | | | | | | — | | | | | | 10,284 | | | | | | — | | | | | | 234 | | | | | | — | | | | | | 21,569 | | |
|
外汇的影响
|
| | | | 1,227 | | | | | | 142 | | | | | | — | | | | | | — | | | | | | 729 | | | | | | — | | | | | | 2,098 | | |
|
截至2019年12月31日和2020年1月1日的累计摊销和减值
|
| | | | (202,783) | | | | | | (137,917) | | | | | | (6,951) | | | | | | (12,944) | | | | | | (8,240) | | | | | | (40) | | | | | | (368,875) | | |
|
摊销
|
| | | | (6,198) | | | | | | (6,847) | | | | | | (834) | | | | | | (1,078) | | | | | | (2,235) | | | | | | (3) | | | | | | (17,195) | | |
|
处置/退休
|
| | | | — | | | | | | 3,943 | | | | | | 240 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,183 | | |
|
外汇的影响
|
| | | | — | | | | | | (70) | | | | | | — | | | | | | — | | | | | | 2,675 | | | | | | — | | | | | | 2,605 | | |
|
截至2013年12月31日的累计摊销和减值
2020年12月31日 |
| | | $ | (208,981) | | | | | $ | (140,891) | | | | | $ | (7,545) | | | | | $ | (14,022) | | | | | $ | (7,800) | | | | | $ | (43) | | | | | $ | (379,282) | | |
| 净账面价值 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
截至2019年12月31日
|
| | | $ | 20,881 | | | | | $ | 60,559 | | | | | $ | 5,907 | | | | | $ | 3,774 | | | | | $ | 21,908 | | | | | $ | 19 | | | | | $ | 113,048 | | |
|
截至2020年12月31日
|
| | | $ | 14,683 | | | | | $ | 53,654 | | | | | $ | 5,073 | | | | | $ | 2,696 | | | | | $ | 15,114 | | | | | $ | 16 | | | | | $ | 91,236 | | |
| | | |
截至2020年12月31日
|
| |
截至2019年12月31日
|
| ||||||||||||||||||||||||||||||
| | | |
成本
|
| |
累计
摊销 和 减损 |
| |
净账面价值
价值 |
| |
成本
|
| |
累计
摊销 和 减损 |
| |
净账面价值
价值 |
| ||||||||||||||||||
|
无限期无形资产
|
| | | $ | 689,054 | | | | | $ | (1,100) | | | | | $ | 687,954 | | | | | $ | 690,843 | | | | | $ | (1,100) | | | | | $ | 689,743 | | |
|
有限寿命无形资产
|
| | | | 470,518 | | | | | | (379,282) | | | | | | 91,236 | | | | | | 481,923 | | | | | | (368,875) | | | | | | 113,048 | | |
|
无形资产共计
|
| | | $ | 1,159,572 | | | | | $ | (380,382) | | | | | $ | 779,190 | | | | | $ | 1,172,766 | | | | | $ | (369,975) | | | | | $ | 802,791 | | |
| | | |
年份
|
|
|
收入积压
|
| |
4
|
|
|
客户关系
|
| |
6至8岁
|
|
|
客户合同
|
| |
6
|
|
|
转发器权限
|
| |
2
|
|
|
特许权
|
| |
2至11岁
|
|
|
专利
|
| |
5
|
|
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
应付贸易款项
|
| | | $ | 5,393 | | | | | $ | 4,561 | | |
|
其他应付款项和应计负债(a)
|
| | | | 24,698 | | | | | | 21,686 | | |
|
贸易及其他应付款项
|
| | | $ | 30,091 | | | | | $ | 26,247 | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
衍生负债(附注27)
|
| | | $ | 12,581 | | | | | $ | 3,206 | | |
|
保证金
|
| | | | 1,141 | | | | | | 1,277 | | |
|
卫星性能奖励付款
|
| | | | 7,996 | | | | | | 9,608 | | |
|
应付利息(a)
|
| | | | 12,046 | | | | | | 20,563 | | |
|
其他
|
| | | | 2,116 | | | | | | 3,627 | | |
|
其他流动金融负债
|
| | | $ | 35,880 | | | | | $ | 38,281 | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
递延收入(附注22)
|
| | | $ | 81,759 | | | | | $ | 65,704 | | |
|
退役负债(附注22)
|
| | | | 790 | | | | | | 826 | | |
|
不确定的税收状况
|
| | | | 1,315 | | | | | | 1,315 | | |
|
应付所得税
|
| | | | 7,326 | | | | | | 118 | | |
|
租赁负债
|
| | | | 2,131 | | | | | | 1,866 | | |
|
其他
|
| | | | 2,834 | | | | | | 2,486 | | |
|
其他流动负债
|
| | | $ | 96,155 | | | | | $ | 72,315 | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
衍生负债(附注27)
|
| | | $ | 5,448 | | | | | $ | 4,710 | | |
|
保证金
|
| | | | 473 | | | | | | 458 | | |
|
卫星性能奖励付款
|
| | | | 29,578 | | | | | | 37,343 | | |
|
其他长期金融负债
|
| | | $ | 35,499 | | | | | $ | 42,511 | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
递延收入(b)
|
| | | $ | 332,363 | | | | | $ | 374,642 | | |
|
应计福利负债(附注29)
|
| | | | 47,984 | | | | | | 32,074 | | |
|
不确定的税收状况
|
| | | | 175 | | | | | | 175 | | |
|
退役负债(a)
|
| | | | 3,145 | | | | | | 2,104 | | |
|
租赁负债(c)
|
| | | | 26,920 | | | | | | 26,716 | | |
|
其他长期负债
|
| | | $ | 410,587 | | | | | $ | 435,711 | | |
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
此后
|
| |
合计
|
|
| |
$642
|
| |
$518
|
| |
$435
|
| |
$305
|
| |
$217
|
| |
$569
|
| |
$2,686
|
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
此后
|
| |
合计
|
|
| |
$3,388
|
| |
$3,032
|
| |
$2,981
|
| |
$2,795
|
| |
$2,518
|
| |
$27,840
|
| |
$42,554
|
|
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
高级担保信贷安排(a)
|
| | | | | | | | | | | | |
|
循环信贷额度
|
| | | $ | — | | | | | $ | — | | |
|
定期贷款B–美国贷款(2020年12月31日–1,552,815美元,
2019年12月31日–1,908,500美元) |
| | | | 1,975,957 | | | | | | 2,479,142 | | |
|
优先票据(550,000美元)(b)
|
| | | | 699,875 | | | | | | 714,450 | | |
|
优先担保票据(400,000美元)(c)
|
| | | | 509,000 | | | | | | 519,600 | | |
| | | | | | 3,184,832 | | | | | | 3,713,192 | | |
|
减:递延融资成本和预付款选项(d)
|
| | | | 2,320 | | | | | | (393) | | |
| | | | | | 3,187,152 | | | | | | 3,712,799 | | |
|
减:流动负债
|
| | | | — | | | | | | (24,408) | | |
|
长期负债
|
| | | $ | 3,187,152 | | | | | $ | 3,688,391 | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
短期递延融资成本
|
| | | $ | — | | | | | $ | 3,385 | | |
|
长期递延融资成本
|
| | | | 24,888 | | | | | | 24,934 | | |
| | | | | $ | 24,888 | | | | | $ | 28,319 | | |
|
短期提前还款选择
|
| | | $ | — | | | | | $ | (3,001) | | |
|
长期提前还款选项
|
| | | | (24,925) | | | | | | (24,925) | | |
| | | | | $ | (24,925) | | | | | $ | (27,926) | | |
|
短期还款损失
|
| | | $ | — | | | | | $ | — | | |
|
长期还款损失
|
| | | | (2,283) | | | | | | — | | |
| | | | | $ | (2,283) | | | | | $ | — | | |
|
递延融资成本、提前还款选择和还款损失
|
| | | $ | (2,320) | | | | | $ | 393 | | |
| | | |
2020
|
| |
2019
|
| ||||||||||||||||||
|
截至12月31日,
|
| |
数量
股份 |
| |
陈述价值
|
| |
数量
股份 |
| |
陈述价值
|
| ||||||||||||
|
普通股
|
| | | | 74,252,460 | | | | | $ | 26,580 | | | | | | 74,252,460 | | | | | $ | 26,580 | | |
|
投票参与优先股
|
| | | | 7,034,444 | | | | | | 48,246 | | | | | | 7,034,444 | | | | | | 48,246 | | |
|
无投票权参与优先股
|
| | | | 38,508,117 | | | | | | 80,862 | | | | | | 38,477,137 | | | | | | 80,059 | | |
|
董事投票优先股
|
| | | | 1,000 | | | | | | 10 | | | | | | 1,000 | | | | | | 10 | | |
|
股本
|
| | | | | | | | | $ | 155,698 | | | | | | | | | | | $ | 154,895 | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
股东权益(不含准备金)
|
| | | $ | 1,422,212 | | | | | $ | 1,185,950 | | |
|
债务融资(不包括递延融资成本,预付款选项和还款损失(2019年12月31日–递延融资成本和预付款选项))
|
| | | $ | 3,184,832 | | | | | $ | 3,713,192 | | |
| | | |
携带
数额 |
| |
合同制
现金流量 (未贴现) |
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
此后
|
| ||||||||||||||||||||||||
|
贸易及其他应付款项
|
| | | $ | 30,091 | | | | | $ | 30,091 | | | | | $ | 30,091 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
客户及其他存款
|
| | | | 1,614 | | | | | | 1,614 | | | | | | 1,270 | | | | | | 17 | | | | | | 83 | | | | | | 17 | | | | | | 83 | | | | | | 144 | | |
|
卫星性能奖励付款
|
| | | | 37,948 | | | | | | 47,296 | | | | | | 9,316 | | | | | | 8,360 | | | | | | 7,518 | | | | | | 5,918 | | | | | | 3,133 | | | | | | 13,051 | | |
|
其他金融负债
|
| | | | 2,116 | | | | | | 2,116 | | | | | | 2,116 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
利率互换
|
| | | | 18,029 | | | | | | 18,330 | | | | | | 12,709 | | | | | | 5,621 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| 负债(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 | | |
| | | |
利息
应付款项 |
| |
利息
付款 |
|
|
卫星性能奖励付款
|
| |
$374
|
| |
$9,558
|
|
|
负债
|
| |
$11,672
|
| |
$828,450
|
|
|
截至2020年12月31日
|
| |
FVTPL
|
| |
摊销成本
|
| |
合计
|
| |
公允价值
|
| |
公允价值
层次结构 |
| ||||||||||||
|
现金及现金等价物
|
| | | $ | — | | | | | $ | 818,378 | | | | | $ | 818,378 | | | | | $ | 818,378 | | | |
第1级
|
|
|
贸易及其他应收款
|
| | | | — | | | | | | 51,928 | | | | | | 51,928 | | | | | | 51,928 | | | |
(3)
|
|
|
其他流动金融资产
|
| | | | — | | | | | | 448 | | | | | | 448 | | | | | | 448 | | | |
第1级
|
|
|
其他长期金融资产(1)
|
| | | | 30,266 | | | | | | 23,159 | | | | | | 53,425 | | | | | | 53,425 | | | |
第1级,
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
第2级
|
|
|
贸易及其他应付款项
|
| | | | — | | | | | | (30,091) | | | | | | (30,091) | | | | | | (30,091) | | | |
(3)
|
|
|
其他流动金融负债
|
| | | | (12,581) | | | | | | (23,299) | | | | | | (35,880) | | | | | | (37,921) | | | |
第2级
|
|
|
其他长期金融负债
|
| | | | (5,448) | | | | | | (30,051) | | | | | | (35,499) | | | | | | (36,357) | | | |
第2级
|
|
| 负债(2) | | | | | — | | | | | | (3,184,832) | | | | | | (3,184,832) | | | | | | (3,214,543) | | | |
第2级
|
|
| | | | | $ | 12,237 | | | | | $ | (2,374,360) | | | | | $ | (2,362,123) | | | | | $ | (2,394,733) | | | | | |
|
截至2019年12月31日
|
| |
FVTPL
|
| |
摊销成本
|
| |
合计
|
| |
公允价值
|
| |
公允价值
层次结构 |
| ||||||||||||
|
现金及现金等价物
|
| | | $ | — | | | | | $ | 1,027,222 | | | | | $ | 1,027,222 | | | | | $ | 1,027,222 | | | |
第1级
|
|
|
贸易及其他应收款
|
| | | | — | | | | | | 64,062 | | | | | | 64,062 | | | | | | 64,062 | | | |
(3)
|
|
|
其他流动金融资产
|
| | | | — | | | | | | 210 | | | | | | 210 | | | | | | 210 | | | |
第1级
|
|
|
其他长期金融资产(1)
|
| | | | 32,821 | | | | | | 24,909 | | | | | | 57,730 | | | | | | 57,730 | | | |
第1级,
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
第2级
|
|
|
贸易及其他应付款项
|
| | | | — | | | | | | (26,247) | | | | | | (26,247) | | | | | | (26,247) | | | |
(3)
|
|
|
其他流动金融负债
|
| | | | (3,206) | | | | | | (35,075) | | | | | | (38,281) | | | | | | (40,748) | | | |
第2级
|
|
|
其他长期金融负债
|
| | | | (4,710) | | | | | | (37,801) | | | | | | (42,511) | | | | | | (42,493) | | | |
第2级
|
|
| 负债(2) | | | | | — | | | | | | (3,713,192) | | | | | | (3,713,192) | | | | | | (3,760,656) | | | |
第2级
|
|
| | | | | $ | 24,905 | | | | | $ | (2,695,912) | | | | | $ | (2,671,007) | | | | | $ | (2,720,920) | | | | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
定期贷款B–美国贷款–高级担保信贷安排
|
| | | | 98.88% | | | | | | 100.25% | | |
|
优先票据
|
| | | | 104.76% | | | | | | 104.25% | | |
|
优先担保票据
|
| | | | 103.64% | | | | | | 102.10% | | |
|
截至2020年12月31日
|
| |
其他长-
期限 金融 物业、厂房及设备 |
| |
其他
当前 金融 负债 |
| |
其他长-
期限 金融 负债 |
| |
合计
|
| ||||||||||||
|
利率互换
|
| | | $ | — | | | | | $ | (12,581) | | | | | $ | (5,448) | | | | | $ | (18,029) | | |
|
预付款选项
|
| | | | 30,266 | | | | | | — | | | | | | — | | | | | | 30,266 | | |
| | | | | $ | 30,266 | | | | | $ | (12,581) | | | | | $ | (5,448) | | | | | $ | 12,237 | | |
|
截至2019年12月31日
|
| |
其他长-
期限 金融 物业、厂房及设备 |
| |
其他
当前 金融 负债 |
| |
其他长-
期限 金融 负债 |
| |
合计
|
| ||||||||||||
|
利率互换
|
| | | $ | — | | | | | $ | (3,206) | | | | | $ | (4,710) | | | | | $ | (7,916) | | |
|
预付款选项
|
| | | | 32,821 | | | | | | — | | | | | | — | | | | | | 32,821 | | |
| | | | | $ | 32,821 | | | | | $ | (3,206) | | | | | $ | (4,710) | | | | | $ | 24,905 | | |
| |
公允价值,2018年12月31日和2019年1月1日
|
| | | $ | 46,795 | | |
| | 在初始阶段确认的衍生工具 | | | | | | | |
| |
预付款选项-优先票据
|
| | | | 17,829 | | |
| |
提前还款选择-优先担保票据
|
| | | | 10,562 | | |
| | 衍生工具的未实现收益(亏损) | | | | | | | |
| |
利率下限
|
| | | | 5,368 | | |
| |
预付款选项
|
| | | | (12,391) | | |
| |
利率互换
|
| | | | (42,649) | | |
| |
外汇的影响
|
| | | | (609) | | |
| |
公允价值,2019年12月31日
|
| | | | 24,905 | | |
| | 衍生工具未实现亏损 | | | | | | | |
| |
预付款选项
|
| | | | (2,308) | | |
| |
利率互换
|
| | | | (10,807) | | |
| |
外汇的影响
|
| | | | 447 | | |
| |
公允价值,2020年12月31日
|
| | | $ | 12,237 | | |
|
授权年份
|
| |
数量
|
| |||
|
2008
|
| | | | 8,824,646 | | |
|
2013
|
| | | | 4,036,729 | | |
|
2015
|
| | | | 62,404 | | |
|
2017
|
| | | | 350,000 | | |
|
2018
|
| | | | 3,280,000 | | |
|
2019
|
| | | | 500,000 | | |
|
2020
|
| | | | 451,266 | | |
| | | |
时间归属
期权计划 |
| |
绩效归属
期权计划 |
| ||||||||||||||||||
| | | |
数量
选项 |
| |
加权
平均数 锻炼 价格 |
| |
数量
选项 |
| |
加权
平均数 锻炼 价格 |
| ||||||||||||
|
截至2018年12月31日和2019年1月1日尚未偿还
|
| | | | 7,102,864 | | | | | $ | 25.56 | | | | | | 432,102 | | | | | $ | 11.07 | | |
|
授予
|
| | | | 522,372 | | | | | | | | | | | | — | | | | | | | | |
|
被没收
|
| | | | (62,499) | | | | | | | | | | | | — | | | | | | | | |
|
已行使(附注24)
|
| | | | (18,120) | | | | | | | | | | | | (22,149) | | | | | | | | |
|
过期
|
| | | | — | | | | | | | | | | | | — | | | | | | | | |
|
截至2019年12月31日和2020年1月1日尚未偿还
|
| | | | 7,544,617 | | | | | $ | 25.63 | | | | | | 409,953 | | | | | $ | 11.07 | | |
|
授予
|
| | | | 650,000 | | | | | | | | | | | | — | | | | | | | | |
|
被没收
|
| | | | (246,049) | | | | | | | | | | | | (3,691) | | | | | | | | |
|
行使
|
| | | | — | | | | | | | | | | | | — | | | | | | | | |
|
过期
|
| | | | — | | | | | | | | | | | | — | | | | | | | | |
|
截至2020年12月31日尚未偿还
|
| | | | 7,948,568 | | | | | $ | 25.83 | | | | | | 406,262 | | | | | $ | 11.07 | | |
| |
杰出,2019年1月1日
|
| | | | 200,000 | | |
| |
定居
|
| | | | (66,667) | | |
| |
2019年12月31日和2020年1月1日未偿还
|
| | | | 133,333 | | |
| |
定居
|
| | | | (66,667) | | |
| |
杰出,2020年12月31日
|
| | | | 66,666 | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
时间归属期权计划
|
| | | | 5,779,565 | | | | | | 4,762,335 | | |
|
业绩归属期权计划
|
| | | | 406,266 | | | | | | 409,953 | | |
|
加权平均剩余寿命
|
| |
6年
|
| |
7年
|
| ||||||
|
截至12月31日的年度,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
营业费用
|
| | | $ | 12,500 | | | | | $ | 16,035 | | | | | $ | 29,505 | | |
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
股息收益率
|
| | | | —% | | | | | | —% | | | | | | —% | | |
|
预期波动性
|
| | | | 32.7% | | | | | | 32.4% | | | | | | 31.7% | | |
|
无风险利率
|
| | | | 2.79% | | | | | | 2.93% | | | | | | 2.94% | | |
|
预期寿命(年)
|
| | | | 10 | | | | | | 10 | | | | | | 10 | | |
| | | |
退休金计划
|
| |
其他离职后福利计划
|
| ||||||||||||||||||||||||||||||
|
截至12月31日的年度,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||
| 合并收益表(亏损) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
营业费用
|
| | | $ | 7,188 | | | | | $ | 6,198 | | | | | $ | 6,345 | | | | | $ | 145 | | | | | $ | 116 | | | | | $ | 276 | | |
|
利息支出
|
| | | $ | 423 | | | | | $ | 524 | | | | | $ | 658 | | | | | $ | 746 | | | | | $ | 815 | | | | | $ | 830 | | |
|
综合报表
收入(亏损) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
雇员福利计划的精算损失(收益)
|
| | | $ | 11,390 | | | | | $ | (3,325) | | | | | $ | (4,555) | | | | | $ | 2,303 | | | | | $ | 2,191 | | | | | $ | (3,200) | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
|
退休金福利
|
| | | $ | 22,070 | | | | | $ | 8,566 | | |
|
其他离职后福利
|
| | | | 25,914 | | | | | | 23,508 | | |
|
应计福利负债
|
| | | $ | 47,984 | | | | | $ | 32,074 | | |
| | | |
2020
|
| |
2019
|
| ||||||||||||||||||
|
截至12月31日,
|
| |
抚恤金
|
| |
其他
|
| |
抚恤金
|
| |
其他
|
| ||||||||||||
|
注资债务的现值
|
| | | $ | 375,222 | | | | | $ | — | | | | | $ | 331,737 | | | | | $ | — | | |
|
计划资产的公允价值
|
| | | | (354,385) | | | | | | — | | | | | | (324,257) | | | | | | — | | |
| | | | | | 20,837 | | | | | | — | | | | | | 7,480 | | | | | | — | | |
|
无准备金债务的现值
|
| | | | 1,233 | | | | | | 25,914 | | | | | | 1,086 | | | | | | 23,508 | | |
|
应计福利负债
|
| | | $ | 22,070 | | | | | $ | 25,914 | | | | | $ | 8,566 | | | | | $ | 23,508 | | |
| | | |
抚恤金
|
| |
其他
|
| |
合计
|
| |||||||||
| 福利义务的变化 | | | | | | | | | | | | | | | | | | | |
|
福利义务,2020年1月1日
|
| | | $ | 332,823 | | | | | $ | 23,508 | | | | | $ | 356,331 | | |
|
当期服务成本
|
| | | | 6,695 | | | | | | 145 | | | | | | 6,840 | | |
|
利息支出
|
| | | | 10,723 | | | | | | 746 | | | | | | 11,469 | | |
| 重新测量 | | | | | | | | | | | | | | | | | | | |
|
因计划经历而产生的精算损失
|
| | | | 2,212 | | | | | | 184 | | | | | | 2,396 | | |
|
人口假设变化造成的精算损失
|
| | | | — | | | | | | 11 | | | | | | 11 | | |
|
财务假设变动造成的精算损失
|
| | | | 33,278 | | | | | | 2,108 | | | | | | 35,386 | | |
|
支付的福利
|
| | | | (10,294) | | | | | | (726) | | | | | | (11,020) | | |
|
计划参与者的供款
|
| | | | 1,018 | | | | | | — | | | | | | 1,018 | | |
|
外汇
|
| | | | — | | | | | | (62) | | | | | | (62) | | |
|
福利义务,2020年12月31日
|
| | | | 376,455 | | | | | | 25,914 | | | | | | 402,369 | | |
| 计划资产公允价值变动 | | | | | | | | | | | | | | | | | | | |
|
2020年1月1日计划资产的公允价值
|
| | | | (324,257) | | | | | | — | | | | | | (324,257) | | |
|
计划参与者的供款
|
| | | | (1,018) | | | | | | — | | | | | | (1,018) | | |
|
雇主供款
|
| | | | (5,497) | | | | | | (726) | | | | | | (6,223) | | |
|
利息收入
|
| | | | (10,300) | | | | | | — | | | | | | (10,300) | | |
|
支付的福利
|
| | | | 10,294 | | | | | | 726 | | | | | | 11,020 | | |
| 重新测量 | | | | | | | | | | | | | | | | | | | |
|
计划资产收益率,不包括利息收入
|
| | | | (24,100) | | | | | | — | | | | | | (24,100) | | |
|
行政费用
|
| | | | 493 | | | | | | — | | | | | | 493 | | |
|
2020年12月31日计划资产的公允价值
|
| | | | (354,385) | | | | | | — | | | | | | (354,385) | | |
|
应计福利负债,2020年12月31日
|
| | | $ | 22,070 | | | | | $ | 25,914 | | | | | $ | 47,984 | | |
| 福利义务的变化 | | | | | | | | | | | | | | | | | | | |
|
福利义务,2019年1月1日
|
| | | $ | 293,969 | | | | | $ | 21,330 | | | | | $ | 315,299 | | |
|
当期服务成本
|
| | | | 5,701 | | | | | | 116 | | | | | | 5,817 | | |
|
利息支出
|
| | | | 11,241 | | | | | | 815 | | | | | | 12,056 | | |
| 重新测量 | | | | | | | | | | | | | | | | | | | |
|
因计划经历而产生的精算损失
|
| | | | 1,773 | | | | | | 235 | | | | | | 2,008 | | |
|
人口假设变化造成的精算损失
|
| | | | — | | | | | | 16 | | | | | | 16 | | |
|
财务假设变动造成的精算损失
|
| | | | 28,531 | | | | | | 1,940 | | | | | | 30,471 | | |
|
支付的福利
|
| | | | (9,483) | | | | | | (758) | | | | | | (10,241) | | |
|
计划参与者的供款
|
| | | | 1,091 | | | | | | — | | | | | | 1,091 | | |
|
外汇
|
| | | | — | | | | | | (186) | | | | | | (186) | | |
|
福利义务,2019年12月31日
|
| | | | 332,823 | | | | | | 23,508 | | | | | | 356,331 | | |
| | | |
抚恤金
|
| |
其他
|
| |
合计
|
| |||||||||
| 计划资产公允价值变动 | | | | | | | | | | | | | | | | | | | |
|
2019年1月1日计划资产的公允价值
|
| | | | (283,064) | | | | | | — | | | | | | (283,064) | | |
|
计划参与者的供款
|
| | | | (1,091) | | | | | | — | | | | | | (1,091) | | |
|
雇主供款
|
| | | | (5,736) | | | | | | (758) | | | | | | (6,494) | | |
|
利息收入
|
| | | | (10,717) | | | | | | — | | | | | | (10,717) | | |
|
支付的福利
|
| | | | 9,483 | | | | | | 758 | | | | | | 10,241 | | |
| 重新测量 | | | | | | | | | | | | | | | | | | | |
|
计划资产收益率,不包括利息收入
|
| | | | (33,629) | | | | | | — | | | | | | (33,629) | | |
|
行政费用
|
| | | | 497 | | | | | | — | | | | | | 497 | | |
|
2019年12月31日计划资产的公允价值
|
| | | | (324,257) | | | | | | — | | | | | | (324,257) | | |
|
应计福利负债,2019年12月31日
|
| | | $ | 8,566 | | | | | $ | 23,508 | | | | | $ | 32,074 | | |
| | |||||||||||||||||||
| | | |
抚恤金
|
| |
其他
|
| ||||||
|
2021
|
| | | $ | 11,519 | | | | | $ | 901 | | |
|
2022
|
| | | $ | 12,096 | | | | | $ | 936 | | |
|
2023
|
| | | $ | 12,790 | | | | | $ | 972 | | |
|
2024
|
| | | $ | 13,558 | | | | | $ | 1,008 | | |
|
2025
|
| | | $ | 14,433 | | | | | $ | 1,044 | | |
|
2026年至2030年
|
| | | $ | 80,999 | | | | | $ | 6,620 | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| ||||||
| 股本证券 | | | | | | | | | | | | | |
|
加拿大
|
| | | | 22.9% | | | | | | 22.3% | | |
|
美国
|
| | | | 19.7% | | | | | | 19.8% | | |
|
国际(美国除外)
|
| | | | 14.3% | | | | | | 14.1% | | |
| 固定收益工具 | | | | | | | | | | | | | |
|
加拿大
|
| | | | 41.0% | | | | | | 41.2% | | |
| 现金及现金等价物 | | | | | | | | | | | | | |
|
加拿大
|
| | | | 2.1% | | | | | | 2.6% | | |
| | | |
抚恤金
|
| |
其他
|
| |
抚恤金
|
| |
其他
|
|
|
截至12月31日,
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2019
|
|
| 精算福利义务 | | | | | | | | | | | | | |
|
贴现率
|
| |
2.60%
|
| |
2.00%至2.60%
|
| |
3.20%
|
| |
2.95%至3.20%
|
|
| 截至本年度的福利成本 | | | | | | | | | | | | | |
|
贴现率
|
| |
3.20%
|
| |
2.95%至3.20%
|
| |
3.90%
|
| |
3.90%至4.00%
|
|
|
未来薪资增长
|
| |
2.50%
|
| |
不适用
|
| |
2.50%
|
| |
不适用
|
|
|
医疗保健费用趋势率
|
| |
不适用
|
| |
3.49%至5.49%
|
| |
不适用
|
| |
3.49%至5.49%
|
|
|
其他医疗趋势比率
|
| |
不适用
|
| |
4.00%至4.56%
|
| |
不适用
|
| |
4.00%至4.56%
|
|
| | | |
抚恤金
|
| |
其他
|
| ||||||||||||||||||
|
截至2020年12月31日
|
| |
增加1%
|
| |
减少1%
|
| |
增加1%
|
| |
减少1%
|
| ||||||||||||
|
贴现率
|
| | | $ | (53,058) | | | | | $ | 67,549 | | | | | $ | (3,486) | | | | | $ | 4,351 | | |
|
未来薪资增长
|
| | | $ | 10,423 | | | | | $ | (9,165) | | | | | | 不适用 | | | | | | 不适用 | | |
|
医疗和牙科趋势比率
|
| | | | 不适用 | | | | | | 不适用 | | | | | $ | 2,222 | | | | | $ | (1,839) | | |
| | | |
抚恤金
|
| |
其他
|
| ||||||||||||||||||
|
截至2019年12月31日
|
| |
增加1%
|
| |
减少1%
|
| |
增加1%
|
| |
减少1%
|
| ||||||||||||
|
贴现率
|
| | | $ | (45,385) | | | | | $ | 57,745 | | | | | $ | (2,751) | | | | | $ | 3,576 | | |
|
未来薪资增长
|
| | | $ | 9,856 | | | | | $ | (8,874) | | | | | | 不适用 | | | | | | 不适用 | | |
|
医疗和牙科趋势比率
|
| | | | 不适用 | | | | | | 不适用 | | | | | $ | 2,018 | | | | | $ | (1,531) | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
现金
|
| | | $ | 687,967 | | | | | $ | 542,537 | | | | | $ | 342,874 | | |
|
短期投资(1)
|
| | | | 130,411 | | | | | | 484,685 | | | | | | 425,559 | | |
|
现金及现金等价物
|
| | | $ | 818,378 | | | | | $ | 1,027,222 | | | | | $ | 768,433 | | |
|
截至12月31日的年度,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
已付所得税
|
| | | $ | (53,842) | | | | | $ | (101,952) | | | | | $ | (109,193) | | |
|
收到的所得税
|
| | | | 399 | | | | | | 6,497 | | | | | | 2,885 | | |
| | | | | $ | (53,443) | | | | | $ | (95,455) | | | | | $ | (106,308) | | |
|
截至12月31日的年度,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
支付的利息
|
| | | $ | (188,969) | | | | | $ | (195,671) | | | | | $ | (207,339) | | |
|
收到的利息
|
| | | | 8,997 | | | | | | 19,559 | | | | | | 11,802 | | |
|
资本化利息
|
| | | | — | | | | | | — | | | | | | 19,120 | | |
| | | | | $ | (179,972) | | | | | $ | (176,112) | | | | | $ | (176,417) | | |
| | | |
负债
|
| |
卫星
表现 激励 付款 |
| |
租赁
负债 |
| |||||||||
|
截至2020年1月1日的余额
|
| | | $ | 3,712,799 | | | | | $ | 46,951 | | | | | $ | 28,582 | | |
|
现金流出
|
| | | | (453,592) | | | | | | (9,031) | | | | | | (1,793) | | |
|
偿还损失(附注23)
|
| | | | 2,284 | | | | | | — | | | | | | — | | |
|
递延融资成本、提前还款选择权和还款损失的摊销
|
| | | | 428 | | | | | | — | | | | | | — | | |
|
非现金增值
|
| | | | — | | | | | | — | | | | | | 2,788 | | |
|
支付的利息
|
| | | | — | | | | | | — | | | | | | (1,649) | | |
|
应计利息
|
| | | | — | | | | | | — | | | | | | 1,349 | | |
|
其他
|
| | | | — | | | | | | 182 | | | | | | (91) | | |
|
外汇的影响
|
| | | | (74,767) | | | | | | (528) | | | | | | (135) | | |
|
截至2020年12月31日的余额
|
| | | $ | 3,187,152 | | | | | $ | 37,574 | | | | | $ | 29,051 | | |
| | | |
负债
|
| |
卫星
表现 激励 付款 |
| |
租赁
负债 |
| |||||||||
|
截至2019年1月1日的余额
|
| | | $ | 3,724,228 | | | | | $ | 58,913 | | | | | $ | 369 | | |
|
现金流出
|
| | | | (3,743,465) | | | | | | (9,644) | | | | | | (1,252) | | |
|
现金流入
|
| | | | 3,786,082 | | | | | | — | | | | | | — | | |
|
递延融资成本、利率下限、提前还款选择权和重新定价/还款净收益的核销(附注23)
|
| | | | 107,065 | | | | | | — | | | | | | — | | |
|
递延融资成本的摊销,利率下限,提前还款期权和重新定价/还款的净收益
|
| | | | 22,461 | | | | | | — | | | | | | — | | |
|
债务发行成本
|
| | | | (28,082) | | | | | | — | | | | | | — | | |
|
应计债务发行成本
|
| | | | (573) | | | | | | | | | | | | | | |
|
开始时的预付款选项-优先票据
|
| | | | 17,829 | | | | | | — | | | | | | — | | |
|
开始时的预付款选项-优先担保票据
|
| | | | 10,562 | | | | | | — | | | | | | — | | |
|
累积效应调整
|
| | | | — | | | | | | — | | | | | | 26,851 | | |
|
非现金增值
|
| | | | — | | | | | | — | | | | | | 2,775 | | |
|
支付的利息
|
| | | | — | | | | | | — | | | | | | (984) | | |
|
应计利息
|
| | | | — | | | | | | — | | | | | | 1,288 | | |
|
其他
|
| | | | — | | | | | | 296 | | | | | | (236) | | |
|
外汇的影响
|
| | | | (183,308) | | | | | | (2,614) | | | | | | (229) | | |
|
截至2019年12月31日的余额
|
| | | $ | 3,712,799 | | | | | $ | 46,951 | | | | | $ | 28,582 | | |
| | | |
负债
|
| |
卫星
表现 激励 付款 |
| |
资本
租赁 |
| |||||||||
|
截至2018年1月1日的余额
|
| | | $ | 3,543,377 | | | | | $ | 62,961 | | | | | $ | 369 | | |
|
债务重新定价成本
|
| | | | (10,190) | | | | | | — | | | | | | — | | |
|
现金流出
|
| | | | (94,951) | | | | | | (9,037) | | | | | | (29) | | |
|
递延融资成本的摊销,利率下限,提前还款选择和重新定价/偿还的净收益
|
| | | | 22,497 | | | | | | — | | | | | | — | | |
|
自愿付款损失(附注23)
|
| | | | 2,828 | | | | | | — | | | | | | — | | |
|
重新定价的收益(附注24)
|
| | | | (6,901) | | | | | | — | | | | | | — | | |
|
累积影响调整(附注23)
|
| | | | (36,072) | | | | | | — | | | | | | — | | |
|
其他
|
| | | | — | | | | | | 191 | | | | | | — | | |
|
外汇的影响
|
| | | | 303,640 | | | | | | 4,798 | | | | | | 29 | | |
|
截至2018年12月31日的余额
|
| | | $ | 3,724,228 | | | | | $ | 58,913 | | | | | $ | 369 | | |
|
截至12月31日,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
贸易及其他应收款
|
| | | $ | (4,173) | | | | | $ | (16,113) | | | | | $ | 22,056 | | |
|
金融资产
|
| | | | 161 | | | | | | (3,897) | | | | | | (210) | | |
|
其他资产
|
| | | | (7,286) | | | | | | (13,183) | | | | | | 371 | | |
|
贸易及其他应付款项
|
| | | | 1,860 | | | | | | 1,685 | | | | | | (4,695) | | |
|
金融负债
|
| | | | (651) | | | | | | (2,125) | | | | | | (1,026) | | |
|
其他负债
|
| | | | 25,107 | | | | | | 19,691 | | | | | | 72,317 | | |
| | | | | $ | 15,018 | | | | | $ | (13,942) | | | | | $ | 88,813 | | |
|
截至12月31日的年度,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
卫星、财产和其他设备
|
| | | $ | 2,963 | | | | | $ | 29,234 | | | | | $ | 3,795 | | |
|
无形资产
|
| | | $ | — | | | | | $ | (3,263) | | | | | $ | 3,635 | | |
| | | |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
此后
|
| |
合计
|
| |||||||||||||||||||||
|
物业租赁
|
| | | $ | 1,141 | | | | | $ | 1,079 | | | | | $ | 1,065 | | | | | $ | 1,051 | | | | | $ | 969 | | | | | $ | 12,455 | | | | | $ | 17,760 | | |
|
资本承诺
|
| | | | 32,055 | | | | | | 35,057 | | | | | | 86,785 | | | | | | — | | | | | | — | | | | | | — | | | | | | 153,897 | | |
|
其他经营承诺
|
| | | | 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 | | |
|
公司
|
| |
国家
|
| |
合并方法
|
| |
投票权百分比
|
|
|
Infosat Communications LP
|
| |
加拿大
|
| |
完全合并
|
| |
100
|
|
|
Telesat Spectrum普通合伙企业
|
| |
加拿大
|
| |
完全合并
|
| |
100
|
|
|
Telesat Leo Holdings股份有限公司。
|
| |
加拿大
|
| |
完全合并
|
| |
100
|
|
|
Telesat技术公司
|
| |
加拿大
|
| |
完全合并
|
| |
100
|
|
|
Telesat Spectrum公司
|
| |
加拿大
|
| |
完全合并
|
| |
100
|
|
|
Telesat Spectrum控股公司
|
| |
加拿大
|
| |
完全合并
|
| |
100
|
|
|
天网卫星公司
|
| |
美国
|
| |
完全合并
|
| |
100
|
|
|
Telesat网络服务公司
|
| |
美国
|
| |
完全合并
|
| |
100
|
|
|
太空连接公司。
|
| |
美国
|
| |
完全合并
|
| |
100
|
|
|
Telesat卫星LP
|
| |
美国
|
| |
完全合并
|
| |
100
|
|
|
Telesat Leo公司
|
| |
美国
|
| |
完全合并
|
| |
100
|
|
|
Telesat US Services,LLC
|
| |
美国
|
| |
完全合并
|
| |
100
|
|
|
Infosat Able Holdings,Inc.
|
| |
美国
|
| |
完全合并
|
| |
100
|
|
|
Telesat Brasil Capacidade de Sat Lites Ltda。
|
| |
巴西
|
| |
完全合并
|
| |
100
|
|
|
Telesat Limited
|
| |
马恩岛
|
| |
完全合并
|
| |
100
|
|
|
Telesat国际有限公司
|
| |
联合王国
|
| |
完全合并
|
| |
100
|
|
|
截至12月31日的一年,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
短期福利(包括薪金)
|
| | | $ | 13,058 | | | | | $ | 11,051 | | | | | $ | 16,853 | | |
|
特别付款(1)
|
| | | | 710 | | | | | | 948 | | | | | | 2,904 | | |
|
离职后福利
|
| | | | 2,180 | | | | | | 2,773 | | | | | | 2,510 | | |
|
以股份为基础的支付
|
| | | | 12,373 | | | | | | 15,649 | | | | | | 29,016 | | |
| | | | | $ | 28,321 | | | | | $ | 30,421 | | | | | $ | 51,283 | | |
| | | |
商品和服务的销售,
利息收入 |
| |
购买商品和服务,
利息支出 |
| ||||||||||||||||||||||||||||||
|
截至12月31日的年度,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||
|
收入
|
| | | $ | 133 | | | | | $ | 133 | | | | | $ | 128 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
营业费用
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,712 | | | | | $ | 6,645 | | | | | $ | 6,456 | | |
| | | |
相关机构的欠款
各方 |
| |
应付款项
关联方 |
| ||||||||||||||||||
|
在12月31日,
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
|
当期应收/应付款项
|
| | | $ | — | | | | | $ | — | | | | | $ | 105 | | | | | $ | 204 | | |
|
(以加元计)
|
| |
注
|
| |
9月30日,
2021 |
| |
12月31日,
2020 |
| |||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | | | | | | | |
|
现金
|
| | | | | | | | | $ | 500 | | | | | $ | 500 | | |
| 股东权益 | | | | | | | | | | | | | | | | | | | |
|
股本
|
| | | | 4 | | | | | $ | 500 | | | | | $ | 500 | | |
|
(以加元计)
|
| |
注
|
| | | | | | | |||
| 物业、厂房及设备 | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | |
|
现金
|
| | | | | | | | | $ | 500 | | |
| 股东权益 | | | | | | | | | | | | | |
|
股本
|
| | | | 4 | | | | | $ | 500 | | |
|
(以加元计)
|
| |
注
|
| |
9月30日,
2021 |
| |
12月31日,
2020 |
| |||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | | | | | | | |
|
现金
|
| | | | | | | | | $ | 472 | | | | | $ | 600 | | |
|
投资Loral Space&Communications,Inc.
|
| | | | 4 | | | | | | 128 | | | | | | — | | |
| | | | | | | | | | | $ | 600 | | | | | $ | 600 | | |
| 合伙人资本 | | | | | | | | | | | | | | | | | | | |
|
合伙人资本
|
| | | | 5 | | | | | $ | 600 | | | | | $ | 600 | | |
| | | |
数量
伙伴关系单位 |
| |
陈述价值
|
| ||||||
|
普通合伙单位
|
| | | | 50 | | | | | $ | 500 | | |
|
X类LP单元
|
| | | | 10 | | | | | | 100 | | |
|
合伙人资本
|
| | | | | | | | |
$
|
600
|
| |
|
(以加元计)
|
| |
注
|
| | | | | | | |||
| 物业、厂房及设备 | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | |
|
现金
|
| | | | | | | | | $ | 600 | | |
| 合伙人资本 | | | | | | | | | | | | | |
|
合伙人资本
|
| | | | 4 | | | | | $ | 600 | | |
| | | |
数量
伙伴关系 单位 |
| |
标准
价值 |
| ||||||
|
普通合伙单位
|
| | | | 50 | | | | | $ | 500 | | |
|
X类LP单元
|
| | | | 10 | | | | | | 100 | | |
|
合伙人资本
|
| | | | | | | | | $ | 600 | | |
| | | |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
物业、厂房及设备
|
| | | | | | | | | | | | |
| 当前资产: | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | 19,986 | | | | | $ | 31,631 | | |
|
应收所得税退款
|
| | | | 1,299 | | | | | | 1,228 | | |
|
其他流动资产
|
| | | | 1,194 | | | | | | 1,232 | | |
|
流动资产总额
|
| | | | 22,479 | | | | | | 34,091 | | |
|
使用权资产
|
| | | | 159 | | | | | | 342 | | |
|
对附属公司的投资
|
| | | | 241,499 | | | | | | 192,664 | | |
|
递延所得税资产
|
| | | | 29,280 | | | | | | 27,339 | | |
|
其他资产
|
| | | | 31 | | | | | | 33 | | |
|
总资产
|
| | | $ | 293,448 | | | | | $ | 254,469 | | |
|
负债和股东权益
|
| | | | | | | | | | | | |
| 流动负债: | | | | | | | | | | | | | |
|
应计就业成本
|
| | | $ | 9,759 | | | | | $ | 2,839 | | |
|
其他流动负债
|
| | | | 2,534 | | | | | | 2,002 | | |
|
流动负债合计
|
| | | | 12,293 | | | | | | 4,841 | | |
|
养恤金和其他退休后负债
|
| | | | 19,214 | | | | | | 20,181 | | |
|
其他负债
|
| | | | 20,667 | | | | | | 19,914 | | |
|
负债总额
|
| | | | 52,174 | | | | | | 44,936 | | |
| 承诺与或有事项 | | | | | | | | | | | | | |
| 股东权益: | | | | | | | | | | | | | |
|
优先股,面值0.01美元;授权10,000,000股
|
| | | | — | | | | | | — | | |
|
A系列初级参与优先股,面值0.01美元,5万股
已授权,不发行和发行在外的股票 |
| | | | — | | | | | | — | | |
|
B系列优先股,面值0.01美元,5股已授权,5股已发行和发行
杰出的 |
| | | | — | | | | | | — | | |
|
普通股:
|
| | | | | | | | | | | | |
|
有投票权的普通股,面值0.01美元;授权发行50,000,000股,已发行21,581,572股
|
| | | | 216 | | | | | | 216 | | |
|
无投票权普通股,面值0.01美元;20,000,000股已发行和发行在外的股票9,505,673股
|
| | | | 95 | | | | | | 95 | | |
|
实收资本
|
| | | | 1,019,988 | | | | | | 1,019,988 | | |
|
库存股票(按成本计算),154,494股有表决权的普通股
|
| | | | (9,592) | | | | | | (9,592) | | |
|
累计赤字
|
| | | | (702,203) | | | | | | (729,202) | | |
|
累计其他综合损失
|
| | | | (67,230) | | | | | | (71,972) | | |
|
股东权益总额
|
| | | | 241,274 | | | | | | 209,533 | | |
|
负债总额和股东权益
|
| | | $ | 293,448 | | | | | $ | 254,469 | | |
| | | |
结束三个月
9月30日, |
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
一般和行政费用
|
| | | $ | (8,745) | | | | | $ | (1,725) | | | | | $ | (12,374) | | | | | $ | (5,174) | | |
|
关联公司可疑应收款项的收回
|
| | | | — | | | | | | 5,854 | | | | | | — | | | | | | 5,854 | | |
|
营业(亏损)收入
|
| | | | (8,745) | | | | | | 4,129 | | | | | | (12,374) | | | | | | 680 | | |
|
利息和投资收入
|
| | | | 2 | | | | | | 16 | | | | | | 5 | | | | | | 1,045 | | |
|
利息支出
|
| | | | (8) | | | | | | (9) | | | | | | (19) | | | | | | (20) | | |
|
其他费用
|
| | | | (2,362) | | | | | | (2,300) | | | | | | (6,834) | | | | | | (6,440) | | |
|
扣除所得税前的(亏损)收益和附属公司净(亏损)收益中的权益
|
| | | | (11,113) | | | | | | 1,836 | | | | | | (19,222) | | | | | | (4,735) | | |
|
所得税优惠(预提)
|
| | | | 829 | | | | | | (309) | | | | | | 1,252 | | | | | | (956) | | |
|
附属公司净(亏损)收入中权益前的(亏损)收入
|
| | | | (10,284) | | | | | | 1,527 | | | | | | (17,970) | | | | | | (5,691) | | |
|
附属公司净(亏损)收入中的权益
|
| | | | (14,924) | | | | | | 49,645 | | | | | | 44,969 | | | | | | 9,086 | | |
|
净(亏损)收入
|
| | | | (25,208) | | | | | | 51,172 | | | | | | 26,999 | | | | | | 3,395 | | |
|
税后其他综合收益(亏损)
|
| | | | 8,343 | | | | | | (7,220) | | | | | | 4,742 | | | | | | 6,891 | | |
|
综合(亏损)收入
|
| | | $ | (16,865) | | | | | $ | 43,952 | | | | | $ | 31,741 | | | | | $ | 10,286 | | |
| 每股净(亏损)收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | $ | (0.81) | | | | | $ | 1.65 | | | | | $ | 0.87 | | | | | $ | 0.11 | | |
|
摊薄
|
| | | $ | (0.81) | | | | | $ | 1.64 | | | | | $ | 0.83 | | | | | $ | 0.11 | | |
| 已发行加权平均普通股: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | | 30,933 | | | | | | 30,933 | | | | | | 30,933 | | | | | | 30,933 | | |
|
摊薄
|
| | | | 30,933 | | | | | | 31,026 | | | | | | 31,032 | | | | | | 31,017 | | |
| | | |
普通股
|
| |
缴入
资本 |
| |
库藏股
投票 |
| |
累计
赤字 |
| |
累计
其他 全面 损失 |
| |
股东的
股权 |
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
投票
|
| |
无投票权
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
股份
已发行 |
| |
数额
|
| |
股份
已发行 |
| |
数额
|
| |
股份
|
| |
数额
|
| ||||||||||||||||||||||||||||||||||||||||||
|
余额,2020年1月1日
|
| | | | 21,582 | | | | | $ | 216 | | | | | | 9,506 | | | | | $ | 95 | | | | | $ | 1,019,988 | | | | | | 154 | | | | | $ | (9,592) | | | | | $ | (605,766) | | | | | $ | (54,914) | | | | | $ | 350,027 | | |
|
净亏损
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (47,777) | | | | | | | | | | | | | | |
|
其他综合收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14,111 | | | | | | | | |
|
综合损失
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (33,666) | | |
|
已支付的普通股息(每股5.50美元)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (170,130) | | | | | | | | | | | | (170,130) | | |
|
平衡,2020年6月30日
|
| | | | 21,582 | | | | | | 216 | | | | | | 9,506 | | | | | | 95 | | | | | | 1,019,988 | | | | | | 154 | | | | | | (9,592) | | | | | | (823,673) | | | | | | (40,803) | | | | | | 146,231 | | |
|
净收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51,172 | | | | | | | | | | | | | | |
|
其他综合损失
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (7,220) | | | | | | | | |
|
综合收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43,952 | | |
|
平衡,2020年9月30日
|
| | | | 21,582 | | | | | | 216 | | | | | | 9,506 | | | | | | 95 | | | | | | 1,019,988 | | | | | | 154 | | | | | | (9,592) | | | | | | (772,501) | | | | | | (48,023) | | | | | | 190,183 | | |
|
净收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89,698 | | | | | | | | | | | | | | |
|
其他综合损失
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (23,949) | | | | | | | | |
|
综合收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65,749 | | |
|
已支付的普通股息(每股1.50美元)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (46,399) | | | | | | | | | | | | (46,399) | | |
|
余额,2020年12月31日
|
| | | | 21,582 | | | | | | 216 | | | | | | 9,506 | | | | | | 95 | | | | | | 1,019,988 | | | | | | 154 | | | | | | (9,592) | | | | | | (729,202) | | | | | | (71,972) | | | | | | 209,533 | | |
|
净收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52,207 | | | | | | | | | | | | | | |
|
其他综合损失
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,601) | | | | | | | | |
|
综合收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48,606 | | |
|
余额,2021年6月30日
|
| | | | 21,582 | | | | | | 216 | | | | | | 9,506 | | | | | | 95 | | | | | | 1,019,988 | | | | | | 154 | | | | | | (9,592) | | | | | | (676,995) | | | | | | (75,573) | | | | | | 258,139 | | |
|
净亏损
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (25,208) | | | | | | | | | | | | | | |
|
其他综合收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,343 | | | | | | | | |
|
综合损失
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (16,865) | | |
|
平衡,2021年9月30日
|
| | | | 21,582 | | | | | $ | 216 | | | | | | 9,506 | | | | | $ | 95 | | | | | $ | 1,019,988 | | | | | | 154 | | | | | $ | (9,592) | | | | | $ | (702,203) | | | | | $ | (67,230) | | | | | $ | 241,274 | | |
| | | |
截至9个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| 经营活动: | | | | | | | | | | | | | |
|
净收入
|
| | | $ | 26,999 | | | | | $ | 3,395 | | |
| 为使净收入与业务活动所用现金净额相一致而进行的调整 | | | | | | | | | | | | | |
|
非现金业务项目(附注2)
|
| | | | (46,042) | | | | | | (14,231) | | |
|
营业资产和负债的变化:
|
| | | | | | | | | | | | |
|
其他流动资产
|
| | | | 38 | | | | | | 6,010 | | |
|
应计雇用成本和其他流动负债
|
| | | | 7,645 | | | | | | (117) | | |
|
应收所得税退款,扣除应付款项
|
| | | | (72) | | | | | | (945) | | |
|
养恤金和其他退休后负债
|
| | | | (966) | | | | | | (1,833) | | |
|
其他负债
|
| | | | 753 | | | | | | 2,170 | | |
|
经营活动使用的现金净额
|
| | | | (11,645) | | | | | | (5,551) | | |
| 筹资活动: | | | | | | | | | | | | | |
|
已支付股息
|
| | | | — | | | | | | (170,130) | | |
|
筹资活动使用的现金净额
|
| | | | — | | | | | | (170,130) | | |
|
现金、现金等价物和受限制现金-本期减少额
|
| | | | (11,645) | | | | | | (175,681) | | |
|
现金,现金等价物和限制性现金(附注2)-年初
|
| | | | 31,935 | | | | | | 259,371 | | |
|
现金,现金等价物和限制性现金(附注2)-期末
|
| | | $ | 20,290 | | | | | $ | 83,690 | | |
| | | |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
现金及现金等价物
|
| | | $ | 19,986 | | | | | $ | 31,631 | | |
|
其他流动资产中包括的限制性现金
|
| | | | 304 | | | | | | 304 | | |
|
现金流量表列示的现金、现金等价物和受限制现金
|
| | | $ | 20,290 | | | | | $ | 31,935 | | |
| | | |
2021年9月30日
|
| |
2020年12月31日
|
| ||||||||||||||||||||||||||||||
| | | |
第1级
|
| |
第2级
|
| |
第3级
|
| |
第1级
|
| |
第2级
|
| |
第3级
|
| ||||||||||||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 现金及现金等价物: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
货币市场基金
|
| | | $ | 18,170 | | | | | $ | — | | | | | $ | — | | | | | $ | 29,166 | | | | | $ | — | | | | | $ | — | | |
| 其他流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
赔偿-出售SSL
|
| | | | — | | | | | | — | | | | | | 598 | | | | | | — | | | | | | — | | | | | | 598 | | |
| 负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 其他负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
赔偿-Globalstar do Brasil S.A.
|
| | | $ | — | | | | | $ | — | | | | | $ | 145 | | | | | $ | — | | | | | $ | — | | | | | $ | 145 | | |
| | | |
截至9个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| 非现金经营项目: | | | | | | | | | | | | | |
|
附属公司净收入的权益
|
| | | $ | (44,969) | | | | | $ | (9,086) | | |
|
递延税款
|
| | | | (2,175) | | | | | | (253) | | |
|
折旧
|
| | | | 2 | | | | | | 3 | | |
|
使用权资产,扣除租赁负债
|
| | | | (10) | | | | | | (4) | | |
|
关联公司可疑应收款项的收回
|
| | | | — | | | | | | (5,854) | | |
|
先前服务信贷和精算损失的摊销
|
| | | | 1,110 | | | | | | 963 | | |
|
非现金经营项目净额
|
| | | $ | (46,042) | | | | | $ | (14,231) | | |
| 补充信息: | | | | | | | | | | | | | |
|
支付的利息
|
| | | $ | 19 | | | | | $ | 20 | | |
|
所得税退款
|
| | | $ | 2 | | | | | $ | 178 | | |
|
所得税付款
|
| | | $ | 242 | | | | | $ | 190 | | |
| | | |
养老金和
其他 退休后 福利 |
| |
权益
Telesat相关 其他 全面 损失 |
| |
累计
其他 全面 损失 |
| |||||||||
|
余额,2020年1月1日
|
| | | $ | (16,167) | | | | | $ | (38,747) | | | | | $ | (54,914) | | |
|
重新分类前的其他综合损失
|
| | | | (3,852) | | | | | | (14,232) | | | | | | (18,084) | | |
|
从累计其他综合金额中重新分类的金额
损失 |
| | | | 1,026 | | | | | | — | | | | | | 1,026 | | |
|
当期其他综合损失净额
|
| | | | (2,826) | | | | | | (14,232) | | | | | | (17,058) | | |
|
余额,2020年12月31日
|
| | | | (18,993) | | | | | | (52,979) | | | | | | (71,972) | | |
|
重新分类前的其他全面收益
|
| | | | — | | | | | | 3,864 | | | | | | 3,864 | | |
|
从累计其他综合金额中重新分类的金额
损失 |
| | | | 878 | | | | | | — | | | | | | 878 | | |
|
当期其他综合收益净额
|
| | | | 878 | | | | | | 3,864 | | | | | | 4,742 | | |
|
余额,2021年9月30日
|
| | | $ | (18,115) | | | | | $ | (49,115) | | | | | $ | (67,230) | | |
| | | |
截至9月30日的三个月,
|
| |||||||||||||||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| ||||||||||||||||||||||||||||||
| | | |
税前
数额 |
| |
税收
备抵 |
| |
税后净额
数额 |
| |
税前
数额 |
| |
税收
(规定) 福利 |
| |
税后净额
数额 |
| ||||||||||||||||||
|
先前服务贷项和精算净损失的摊销
|
| | | $ | 370(a) | | | | | $ | (76) | | | | | $ | 294 | | | | | $ | 321(a) | | | | | $ | (68) | | | | | $ | 253 | | |
|
与Telesat相关的其他综合收益(亏损)中的权益
|
| | | | 8,052 | | | | | | (3) | | | | | | 8,049 | | | | | | (7,477) | | | | | | 4 | | | | | | (7,473) | | |
|
其他综合收益(亏损)
|
| | | $ | 8,422 | | | | | $ | (79) | | | | | $ | 8,343 | | | | | $ | (7,156) | | | | | $ | (64) | | | | | $ | (7,220) | | |
| | | |
截至9月30日的9个月,
|
| |||||||||||||||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| ||||||||||||||||||||||||||||||
| | | |
税前
数额 |
| |
税收
备抵 |
| |
税后净额
数额 |
| |
税前
数额 |
| |
税收
备抵 |
| |
税后净额
数额 |
| ||||||||||||||||||
|
先前服务贷项和精算净损失的摊销
|
| | | $ | 1,110(a) | | | | | $ | (232) | | | | | $ | 878 | | | | | $ | 963(a) | | | | | $ | (202) | | | | | $ | 761 | | |
|
与Telesat相关的其他综合收益的权益
|
| | | | 3,866 | | | | | | (2) | | | | | | 3,864 | | | | | | 6,132 | | | | | | (2) | | | | | | 6,130 | | |
|
其他综合收益
|
| | | $ | 4,976 | | | | | $ | (234) | | | | | $ | 4,742 | | | | | $ | 7,095 | | | | | $ | (204) | | | | | $ | 6,891 | | |
| | | |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
受限制现金(见附注2)
|
| | | $ | 304 | | | | | $ | 304 | | |
|
应从SSL收取的结算前税款的赔偿(见附注13)
|
| | | | 598 | | | | | | 598 | | |
|
应收联属公司款项
|
| | | | 17 | | | | | | 88 | | |
|
预付费用
|
| | | | 275 | | | | | | 240 | | |
|
其他
|
| | | | — | | | | | | 2 | | |
| | | | | $ | 1,194 | | | | | $ | 1,232 | | |
| | | |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
Telesat公司公司
|
| | | $ | 241,499 | | | | | $ | 192,664 | | |
| | | |
结束三个月
9月30日, |
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
Telesat公司公司
|
| | | $ | (14,924) | | | | | $ | 49,645 | | | | | $ | 44,969 | | | | | $ | 9,086 | | |
| | | |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||
| 资产负债表数据: | | | | | | | | | | | | | |
|
流动资产
|
| | | $ | 1,304,567 | | | | | $ | 703,210 | | |
|
总资产
|
| | | | 4,501,504 | | | | | | 3,943,875 | | |
|
流动负债
|
| | | | 150,873 | | | | | | 129,849 | | |
|
长期负债
|
| | | | 2,979,716 | | | | | | 2,483,256 | | |
|
负债总额
|
| | | | 3,597,358 | | | | | | 3,140,747 | | |
|
股东权益
|
| | | | 904,146 | | | | | | 803,128 | | |
| | | |
结束三个月
9月30日, |
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| 运营数据报表: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
收入
|
| | | $ | 153,334 | | | | | $ | 152,081 | | | | | $ | 457,052 | | | | | $ | 460,407 | | |
|
营业费用
|
| | | | (33,099) | | | | | | (32,325) | | | | | | (115,594) | | | | | | (101,106) | | |
|
折旧及摊销
|
| | | | (43,410) | | | | | | (44,888) | | | | | | (131,977) | | | | | | (133,336) | | |
|
其他营业费用
|
| | | | (23) | | | | | | (26) | | | | | | (587) | | | | | | (182) | | |
|
营业收入
|
| | | | 76,802 | | | | | | 74,842 | | | | | | 208,894 | | | | | | 225,783 | | |
|
利息支出
|
| | | | (40,501) | | | | | | (37,715) | | | | | | (111,517) | | | | | | (115,947) | | |
|
外汇(亏损)收益
|
| | | | (55,138) | | | | | | 48,943 | | | | | | 908 | | | | | | (74,387) | | |
|
金融工具的收益(亏损)
|
| | | | 3,955 | | | | | | 246 | | | | | | 7,749 | | | | | | (11,643) | | |
|
其他(亏损)收入
|
| | | | (88) | | | | | | 527 | | | | | | (1,164) | | | | | | 4,865 | | |
|
所得税拨备
|
| | | | (10,590) | | | | | | (9,053) | | | | | | (38,273) | | | | | | (18,509) | | |
|
净(亏损)收入
|
| | | $ | (25,560) | | | | | $ | 77,790 | | | | | $ | 66,597 | | | | | $ | 10,162 | | |
| | | |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
经营租赁负债
|
| | | $ | 152 | | | | | $ | 345 | | |
|
应付关联公司
|
| | | | 106 | | | | | | 98 | | |
|
应计专业费用
|
| | | | 1,850 | | | | | | 1,287 | | |
|
养恤金和其他退休后负债
|
| | | | 83 | | | | | | 82 | | |
|
应计负债
|
| | | | 343 | | | | | | 190 | | |
| | | | | $ | 2,534 | | | | | $ | 2,002 | | |
| | | |
结束三个月
9月30日, |
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
目前的所得税拨备
|
| | | $ | (294) | | | | | $ | (262) | | | | | $ | (923) | | | | | $ | (1,209) | | |
|
递延所得税优惠(拨备)
|
| | | | 1,123 | | | | | | (47) | | | | | | 2,175 | | | | | | 253 | | |
|
所得税优惠(预提)
|
| | | $ | 829 | | | | | $ | (309) | | | | | $ | 1,252 | | | | | $ | (956) | | |
| | | |
结束三个月
9月30日, |
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
当前的UTP备抵
|
| | | $ | (257) | | | | | $ | (244) | | | | | $ | (753) | | | | | $ | (1,052) | | |
|
UTP的递延福利
|
| | | | 52 | | | | | | 50 | | | | | | 115 | | | | | | 222 | | |
|
UTP的税收规定
|
| | | $ | (205) | | | | | $ | (194) | | | | | $ | (638) | | | | | $ | (830) | | |
| | | |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||
|
赔偿责任–其他(见附注13)
|
| | | $ | 145 | | | | | $ | 145 | | |
|
不确定税收状况的负债
|
| | | | 20,522 | | | | | | 19,769 | | |
| | | | | $ | 20,667 | | | | | $ | 19,914 | | |
| | | |
结束三个月
9月30日, |
| |
截至9个月
9月30日, |
| ||||||||||||
| | | |
2020
|
| |
2021
|
| |
2020
|
| |||||||||
|
基本净收入
|
| | | $ | 51,172 | | | | | $ | 26,999 | | | | | $ | 3,395 | | |
|
减:Telesat股票期权稀释效应的调整
|
| | | | (257) | | | | | | (1,129) | | | | | | (46) | | |
|
净收入-稀释
|
| | | $ | 50,915 | | | | | $ | 25,870 | | | | | $ | 3,349 | | |
| | | |
三个月
结束 9月30日, 2020 |
| |
截至9个月
9月30日, |
| ||||||||||||
| | | |
2021
|
| |
2020
|
| ||||||||||||
|
已发行加权平均普通股
|
| | | | 30,933 | | | | | | 30,933 | | | | | | 30,933 | | |
|
未转换的限制性股票单位
|
| | | | 93 | | | | | | 99 | | | | | | 84 | | |
|
稀释后每股收益的已发行普通股
|
| | | | 31,026 | | | | | | 31,032 | | | | | | 31,017 | | |
| | | |
三个月
结束 9月30日, 2021 |
| |||
|
未转换的限制性股票单位
|
| | | | 99 | | |
| | | |
退休金福利
结束三个月 9月30日, |
| |
其他福利
结束三个月 9月30日, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
服务成本(1)
|
| | | $ | 176 | | | | | $ | 176 | | | | | $ | — | | | | | $ | — | | |
|
利息成本(2)
|
| | | | 377 | | | | | | 441 | | | | | | 3 | | | | | | 4 | | |
|
计划资产的预期回报率(2)
|
| | | | (684) | | | | | | (663) | | | | | | — | | | | | | — | | |
|
精算净损失(收益)摊销(2)
|
| | | | 370 | | | | | | 322 | | | | | | — | | | | | | (1) | | |
|
净定期成本
|
| | | $ | 239 | | | | | $ | 276 | | | | | $ | 3 | | | | | $ | 3 | | |
| | | |
退休金福利
截至9个月 9月30日, |
| |
其他福利
截至9个月 9月30日, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
服务成本(1)
|
| | | $ | 528 | | | | | $ | 528 | | | | | $ | — | | | | | $ | — | | |
|
利息成本(2)
|
| | | | 1,130 | | | | | | 1,324 | | | | | | 9 | | | | | | 12 | | |
|
计划资产的预期回报率(2)
|
| | | | (2,051) | | | | | | (1,989) | | | | | | — | | | | | | — | | |
|
精算净损失(收益)摊销(2)
|
| | | | 1,110 | | | | | | 966 | | | | | | — | | | | | | (3) | | |
|
净定期成本
|
| | | $ | 717 | | | | | $ | 829 | | | | | $ | 9 | | | | | $ | 9 | | |
| | | |
结束三个月
9月30日, |
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
租金支出
|
| | | $ | 160 | | | | | $ | 174 | | | | | $ | 494 | | | | | $ | 521 | | |
| |
经营租赁付款-(2021年10月1日至2021年12月31日)
|
| | | | 153 | | |
| |
减:未来利息
|
| | | | 1 | | |
| |
经营租赁负债
|
| | | $ | 152 | | |
| | 在资产负债表中确认的金额 | | | | | | | |
| |
其他流动负债
|
| | | $ | 152 | | |
| | | |
结束三个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
一般和行政费用
|
| | | $ | (8,745) | | | | | $ | (1,725) | | |
|
关联公司可疑应收款项的收回
|
| | | | — | | | | | | 5,854 | | |
|
营业(亏损)收入
|
| | | $ | (8,745) | | | | | $ | 4,129 | | |
| | | |
结束三个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
其他费用
|
| | | $ | 2,362 | | | | | $ | 2,300 | | |
| | | |
结束三个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
所得税优惠(预提)
|
| | | $ | 829 | | | | | $ | (309) | | |
| | | |
结束三个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
Telesat公司公司
|
| | | $ | (14,924) | | | | | $ | 49,645 | | |
| | | |
结束三个月
9月30日, |
| |
结束三个月
9月30日, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | | |
(以加元计)
|
| |
(单位:美元)
|
| ||||||||||||||||||
| 运营数据报表: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
收入
|
| | | | 193,110 | | | | | | 202,830 | | | | | | 153,334 | | | | | | 152,081 | | |
|
营业费用
|
| | | | (41,735) | | | | | | (43,088) | | | | | | (33,099) | | | | | | (32,325) | | |
|
折旧及摊销
|
| | | | (54,679) | | | | | | (59,884) | | | | | | (43,410) | | | | | | (44,888) | | |
|
其他营业费用
|
| | | | (30) | | | | | | (34) | | | | | | (23) | | | | | | (26) | | |
|
营业收入
|
| | | | 96,666 | | | | | | 99,824 | | | | | | 76,802 | | | | | | 74,842 | | |
|
利息支出
|
| | | | (50,981) | | | | | | (50,288) | | | | | | (40,501) | | | | | | (37,715) | | |
|
外汇(亏损)收益
|
| | | | (68,965) | | | | | | 66,909 | | | | | | (55,138) | | | | | | 48,943 | | |
|
金融工具收益
|
| | | | 4,970 | | | | | | 419 | | | | | | 3,955 | | | | | | 246 | | |
|
其他(亏损)收入
|
| | | | (112) | | | | | | 678 | | | | | | (88) | | | | | | 527 | | |
|
所得税拨备
|
| | | | (13,356) | | | | | | (12,140) | | | | | | (10,590) | | | | | | (9,053) | | |
|
净(亏损)收入
|
| | | | (31,778) | | | | | | 105,402 | | | | | | (25,560) | | | | | | 77,790 | | |
|
加拿大元兑换美元的平均兑换率.
美元(1美元约合) |
| | | | 1.2597 | | | | | | 1.3345 | | | | | | | | | | | | | | |
| | | |
截至9个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
一般和行政费用
|
| | | $ | (12,374) | | | | | $ | (5,174) | | |
|
关联公司可疑应收款项的收回
|
| | | | — | | | | | | 5,854 | | |
|
营业(亏损)收入
|
| | | $ | (12,374) | | | | | $ | 680 | | |
| | | |
截至9个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
利息和投资收入
|
| | | $ | 5 | | | | | $ | 1,045 | | |
| | | |
截至9个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
其他费用
|
| | | $ | 6,834 | | | | | $ | 6,440 | | |
| | | |
截至9个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
所得税优惠(预提)
|
| | | $ | 1,252 | | | | | $ | (956) | | |
| | | |
截至9个月
9月30日, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
Telesat公司公司
|
| | | $ | 44,969 | | | | | $ | 9,086 | | |
| | | |
截至9个月
2021年9月30日 |
| |||||||||
| | | |
(单位:千)
|
| |||||||||
|
余额,2021年1月1日
|
| | | | | | | | | $ | 192,664 | | |
|
Telesat 净收入的权益构成:
|
| | | | | | | | | | | | |
|
Telesat 净收入的权益
|
| | | $ | 41,713 | | | | | | | | |
|
附属公司交易和相关摊销的冲销
|
| | | | 3,256 | | | | | | 44,969 | | |
|
与Telesat相关的其他综合收益的权益
|
| | | | | | | | | | 3,866 | | |
|
余额,2021年9月30日
|
| | | | | | | | | $ | 241,499 | | |
| | | |
9月30日,
2021 |
| |
12月31日,
2020 |
| |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||||||||
| | | |
(以加元计)
|
| |
(单位:美元)
|
| ||||||||||||||||||
| 资产负债表数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
流动资产
|
| | | | 1,654,493 | | | | | | 894,835 | | | | | | 1,304,567 | | | | | | 703,210 | | |
|
总资产
|
| | | | 5,708,944 | | | | | | 5,018,579 | | | | | | 4,501,504 | | | | | | 3,943,875 | | |
|
流动负债
|
| | | | 191,342 | | | | | | 165,233 | | | | | | 150,873 | | | | | | 129,849 | | |
|
长期负债
|
| | | | 3,778,967 | | | | | | 3,159,944 | | | | | | 2,979,716 | | | | | | 2,483,256 | | |
|
负债总额
|
| | | | 4,562,279 | | | | | | 3,996,600 | | | | | | 3,597,358 | | | | | | 3,140,747 | | |
|
股东权益
|
| | | | 1,146,665 | | | | | | 1,021,979 | | | | | | 904,146 | | | | | | 803,128 | | |
|
期末折算汇率
加拿大元兑换美元 (1美元等于) |
| | | | 1.2680 | | | | | | 1.2725 | | | | | | | | | | | | | | |
| | | |
截至9个月
9月30日, |
| |
截至9个月
9月30日, |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | | |
(以加元计)
|
| |
(单位:美元)
|
| ||||||||||||||||||
| 运营数据报表: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
收入
|
| | | | 573,005 | | | | | | 620,890 | | | | | | 457,052 | | | | | | 460,407 | | |
|
营业费用
|
| | | | (144,920) | | | | | | (136,347) | | | | | | (115,594) | | | | | | (101,106) | | |
|
折旧及摊销
|
| | | | (165,460) | | | | | | (179,812) | | | | | | (131,977) | | | | | | (133,336) | | |
|
其他营业费用
|
| | | | (735) | | | | | | (246) | | | | | | (587) | | | | | | (182) | | |
|
营业收入
|
| | | | 261,890 | | | | | | 304,485 | | | | | | 208,894 | | | | | | 225,783 | | |
|
利息支出
|
| | | | (139,809) | | | | | | (156,363) | | | | | | (111,517) | | | | | | (115,947) | | |
|
外汇收益(亏损)
|
| | | | 1,138 | | | | | | (100,315) | | | | | | 908 | | | | | | (74,387) | | |
|
金融工具的收益(亏损)
|
| | | | 9,715 | | | | | | (15,701) | | | | | | 7,749 | | | | | | (11,643) | | |
|
其他(亏损)收入
|
| | | | (1,460) | | | | | | 6,558 | | | | | | (1,164) | | | | | | 4,865 | | |
|
所得税拨备
|
| | | | (47,982) | | | | | | (24,961) | | | | | | (38,273) | | | | | | (18,509) | | |
|
净收入
|
| | | | 83,492 | | | | | | 13,703 | | | | | | 66,597 | | | | | | 10,162 | | |
|
将加拿大元兑换成美元(1美元等于1美元)的平均汇率
|
| | | | 1.2542 | | | | | | 1.3495 | | | | | | | | | | | | | | |
| | | | | | | | | | | | |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||
| | | |
成熟度
|
| |
货币
|
| |||||||||||||||
| | | | | | | | | | | | |
(单位:千)
|
| |||||||||
| 高级担保信贷安排: | | | | | | | | | | | | | | | | | | | | | | |
|
循环信贷额度
|
| | | | 2024年12月 | | | |
美元或等值加元
|
| | | $ | — | | | | | $ | — | | |
|
定期贷款B–美国贷款
|
| | | | 2026年12月 | | | |
美元
|
| | | | 1,552,815 | | | | | | 1,552,815 | | |
|
6.5%优先票据
|
| | | | 2027年10月 | | | |
美元
|
| | | | 550,000 | | | | | | 550,000 | | |
| | | | | | | | | |
9月30日,
2021 |
| |
12月31日,
2020 |
| ||||||
| | | |
成熟度
|
| |
货币
|
| ||||||||||||
| | | | | | | | | |
(单位:千)
|
| |||||||||
|
5.625%优先有担保票据
|
| |
2026年12月
|
| |
美元
|
| | | | 500,000 | | | | | | — | | |
|
4.875%优先有担保票据
|
| |
2027年6月
|
| |
美元
|
| | | | 400,000 | | | | | | 400,000 | | |
| | | | | | | | | | | | 3,002,815 | | | | | | 2,502,815 | | |
|
递延融资成本和提前还款选项
|
| | | | | | | | | | (1,779) | | | | | | 1,824 | | |
|
国际金融债务总额
报告标准 |
| | | | | | | | | | 3,001,036 | | | | | | 2,504,639 | | |
|
美国公认会计原则调整
|
| | | | | | | | | | (21,320) | | | | | | (21,383) | | |
|
美国公认会计原则下的总债务
|
| | | | | | | | | | 2,979,716 | | | | | | 2,483,256 | | |
|
当前部分
|
| | | | | | | | | | — | | | | | | — | | |
|
长期部分
|
| | | | | | | | | $ | 2,979,716 | | | | | $ | 2,483,256 | | |
| | |||||||||||||||||||
| | | |
截至12月31日的一年,
|
| | |||||||||||
| | | |
2020
|
| |
2019
|
| | ||||||||
| | | |
(单位:千)
|
| | | | |||||||||
|
一般和行政费用
|
| | | $ | (6,717) | | | | | $ | (6,612) | | | | ||
|
关联公司可疑应收款项的收回
|
| | | | 5,854 | | | | | | — | | | | ||
|
经营亏损
|
| | | $ | (863) | | | | | $ | (6,612) | | | | ||
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
利息和投资收入
|
| | | $ | 1,050 | | | | | $ | 5,727 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
其他费用
|
| | | $ | 10,898 | | | | | $ | 4,586 | | |
| | | |
截至12月31日的一年,
|
| | |||||||||||
| | | |
2020
|
| |
2019
|
| | ||||||||
| | | |
(单位:千)
|
| | | | |||||||||
|
所得税拨备
|
| | | $ | (12,886) | | | | | $ | (6,153) | | | | ||
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
Telesat公司公司
|
| | | $ | 116,716 | | | | | $ | 101,403 | | |
| | | |
截至12月31日的一年,
|
| |||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||
|
期初余额,1月1日,
|
| | | | | | | | | $ | 90,184 | | | | | | | | | | | $ | 24,574 | | |
| Telesat 净收入的权益构成: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Telesat 净收入的权益
|
| | | $ | 111,892 | | | | | | | | | | | $ | 97,856 | | | | | | | | |
|
附属公司交易和相关摊销的冲销
|
| | | | 4,824 | | | | | | 116,716 | | | | | | 3,547 | | | | | | 101,403 | | |
|
与Telesat相关的其他综合损失中的权益
|
| | | | | | | | | | (14,236) | | | | | | | | | | | | (35,793) | | |
|
期末余额,12月31日,
|
| | | | | | | | | $ | 192,664 | | | | | | | | | | | $ | 90,184 | | |
| | | |
12月31日,
|
| |
12月31日,
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | |
(以加元计)
|
| |
(单位:美元)
|
| ||||||||||||||||||
| 资产负债表数据: | | | | | | | | | | | |||||||||||||||
|
流动资产
|
| | | | 894,835 | | | | | | 1,139,605 | | | | | | 703,210 | | | | | $ | 877,294 | | |
|
总资产
|
| | | | 5,018,579 | | | | | | 5,365,307 | | | | | | 3,943,875 | | | | | | 4,130,337 | | |
|
流动负债
|
| | | | 165,233 | | | | | | 161,357 | | | | | | 129,849 | | | | | | 124,217 | | |
|
长期负债,包括流动部分
|
| | | | 3,159,944 | | | | | | 3,684,873 | | | | | | 2,483,256 | | | | | | 2,836,700 | | |
|
负债总额
|
| | | | 3,996,600 | | | | | | 4,552,467 | | | | | | 3,140,747 | | | | | | 3,504,594 | | |
|
股东权益
|
| | | | 1,021,979 | | | | | | 812,840 | | | | | | 803,128 | | | | | | 625,743 | | |
|
将加元换算成美元(1美元等于1美元)的期末汇率
|
| | | | 1.2725 | | | | | | 1.2990 | | | | | | | | | | | | | | |
| | | |
第1级
|
| |
第2级
|
| |
第3级
|
| |||||||||
| | | |
(单位:千)
|
| |||||||||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | |
|
现金等价物:货币市场基金
|
| | | $ | 29,166 | | | | | $ | — | | | | | $ | — | | |
| 其他流动资产: | | | | | | | | | | | | | | | | | | | |
|
赔偿-出售SSL
|
| | | $ | — | | | | | $ | — | | | | | $ | 598 | | |
| 负债 | | | | | | | | | | | | | | | | | | | |
| 长期负债: | | | | | | | | | | | | | | | | | | | |
|
赔偿-Globalstar do Brasil S.A.
|
| | | $ | — | | | | | $ | — | | | | | $ | 145 | | |
| | | | | | | | | |
12月31日,
|
| |||||||||
| | | |
成熟度
|
| |
货币
|
| |
2020
|
| |
2019
|
| ||||||
| | | | | | | | | |
(单位:千)
|
| |||||||||
| 高级担保信贷安排: | | | | | | | | | | | | | | | | | | | |
|
循环信贷额度
|
| | | | |
美元或加元
|
| | | | — | | | | | | — | | |
| | | |
2024年12月
|
| |
等效
|
| | | | | | | | | | | | |
|
定期贷款B–美国贷款
|
| |
2026年12月
|
| |
美元
|
| | | $ | 1,552,815 | | | | | $ | 1,908,500 | | |
|
6.5%优先票据
|
| |
2027年10月
|
| |
美元
|
| | | | 550,000 | | | | | | 550,000 | | |
|
4.875%优先有担保票据
|
| |
2027年6月
|
| |
美元
|
| | | | 400,000 | | | | | | 400,000 | | |
| | | | | | | | | | | | 2,502,815 | | | | | | 2,858,500 | | |
|
递延融资成本和提前还款选项
|
| | | | | | | | | | 1,824 | | | | | | (302) | | |
|
国际财务报告准则下的债务总额
|
| | | | | | | | | | 2,504,639 | | | | | | 2,858,198 | | |
|
美国公认会计原则调整
|
| | | | | | | | | | (21,383) | | | | | | (21,498) | | |
|
美国公认会计原则下的总债务
|
| | | | | | | | | | 2,483,256 | | | | | | 2,836,700 | | |
|
当前部分
|
| | | | | | | | | | — | | | | | | 16,480 | | |
|
长期部分
|
| | | | | | | | | $ | 2,483,256 | | | | | $ | 2,820,220 | | |
| | | |
年度结束
12月31日, |
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
一般和行政费用
|
| | | $ | 6,612 | | | | | $ | 6,534 | | |
| | | |
年度结束
12月31日, |
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
利息和投资收入
|
| | | $ | 5,727 | | | | | $ | 4,746 | | |
| | | |
年度结束
12月31日, |
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
其他费用
|
| | | $ | 4,586 | | | | | $ | 3,445 | | |
| | | |
年度结束
12月31日, |
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
所得税(预提)福利
|
| | | $ | (6,153) | | | | | $ | 39,348 | | |
| | | |
年度结束
12月31日, |
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
Telesat公司公司
|
| | | $ | 101,403 | | | | | $ | (24,412) | | |
| | | |
截至12月31日的一年,
|
| |||||||||||||||||||||
| | | |
2019
|
| |
2018
|
| ||||||||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||
|
期初余额,1月1日,
|
| | | | | | | | | $ | 24,574 | | | | | | | | | | | $ | 53,430 | | |
| Telesat 净收入(亏损)中的权益组成部分: | | | | | | ||||||||||||||||||||
|
Telesat 净收入的权益(亏损)
|
| | | $ | 97,856 | | | | | | | | | | | $ | (25,603) | | | | | | | | |
|
附属公司交易和相关摊销的冲销
|
| | | | 3,547 | | | | | | 101,403 | | | | | | 1,191 | | | | | | (24,412) | | |
| 与Telesat相关的其他综合(亏损)收益的权益: | | | | | | ||||||||||||||||||||
|
以往各年(1)
|
| | | | (22,056) | | | | | | | | | | | | — | | | | | | | | |
|
本年度
|
| | | | (13,737) | | | | | | (35,793) | | | | | | 22,033 | | | | | | 22,033 | | |
|
会计变更的累积影响调整(2)
|
| | | | | | | | | | — | | | | | | | | | | | | (26,477) | | |
|
期末余额,12月31日,
|
| | | | | | | | | $ | 90,184 | | | | | | | | | | | $ | 24,574 | | |
| | | |
截至12月31日的一年,
|
| |
截至12月31日的一年,
|
| ||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | | |
(以加元计)
|
| |
(单位:美元)
|
| ||||||||||||||||||
| 运营数据报表: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
收入
|
| | | | 914,000 | | | | | | 902,932 | | | | | | 687,868 | | | | | | 699,596 | | |
|
营业费用
|
| | | | (172,431) | | | | | | (177,335) | | | | | | (129,770) | | | | | | (137,400) | | |
|
折旧、摊销和股票补偿
|
| | | | (282,069) | | | | | | (265,165) | | | | | | (212,282) | | | | | | (205,451) | | |
|
其他营业(费用)收入
|
| | | | (862) | | | | | | 743 | | | | | | (649) | | | | | | 576 | | |
|
营业收入
|
| | | | 458,638 | | | | | | 461,175 | | | | | | 345,167 | | | | | | 357,321 | | |
| | | |
截至12月31日的一年,
|
| |
截至12月31日的一年,
|
| ||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | | |
(以加元计)
|
| |
(单位:美元)
|
| ||||||||||||||||||
|
利息支出
|
| | | | (247,670) | | | | | | (228,281) | | | | | | (186,394) | | | | | | (176,873) | | |
|
再融资损失
|
| | | | (114,493) | | | | | | — | | | | | | (86,166) | | | | | | — | | |
|
外汇收益(亏损)
|
| | | | 162,109 | | | | | | (262,008) | | | | | | 122,002 | | | | | | (203,005) | | |
|
金融工具的(亏损)收益
|
| | | | (55,859) | | | | | | 20,386 | | | | | | (42,039) | | | | | | 15,795 | | |
|
其他收益
|
| | | | 21,738 | | | | | | 14,629 | | | | | | 16,360 | | | | | | 11,335 | | |
|
所得税拨备
|
| | | | (16,929) | | | | | | (58,625) | | | | | | (12,741) | | | | | | (45,423) | | |
|
净收入(损失)
|
| | | | 207,534 | | | | | | (52,724) | | | | | | 156,189 | | | | | | (40,850) | | |
|
将加拿大元兑换成美元(1美元等于1美元)的平均汇率
|
| | | | 1.3289 | | | | | | 1.2912 | | | | | | | | | | | | | | |
| | | |
12月31日,
|
| |
12月31日,
|
| ||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | | |
(以加元计)
|
| |
(单位:美元)
|
| ||||||||||||||||||
| 资产负债表数据: | | | | | | ||||||||||||||||||||
|
流动资产
|
| | | | 1,139,605 | | | | | | 856,575 | | | | | | 877,294 | | | | | | 628,125 | | |
|
总资产
|
| | | | 5,365,307 | | | | | | 5,376,860 | | | | | | 4,130,337 | | | | | | 3,942,847 | | |
|
流动负债
|
| | | | 161,357 | | | | | | 190,100 | | | | | | 124,217 | | | | | | 139,401 | | |
|
长期负债,包括流动部分
|
| | | | 3,684,873 | | | | | | 3,770,084 | | | | | | 2,836,700 | | | | | | 2,764,599 | | |
|
负债总额
|
| | | | 4,552,467 | | | | | | 4,738,181 | | | | | | 3,504,594 | | | | | | 3,474,504 | | |
|
股东权益
|
| | | | 812,840 | | | | | | 638,679 | | | | | | 625,743 | | | | | | 468,343 | | |
|
按加元折算的期末汇率
兑换美元(1美元等于1美元) |
| | | | 1.2990 | | | | | | 1.3637 | | | | | ||||||||||
| | | |
第1级
|
| |
第2级
|
| |
第3级
|
| |||||||||
| | | |
(单位:千)
|
| |||||||||||||||
| 物业、厂房及设备 | | | | | |||||||||||||||
|
现金等价物:货币市场基金
|
| | | $ | 256,915 | | | | | $ | — | | | | | $ | — | | |
| 其他流动资产: | | | | | |||||||||||||||
|
赔偿-出售SSL
|
| | | $ | — | | | | | $ | — | | | | | $ | 598 | | |
| 负债 | | | | | |||||||||||||||
| 长期负债: | | | | | |||||||||||||||
|
赔偿-Globalstar do Brasil S.A.
|
| | | $ | — | | | | | $ | — | | | | | $ | 145 | | |
| | | |
成熟度
|
| |
货币
|
| |
12月31日,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||||||||
| | | | | | | | | |
(单位:千)
|
| |||||||||
|
前高级担保信贷安排:
|
| | | | | | | | | | | | | | | | | | |
|
循环信贷额度
|
| | | | |
美元或等值加元
|
| | | $ | — | | | | | $ | — | | |
|
定期贷款B–美国贷款
|
| | | | |
美元
|
| | | | — | | | | | | 2,326,049 | | |
|
8.875%优先票据
|
| | | | |
美元
|
| | | | — | | | | | | 500,000 | | |
| 高级担保信贷安排: | | | | | | ||||||||||||||
|
循环信贷额度
|
| |
2024年12月
|
| |
美元或等值加元
|
| | | | — | | | | | | — | | |
|
定期贷款B–美国贷款
|
| |
2026年12月
|
| |
美元
|
| | | | 1,908,500 | | | | | | — | | |
|
6.5%优先票据
|
| | 2027年10月 | | |
美元
|
| | | | 550,000 | | | | | | — | | |
|
4.875%优先有担保票据
|
| | 2027年6月 | | |
美元
|
| | | | 400,000 | | | | | | — | | |
| | | | | | | | | | | 2,858,500 | | | | | | 2,826,049 | | | |
|
减:递延融资成本和
预付款选项 |
| | | | | | | | | | (302) | | | | | | (95,076) | | |
|
国际财务报告准则下的债务总额
|
| | | | | | | | | | 2,858,198 | | | | | | 2,730,973 | | |
|
美国公认会计原则调整
|
| | | | | | | | | | (21,498) | | | | | | 33,626 | | |
|
美国公认会计原则下的总债务
|
| | | | | | | | | | 2,836,700 | | | | | | 2,764,599 | | |
|
当前部分
|
| | | | | | | | | | 16,480 | | | | | | 5,784 | | |
|
长期部分
|
| | | | | | | | | $ | 2,820,220 | | | | | $ | 2,758,815 | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
物业、厂房及设备
|
| | | | | | | | | | | | |
| 当前资产: | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | 31,631 | | | | | $ | 259,067 | | |
|
应收所得税退款
|
| | | | 1,228 | | | | | | 576 | | |
|
其他流动资产
|
| | | | 1,232 | | | | | | 1,322 | | |
|
流动资产总额
|
| | | | 34,091 | | | | | | 260,965 | | |
|
使用权资产
|
| | | | 342 | | | | | | 988 | | |
|
应收所得税退款,非流动
|
| | | | — | | | | | | 387 | | |
|
对附属公司的投资
|
| | | | 192,664 | | | | | | 90,184 | | |
|
递延所得税资产
|
| | | | 27,339 | | | | | | 37,945 | | |
|
其他资产
|
| | | | 33 | | | | | | 341 | | |
|
总资产
|
| | | $ | 254,469 | | | | | $ | 390,810 | | |
|
负债和股东权益
|
| | | | | | | | | | | | |
| 流动负债: | | | | | | | | | | | | | |
|
应计就业成本
|
| | | $ | 2,839 | | | | | $ | 2,611 | | |
|
其他流动负债
|
| | | | 2,002 | | | | | | 2,883 | | |
|
流动负债合计
|
| | | | 4,841 | | | | | | 5,494 | | |
|
养恤金和其他退休后负债
|
| | | | 20,181 | | | | | | 17,447 | | |
|
其他负债
|
| | | | 19,914 | | | | | | 17,842 | | |
|
负债总额
|
| | | | 44,936 | | | | | | 40,783 | | |
| 承诺与或有事项 | | | | | | | | | | | | | |
| 股东权益: | | | | | | | | | | | | | |
|
优先股,面值0.01美元;授权10,000,000股
|
| | | | — | | | | | | — | | |
|
A系列初级参与优先股,面值0.01美元,5万股
已授权,不发行和发行在外的股票 |
| | | | — | | | | | | — | | |
|
B系列优先股,面值0.01美元,已授权5股,已发行和发行的5股和0股
|
| | | | — | | | | | | — | | |
|
普通股:
|
| | | | | | | | | | | | |
|
有投票权的普通股,面值0.01美元;授权发行50,000,000股,已发行21,581,572股
|
| | | | 216 | | | | | | 216 | | |
|
无投票权普通股,面值0.01美元;授权发行20,000,000股,已发行和发行9,505,673股
|
| | | | 95 | | | | | | 95 | | |
|
实收资本
|
| | | | 1,019,988 | | | | | | 1,019,988 | | |
|
库存股票(按成本计算),154,494股有表决权的普通股
|
| | | | (9,592) | | | | | | (9,592) | | |
|
累计赤字
|
| | | | (729,202) | | | | | | (605,766) | | |
|
累计其他综合损失
|
| | | | (71,972) | | | | | | (54,914) | | |
|
股东权益总额
|
| | | | 209,533 | | | | | | 350,027 | | |
|
负债总额和股东权益
|
| | | $ | 254,469 | | | | | $ | 390,810 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
一般和行政费用
|
| | | $ | (6,717) | | | | | $ | (6,612) | | |
|
关联公司可疑应收款项的收回
|
| | | | 5,854 | | | | | | — | | |
|
经营亏损
|
| | | | (863) | | | | | | (6,612) | | |
|
利息和投资收入
|
| | | | 1,050 | | | | | | 5,727 | | |
|
利息支出
|
| | | | (26) | | | | | | (24) | | |
|
其他费用
|
| | | | (10,898) | | | | | | (4,586) | | |
|
除所得税前亏损和附属公司净收入权益
|
| | | | (10,737) | | | | | | (5,495) | | |
|
所得税拨备
|
| | | | (12,886) | | | | | | (6,153) | | |
|
附属公司净收入权益前亏损
|
| | | | (23,623) | | | | | | (11,648) | | |
|
附属公司净收入的权益
|
| | | | 116,716 | | | | | | 101,403 | | |
|
净收入
|
| | | $ | 93,093 | | | | | $ | 89,755 | | |
| 每股净收入: | | | | | | | | | | | | | |
|
基本
|
| | | $ | 3.01 | | | | | $ | 2.90 | | |
|
摊薄
|
| | | $ | 2.98 | | | | | $ | 2.88 | | |
| 已发行加权平均普通股: | | | | | | | | | | | | | |
|
基本
|
| | | | 30,933 | | | | | | 30,933 | | |
|
摊薄
|
| | | | 31,020 | | | | | | 31,008 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
净收入
|
| | | $ | 93,093 | | | | | $ | 89,755 | | |
| 扣除税项后的其他综合亏损: | | | | | | | | | | | | | |
|
退休金和其他退休后福利
|
| | | | (2,826) | | | | | | (1,511) | | |
|
Telesat其他综合损失的比例份额
|
| | | | (14,232) | | | | | | (35,783) | | |
|
扣除税项后的其他综合亏损
|
| | | | (17,058) | | | | | | (37,294) | | |
|
综合收益
|
| | | $ | 76,035 | | | | | $ | 52,461 | | |
| | | |
普通股
|
| |
缴入
资本 |
| |
库藏股
投票 |
| |
累计
赤字 |
| |
累计
其他 全面 损失 |
| |
股东的
股权 |
| ||||||||||||||||||||||||||||||||||||||||||
| |
投票
|
| |
无投票权
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |
股份
已发行 |
| |
数额
|
| |
股份
已发行 |
| |
数额
|
| |
股份
|
| |
数额
|
| ||||||||||||||||||||||||||||||||||||||||||||
|
余额,2019年1月1日
|
| | | | 21,582 | | | | | $ | 216 | | | | | | 9,506 | | | | | $ | 95 | | | | | $ | 1,019,988 | | | | | | 154 | | | | | $ | (9,592) | | | | | $ | (695,521) | | | | | $ | (17,620) | | | | | $ | 297,566 | | |
|
净收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89,755 | | | | | | | | | | | | | | |
|
其他综合损失
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (37,294) | | | | | | | | |
|
综合收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52,461 | | |
|
余额,2019年12月31日
|
| | | | 21,582 | | | | | | 216 | | | | | | 9,506 | | | | | | 95 | | | | | | 1,019,988 | | | | | | 154 | | | | | | (9,592) | | | | | | (605,766) | | | | | | (54,914) | | | | | | 350,027 | | |
|
净收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93,093 | | | | | | — | | | | | | — | | |
|
其他综合损失
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (17,058) | | | | | | | | |
|
综合收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76,035 | | |
|
已支付的普通股息(每股7.00美元)
份额) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (216,529) | | | | | | — | | | | | | (216,529) | | |
|
余额,2020年12月31日
|
| | | | 21,582 | | | | | $ | 216 | | | | | | 9,506 | | | | | $ | 95 | | | | | $ | 1,019,988 | | | | | | 154 | | | | | $ | (9,592) | | | | | $ | (729,202) | | | | | $ | (71,972) | | | | | $ | 209,533 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| 经营活动: | | | | | | | | | | | | | |
|
净收入
|
| | | $ | 93,093 | | | | | $ | 89,755 | | |
|
为使净收入与业务活动提供的(使用的)现金净额相一致而进行的调整:
|
| | | | | | | | | | | | |
|
非现金业务项目(附注2)
|
| | | | (109,911) | | | | | | (97,384) | | |
|
营业资产和负债的变化:
|
| | | | | | | | | | | | |
|
其他流动资产
|
| | | | 6,248 | | | | | | 98 | | |
|
应计雇用成本和其他流动负债
|
| | | | 322 | | | | | | 93 | | |
|
应付所得税和应收账款
|
| | | | (938) | | | | | | 4,387 | | |
|
养恤金和其他退休后负债
|
| | | | (2,138) | | | | | | (633) | | |
|
其他负债
|
| | | | 2,417 | | | | | | 3,998 | | |
|
经营活动提供的(使用的)现金净额-持续经营
|
| | | | (10,907) | | | | | | 314 | | |
|
经营活动所产生的现金净额-已终止经营
|
| | | | — | | | | | | 1,812 | | |
|
经营活动产生的(使用的)现金净额
|
| | | | (10,907) | | | | | | 2,126 | | |
| 投资活动: | | | | | | | | | | | | | |
|
资本支出
|
| | | | — | | | | | | (6) | | |
|
投资活动所用现金净额-持续经营
|
| | | | — | | | | | | (6) | | |
|
投资活动所用现金净额-已终止经营
|
| | | | — | | | | | | — | | |
|
投资活动所用现金净额
|
| | | | — | | | | | | (6) | | |
| 筹资活动: | | | | | | | | | | | | | |
|
支付的股息
|
| | | | (216,529) | | | | | | — | | |
|
筹资活动使用的现金净额-持续经营
|
| | | | (216,529) | | | | | | — | | |
|
筹资活动使用的现金净额-已终止经营
|
| | | | — | | | | | | — | | |
|
筹资活动使用的现金净额
|
| | | | (216,529) | | | | | | — | | |
|
现金、现金等价物和受限制现金-期间(减少)增加
|
| | | | (227,436) | | | | | | 2,120 | | |
|
现金,现金等价物和限制性现金-年初
|
| | | | 259,371 | | | | | | 257,251 | | |
|
现金,现金等价物和限制性现金-年底
|
| | | $ | 31,935 | | | | | $ | 259,371 | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
现金及现金等价物
|
| | | $ | 31,631 | | | | | $ | 259,067 | | |
|
其他流动资产中包括的限制性现金
|
| | | | 304 | | | | | | — | | |
|
其他资产中包括的限制性现金
|
| | | | — | | | | | | 304 | | |
|
现金流量表列示的现金、现金等价物和受限制现金
|
| | | $ | 31,935 | | | | | $ | 259,371 | | |
| | | |
2020年12月31日
|
| |
2019年12月31日,
|
| ||||||||||||||||||||||||||||||
| | | |
第1级
|
| |
第2级
|
| |
第3级
|
| |
第1级
|
| |
第2级
|
| |
第3级
|
| ||||||||||||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 现金及现金等价物: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
货币市场基金
|
| | | $ | 29,166 | | | | | $ | — | | | | | $ | — | | | | | $ | 256,915 | | | | | $ | — | | | | | $ | — | | |
| 其他流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
赔偿-出售SSL
|
| | | $ | — | | | | | $ | — | | | | | $ | 598 | | | | | $ | — | | | | | $ | — | | | | | $ | 598 | | |
| 负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 长期负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
赔偿-Globalstar do Brasil S.A.
|
| | | $ | — | | | | | $ | — | | | | | $ | 145 | | | | | $ | — | | | | | $ | — | | | | | $ | 145 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| 非现金经营项目 | | | | | | | | | | | | | |
|
附属公司净收入的权益
|
| | | $ | (116,716) | | | | | $ | (101,403) | | |
|
关联公司可疑应收款项的收回
|
| | | | (5,854) | | | | | | — | | |
|
递延税款
|
| | | | 11,362 | | | | | | 2,987 | | |
|
折旧
|
| | | | 4 | | | | | | 15 | | |
|
使用权资产,扣除租赁负债
|
| | | | (6) | | | | | | 9 | | |
|
先前服务信贷和精算损失的摊销
|
| | | | 1,299 | | | | | | 1,008 | | |
|
非现金经营项目净额-持续经营
|
| | | $ | (109,911) | | | | | $ | (97,384) | | |
| 补充信息: | | | | | | | | | | | | | |
|
已付利息-持续经营
|
| | | $ | 26 | | | | | $ | 24 | | |
|
所得税退款
|
| | | $ | 178 | | | | | $ | 5,547 | | |
|
所得税付款
|
| | | $ | 252 | | | | | $ | 288 | | |
| | | |
抚恤金
和其他 退休后 福利 |
| |
权益
Telesat相关 其他 全面 损失 |
| |
累计
其他 全面 损失 |
| |||||||||
|
余额,2019年1月1日
|
| | | $ | (14,656) | | | | | $ | (2,964) | | | | | $ | (17,620) | | |
|
重新分类前的其他综合损失
|
| | | | (2,307) | | | | | | (35,783) | | | | | | (38,090) | | |
|
从累计其他综合金额中重新分类的金额
损失 |
| | | | 796 | | | | | | — | | | | | | 796 | | |
|
当期其他综合损失净额
|
| | | | (1,511) | | | | | | (35,783) | | | | | | (37,294) | | |
|
余额,2019年12月31日
|
| | | | (16,167) | | | | | | (38,747) | | | | | | (54,914) | | |
|
重新分类前的其他综合损失
|
| | | | (3,852) | | | | | | (14,232) | | | | | | (18,084) | | |
|
从累计其他综合金额中重新分类的金额
损失 |
| | | | 1,026 | | | | | | — | | | | | | 1,026 | | |
|
当期其他综合损失净额
|
| | | | (2,826) | | | | | | (14,232) | | | | | | (17,058) | | |
|
余额,2020年12月31日
|
| | | $ | (18,993) | | | | | $ | (52,979) | | | | | $ | (71,972) | | |
| | | |
税前
数额 |
| |
税收
福利 (规定) |
| |
税后净额
数额 |
| |||||||||
| 截至2020年12月31日的年度 | | | | | | | | | | | | | | | | | | | |
|
退休金和其他退休后福利:
|
| | | | | | | | | | | | | | | | | | |
|
精算损失净额和先前的服务贷项
|
| | | $ | (4,877) | | | | | $ | 1,025 | | | | | $ | (3,852) | | |
|
先前服务贷项和精算净损失的摊销
|
| | | | 1,299(a) | | | | | | (273) | | | | | | 1,026 | | |
|
退休金和其他退休后福利
|
| | | | (3,578) | | | | | | 752 | | | | | | (2,826) | | |
|
与Telesat相关的其他综合损失中的权益
|
| | | | (14,236) | | | | | | 4 (b) | | | | | | (14,232) | | |
|
其他综合损失
|
| | | $ | (17,814) | | | | | $ | 756 | | | | | $ | (17,058) | | |
| 截至2019年12月31日止年度 | | | | | | | | | | | | | | | | | | | |
|
退休金和其他退休后福利:
|
| | | | | | | | | | | | | | | | | | |
|
精算损失净额和先前的服务贷项
|
| | | $ | (2,921) | | | | | $ | 614 | | | | | $ | (2,307) | | |
|
先前服务贷项和精算净损失的摊销
|
| | | | 1,008(a) | | | | | | (212) | | | | | | 796 | | |
|
退休金和其他退休后福利
|
| | | | (1,913) | | | | | | 402 | | | | | | (1,511) | | |
|
与Telesat相关的其他综合损失中的权益
|
| | | | (35,793) | | | | | | 10(b) | | | | | | (35,783) | | |
|
其他综合损失
|
| | | $ | (37,706) | | | | | $ | 412 | | | | | $ | (37,294) | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
受限制现金(见附注2)
|
| | | $ | 304 | | | | | $ | — | | |
|
应从SSL收取的结算前税款的赔偿(见附注13)
|
| | | | 598 | | | | | | 598 | | |
|
应收联属公司款项
|
| | | | 88 | | | | | | 186 | | |
|
预付费用
|
| | | | 240 | | | | | | 164 | | |
|
其他
|
| | | | 2 | | | | | | 374 | | |
| | | | | $ | 1,232 | | | | | $ | 1,322 | | |
| | | |
12月31日,
|
| | |||||||||||
| | | |
2020
|
| |
2019
|
| | ||||||||
|
Telesat公司公司
|
| | | $ | 192,664 | | | | | $ | 90,184 | | | | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
Telesat公司公司
|
| | | $ | 116,716 | | | | | $ | 101,403 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| 运营数据报表: | | | | | | | | | | | | | |
|
收入
|
| | | $ | 613,866 | | | | | $ | 687,868 | | |
|
营业费用
|
| | | | (136,262) | | | | | | (141,136) | | |
|
折旧及摊销
|
| | | | (174,526) | | | | | | (200,838) | | |
|
无形资产减值
|
| | | | (3,410) | | | | | | — | | |
|
其他营业费用
|
| | | | (160) | | | | | | (649) | | |
|
营业收入
|
| | | | 299,508 | | | | | | 345,245 | | |
|
利息支出
|
| | | | (152,236) | | | | | | (186,394) | | |
|
再融资损失
|
| | | | — | | | | | | (86,166) | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
外汇收益
|
| | | | 35,655 | | | | | | 122,002 | | |
|
金融工具损失
|
| | | | (13,305) | | | | | | (42,039) | | |
|
其他收益
|
| | | | 5,294 | | | | | | 16,282 | | |
|
所得税优惠(预提)
|
| | | | 3,721 | | | | | | (12,741) | | |
|
净收入
|
| | | $ | 178,637 | | | | | $ | 156,189 | | |
| | |||||||||||||
| | | |
12月31日,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| 资产负债表数据: | | | | | | | | | | | | | |
|
流动资产
|
| | | $ | 703,210 | | | | | $ | 877,294 | | |
|
总资产
|
| | | | 3,943,875 | | | | | | 4,130,337 | | |
|
流动负债
|
| | | | 129,849 | | | | | | 124,217 | | |
|
长期负债,包括流动部分
|
| | | | 2,483,256 | | | | | | 2,836,700 | | |
|
负债总额
|
| | | | 3,140,747 | | | | | | 3,504,594 | | |
|
股东权益
|
| | | | 803,128 | | | | | | 625,743 | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
经营租赁负债
|
| | | $ | 345 | | | | | $ | 652 | | |
|
应付关联公司
|
| | | | 98 | | | | | | 5 | | |
|
应计专业费用
|
| | | | 1,287 | | | | | | 1,419 | | |
|
养恤金和其他退休后负债
|
| | | | 82 | | | | | | 77 | | |
|
应付所得税
|
| | | | — | | | | | | 673 | | |
|
应计负债
|
| | | | 190 | | | | | | 57 | | |
| | | | | $ | 2,002 | | | | | $ | 2,883 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| 当前: | | | | | | | | | | | | | |
|
美国联邦
|
| | | $ | (1,299) | | | | | $ | (2,918) | | |
|
州和地方
|
| | | | 25 | | | | | | 2 | | |
|
外国
|
| | | | (250) | | | | | | (250) | | |
|
总电流
|
| | | | (1,524) | | | | | | (3,166) | | |
| 延期: | | | | | | | | | | | | | |
|
美国联邦
|
| | | | (11,334) | | | | | | (2,990) | | |
|
州和地方
|
| | | | (28) | | | | | | 3 | | |
|
递延费用共计
|
| | | | (11,362) | | | | | | (2,987) | | |
|
所得税拨备共计
|
| | | $ | (12,886) | | | | | $ | (6,153) | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
未确认的税收优惠
|
| | | $ | (1,118) | | | | | $ | (2,467) | | |
|
利息支出
|
| | | | (1,299) | | | | | | (1,570) | | |
|
合计
|
| | | $ | (2,417) | | | | | $ | (4,037) | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
其他综合亏损调整的递延税项收益(见附注3)
|
| | | $ | 756 | | | | | $ | 412 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
美国法定联邦企业所得税税率
|
| | | | 21% | | | | | | 21% | | |
|
税收优惠
|
| | | $ | 2,255 | | | | | $ | 1,154 | | |
| 改变法定数额的永久性调整: | | | | | | | | | | | | | |
|
扣除联邦所得税后的州和地方所得税
|
| | | | (77) | | | | | | 107 | | |
|
附属公司净收入的权益
|
| | | | (17,185) | | | | | | (5,055) | | |
|
未确认税收优惠的联邦规定
|
| | | | (1,138) | | | | | | (1,226) | | |
|
不可扣除费用
|
| | | | (2,380) | | | | | | (695) | | |
|
估价备抵的变动
|
| | | | 69 | | | | | | (118) | | |
|
所得税抵免
|
| | | | 5,820 | | | | | | — | | |
|
外国所得税
|
| | | | (250) | | | | | | (250) | | |
|
其他,净额
|
| | | | — | | | | | | (70) | | |
|
所得税拨备共计
|
| | | $ | (12,886) | | | | | $ | (6,153) | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
1月1日余额
|
| | | $ | 43,037 | | | | | $ | 43,055 | | |
|
法规到期导致的减少
|
| | | | — | | | | | | (18) | | |
|
12月31日余额
|
| | | $ | 43,037 | | | | | $ | 43,037 | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| 递延所得税资产: | | | | | | | | | | | | | |
|
净经营亏损结转额
|
| | | $ | 23,020 | | | | | $ | 34,294 | | |
|
外国税收抵免结转额
|
| | | | 126,007 | | | | | | 126,007 | | |
|
补偿和福利
|
| | | | 701 | | | | | | 961 | | |
|
赔偿责任
|
| | | | 98 | | | | | | 66 | | |
|
其他,净额
|
| | | | 279 | | | | | | 305 | | |
|
不确定税收状况的联邦利益
|
| | | | 701 | | | | | | 428 | | |
|
养老金成本
|
| | | | 4,119 | | | | | | 3,375 | | |
|
对附属公司的投资和预付款
|
| | | | 828 | | | | | | 992 | | |
|
备抵估价前的递延所得税资产总额
|
| | | | 155,753 | | | | | | 166,428 | | |
|
减去估价备抵
|
| | | | (128,414) | | | | | | (128,483) | | |
|
递延所得税资产
|
| | | $ | 27,339 | | | | | $ | 37,945 | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
经营租赁负债
|
| | | $ | — | | | | | $ | 345 | | |
|
赔偿责任–其他(见附注13)
|
| | | | 145 | | | | | | 145 | | |
|
不确定税收状况的负债
|
| | | | 19,769 | | | | | | 17,352 | | |
| | | | | $ | 19,914 | | | | | $ | 17,842 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
基本净收入
|
| | | $ | 93,093 | | | | | $ | 89,755 | | |
|
减:Telesat股票期权稀释效应的调整
|
| | | | (522) | | | | | | (528) | | |
|
净收入-稀释
|
| | | $ | 92,571 | | | | | $ | 89,227 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
已发行加权平均普通股
|
| | | | 30,933 | | | | | | 30,933 | | |
|
加权平均未转换限制性股票单位
|
| | | | 87 | | | | | | 75 | | |
|
稀释后每股收益的已发行普通股
|
| | | | 31,020 | | | | | | 31,008 | | |
| | | |
退休金福利
|
| |
其他福利
|
| ||||||||||||||||||
| | | |
截至12月31日的一年,
|
| |
截至12月31日的一年,
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| 福利义务的调节: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
期初债务
|
| | | $ | 55,159 | | | | | $ | 49,020 | | | | | $ | 511 | | | | | $ | 479 | | |
|
服务成本
|
| | | | 703 | | | | | | 722 | | | | | | — | | | | | | — | | |
|
利息成本
|
| | | | 1,765 | | | | | | 2,018 | | | | | | 17 | | | | | | 21 | | |
| | | |
退休金福利
|
| |
其他福利
|
| ||||||||||||||||||
| | | |
截至12月31日的一年,
|
| |
截至12月31日的一年,
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
|
参与者的贡献
|
| | | | 27 | | | | | | 25 | | | | | | — | | | | | | — | | |
|
精算损失
|
| | | | 5,453 | | | | | | 5,256 | | | | | | 30 | | | | | | 30 | | |
|
福利付款
|
| | | | (1,926) | | | | | | (1,882) | | | | | | (19) | | | | | | (19) | | |
|
12月31日的债务,
|
| | | | 61,181 | | | | | | 55,159 | | | | | | 539 | | | | | | 511 | | |
| 计划资产公允价值的对账: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
计划资产期初公允价值
|
| | | | 38,146 | | | | | | 34,263 | | | | | | — | | | | | | — | | |
|
计划资产的实际回报率
|
| | | | 3,257 | | | | | | 4,798 | | | | | | — | | | | | | — | | |
|
雇主供款
|
| | | | 1,953 | | | | | | 942 | | | | | | 19 | | | | | | 19 | | |
|
参与者的贡献
|
| | | | 27 | | | | | | 25 | | | | | | — | | | | | | — | | |
|
福利付款
|
| | | | (1,926) | | | | | | (1,882) | | | | | | (19) | | | | | | (19) | | |
|
12月31日计划资产的公允价值,
|
| | | | 41,457 | | | | | | 38,146 | | | | | | — | | | | | | — | | |
|
期末资金到位情况
|
| | | $ | (19,724) | | | | | $ | (17,013) | | | | | $ | (539) | | | | | $ | (511) | | |
| | |||||||||||||||||||||||||
| | | |
退休金福利
|
| |
其他福利
|
| ||||||||||||||||||
| | | |
12月31日,
|
| |
12月31日,
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
|
精算损失
|
| | | $ | (22,172) | | | | | $ | (18,613) | | | | | $ | (51) | | | | | $ | (32) | | |
| | | |
退休金福利
12月31日, |
| |
其他福利
12月31日, |
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
|
本期间的精算(亏损)收益
|
| | | $ | (4,847) | | | | | $ | (2,891) | | | | | $ | (30) | | | | | $ | (30) | | |
|
精算损失摊销
|
| | | | 1,288 | | | | | | 1,006 | | | | | | 11 | | | | | | 2 | | |
|
在其他综合(亏损)收入中确认的总额
|
| | | $ | (3,559) | | | | | $ | (1,885) | | | | | $ | (19) | | | | | $ | (28) | | |
| | | |
退休金福利
12月31日, |
| |
其他福利
12月31日, |
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
|
流动负债
|
| | | $ | — | | | | | $ | — | | | | | $ | 82 | | | | | $ | 77 | | |
|
长期负债
|
| | | | 19,724 | | | | | | 17,013 | | | | | | 457 | | | | | | 434 | | |
| | | | | $ | 19,724 | | | | | $ | 17,013 | | | | | $ | 539 | | | | | $ | 511 | | |
| | | |
养老金福利年度结束
12月31日, |
| |
截至年度的其他福利
12月31日, |
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
|
服务成本(1)
|
| | | $ | 703 | | | | | $ | 722 | | | | | $ | — | | | | | $ | — | | |
|
利息成本(2)
|
| | | | 1,765 | | | | | | 2,018 | | | | | | 17 | | | | | | 21 | | |
|
计划资产的预期回报率(2)
|
| | | | (2,651) | | | | | | (2,432) | | | | | | — | | | | | | — | | |
|
净精算损失摊销(2)
|
| | | | 1,288 | | | | | | 1,006 | | | | | | 11 | | | | | | 2 | | |
|
净定期成本
|
| | | $ | 1,105 | | | | | $ | 1,314 | | | | | $ | 28 | | | | | $ | 23 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
贴现率
|
| | | | 3.25% | | | | | | 4.25% | | |
|
计划资产的预期回报率
|
| | | | 7.00% | | | | | | 7.25% | | |
|
补偿增长率
|
| | | | 4.25% | | | | | | 4.25% | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
贴现率
|
| | | | 2.50% | | | | | | 3.25% | | |
|
补偿增长率
|
| | | | 4.25% | | | | | | 4.25% | | |
| | | |
2020年12月31日
实际分配 |
| |
目标分配
|
| ||||||||||||
| | | |
目标
|
| |
目标范围
|
| ||||||||||||
|
追求收益的流动投资
|
| | | | 61% | | | | | | 56.5% | | | | | | 45 – 65% | | |
|
另类投资
|
| | | | 10% | | | | | | 14.5% | | | | | | 0 – 20% | | |
|
固定收益投资
|
| | | | 29% | | | | | | 29.0% | | | | | | 20 – 40% | | |
| | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | | |
公允价值计量
|
| |||||||||||||||||||||||||||||||||
|
资产类别
|
| |
合计
|
| |
百分比
|
| |
第1级
|
| |
第2级
|
| |
第3级
|
| |
物业、厂房及设备
测量 在导航(1) |
| ||||||||||||||||||
| | | |
(单位:千美元)
|
| |||||||||||||||||||||||||||||||||
| 截至2020年12月31日,寻求流动回报: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
多资产基金(2)
|
| | | $ | 25,196 | | | | | | 61% | | | | | | | | | | | | | | | | | | | | | | | $ | 25,196 | | |
| 固定收益证券: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
混合基金(3)
|
| | | | 11,881 | | | | | | 29% | | | | | | | | | | | | | | | | | | | | | | | | 11,881 | | |
| 另类投资: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
股票多头/空头基金(4)
|
| | | | 2,201 | | | | | | 5% | | | | | | | | | | | | | | | | | $ | 2,201 | | | | | | | | |
|
私募股权基金(5)
|
| | | | 22 | | | | | | 0% | | | | | | | | | | | | | | | | | | 22 | | | | | | | | |
|
不良机会有限合伙企业(6)
|
| | | | 433 | | | | | | 1% | | | | | | | | | | | | | | | | | | 433 | | | | | | | | |
|
多策略有限合伙企业(7)
|
| | | | 1,724 | | | | | | 4% | | | | | | | | | | | | | | | | | | 1,724 | | | | | | | | |
| | | | | | 4,380 | | | | | | 10% | | | | | | — | | | | | | — | | | | | | 4,380 | | | | | | — | | |
| | | | | $ | 41,457 | | | | | | 100% | | | | | | — | | | | | | — | | | | | $ | 4,380 | | | | | $ | 37,077 | | |
| 于2019年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 寻求流动性回报: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
多资产基金(2)
|
| | | $ | 23,127 | | | | | | 61% | | | | | | | | | | | | | | | | | | | | | $ | 23,127 | | | ||
|
固定收益证券:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
混合基金(3)
|
| | | | 11,463 | | | | | | 30% | | | | | | | | | | | | | | | | | | | | | | | | 11,463 | | |
|
另类投资:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
股票多头/空头基金(4)
|
| | | | 1,349 | | | | | | 4% | | | | | | | | | | | | | | | | | $ | 1,349 | | | | | | | | |
|
私募股权基金(5)
|
| | | | 48 | | | | | | 0% | | | | | | | | | | | | | | | | | | 48 | | | | | | | | |
|
不良机会有限合伙企业(6)
|
| | | | 463 | | | | | | 1% | | | | | | | | | | | | | | | | | | 463 | | | | | | | | |
|
多策略有限合伙企业(7)
|
| | | | 1,696 | | | | | | 4% | | | | | | | | | | | | | | | | | | 1,696 | | | | | | | | |
| | | | | | 3,556 | | | | | | 9% | | | | | | — | | | | | | — | | | | | | 3,556 | | | | | | — | | |
| | | | | $ | 38,146 | | | | | | 100% | | | | | | — | | | | | | — | | | | | $ | 3,556 | | | | | $ | 34,590 | | |
| | | |
使用重大资产的公允价值计量
不可观察的输入(第3级) |
| |||||||||||||||||||||||||||
| | | |
私人
股权 基金 |
| |
股权
做多/做空 基金 |
| |
苦恼
机会有限公司 伙伴关系 |
| |
多个
战略 基金 |
| |
合计
|
| |||||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||||||||
|
余额,2019年1月1日
|
| | | $ | 76 | | | | | $ | 1,002 | | | | | $ | 463 | | | | | $ | 1,602 | | | | | $ | 3,143 | | |
|
未实现(亏损)收益
|
| | | | (23) | | | | | | 347 | | | | | | — | | | | | | 94 | | | | | | 418 | | |
|
销售
|
| | | | (5) | | | | | | — | | | | | | — | | | | | | — | | | | | | (5) | | |
|
余额,2019年12月31日
|
| | | | 48 | | | | | | 1,349 | | | | | | 463 | | | | | | 1,696 | | | | | | 3,556 | | |
|
未实现(亏损)收益
|
| | | | (26) | | | | | | 852 | | | | | | (30) | | | | | | 28 | | | | | | 824 | | |
|
余额,2020年12月31日
|
| | | $ | 22 | | | | | $ | 2,201 | | | | | $ | 433 | | | | | $ | 1,724 | | | | | $ | 4,380 | | |
| | | |
抚恤金
|
| |
其他
|
| ||||||
| | | |
福利
|
| |
福利
|
| ||||||
|
2021
|
| | | $ | 2,323 | | | | | $ | 84 | | |
|
2022
|
| | | | 2,421 | | | | | | 71 | | |
|
2023
|
| | | | 2,573 | | | | | | 60 | | |
|
2024
|
| | | | 2,814 | | | | | | 49 | | |
|
2025
|
| | | | 2,833 | | | | | | 40 | | |
|
2026年至2030年
|
| | | | 15,346 | | | | | | 122 | | |
| | | |
租赁
费用 |
| |||
|
截至2020年12月31日的年度
|
| | | $ | 695 | | |
|
截至2019年12月31日止年度
|
| | | | 677 | | |
| |
2021年(2021年1月1日至2021年6月30日)
|
| | | | 350 | | |
| |
经营租赁付款总额
|
| | | | 350 | | |
| |
减:利息
|
| | | | (5) | | |
| |
经营租赁负债
|
| | | $ | 345 | | |
| | 在资产负债表中确认的金额 | | | | | | | |
| |
其他流动负债
|
| | | $ | 345 | | |
| | | | | | | | | |
附加部分
|
| | | |||||||||||||||||||
|
说明
|
| |
余额
开始 时期 |
| |
收取费用
费用和 支出 |
| |
收取费用
其他 账户 |
| |
扣除额
从津贴中扣除 |
| |
余额
结束 时期 |
| |||||||||||||||
| 截至2019年12月31日止年度 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
附属公司应收款项备抵
|
| | | $ | 6,692 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,692 | | |
|
递延所得税评估备抵
|
| | | $ | 128,365 | | | | | $ | 118 | | | | | $ | — | | | | | $ | — | | | | | $ | 128,483 | | |
| 截至2020年12月31日的年度 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
附属公司应收款项备抵
|
| | | $ | 6,692 | | | | | $ | — | | | | | $ | — | | | | | $ | (6,552)(1) | | | | | $ | 140 | | |
|
递延所得税评估备抵
|
| | | $ | 128,483 | | | | | $ | (69) | | | | | $ | — | | | | | $ | — | | | | | $ | 128,414 | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
物业、厂房及设备
|
| | | | | | | | | | | | |
| 当前资产: | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | 259,067 | | | | | $ | 256,947 | | |
|
应收所得税退款
|
| | | | 576 | | | | | | 3,903 | | |
|
其他流动资产
|
| | | | 1,322 | | | | | | 3,232 | | |
|
流动资产总额
|
| | | | 260,965 | | | | | | 264,082 | | |
|
使用权资产
|
| | | | 988 | | | | | | — | | |
|
应收所得税退款,非流动
|
| | | | 387 | | | | | | 774 | | |
|
对附属公司的投资
|
| | | | 90,184 | | | | | | 24,574 | | |
|
递延所得税资产
|
| | | | 37,945 | | | | | | 40,520 | | |
|
其他资产
|
| | | | 341 | | | | | | 350 | | |
|
总资产
|
| | | $ | 390,810 | | | | | $ | 330,300 | | |
|
负债和股东权益
|
| | | | | | | | | | | | |
| 流动负债: | | | | | | | | | | | | | |
|
应计就业成本
|
| | | $ | 2,611 | | | | | $ | 2,573 | | |
|
其他流动负债
|
| | | | 2,883 | | | | | | 1,495 | | |
|
流动负债合计
|
| | | | 5,494 | | | | | | 4,068 | | |
|
养恤金和其他退休后负债
|
| | | | 17,447 | | | | | | 15,167 | | |
|
其他负债
|
| | | | 17,842 | | | | | | 13,499 | | |
|
负债总额
|
| | | | 40,783 | | | | | | 32,734 | | |
| 承诺与或有事项 | | | | | | | | | | | | | |
| 股东权益: | | | | | | | | | | | | | |
|
优先股,面值0.01美元;授权发行10,000,000股,未发行和发行在外的股票
|
| | | | — | | | | | | — | | |
|
普通股:
|
| | | | | | | | | | | | |
|
有投票权的普通股,面值0.01美元;授权发行50,000,000股,已发行21,581,572股
|
| | | | 216 | | | | | | 216 | | |
|
无投票权普通股,面值0.01美元;授权发行20,000,000股,已发行和发行9,505,673股
|
| | | | 95 | | | | | | 95 | | |
|
实收资本
|
| | | | 1,019,988 | | | | | | 1,019,988 | | |
|
库存股票(按成本计算),154,494股有表决权的普通股
|
| | | | (9,592) | | | | | | (9,592) | | |
|
累计赤字
|
| | | | (605,766) | | | | | | (695,521) | | |
|
累计其他综合损失
|
| | | | (54,914) | | | | | | (17,620) | | |
|
股东权益总额
|
| | | | 350,027 | | | | | | 297,566 | | |
|
负债总额和股东权益
|
| | | $ | 390,810 | | | | | $ | 330,300 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
一般和行政费用
|
| | | $ | (6,612) | | | | | $ | (6,534) | | |
|
经营亏损
|
| | | | (6,612) | | | | | | (6,534) | | |
|
利息和投资收入
|
| | | | 5,727 | | | | | | 4,746 | | |
|
利息支出
|
| | | | (24) | | | | | | (26) | | |
|
其他费用
|
| | | | (4,586) | | | | | | (3,445) | | |
|
所得税前持续经营损失和净收入权益(损失)
附属公司 |
| | | | (5,495) | | | | | | (5,259) | | |
|
所得税(预提)福利
|
| | | | (6,153) | | | | | | 39,348 | | |
|
附属公司净收入权益(亏损)前的持续经营收益
|
| | | | (11,648) | | | | | | 34,089 | | |
|
附属公司的净收入权益(亏损)
|
| | | | 101,403 | | | | | | (24,412) | | |
|
持续经营收益
|
| | | | 89,755 | | | | | | 9,677 | | |
|
已终止经营业务的亏损,税后净额
|
| | | | — | | | | | | (63) | | |
|
净收入
|
| | | $ | 89,755 | | | | | $ | 9,614 | | |
| 每股净收入: | | | | | | | | | | | | | |
|
基本
|
| | | | | | | | | | | | |
|
持续经营收益
|
| | | $ | 2.9 | | | | | $ | 0.31 | | |
|
已终止经营业务的亏损,税后净额
|
| | | | — | | | | | | — | | |
|
净收入
|
| | | $ | 2.9 | | | | | $ | 0.31 | | |
|
摊薄
|
| | | | | | | | | | | | |
|
持续经营收益
|
| | | $ | 2.88 | | | | | $ | 0.31 | | |
|
已终止经营业务的亏损,税后净额
|
| | | | — | | | | | | — | | |
|
净收入
|
| | | $ | 2.88 | | | | | $ | 0.31 | | |
| 已发行加权平均普通股: | | | | | | | | | | | | | |
|
基本
|
| | | | 30,933 | | | | | | 30,933 | | |
|
摊薄
|
| | | | 31,008 | | | | | | 31,008 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
净收入
|
| | | $ | 89,755 | | | | | $ | 9,614 | | |
| 税后其他综合(亏损)收入: | | | | | | | | | | | | | |
|
退休金和其他退休后福利
|
| | | | (1,511) | | | | | | 1,798 | | |
|
Telesat其他综合(亏损)收益的比例份额
|
| | | | (35,783) | | | | | | 22,033 | | |
|
税后其他综合(亏损)收入
|
| | | | (37,294) | | | | | | 23,831 | | |
|
综合收益
|
| | | $ | 52,461 | | | | | $ | 33,445 | | |
| | | |
普通股
|
| |
缴入
资本 |
| |
库藏股
投票 |
| |
累计
赤字 |
| |
累计
其他 全面 损失 |
| |
股东的
股权 |
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
投票
|
| |
无投票权
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
股份
已发行 |
| |
数额
|
| |
股份
已发行 |
| |
数额
|
| |
股份
|
| |
数额
|
| ||||||||||||||||||||||||||||||||||||||||||
|
余额,2018年1月1日
|
| | | | 21,582 | | | | | $ | 216 | | | | | | 9,506 | | | | | $ | 95 | | | | | $ | 1,019,988 | | | | | | 154 | | | | | $ | (9,592) | | | | | $ | (682,831) | | | | | $ | (37,278) | | | | | $ | 290,598 | | |
|
净收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,614 | | | | | | | | | | | | | | |
|
其他综合收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23,831 | | | | | | | | |
|
综合收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33,445 | | |
|
《减税和就业法案》,重新分类税收影响
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,173 | | | | | | (4,173) | | | | | | — | | |
|
可归因于Telesat投资的累积影响调整
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (26,477) | | | | | | | | | | | | (26,477) | | |
|
余额,2018年12月31日
|
| | | | 21,582 | | | | | | 216 | | | | | | 9,506 | | | | | | 95 | | | | | | 1,019,988 | | | | | | 154 | | | | | | (9,592) | | | | | | (695,521) | | | | | | (17,620) | | | | | | 297,566 | | |
|
净收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89,755 | | | | | | — | | | | | | — | | |
|
其他综合损失
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (37,294) | | | | | | | | |
|
综合收益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52,461 | | |
|
余额,2019年12月31日
|
| | | | 21,582 | | | | | $ | 216 | | | | | | 9,506 | | | | | $ | 95 | | | | | $ | 1,019,988 | | | | | | 154 | | | | | $ | (9,592) | | | | | $ | (605,766) | | | | | $ | (54,914) | | | | | $ | 350,027 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
| 经营活动: | | | | | | | | | | | | | |
|
净收入
|
| | | $ | 89,755 | | | | | $ | 9,614 | | |
|
已终止经营业务的亏损,税后净额
|
| | | | — | | | | | | 63 | | |
| 调整以使经营活动产生的净收入与净现金保持一致: | | | | | | | | | | | | | |
|
非现金业务项目(附注2)
|
| | | | (97,384) | | | | | | 34,539 | | |
|
营业资产和负债的变化:
|
| | | | | | | | | | | | |
|
其他流动资产
|
| | | | 98 | | | | | | (133) | | |
|
应计雇用成本和其他流动负债
|
| | | | 93 | | | | | | 184 | | |
|
应付所得税和应收账款
|
| | | | 4,387 | | | | | | 7,978 | | |
|
养恤金和其他退休后负债
|
| | | | (633) | | | | | | (2,411) | | |
|
其他负债
|
| | | | 3,998 | | | | | | (47,976) | | |
|
经营活动所产生的现金净额-持续经营
|
| | | | 314 | | | | | | 1,858 | | |
|
经营活动(用于)产生的现金净额-已终止经营业务
|
| | | | 1,812 | | | | | | (46) | | |
|
经营活动所产生的现金净额
|
| | | | 2,126 | | | | | | 1,812 | | |
| 投资活动: | | | | | | | | | | | | | |
|
资本支出
|
| | | | (6) | | | | | | (4) | | |
|
投资活动所用现金净额-持续经营
|
| | | | (6) | | | | | | (4) | | |
|
投资活动所用现金净额-已终止经营
|
| | | | — | | | | | | — | | |
|
投资活动所用现金净额
|
| | | | (6) | | | | | | (4) | | |
|
现金、现金等价物和限定用途现金-本期增加额
|
| | | | 2,120 | | | | | | 1,808 | | |
|
现金,现金等价物和限制性现金-年初
|
| | | | 257,251 | | | | | | 255,443 | | |
|
现金,现金等价物和限制性现金-年底
|
| | | $ | 259,371 | | | | | $ | 257,251 | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
现金及现金等价物
|
| | | $ | 259,067 | | | | | $ | 256,947 | | |
|
其他资产中包括的限制性现金
|
| | | | 304 | | | | | | 304 | | |
|
报表中列示的现金、现金等价物和受限制现金
现金流量 |
| | | $ | 259,371 | | | | | $ | 257,251 | | |
| | | |
2019年12月31日
|
| |
2018年12月31日,
|
| ||||||||||||||||||||||||||||||
| | | |
第1级
|
| |
第2级
|
| |
第3级
|
| |
第1级
|
| |
第2级
|
| |
第3级
|
| ||||||||||||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 现金及现金等价物: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
货币市场基金
|
| | | $ | 256,915 | | | | | $ | — | | | | | $ | — | | | | | $ | 254,552 | | | | | $ | — | | | | | $ | — | | |
| 其他流动资产: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
赔偿-出售SSL
|
| | | $ | — | | | | | $ | — | | | | | $ | 598 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,410 | | |
| 负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 长期负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
赔偿-Globalstar do Brasil S.A.
|
| | | $ | — | | | | | $ | — | | | | | $ | 145 | | | | | $ | — | | | | | $ | — | | | | | $ | 184 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
| 非现金经营项目 | | | | | | | | | | | | | |
|
附属公司净(收益)损失中的权益
|
| | | $ | (101,403) | | | | | $ | 24,412 | | |
|
递延税款
|
| | | | 2,987 | | | | | | 9,030 | | |
|
折旧
|
| | | | 15 | | | | | | 26 | | |
|
使用权资产,扣除租赁负债
|
| | | | 9 | | | | | | — | | |
|
先前服务信贷和精算损失的摊销
|
| | | | 1,008 | | | | | | 1,071 | | |
|
非现金经营项目净额-持续经营
|
| | | $ | (97,384) | | | | | $ | 34,539 | | |
| 补充信息: | | | | | | | | | | | | | |
|
已付利息-持续经营
|
| | | $ | 24 | | | | | $ | 26 | | |
|
所得税退款
|
| | | $ | 5,547 | | | | | $ | 8,619 | | |
|
所得税付款
|
| | | $ | 288 | | | | | $ | 264 | | |
| | | |
养老金和
其他 后- 退休 福利 |
| |
权益
Telesat- 相关 其他 全面 损失 |
| |
累计
其他 全面 损失 |
| |||||||||
|
余额,2018年1月1日
|
| | | $ | (16,454) | | | | | $ | (20,824) | | | | | $ | (37,278) | | |
|
重新分类前的其他全面收益
|
| | | | 953 | | | | | | 22,033 | | | | | | 22,986 | | |
|
从累计其他综合损失中重新分类的数额
|
| | | | 845 | | | | | | — | | | | | | 845 | | |
|
当期其他综合收益净额
|
| | | | 1,798 | | | | | | 22,033 | | | | | | 23,831 | | |
|
《减税和就业法》,将税收影响从累计其他综合损失重新分类为累计赤字
|
| | | | — | | | | | | (4,173) | | | | | | (4,173) | | |
|
余额,2018年12月31日
|
| | | | (14,656) | | | | | | (2,964) | | | | | | (17,620) | | |
|
重新分类前的其他综合损失:
|
| | | | | | | | | | | | | | | | | | |
|
以往各期(见附注5)
|
| | | | — | | | | | | (22,050) | | | | | | (22,050) | | |
|
当期
|
| | | | (2,307) | | | | | | (13,733) | | | | | | (16,040) | | |
|
重新分类前的其他综合损失
|
| | | | (2,307) | | | | | | (35,783) | | | | | | (38,090) | | |
|
从累计其他综合损失中重新分类的数额
|
| | | | 796 | | | | | | — | | | | | | 796 | | |
|
当期其他综合损失净额
|
| | | | (1,511) | | | | | | (35,783) | | | | | | (37,294) | | |
|
余额,2019年12月31日
|
| | | $ | (16,167) | | | | | $ | (38,747) | | | | | $ | (54,914) | | |
| | | |
税前
数额 |
| |
税收
福利 (规定) |
| |
税后净额
数额 |
| |||||||||
| 截至2019年12月31日止年度 | | | | | | | | | | | | | | | | | | | |
| 退休金和其他退休后福利: | | | | | | | | | | | | | | | | | | | |
|
精算损失净额和先前的服务贷项
|
| | | $ | (2,921) | | | | | $ | 614 | | | | | $ | (2,307) | | |
|
先前服务贷项和精算净损失的摊销
|
| | | | 1,008(a) | | | | | | (212) | | | | | | 796 | | |
|
退休金和其他退休后福利:
|
| | | | (1,913) | | | | | | 402 | | | | | | (1,511) | | |
| 与Telesat相关的其他综合损失的权益: | | | | | | | | | | | | | | | | | | | |
|
以往各期(见附注5)
|
| | | | (22,056) | | | | | | 6 | | | | | | (22,050) | | |
|
当期
|
| | | | (13,737) | | | | | | 4 | | | | | | (13,733) | | |
|
与Telesat相关的其他综合损失中的权益
|
| | | | (35,793) | | | | | | 10(b) | | | | | | (35,783) | | |
|
其他综合损失
|
| | | $ | (37,706) | | | | | $ | 412 | | | | | $ | (37,294) | | |
| 截至2018年12月31日止年度 | | | | | | | | | | | | | | | | | | | |
| 退休金和其他退休后福利: | | | | | | | | | | | | | | | | | | | |
|
净精算收益和先前的服务贷项
|
| | | $ | 1,208 | | | | | $ | (255) | | | | | $ | 953 | | |
|
先前服务贷项和精算净损失的摊销
|
| | | | 1,071(a) | | | | | | (226) | | | | | | 845 | | |
|
退休金和其他退休后福利:
|
| | | | 2,279 | | | | | | (481) | | | | | | 1,798 | | |
|
与Telesat相关的其他综合收益的权益
|
| | | | 22,033 | | | | | | —(b) | | | | | | 22,033 | | |
|
其他综合收益
|
| | | $ | 24,312 | | | | | $ | (481) | | | | | $ | 23,831 | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
应从SSL收取的结算前税款的赔偿(见附注13)
|
| | | $ | 598 | | | | | $ | 2,410 | | |
|
应收联属公司款项
|
| | | | 186 | | | | | | 161 | | |
|
预付费用
|
| | | | 164 | | | | | | 151 | | |
|
其他
|
| | | | 374 | | | | | | 510 | | |
| | | | | $ | 1,322 | | | | | $ | 3,232 | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
Telesat公司公司
|
| | | $ | 90,184 | | | | | $ | 24,574 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
Telesat公司公司
|
| | | $ | 101,403 | | | | | $ | (24,412) | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
| 运营数据报表: | | | | | | | | | | | | | |
|
收入
|
| | | $ | 687,868 | | | | | $ | 699,596 | | |
|
营业费用
|
| | | | (129,770) | | | | | | (137,400) | | |
|
折旧、摊销和股票补偿
|
| | | | (212,282) | | | | | | (205,451) | | |
|
其他营业(费用)收入
|
| | | | (649) | | | | | | 576 | | |
|
营业收入
|
| | | | 345,167 | | | | | | 357,321 | | |
|
利息支出
|
| | | | (186,394) | | | | | | (176,873) | | |
|
再融资损失
|
| | | | (86,166) | | | | | | — | | |
|
外汇收益(亏损)
|
| | | | 122,002 | | | | | | (203,005) | | |
|
金融工具的(亏损)收益
|
| | | | (42,039) | | | | | | 15,795 | | |
|
其他收益
|
| | | | 16,360 | | | | | | 11,335 | | |
|
所得税拨备
|
| | | | (12,741) | | | | | | (45,423) | | |
|
净收入(损失)
|
| | | $ | 156,189 | | | | | $ | (40,850) | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
| 资产负债表数据: | | | | | | | | | | | | | |
|
流动资产
|
| | | $ | 877,294 | | | | | $ | 628,125 | | |
|
总资产
|
| | | | 4,130,337 | | | | | | 3,942,847 | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
流动负债
|
| | | | 124,217 | | | | | | 139,401 | | |
|
长期负债,包括流动部分
|
| | | | 2,836,700 | | | | | | 2,764,599 | | |
|
负债总额
|
| | | | 3,504,594 | | | | | | 3,474,504 | | |
|
股东权益
|
| | | | 625,743 | | | | | | 468,343 | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
经营租赁负债
|
| | | | 652 | | | | | | — | | |
|
应付关联公司
|
| | | $ | 5 | | | | | $ | 164 | | |
|
应计专业费用
|
| | | | 1,419 | | | | | | 1,206 | | |
|
养恤金和其他退休后负债
|
| | | | 77 | | | | | | 69 | | |
|
应付所得税
|
| | | | 673 | | | | | | — | | |
|
应计负债
|
| | | | 57 | | | | | | 56 | | |
| | | | | $ | 2,883 | | | | | $ | 1,495 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
| 当前: | | | | | | | | | | | | | |
|
美国联邦
|
| | | $ | (2,918) | | | | | $ | 47,761 | | |
|
州和地方
|
| | | | 2 | | | | | | 867 | | |
|
外国
|
| | | | (250) | | | | | | (250) | | |
|
总电流
|
| | | | (3,166) | | | | | | 48,378 | | |
| 延期: | | | | | | | | | | | | | |
|
美国联邦
|
| | | | (2,990) | | | | | | (9,036) | | |
|
州和地方
|
| | | | 3 | | | | | | 6 | | |
|
递延费用共计
|
| | | | (2,987) | | | | | | (9,030) | | |
|
所得税(预提)福利总额
|
| | | $ | (6,153) | | | | | $ | 39,348 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
未确认的税收优惠
|
| | | $ | (2,467) | | | | | $ | 41,115 | | |
|
利息支出
|
| | | | (1,570) | | | | | | 6,752 | | |
|
合计
|
| | | $ | (4,037) | | | | | $ | 47,867 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
终止经营产生的亏损的税收优惠
|
| | | $ | — | | | | | $ | 16 | | |
|
其他综合亏损调整的递延税项收益(拨备)(见附注3)
|
| | | | 412 | | | | | | (481) | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
美国法定联邦企业所得税税率
|
| | | | 21% | | | | | | 21% | | |
|
税收优惠
|
| | | $ | 1,154 | | | | | $ | 1,104 | | |
| 改变法定数额的永久性调整: | | | | | | | | | | | | | |
|
扣除联邦所得税后的州和地方所得税
|
| | | | 107 | | | | | | 666 | | |
|
附属公司的净收入权益(亏损)
|
| | | | (5,055) | | | | | | (6,241) | | |
|
未确认税收优惠的联邦(预提)福利
|
| | | | (1,226) | | | | | | 46,534 | | |
|
不可扣除费用
|
| | | | (695) | | | | | | (957) | | |
|
估价备抵的变动
|
| | | | (118) | | | | | | (4,329) | | |
|
所得税抵免
|
| | | | — | | | | | | 4,554 | | |
|
外国所得税
|
| | | | (250) | | | | | | (250) | | |
|
美国税法变化的影响
|
| | | | — | | | | | | (1,542) | | |
|
其他,净额
|
| | | | (70) | | | | | | (191) | | |
|
所得税(预提)福利总额
|
| | | $ | (6,153) | | | | | $ | 39,348 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
1月1日余额
|
| | | $ | 43,055 | | | | | $ | 70,410 | | |
|
法规到期导致的减少
|
| | | | (18) | | | | | | (27,355) | | |
|
12月31日余额
|
| | | $ | 43,037 | | | | | $ | 43,055 | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
经营租赁负债
|
| | | $ | 345 | | | | | $ | — | | |
|
赔偿责任–其他(见附注13)
|
| | | | 145 | | | | | | 184 | | |
|
不确定税收状况的负债
|
| | | | 17,352 | | | | | | 13,315 | | |
| | | | | $ | 17,842 | | | | | $ | 13,499 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
基本持续经营收益
|
| | | $ | 89,755 | | | | | $ | 9,677 | | |
|
减:Telesat股票期权稀释效应的调整
|
| | | | (528) | | | | | | — | | |
|
持续经营收益-稀释
|
| | | $ | 89,227 | | | | | $ | 9,677 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
已发行加权平均普通股
|
| | | | 30,933 | | | | | | 30,933 | | |
|
未转换的限制性股票单位
|
| | | | 75 | | | | | | 75 | | |
|
稀释后每股收益的已发行普通股
|
| | | | 31,008 | | | | | | 31,008 | | |
| | | |
退休金福利
|
| |
其他福利
|
| ||||||||||||||||||
| | | |
截至12月31日的一年,
|
| |
截至12月31日的一年,
|
| ||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
| 福利义务的调节: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
期初债务
|
| | | $ | 49,020 | | | | | $ | 53,976 | | | | | $ | 479 | | | | | $ | 519 | | |
|
服务成本
|
| | | | 722 | | | | | | 715 | | | | | | — | | | | | | 1 | | |
|
利息成本
|
| | | | 2,018 | | | | | | 1,855 | | | | | | 21 | | | | | | 18 | | |
|
参与者的贡献
|
| | | | 25 | | | | | | 27 | | | | | | — | | | | | | 15 | | |
|
精算损失(收益)
|
| | | | 5,256 | | | | | | (5,725) | | | | | | 30 | | | | | | (36) | | |
|
福利付款
|
| | | | (1,882) | | | | | | (1,828) | | | | | | (19) | | | | | | (38) | | |
|
12月31日的债务,
|
| | | | 55,159 | | | | | | 49,020 | | | | | | 511 | | | | | | 479 | | |
| 计划资产公允价值的对账: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
计划资产期初公允价值
|
| | | | 34,263 | | | | | | 35,640 | | | | | | — | | | | | | — | | |
|
计划资产的实际回报率
|
| | | | 4,798 | | | | | | (1,925) | | | | | | — | | | | | | — | | |
|
雇主供款
|
| | | | 942 | | | | | | 2,349 | | | | | | 19 | | | | | | 23 | | |
|
参与者的贡献
|
| | | | 25 | | | | | | 27 | | | | | | — | | | | | | 15 | | |
|
福利付款
|
| | | | (1,882) | | | | | | (1,828) | | | | | | (19) | | | | | | (38) | | |
|
12月31日计划资产的公允价值,
|
| | | | 38,146 | | | | | | 34,263 | | | | | | — | | | | | | — | | |
|
期末资金到位情况
|
| | | $ | (17,013) | | | | | $ | (14,757) | | | | | $ | (511) | | | | | $ | (479) | | |
| | | |
退休金福利
|
| |
其他福利
|
| ||||||||||||||||||
| | | |
12月31日,
|
| |
12月31日,
|
| ||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
|
精算损失
|
| | | $ | (18,613) | | | | | $ | (16,728) | | | | | $ | (32) | | | | | $ | (4) | | |
| | | |
截至12月31日的一年,
|
| |||||||||||||||||||||
| | | |
2019
|
| |
2018
|
| ||||||||||||||||||
| | | |
抚恤金
福利 |
| |
其他
福利 |
| |
抚恤金
福利 |
| |
其他
福利 |
| ||||||||||||
|
本期间的精算(亏损)收益
|
| | | $ | (2,891) | | | | | $ | (30) | | | | | $ | 1,172 | | | | | $ | 36 | | |
|
精算损失摊销
|
| | | | 1,006 | | | | | | 2 | | | | | | 1,041 | | | | | | 8 | | |
|
前期服务成本摊销
|
| | | | — | | | | | | — | | | | | | — | | | | | | 22 | | |
|
在其他综合(亏损)收入中确认的总额
|
| | | $ | (1,885) | | | | | $ | (28) | | | | | $ | 2,213 | | | | | $ | 66 | | |
| | | |
退休金福利
|
| |
其他福利
|
| ||||||||||||||||||
| | | |
12月31日,
|
| |
12月31日,
|
| ||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
|
流动负债
|
| | | $ | — | | | | | $ | — | | | | | $ | 77 | | | | | $ | 69 | | |
|
长期负债
|
| | | | 17,013 | | | | | | 14,757 | | | | | | 434 | | | | | | 410 | | |
| | | | | $ | 17,013 | | | | | $ | 14,757 | | | | | $ | 511 | | | | | $ | 479 | | |
| | | |
退休金福利
|
| |
其他福利
|
| ||||||||||||||||||
| | | |
截至12月31日的一年,
|
| |
截至12月31日的一年,
|
| ||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
|
服务成本(1)
|
| | | $ | 722 | | | | | $ | 715 | | | | | $ | — | | | | | $ | 1 | | |
|
利息成本(2)
|
| | | | 2,018 | | | | | | 1,855 | | | | | | 21 | | | | | | 18 | | |
|
计划资产的预期回报率(2)
|
| | | | (2,432) | | | | | | (2,628) | | | | | | — | | | | | | — | | |
|
前期服务成本摊销(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 22 | | |
|
净精算损失摊销(2)
|
| | | | 1,006 | | | | | | 1,041 | | | | | | 2 | | | | | | 8 | | |
|
净定期成本
|
| | | $ | 1,314 | | | | | $ | 983 | | | | | $ | 23 | | | | | $ | 49 | | |
| | | |
截至12月31日的一年,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
贴现率
|
| | | | 4.25% | | | | | | 3.50% | | |
|
计划资产的预期回报率
|
| | | | 7.25% | | | | | | 7.25% | | |
|
补偿增长率
|
| | | | 4.25% | | | | | | 4.25% | | |
| | | |
12月31日,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
贴现率
|
| | | | 3.25% | | | | | | 4.25% | | |
|
补偿增长率
|
| | | | 4.25% | | | | | | 4.25% | | |
| | | |
12月31日,
2019 实际分配 |
| |
目标分配
|
| ||||||||||||
| |
目标
|
| |
目标
范围 |
| ||||||||||||||
|
追求收益的流动投资
|
| | | | 61% | | | | | | 56.5% | | | | | | 45-65% | | |
|
另类投资
|
| | | | 9% | | | | | | 14.5% | | | | | | 0-20% | | |
|
固定收益投资
|
| | | | 30% | | | | | | 29.0% | | | | | | 20-40% | | |
| | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | | |
公允价值计量
|
| |||||||||||||||||||||||||||||||||
|
资产类别
|
| |
合计
|
| |
百分比
|
| |
第1级
|
| |
第2级
|
| |
第3级
|
| |
物业、厂房及设备
测量 在导航(1) |
| ||||||||||||||||||
| | | |
(单位:千美元)
|
| |||||||||||||||||||||||||||||||||
| 于2019年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 寻求流动性回报: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
多资产基金(2)
|
| | | $ | 23,127 | | | | | | 61% | | | | | | | | | | | | | | | | | | | | | | | $ | 23,127 | | |
| 固定收益证券: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
混合基金(3)
|
| | | | 11,463 | | | | | | 30% | | | | | | | | | | | | | | | | | | | | | | | | 11,463 | | |
| 另类投资: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
股票多头/空头基金(4)
|
| | | | 1,349 | | | | | | 4% | | | | | | | | | | | | | | | | | $ | 1,349 | | | | | | | | |
|
私募股权基金(5)
|
| | | | 48 | | | | | | 0% | | | | | | | | | | | | | | | | | | 48 | | | | | | | | |
|
不良机会有限合伙企业(6)
|
| | | | 463 | | | | | | 1% | | | | | | | | | | | | | | | | | | 463 | | | | | | | | |
|
多策略有限合伙企业(7)
|
| | | | 1,696 | | | | | | 4% | | | | | | | | | | | | | | | | | | 1,696 | | | | | | | | |
| | | | | | 3,556 | | | | | | 9% | | | | | | — | | | | | | — | | | | | | 3,556 | | | | | | — | | |
| | | | | $ | 38,146 | | | | | | 100% | | | | | | — | | | | | | — | | | | | $ | 3,556 | | | | | $ | 34,590 | | |
| 于2018年12月31日 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 寻求流动性回报: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
多资产基金(2)
|
| | | $ | 20,251 | | | | | | 59% | | | | | | | | | | | | | | | | | | | | | | | $ | 20,251 | | |
| 固定收益证券: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
混合基金(3)
|
| | | | 10,869 | | | | | | 32% | | | | | | | | | | | | | | | | | | | | | | | | 10,869 | | |
| 另类投资: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
股票多头/空头基金(4)
|
| | | | 1,002 | | | | | | 3% | | | | | | | | | | | | | | | | | $ | 1,002 | | | | | | | | |
|
私募股权基金(5)
|
| | | | 76 | | | | | | 0% | | | | | | | | | | | | | | | | | | 76 | | | | | | | | |
|
不良机会有限合伙企业(6)
|
| | | | 463 | | | | | | 1% | | | | | | | | | | | | | | | | | | 463 | | | | | | | | |
|
多策略有限合伙企业(7)
|
| | | | 1,602 | | | | | | 5% | | | | | | | | | | | | | | | | | | 1,602 | | | | | | | | |
| | | | | | 3,143 | | | | | | 9% | | | | | | — | | | | | | — | | | | | | 3,143 | | | | | | — | | |
| | | | | $ | 34,263 | | | | | | 100% | | | | | | — | | | | | | — | | | | | $ | 3,143 | | | | | $ | 31,120 | | |
| | | |
使用重大资产的公允价值计量
不可观察的输入(第3级) |
| |||||||||||||||||||||||||||
| | | |
私人
股权 基金 |
| |
股权
做多/做空 基金 |
| |
苦恼
机会 LTD。伙伴关系 |
| |
多个
战略 基金 |
| |
合计
|
| |||||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||||||||
|
余额,2018年1月1日
|
| | | $ | 83 | | | | | $ | 1,067 | | | | | $ | 504 | | | | | $ | 1,572 | | | | | $ | 3,226 | | |
|
未实现收益
|
| | | | 10 | | | | | | (65) | | | | | | (41) | | | | | | 30 | | | | | | (66) | | |
|
销售
|
| | | | (17) | | | | | | — | | | | | | — | | | | | | — | | | | | | (17) | | |
|
余额,2018年12月31日
|
| | | | 76 | | | | | | 1,002 | | | | | | 463 | | | | | | 1,602 | | | | | | 3,143 | | |
|
未实现收益(亏损)
|
| | | | (23) | | | | | | 347 | | | | | | — | | | | | | 94 | | | | | | 418 | | |
|
销售
|
| | | | (5) | | | | | | — | | | | | | — | | | | | | — | | | | | | (5) | | |
|
余额,2019年12月31日
|
| | | $ | 48 | | | | | $ | 1,349 | | | | | $ | 463 | | | | | $ | 1,696 | | | | | $ | 3,556 | | |
| | | |
抚恤金
福利 |
| |
其他
福利 |
| ||||||
|
2020
|
| | | $ | 2,103 | | | | | $ | 78 | | |
|
2021
|
| | | | 2,267 | | | | | | 68 | | |
|
2022
|
| | | | 2,368 | | | | | | 58 | | |
|
2023
|
| | | | 2,527 | | | | | | 50 | | |
|
2024
|
| | | | 2,770 | | | | | | 41 | | |
|
2025年至2029年
|
| | | | 14,831 | | | | | | 128 | | |
| | | |
租赁
费用 |
| |||
|
截至2019年12月31日止年度
|
| | | $ | 677 | | |
|
截至2018年12月31日止年度
|
| | | | 680 | | |
| |
2020
|
| | | $ | 701 | | |
| |
2021
|
| | | | 350 | | |
| |
经营租赁付款总额
|
| | | | 1,051 | | |
| |
减:利息
|
| | | | (54) | | |
| |
经营租赁负债
|
| | | $ | 997 | | |
| | 在资产负债表中确认的金额 | | | | | | | |
| |
其他流动负债
|
| | | $ | 652 | | |
| |
其他负债
|
| | | | 345 | | |
| | | | | | $ | 997 | | |
| | | | | | | | | |
附加部分
|
| | ||||||||||||||
|
说明
|
| |
余额
开始 时期 |
| |
收取费用
费用和 支出 |
| |
收取费用
其他 账户 |
| |
余额
结束 时期 |
| ||||||||||||
| 截至2018年12月31日止年度 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
附属公司应收款项备抵
|
| | | $ | 6,692 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,692 | | |
|
递延所得税评估备抵
|
| | | $ | 124,036 | | | | | $ | 4,329 | | | | | $ | — | | | | | $ | 128,365 | | |
| 截至2019年12月31日止年度 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
附属公司应收款项备抵
|
| | | $ | 6,692 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,692 | | |
|
递延所得税评估备抵
|
| | | $ | 128,365 | | | | | $ | 118 | | | | | $ | — | | | | | $ | 128,483 | | |
| |
(签名)Daniel Goldberg”
|
| |
(签名)安德鲁·布朗”
|
|
| |
首席执行官
|
| |
首席财务官
|
|
| |
代表唯一的董事
|
| |||
| |
(签名)Henry Intven ”
董事 |
| |||