EX-99.3 4 d485059dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Consolidated Statements of Earnings

(Unaudited)

(In thousands of Canadian dollars, except per share amounts)

 

 

 

            Three months ended
September 30,
    Nine months ended
September 30,
 
     Note      2017     2016     2017     2016  

Revenues

     5      $ 421,250     $ 495,915     $ 1,419,346     $ 1,560,851  

Direct costs, selling, general and administration

     6        340,375       415,919       1,165,954       1,294,566  

Depreciation and amortization

        24,049       25,981       75,211       76,699  

Foreign exchange gain

        (4,674     (2,292     (17,602     (2,779

Share-based compensation expense (recovery)

     11        6,572       (3,034     15,642       24,502  

Other expense

     7        13,021       —         60,217       7,818  
     

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before interest and income taxes

        41,907       59,341       119,924       160,045  

Finance income

        (65     (53     (233     (308

Finance expense

        13,960       11,436       42,673       36,323  
     

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before income taxes

        28,012       47,958       77,484       124,030  

Income tax expense

        13,143       6,201       30,886       16,318  
     

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings

      $ 14,869     $ 41,757     $ 46,598     $ 107,712  
     

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings per common share:

           

Basic

     10      $ 0.41     $ 1.15     $ 1.28     $ 2.96  

Diluted

     10        0.41       1.12       1.28       2.92  
     

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to condensed consolidated interim financial statements.

 

1


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Consolidated Statements of Comprehensive Income (Loss)

(Unaudited)

(In thousands of Canadian dollars)

 

 

 

     Three months ended
September 30,
    Nine months ended
September 30,
 
     2017     2016     2017     2016  

Net earnings

   $ 14,869     $ 41,757     $ 46,598     $ 107,712  

Other comprehensive income (loss):

        

Items that may be subsequently reclassified to earnings:

        

Foreign currency translation adjustment

     (41,800     9,694       (79,910     (62,959

Net gain (loss) on hedge of net investment in foreign operations (net of income taxes of nil and income tax recovery of $83 for the three months ended September 30, 2017 and 2016, respectively; and net of income tax expense of $144 and $740 for the nine months ended September 30, 2017 and 2016, respectively)

     —         (775     1,625       8,458  

Effective portion of changes in fair value of derivatives designated as cash flow hedges (net of income tax expense of $889 and income tax recovery of $321 for the three months ended September 30, 2017 and 2016, respectively; and net of income tax expense of $1,453 and $175 for the nine months ended September 30, 2017 and 2016, respectively)

     1,124       (4,973     (2,768     (22,525

Net change in fair value of derivatives designated as cash flow hedges transferred to earnings (net of income tax recovery of $98 and $114 for the three months ended September 30, 2017 and 2016, respectively; and net of income tax recovery of $1,702 and $539 for the nine months ended September 30, 2017 and 2016, respectively)

     997       2,525       (6,496     (2,915

Net change in fair value of available-for-sale financial assets (net of income tax recovery of $4 and income tax expense of $12 for the three months ended September 30, 2017 and 2016, respectively; and net of income tax expense of $5 and $13 for the nine months ended September 30, 2017 and 2016, respectively)

     (25     81       33       84  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income (loss), net of income taxes

     (39,704     6,552       (87,516     (79,857
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income (loss)

   $ (24,835   $ 48,309     $ (40,918   $ 27,855  
  

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to condensed consolidated interim financial statements.

 

2


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Consolidated Balance Sheets

(Unaudited)

(In thousands of Canadian dollars)

 

 

 

     Note      September 30,
2017
     December 31,
2016
 

Assets

        

Current assets:

        

Cash and cash equivalents

      $ 13,460      $ 18,991  

Trade and other receivables

        267,004        310,326  

Financial assets, other

        78,803        86,912  

Construction contract assets

        177,145        114,567  

Inventories

        132,320        130,984  

Non-financial assets

        123,792        166,704  

Current tax assets

        79,590        66,141  
     

 

 

    

 

 

 
        872,114        894,625  
     

 

 

    

 

 

 

Non-current assets:

        

Orbital receivables

        523,894        561,813  

Financial assets, other

        72,641        81,774  

Inventories

        6,662        7,168  

Non-financial assets

        20,247        5,717  

Deferred tax assets

        17,393        20,076  

Property, plant and equipment

        457,287        483,332  

Intangible assets

        428,384        445,238  

Goodwill

        880,674        939,174  
     

 

 

    

 

 

 
        2,407,182        2,544,292  
     

 

 

    

 

 

 
      $ 3,279,296      $ 3,438,917  
     

 

 

    

 

 

 

Liabilities and Shareholders’ Equity

        

Current liabilities:

        

Bank overdraft

      $ —        $ 24,097  

Trade and other payables

        254,921        249,791  

Current tax liabilities

        61,091        55,457  

Financial liabilities, other

        20,418        23,281  

Provisions

        5,654        6,301  

Employee benefits

        86,239        119,968  

Non-financial liabilities

        23,380        17,303  

Construction contract liabilities

        318,538        393,403  

Securitization liability

        20,317        19,964  

Current portion of long-term debt

     8        2,535        136,811  
     

 

 

    

 

 

 
        793,093        1,046,376  

Non-current liabilities:

        

Financial liabilities, other

        18,162        20,661  

Provisions

        44,974        44,508  

Employee benefits

        303,544        319,718  

Non-financial liabilities

        16,569        21,184  

Deferred tax liabilities

        15,249        15,193  

Securitization liability

        117,385        142,733  

Long-term debt

     8        879,324        669,796  
     

 

 

    

 

 

 
        2,188,300        2,280,169  
     

 

 

    

 

 

 

Shareholders’ equity:

        

Share capital

     9        530,712        524,851  

Contributed surplus

        46,695        38,949  

Retained earnings

        316,589        310,432  

Accumulated other comprehensive income

        197,000        284,516  
     

 

 

    

 

 

 
        1,090,996        1,158,748  
     

 

 

    

 

 

 
      $ 3,279,296      $ 3,438,917  
     

 

 

    

 

 

 

Subsequent events (note 14)

See accompanying notes to condensed consolidated interim financial statements.

 

3


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Consolidated Statements of Change in Shareholders’ Equity

(Unaudited)

(In thousands of Canadian dollars)

Nine months ended September 30, 2017

 

 

 

                      Accumulated other comprehensive income        
    Share
capital
    Contributed
surplus
    Retained
earnings
    Net
gain
(loss) on
hedge
of net
investment
in foreign
operations
    Foreign
currency
translation
adjustment
    Fair
value
gains
(losses) on
cash flow
hedges
    Fair
value
gains on
available-
for-sale
financial
assets
    Actuarial
gains
on defined
benefit
pension plans
and other
post-retirement
benefit plans
    Total
accumulated
other
comprehensive
income (loss)
    Total
shareholders’
equity
 

Balance as at January 1, 2017

  $ 524,851     $ 38,949     $ 310,432     $ (34,102   $ 298,352     $ 7,424     $ 948     $ 11,894     $ 284,516     $ 1,158,748  

Common shares issued under employee share purchase plan

    4,390       —         —         —         —         —         —         —         —         4,390  

Common shares issued upon exercise of share-based compensation awards

    1,471       (1,471     —         —         —         —         —         —         —         —    

Equity-settled share-based compensation expense

    —         9,217       —         —         —         —         —         —         —         9,217  

Dividends

    —         —         (40,441     —         —         —         —         —         —         (40,441

Comprehensive income (loss)

    —         —         46,598       1,625       (79,910     (9,264     33       —         (87,516     (40,918
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at September 30, 2017

  $ 530,712     $ 46,695     $ 316,589     $ (32,477   $ 218,442     $ (1,840   $ 981     $ 11,894     $ 197,000     $ 1,090,996  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nine months ended September 30, 2016

 

                      Accumulated other comprehensive income        
    Share
capital
    Contributed
surplus
    Retained
earnings
    Net
gain
(loss) on
hedge
of net
investment
in foreign
operations
    Foreign
currency
translation
adjustment
    Fair
value
gains
(losses) on
cash flow
hedges
    Fair
value
gains on
available-
for-sale
financial
assets
    Actuarial
gains
on defined
benefit
pension plans
and other
post-retirement
benefit plans
    Total
accumulated
other
comprehensive
income (loss)
    Total
shareholders’
equity
 

Balance as at January 1, 2016

  $ 510,544     $ 37,786     $ 224,560     $ (40,484   $ 333,240     $ 18,190     $ 888     $ 22,982     $ 334,816     $ 1,107,706  

Common shares issued under employee share purchase plan

    4,068       —         —         —         —         —         —         —         —         4,068  

Common shares issued upon exercise of share-based compensation awards

    8,346       (8,346     —         —         —         —         —         —         —         —    

Equity-settled share-based compensation expense

    —         7,344       —         —         —         —         —         —         —         7,344  

Dividends

    —         —         (40,294     —         —         —         —         —         —         (40,294

Comprehensive income (loss)

    —         —         107,712       8,458       (62,959     (25,440     84       —         (79,857     27,855  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at September 30, 2016

  $ 522,958     $ 36,784     $ 291,978     $ (32,026   $ 270,281     $ (7,250   $ 972     $ 22,982     $ 254,959     $ 1,106,679  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to condensed consolidated interim financial statements.

 

4


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Consolidated Statements of Cash Flows

(Unaudited)

(In thousands of Canadian dollars)

 

 

 

           Three months ended
September 30,
    Nine months ended
September 30,
 
     Note     2017     2016     2017     2016  

Cash flows provided by (used in):

          

Operating activities:

          

Net earnings

     $ 14,869     $ 41,757     $ 46,598     $ 107,712  

Adjustments to reconcile to net cash from operating activities:

          

Depreciation of property, plant and equipment

       10,436       11,293       32,336       33,960  

Amortization of intangible assets

       13,613       14,688       42,875       42,739  

Share-based compensation expense (recovery) 11

       6,572       (3,034     15,642       24,502  

Finance income

       (65     (53     (233     (308

Finance expense

       11,310       8,368       33,660       26,746  

Foreign exchange loss (gain)

       (353     1,078       (12,906     5,927  

Income tax expense

       13,143       6,201       30,886       16,318  

Income taxes paid

       (2,188     (2,801     (5,161     (10,837

Income taxes recovered

       5,621       2,417       7,667       4,558  

Changes in operating assets and liabilities

     13 (a)      (31,569     (103,019     (141,113     (194,757
    

 

 

   

 

 

   

 

 

   

 

 

 

Cash provided by (used in) operating activities

       41,389       (23,105     50,251       56,560  
    

 

 

   

 

 

   

 

 

   

 

 

 

Investing activities:

          

Purchase of property, plant and equipment

       (8,660     (13,393     (35,885     (32,136

Purchase/development of intangible assets

       (17,897     (21,567     (56,539     (57,082

Disposal of short-term investments

       69       39       128       136  

Decrease in restricted cash

       1,474       359       9,872       658  

Interest received on short-term investments and other

       65       53       234       308  
    

 

 

   

 

 

   

 

 

   

 

 

 

Cash used in investing activities

       (24,949     (34,509     (82,190     (88,116
    

 

 

   

 

 

   

 

 

   

 

 

 

Financing activities:

          

Proceeds from (repayment of) revolving loan facility and other long-term debt

       36,363       (844     288,088       (18,225

Repayment of 2017 Term Notes

     8       —         —         (131,870     —    

Repayment of 2024 Term Notes

     8       —         —         (13,492     —    

Interest paid on long-term debt

       (11,622     (7,993     (32,888     (26,574

Proceeds from revolving securitization facility

     8       —         90,758       —         90,758  

Settlement of securitization liability, including interest

       (6,384     —         (20,910     —    

Repayment of interest free government assistance

       (321     (321     (963     (856

Proceeds from issuance of common shares issued under employee share purchase plan

       928       1,074       3,731       3,457  

Payment of dividends

     9       (13,488     (13,451     (40,441     (40,294
    

 

 

   

 

 

   

 

 

   

 

 

 

Cash provided by financing activities

       5,476       69,223       51,255       8,266  
    

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in cash and cash equivalents

       21,916       11,609       19,316       (23,290

Effect of foreign exchange on cash and cash equivalents

       (932     536       (750     (4,275

Cash and cash equivalents, beginning of period

     13 (b)      (7,524     1,847       (5,106     41,557  
    

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents, end of period

     13 (b)    $ 13,460     $ 13,992     $ 13,460     $ 13,992  
    

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to condensed consolidated interim financial statements.

 

5


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

1. General business description:

Maxar Technologies Ltd. (the “Company” or “Maxar”), is a Canadian corporation with common shares listed on the Toronto Stock Exchange (“TSX”) and New York Stock Exchange (“NYSE”). Subsequent to September 30, 2017, the Company’s name was changed from MacDonald, Dettwiler and Associates Ltd. to Maxar Technologies Ltd. The Company’s office is located at 200 Burrard Street, Suite 1570, Vancouver, British Columbia, Canada. Maxar is a global communications and information company providing operational solutions to commercial and government organizations worldwide. Maxar’s business is focused on markets and customers with strong repeat business potential. In addition, the Company conducts a significant amount of advanced technology development.

 

2. Basis of preparation:

The unaudited condensed consolidated interim financial statements were prepared using the same accounting policies and methods as those used in the Company’s consolidated financial statements for the year ended December 31, 2016. These condensed consolidated interim financial statements have been prepared in compliance with IAS 34 - Interim Financial Reporting. Accordingly, certain disclosures normally included in annual financial statements prepared in accordance with International Financial Reporting Standards (“IFRS”) have been omitted or condensed. These condensed consolidated interim financial statements should be read in conjunction with the Company’s consolidated financial statements for the year ended December 31, 2016, which are included in the Company’s 2016 annual report.

Certain immaterial amounts at the prior year-end related to inventory have been reclassified to conform with the balance sheet presentation adopted in the current year.

These condensed consolidated interim financial statements were approved for issuance by the Company’s Board of Directors on November 2, 2017.

 

3. Change in accounting policy:

Amendments to IAS 7 - Statement of Cash Flows

On January 1, 2017, the Company adopted the amended version of IAS 7 - Statement of Cash Flows. The amendments require disclosures to evaluate changes in liabilities arising from financing activities, including both cash flow and non-cash changes. These amendments do not have a material impact on the condensed consolidated interim financial statements. The Company is not required to include the additional disclosures in its condensed consolidated interim financial statements and will disclose this information prospectively in its annual consolidated financial statements for the year ended December 31, 2017.

 

6


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

4. New standards and interpretations not yet adopted:

IFRS 15 - Revenue from Contracts with Customers

In May 2014, the IASB issued IFRS 15 - Revenue from Contracts with Customers, which supersedes IAS 18 - Revenue, IAS 11 - Construction Contracts and other interpretive guidance associated with revenue recognition. IFRS 15 provides a single, principles-based five-step model to be applied to all contracts with customers to determine how and when an entity should recognize revenue. The standard also provides guidance on whether revenue should be recognized at a point in time or over time as well as requirements for more informative, relevant disclosures. IFRS 15 is effective for annual periods beginning on or after January 1, 2018 with earlier adoption permitted. The Company has established an implementation plan and intends to adopt IFRS 15 in its financial statements for the annual period beginning on January 1, 2018 and apply IFRS 15 retrospectively to prior periods.

Based on a preliminary analysis, the Company expects that the significant majority of long-term construction and service contracts currently accounted for under the percentage-of-completion method will meet the requirements for revenue recognition over time under IFRS 15, and the Company will continue to apply a costs incurred to expected total cost model. The Company anticipates that its method for accounting for contract loss provisions will change. A contract with a customer will be considered onerous and a loss provision will be recognized only if it becomes probable that the total estimated direct costs of the contract, excluding allocated overheads, would exceed total contract revenues. Previously, the Company recognized a contract loss provision if it became probable that total contract costs, including allocated overheads, exceeded total contract revenues. The impact of this change in accounting policy, when adopted, would decrease the frequency and amount of contract loss provisions recognized. The Company continues to assess whether there will be a change in the timing of revenue recognition relating to identification of performance obligations as well as the accounting for customer options, contract modifications, variable consideration, and financing elements within a contract.

The Company is continuing its review of all significant construction and service contracts in place and is in the process of quantifying the amount of adjustments that may be applicable to onerous contracts in addition to adjustments, if any, that may be required relating to the application of other aspects of IFRS 15. In addition, the Company is assessing the new disclosure requirements and any changes that may be required to systems and processes to prepare the new disclosures. The Company will complete its accounting analysis, quantification of adjustments and revisions to disclosures relating to revenue recognition under IFRS 15 during the fourth quarter of 2017.

 

7


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

4. New standards and interpretations not yet adopted (continued):

 

IFRS 9 - Financial Instruments

In July 2014, the IASB issued IFRS 9 - Financial Instruments, which replaces the earlier versions of IFRS 9 (2009, 2010, and 2013) and completes the IASB’s project to replace IAS 39 - Financial Instruments: Recognition and Measurement. IFRS 9 includes a logical model for classification and measurement of financial assets; a single, forward-looking ‘expected credit loss’ impairment model and a substantially-reformed approach to hedge accounting to better link the economics of risk management with its accounting treatment. IFRS 9 is effective for annual periods beginning on or after January 1, 2018 and must be applied retrospectively with some exemptions. Earlier adoption is permitted.

The Company has completed its initial review of the new standard and has identified a limited number of potential differences. In particular, the Company is reviewing its current process for managing orbital receivables, changes in hedge accounting requirements and how they relate to foreign exchange risk management strategies and its process for managing and estimating provisions for credit losses on trade and orbital receivables. At this stage, the Company continues to assess the potential impact of IFRS 9 on its consolidated financial statements and does not intend to early adopt the standard.

 

5. Revenue and segmented information:

The Company’s business is organized into market sectors based on its products and services and has two reportable operating segments: (i) Communications; and (ii) Surveillance and Intelligence.

Segmented information is prepared using the accounting policies described in note 3 of the Company’s consolidated financial statements for the year ended December 31, 2016, except for the application of hedge accounting on designated hedging relationships that use derivative financial instruments to hedge foreign currency risk in customer and supplier contracts. For segment reporting, hedge accounting is applied to all such hedging relationships even when not qualifying for hedge accounting under IFRS.

The Company measures the performance of each segment based on revenue and operating EBITDA. Operating EBITDA is a non-IFRS measure and is defined as earnings before interest, taxes, depreciation and amortization adjusted for items that management does not consider when evaluating segment performance including certain corporate expenses, foreign exchange gains and losses, adjustments relating to hedge accounting as described above, share-based compensation expense or recovery, and other income or expense.

 

8


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

5. Revenue and segmented information (continued):

 

The following table summarizes the operating performance of the reporting segments:

 

Three months ended September 30, 2017

   Communications      Surveillance
and Intelligence
     Inter-segment
eliminations
     Total  

Revenues:

           

External revenue

   $ 255,971      $ 165,279      $ —        $ 421,250  

Internal revenue

     1,363        1,156        (2,519      —    
  

 

 

    

 

 

    

 

 

    

 

 

 
     257,334        166,435        (2,519      421,250  
  

 

 

    

 

 

    

 

 

    

 

 

 

Segment earnings:

           

Operating EBITDA

     42,969        46,933        —          89,902  

Depreciation and amortization

     11,412        2,615        —          14,027  
  

 

 

    

 

 

    

 

 

    

 

 

 
     31,557        44,318        —          75,875  
  

 

 

    

 

 

    

 

 

    

 

 

 

Capital expenditures:

           

Property, plant and equipment

     8,311        1,133        —          9,444  

Intangible assets

     15,644        2,253        —          17,897  
  

 

 

    

 

 

    

 

 

    

 

 

 
     23,955        3,386        —          27,341  
  

 

 

    

 

 

    

 

 

    

 

 

 

Three months ended September 30, 2016

   Communications      Surveillance
and Intelligence
     Inter-segment
eliminations
     Total  

Revenues:

           

External revenue

   $ 354,844      $ 141,071      $ —        $ 495,915  

Internal revenue

     570        1,181        (1,751      —    
  

 

 

    

 

 

    

 

 

    

 

 

 
     355,414        142,252        (1,751      495,915  
  

 

 

    

 

 

    

 

 

    

 

 

 

Segment earnings:

           

Operating EBITDA

     58,228        26,046        —          84,274  

Depreciation and amortization

     12,568        2,335        —          14,903  
  

 

 

    

 

 

    

 

 

    

 

 

 
     45,660        23,711        —          69,371  
  

 

 

    

 

 

    

 

 

    

 

 

 

Capital expenditures:

           

Property, plant and equipment

     12,924        1,225        —          14,149  

Intangible assets

     20,451        1,116        —          21,567  
  

 

 

    

 

 

    

 

 

    

 

 

 
     33,375        2,341        —          35,716  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

9


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

5. Revenue and segmented information (continued):

 

Nine months ended September 30, 2017

   Communications      Surveillance
and Intelligence
     Inter-segment
eliminations
     Total  

Revenues:

           

External revenue

   $ 920,355      $ 498,991      $ —        $ 1,419,346  

Internal revenue

     3,477        3,726        (7,203      —    
  

 

 

    

 

 

    

 

 

    

 

 

 
     923,832        502,717        (7,203      1,419,346  
  

 

 

    

 

 

    

 

 

    

 

 

 

Segment earnings:

           

Operating EBITDA

     134,649        138,732        —          273,381  

Depreciation and amortization

     35,710        8,134        —          43,844  
  

 

 

    

 

 

    

 

 

    

 

 

 
     98,939        130,598        —          229,537  
  

 

 

    

 

 

    

 

 

    

 

 

 

Capital expenditures:

           

Property, plant and equipment

     34,158        4,151        —          38,309  

Intangible assets

     52,429        4,110        —          56,539  
  

 

 

    

 

 

    

 

 

    

 

 

 
     86,587        8,261        —          94,848  
  

 

 

    

 

 

    

 

 

    

 

 

 

Nine months ended September 30, 2016

   Communications      Surveillance
and Intelligence
     Inter-segment
eliminations
     Total  

Revenues:

           

External revenue

   $ 1,119,351      $ 441,500      $ —        $ 1,560,851  

Internal revenue

     2,991        2,448        (5,439      —    
  

 

 

    

 

 

    

 

 

    

 

 

 
     1,122,342        443,948        (5,439      1,560,851  
  

 

 

    

 

 

    

 

 

    

 

 

 

Segment earnings:

           

Operating EBITDA

     173,851        104,023        —          277,874  

Depreciation and amortization

     37,361        7,000        —          44,361  
  

 

 

    

 

 

    

 

 

    

 

 

 
     136,490        97,023        —          233,513  
  

 

 

    

 

 

    

 

 

    

 

 

 

Capital expenditures:

           

Property, plant and equipment

     31,521        2,795        —          34,316  

Intangible assets

     54,165        2,917        —          57,082  
  

 

 

    

 

 

    

 

 

    

 

 

 
     85,686        5,712        —          91,398  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

10


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

5. Revenue and segmented information (continued):

 

Reconciliation to earnings before income taxes:

 

     Three months ended
September 30,
     Nine months ended
September 30,
 
     2017      2016      2017      2016  

Segment earnings

   $ 75,875      $ 69,371      $ 229,537      $ 233,513  

Corporate expenses

     (4,884      (3,945      (16,176      (12,359

Amortization of acquisition related intangible assets

     (10,022      (11,078      (31,367      (32,338

Foreign exchange differences

     531        1,959        13,789        3,549  

Share-based compensation recovery (expense) (note 11)

     (6,572      3,034        (15,642      (24,502

Finance income

     65        53        233        308  

Finance expense

     (13,960      (11,436      (42,673      (36,323

Other expense (note 7)

     (13,021      —          (60,217      (7,818
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before income taxes

   $ 28,012      $ 47,958      $ 77,484      $ 124,030  
  

 

 

    

 

 

    

 

 

    

 

 

 

The Company’s primary sources of revenue are as follows:

 

     Three months ended
September 30,
     Nine months ended
September 30,
 
     2017      2016      2017      2016  

Construction contracts

   $ 348,474      $ 430,599      $ 1,199,835      $ 1,349,316  

Services

     72,776        65,316        219,511        211,535  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 421,250      $ 495,915      $ 1,419,346      $ 1,560,851  
  

 

 

    

 

 

    

 

 

    

 

 

 

Revenue from construction contracts includes orbital income of $11,262,000 for the three months ended September 30, 2017 (2016 - $11,430,000) and $34,750,000 for the nine months ended September 30, 2017 (2016 - $29,131,000).

 

11


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

5. Revenue and segmented information (continued):

 

The approximate revenue based on geographic location of customers is as follows:

 

     Three months ended
September 30,
     Nine months ended
September 30,
 
     2017      2016      2017      2016  

Revenue:

           

United States

   $ 200,242      $ 153,032      $ 556,304      $ 430,112  

Asia

     81,139        98,651        268,771        327,470  

Canada

     80,382        132,951        332,412        409,551  

Europe

     53,232        78,685        216,710        304,100  

Australia

     3,312        10,282        28,275        25,629  

South America

     636        21,738        10,547        62,181  

Other

     2,307        576        6,327        1,808  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 421,250      $ 495,915      $ 1,419,346      $ 1,560,851  
  

 

 

    

 

 

    

 

 

    

 

 

 

Revenue from significant customers is as follows:

           
     Three months ended
September 30,
     Nine months ended
September 30,
 
     2017      2016      2017      2016  

Commercial:

           

Customer 1

   $ 20,797      $ 63,049      $ 129,898      $ 191,315  

Government:

           

U.S. Federal Government and agencies

   $ 64,850      $ 27,461      $ 155,847      $ 93,496  

Canadian Federal Government and agencies

     55,953        65,000        187,301        203,959  

The Company’s non-current non-financial assets, property, plant and equipment, intangible assets and goodwill are geographically located as follows:

 

     September 30,
2017
     December 31,
2016
 

United States

   $ 1,597,139      $ 1,702,774  

Canada

     189,170        170,399  

Europe

     283        288  
  

 

 

    

 

 

 
   $ 1,786,592      $ 1,873,461  
  

 

 

    

 

 

 

 

12


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

6. Expenses by nature:

The following table classifies the Company’s operating expenses by nature:

 

     Three months ended
September 30,
     Nine months ended
September 30,
 
     2017      2016      2017      2016  

Employee salaries and benefits

   $ 156,617      $ 176,290      $ 536,981      $ 546,067  

Costs (recovery) related to defined benefit plans

     (1,466      (1,653      4,054        5,363  

Costs related to defined contribution plans

     5,410        4,330        15,145        13,962  

Inventories used

     19,102        33,308        94,479        132,990  

Subcontractor costs relating to construction and service contracts

     90,262        133,303        351,916        391,054  

Materials, equipment, professional fees, travel and other

     70,450        70,341        163,379        205,130  
  

 

 

    

 

 

    

 

 

    

 

 

 

Direct costs, selling, general and administration

     340,375        415,919        1,165,954        1,294,566  

Depreciation and amortization

     24,049        25,981        75,211        76,699  

Foreign exchange gain

     (4,674      (2,292      (17,602      (2,779

Share-based compensation expense (recovery) (note 11)

     6,572        (3,034      15,642        24,502  

Other expense (note 7)

     13,021        —          60,217        7,818  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 379,343      $ 436,574      $ 1,299,422      $ 1,400,806  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

13


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

7. Other expense:

The components of other expense are as follows:

 

     Three months ended
September 30,
     Nine months ended
September 30,
 
     2017      2016      2017      2016  

Acquisition related expense (note 14(a))

   $ 12,059      $ —        $ 38,817      $ —    

Restructuring costs

     962        —          21,400        —    

Enterprise improvement costs

     —          —          —          4,771  

Executive compensation settlement

     —          —          —          3,047  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 13,021      $ —        $ 60,217      $ 7,818  
  

 

 

    

 

 

    

 

 

    

 

 

 

The Company incurred restructuring costs of $962,000 and $21,400,000 for the three and nine months ended September 30, 2017, respectively, in connection with a restructuring program to reduce headcount and to implement efficiency initiatives aimed at reducing operating costs. The restructuring costs include severance for employee terminations of $862,000 and $15,415,000 for the three and nine months ended September 30, 2017, respectively, and consulting fee expenses of $100,000 and $5,985,000 for the three and nine months ended September 30, 2017, respectively. A provision of $760,000 has been recognized on the balance sheet for these costs as at September 30, 2017.

The Company recognized enterprise improvement costs of nil and $4,771,000 for the three and nine months ended September 30, 2016, respectively, for consulting fees in connection with its formal restructuring plan and comprehensive review of its satellite operations. A remaining provision of $615,000 (December 31, 2016 - $2,049,000) has been recognized on the balance sheet for these costs as at September 30, 2017.

In the second quarter of 2016, the Company recognized an executive compensation settlement of $18,347,000 to a related party. Of that amount, $15,300,000 was recorded as share-based compensation expense (note 11) and $3,047,000 was recorded as other expense.

 

14


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

8. Long-term debt:

 

     September 30,
2017
     December 31,
2016
 
     

Syndicated credit facility:

     

Revolving loan payable in U.S. dollars (September 30, 2017 - U.S.$464,000; December 31, 2016 - U.S.$241,500)

   $ 579,072      $ 324,262  

Revolving loan payable in Canadian dollars

     15,000        25,000  

Senior term notes payable:

     

2024 Term Notes payable in U.S. dollars (September 30, 2017 - U.S.$226,103; December 31, 2016 - U.S.$236,287)

     282,175        317,263  

2017 Term Notes payable in U.S. dollars (September 30, 2017 - nil; December 31, 2016 - U.S.$100,000)

     —          134,270  

Financing fees

     (500      (570

Obligations under finance leases

     6,112        6,382  
  

 

 

    

 

 

 

Total long-term debt

     881,859        806,607  

Current portion

     (2,535      (136,811
  

 

 

    

 

 

 

Non-current portion

   $ 879,324      $ 669,796  
  

 

 

    

 

 

 

On February 22, 2017, the Company repaid in full at maturity $131,870,000 (U.S.$100,000,000) to settle the 2017 Term Notes payable.

On February 28, 2017, the Company repaid $13,492,000 (U.S.$10,184,000) of principal of its 2024 Term Notes in connection with a drawdown under its revolving securitization facility agreement in the fourth quarter of 2016.

 

15


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

9. Shareholders’ equity:

Share capital:

Authorized:

Unlimited number of common shares with no par value

Unlimited number of preferred shares, issuable in series, convertible to common shares

Common shares issued and fully paid:

 

     Number
of shares
     Amount  

Balance as at January 1, 2016

     36,227,952      $ 510,544  

Common shares issued under employee share purchase plan

     47,386        4,068  

Common shares issued upon exercise of share-based compensation awards

     78,028        8,346  
  

 

 

    

 

 

 

Balance as at September 30, 2016

     36,353,366      $ 522,958  
  

 

 

    

 

 

 
     Number
of shares
     Amount  

Balance as at January 1, 2017

     36,378,278      $ 524,851  

Common shares issued under employee share purchase plan

     64,448        4,390  

Common shares issued upon exercise of share-based compensation awards

     10,346        1,471  
  

 

 

    

 

 

 

Balance as at September 30, 2017

     36,453,072      $ 530,712  
  

 

 

    

 

 

 

For the three months ended September 30, 2017, the Company declared and paid a quarterly dividend of $0.37 per common share (2016 - quarterly dividend of $0.37). For the nine months ended September 30, 2017, the Company declared and paid three quarterly dividends totaling $1.11 per common share (2016 - $1.11).

 

16


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

10. Earnings per common share:

Basic earnings per common share is computed by dividing net earnings by the sum of the weighted average number of common shares outstanding during the period plus outstanding deferred share units awards.

The following table outlines the calculation of basic earnings per common share:

 

     Three months ended      Nine months ended  
     September 30,      September 30,  
     2017      2016      2017      2016  

Net earnings

   $ 14,869      $ 41,757      $ 46,598      $ 107,712  

Weighted average number of common shares outstanding

     36,448,080        36,334,787        36,425,559        36,286,182  

Deferred share units outstanding

     70,088        68,017        65,868        73,241  
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average number of common shares outstanding - basic

     36,518,168        36,402,804        36,491,427        36,359,423  
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings per common shares - basic

   $ 0.41      $ 1.15      $ 1.28      $ 2.96  
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted earnings per common share is computed by adjusting the basic earnings per common share calculation, as described above, for the effects of all potentially dilutive share appreciation rights.

The following table outlines the calculation of diluted earnings per common share:

 

     Three months ended
September 30,
     Nine months ended
September 30,
 
     2017      2016      2017      2016  

Net earnings - basic

   $ 14,869      $ 41,757      $ 46,598      $ 107,712  

Effect of potentially dilutive share appreciation rights

     (6      (946      (25      (924
  

 

 

    

 

 

    

 

 

    

 

 

 

Net earnings - dilutive

   $ 14,863      $ 40,811      $ 46,573      $ 106,788  
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average number of common shares outstanding - basic

     36,518,168        36,402,804        36,491,427        36,359,423  

Effect of potentially dilutive share appreciation rights

     28,073        155,093        27,110        179,452  
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average number of common shares outstanding - diluted

     36,546,241        36,557,897        36,518,537        36,538,875  
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings per common share - diluted

   $ 0.41      $ 1.12      $ 1.28      $ 2.92  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

17


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

10. Earnings per common share (continued):

 

For the three and nine months ended September 30, 2017, 4,614,000 and 4,616,000 share appreciation rights (2016 - 2,034,276 and 2,043,310), respectively were excluded from the diluted weighted average number of ordinary shares outstanding calculation because their effect would have been anti-dilutive.

The average market value of the Company’s common shares for the purpose of calculating the dilutive effect of share-based compensation awards was based on quoted market prices for the period during the period in which the share-based compensation awards were outstanding.

 

11. Share-based payment plans:

Total share-based compensation expense from all forms of share-based payment awards for the three and nine months ended September 30, 2017 was $6,572,000 and $15,642,000 (2016 - recovery of $3,034,000 and expense of $24,502,000), respectively. The details are as follows:

 

     Three months ended
September 30,
     Nine months ended
September 30,
 
     2017      2016      2017      2016  

Share appreciation rights:

           

Cash-settled

   $ 3,104      $ (3,942    $ 5,617      $ 1,187  

Equity-settled

     2,984        612        8,395        6,964  

Deferred share units

     271        126        822        380  

Executive compensation settlement (note 7)

     —          —          —          15,300  

Share matching program

     49        (20      149        60  

Employee share purchase plan

     164        190        659        611  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 6,572      $ (3,034    $ 15,642      $ 24,502  
  

 

 

    

 

 

    

 

 

    

 

 

 

As at September 30, 2017, the intrinsic value for vested cash-settleable share-based payment awards, being the positive difference between the market price of the Company’s share and the exercise price of the award, was $2,285,000 (December 31, 2016 - $3,115,000).

 

18


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

12. Financial instruments and fair value disclosures:

 

  (a) Financial instruments by category:

The classification of financial instruments and their carrying amounts are as follows:

As at September 30, 2017:

 

     Financial
assets at
fair value
through
earnings
     Derivative
instruments
in a qualifying
hedging
relationship
     Loans and
receivables
     Available-for-
sale
financial
assets
     Other      Total
carrying
amount
 

Financial assets:

                 

Current:

                 

Cash and cash equivalents

   $ —        $ —        $ 13,460      $ —        $ —        $ 13,460  

Trade and other receivables:

                 

Trade accounts receivable

     —          —          196,536        —          —          196,536  

Orbital receivables

     —          —          31,297        —          —          31,297  

Other receivables

     —          —          5,480        —          33,691        39,171  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     —          —          233,313        —          33,691        267,004  

Financial assets, other:

                 

Short-term investments

     —          —          —          7,292        —          7,292  

Notes receivable

     —          —          47,987        —          —          47,987  

Derivative financial instruments

     9,859        3,215        —          —          —          13,074  

Restricted cash

     —          —          10,450        —          —          10,450  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     9,859        3,215        58,437        7,292        —          78,803  

Non-current:

                 

Orbital receivables

     —          —          523,894        —          —          523,894  

Financial assets, other:

                 

Notes receivable

     —          —          21,808        —          —          21,808  

Derivative financial instruments

     3,320        2,115        —          —          —          5,435  

Long-term Investments

     —          —          —          32,713        —          32,713  

Restricted cash

     —          —          12,685        —          —          12,685  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     3,320        2,115        34,493        32,713        —          72,641  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

As at September 30, 2017, long-term investments is comprised of an investment of $32,713,000 (December 31, 2016 - $32,713,000) in unquoted equity securities in which the Company does not have significant influence. The fair value of these unquoted equity securities cannot be reliably determined due to the lack of an active market and are carried at cost.

 

19


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

12. Financial instruments and fair value disclosures (continued):

 

  (a) Financial instruments by category (continued):

 

As at September 30, 2017 (continued):

 

     Financial
liabilities at
fair value
through
earnings
     Derivative
instruments
in a qualifying
hedging
relationship
     Other
financial
liabilities
     Total
carrying
amount
 

Financial liabilities:

           

Current:

           

Trade and other payables

   $ —        $ —        $ 254,921      $ 254,921  

Financial liabilities, other:

           

Non-trade payables

     —          —          8,364        8,364  

Derivative financial instruments

     9,412        2,642        —          12,054  
  

 

 

    

 

 

    

 

 

    

 

 

 
     9,412        2,642        8,364        20,418  

Securitization liability

     —          —          20,317        20,317  

Long-term debt:

           

Obligations under finance leases

     —          —          2,535        2,535  
  

 

 

    

 

 

    

 

 

    

 

 

 
     —          —          2,535        2,535  

Non-current:

           

Financial liabilities, other:

           

Non-trade payables

     —          —          14,868        14,868  

Derivative financial instruments

     2,255        1,039        —          3,294  
  

 

 

    

 

 

    

 

 

    

 

 

 
     2,255        1,039        14,868        18,162  

Securitization liability

     —          —          117,385        117,385  

Long-term debt:

           

Long-term debt

     —          —          875,747        875,747  

Obligations under finance leases

     —          —          3,577        3,577  
  

 

 

    

 

 

    

 

 

    

 

 

 
     —          —          879,324        879,324  
  

 

 

    

 

 

    

 

 

    

 

 

 

In the first quarter of 2017, the Company de-designated the portion of the 2017 Term Notes and the foreign exchange forward sell contracts previously designated as a hedge of its net investment in certain U.S. subsidiaries. As at September 30, 2017, the Company had no remaining net investment hedges. As at December 31, 2016, the Company had designated 50% of its $134,270,000 (U.S.$100,000,000) 2017 Term Notes and $28,197,000 (U.S. $21,000,000) of foreign exchange forward sell contracts as a hedge of its investment in certain U.S. subsidiaries.

 

20


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

12. Financial instruments and fair value disclosures (continued):

 

  (b) Fair value of financial instruments:

Financial instruments carried at amortized cost:

As at September 30, 2017 and December 31, 2016, the fair values of all financial instruments carried at amortized cost, other than long-term debt and orbital receivables, approximated their carrying value. The fair value of long-term debt is estimated based on a discounted cash flow approach, categorized as Level 2 as outlined in the descriptions below. The estimated fair value of long-term debt, excluding obligations under finance leases, at September 30, 2017, was $878,745,000 (December 31, 2016 - $803,923,000) as compared to the carrying value of $875,747,000 (December 31, 2016 - $800,225,000). As at December 31, 2016, long-term debt included a portion designated as a net investment hedge which had a fair value of $67,363,000 and a carrying value of $67,135,000. The net investment hedge was de-designated in full on February 22, 2017. As at September 30, 2017 no portion of the debt was designated as a hedge. The fair value of obligations under finance leases approximates their carrying value.

As at September 30, 2017 and December 31, 2016, the carrying amount of assets pledged as collateral amounted to $1,966,313,000 and $2,118,986,000, respectively.

Financial instruments carried at fair value:

The table below analyzes financial instruments carried at fair value, by valuation method. The different levels have been defined as follows:

 

Level 1:    Quoted prices (unadjusted) in active markets for identical assets or liabilities.
Level 2:    Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices).
Level 3:    Inputs for the asset or liability that are not based on observable market data (unobservable inputs).

 

21


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

12. Financial instruments and fair value disclosures (continued):

 

  (b) Fair value of financial instruments (continued):

 

Financial instruments carried at fair value (continued):

 

 

September 30, 2017

   Level 1      Level 2      Level 3      Total  

Assets

           

Short-term investments

   $ 7,292      $ —        $ —        $ 7,292  

Derivative financial instruments

     —          18,509        —          18,509  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets

   $ 7,292      $ 18,509      $ —        $ 25,801  
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

           

Derivative financial instruments

   $ —        $ 15,348      $ —        $ 15,348  
  

 

 

    

 

 

    

 

 

    

 

 

 

During the quarter, no transfers occurred between Level 1 and Level 2 financial instruments.

The fair values of the short-term investments are based on their quoted prices. The Company determines fair value of its derivative financial instruments based on internal valuation models, such as discounted cash flow analysis, using management estimates and observable market-based inputs, as applicable. Management estimates include assumptions concerning the amount and timing of estimated future cash flows and application of appropriate discount rates. Observable market-based inputs are sourced from third parties and include interest rates and yield curves, currency spot and forward rates, and credit spreads, as applicable.

 

  (c) Credit risk:

Trade accounts receivable, notes receivable and non-securitized orbital receivables include amounts totaling $141,526,000 at September 30, 2017 (December 31, 2016 - $113,325,000) due from two customers in the Communications segment who are in process of securing external project financing to fund their respective satellite construction contracts signed with the Company. Of this amount, at September 30, 2017, $2,298,000 (December 31, 2016 - $38,193,000) is included in trade accounts receivable that are past due. The Company has concluded that these receivables were not impaired at September 30, 2017.

The Company has also provided financial guarantee contracts to export credit agencies in the form of indemnities or letters of credit in partial support of selected satellite financings provided by the export credit agencies. If the financial guarantee contracts were called upon, the maximum value of the financial guarantee contracts as at September 30, 2017 would amount to $60,542,000 (U.S.$48,511,000) (December 31, 2016 - $52,831,000 (U.S.$39,350,000)).

 

22


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

13. Supplemental cash flow information:

 

  (a) Changes in operating assets and liabilities:

 

     Three months ended
September 30,
     Nine months ended
September 30,
 
     2017      2016      2017      2016  

Trade and other receivables

   $ (24,236    $ (114,497    $ 23,342      $ (9,560

Construction contract assets

     (67,280      21,213        (64,493      71,913  

Financial assets, other

     (1,091      (7,326      (4,674      (52,272

Inventories

     (5,835      (3,979      (10,990      9,561  

Current tax assets

     (11,126      (5,877      (39,596      (23,835

Non-financial assets

     (6,055      8,453        18,980        323  

Orbital receivables

     18,148        (3,334      (3,472      (11,526

Trade and other payables

     (6,493      21,950        23,970        (41

Financial liabilities, other

     6,000        (5,422      584        (8,966

Provisions

     (3,903      5,845        3,275        870  

Construction contract liabilities

     92,152        396        (60,923      (151,741

Employee benefits

     (19,062      (19,298      (29,704      (13,223

Non-financial liabilities

     (2,788      (1,143      2,588        (6,260
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ (31,569    $ (103,019    $ (141,113    $ (194,757
  

 

 

    

 

 

    

 

 

    

 

 

 

 

  (b) Cash and cash equivalents on the consolidated statements of cash flows are comprised of the following:

 

     September 30,
2017
     December 31,
2016
     September 30,
2016
 

Cash and cash equivalents

   $ 13,460      $ 18,991      $ 22,478  

Bank overdraft

     —          (24,097      (8,486
  

 

 

    

 

 

    

 

 

 
   $ 13,460      $ (5,106    $ 13,992  
  

 

 

    

 

 

    

 

 

 

 

23


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

14. Subsequent events:

 

  (a) Acquisition of DigitalGlobe:

On October 5, 2017, the Company completed the previously announced acquisition of DigitalGlobe, Inc. (“DigitalGlobe”) for a combination of equity and cash consideration totaling $2.9 billion (U.S.$2.3 billion). Headquartered in Denver, Colorado, DigitalGlobe is a global leading provider of high-resolution Earth imagery, data and analysis. Under the terms of the merger agreement with DigitalGlobe, each DigitalGlobe common share was exchanged for U.S.$17.50 in cash and 0.3132 common shares of the Company. In connection with the acquisition, the Company entered into a U.S.$3.75 billion credit facility (the “Financing”). The Financing consists of: (i) a four-year senior secured first lien revolving credit facility in an aggregate principal amount of U.S.$1.15 billion provided by a syndicate of banks, (ii) a four year senior secured first lien operating facility in an aggregate principal amount of U.S.$100 million provided by a syndicate of banks, (iii) a senior secured first lien term loan A facility in an aggregate principal amount of U.S.$500 million consisting of a U.S.$250 million tranche with a three year maturity and a U.S.$250 million tranche with a four year maturity provided by a syndicate of banks, and (iv) a seven year senior first lien term loan B facility in an aggregate principal amount of U.S.$2 billion from institutional investors. On October 5, 2017, the Company made an initial draw under the Financing of $3.9 billion (U.S.$3.2 billion) and used this amount, along with DigitalGlobe cash on hand, to acquire DigitalGlobe’s equity ($1.4 billion (U.S.$1.1 billion)), to refinance DigitalGlobe’s debt ($1.6 billion (U.S.$1.3 billion)), to refinance the Company’s debt ($0.9 billion (U.S.$0.7 billion)) and to pay transaction fees and expenses, fund working capital, and for general corporate purposes. The cash paid out at close excluded consideration due to dissenting DigitalGlobe preferred and common shareholders. As at October 5, 2017, the fair value of the liability to dissenting shareholders is estimated to be $0.1 billion (U.S.$0.1 billion).

For the three and nine months ended September 30, 2017, the Company incurred expenses of $12,059,000 and $38,817,000, respectively, for legal, tax, consulting and other acquisition and integration related costs in connection with the acquisition that were not contingent upon closing the transaction. On October 5, 2017, the Company expensed an additional $51,715,000 (U.S.$41,442,000) of transaction related costs for investment banking fees and other costs that were contingent upon closing. Further acquisition related expenses, including expenses related to integration planning, are expected to be incurred subsequent to October 5, 2017.

The following unaudited limited pro forma financial information has been presented based on the information available and the analysis management has been able to undertake at the time of issuance of these financial statements. Complete preliminary purchase price allocation and full pro forma financial information giving effect to the Company’s acquisition of

DigitalGlobe has not been presented in these financial statements since the valuation of assets acquired and liabilities assumed has not been completed by management due to the timing of the closing date relative to the date of issuance of these financial statements. Management currently anticipates that these preliminary valuations, including consideration

 

24


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

14. Subsequent events (continued):

 

  (a) Acquisition of DigitalGlobe (continued):

 

of the income tax implications thereof, will be completed prior to the Company’s issuance of its fiscal 2017 annual consolidated financial statements and anticipates more comprehensive information being provided at that time.

The unaudited limited pro forma financial information does not include information regarding pro forma interest, depreciation, amortization or income tax expense as this information is dependent on the outcomes of the valuation processes, and therefore, is not available at this time. Accordingly, readers are cautioned that the limited information below does not constitute a complete pro forma statements of earnings, rather selected earnings statement information only based on information that is available at this time.

The unaudited limited pro forma financial information below gives effect to the Company’s acquisition of DigitalGlobe using the acquisition method of accounting for business combinations with the Company identified as the acquirer, and is based on the respective historical unaudited condensed consolidated financial information of the Company and DigitalGlobe for the periods presented below. The DigitalGlobe information has been extracted from its accounting records as a separate set of consolidated financial statements prepared in accordance with US GAAP has not been issued. This unaudited limited pro forma financial information is for illustrative purposes only and is not necessarily indicative of the operating results that would have been achieved if the proposed acquisition had been completed at the beginning of the year for the period presented, nor do they purport to project the results of operations of the combined entities for any future period or as of any future date. This unaudited limited pro forma financial information may not be useful in predicting the results of operations of the combined company in the future. The actual results of operations may differ significantly from this limited pro forma financial information.

Unaudited limited pro forma financial information:

 

($ millions)    Maxar
IFRS
CAD
    DigitalGlobe               

Three months ended

September 30, 2017

     US GAAP
USD
    US GAAP
CAD
    IFRS
Adjustments
CAD
(Note 1)
     Pro Forma
Adjustments
CAD
(Note 2)
    Pro Forma
Combined
CAD
 

Revenue

   $ 421.3     $ 222.9     $ 279.2     $ 23.9      $ (12.3   $ 712.1  

Direct costs, selling, general and administration

     340.4       115.8       145.1       —          (6.5     479.0  

Foreign exchange gain

     (4.6     —         —         —          —         (4.6

Share-based compensation expense

     6.6       5.9       7.4       —          —         14.0  

Equity in earnings from joint ventures

     —         (0.1     (0.1     —          —         (0.1

Other expense

     13.0       2.8       3.5       —          (14.9     1.6  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Earnings before interest, income taxes, depreciation and amortization

   $ 65.9     $ 98.5     $ 123.3     $ 23.9      $ 9.1     $ 222.2  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

25


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

14. Subsequent events (continued):

 

  (a) Acquisition of DigitalGlobe (continued):

 

Unaudited limited pro forma financial information (continued):

 

($ millions)    Maxar     DigitalGlobe               
     IFRS     US GAAP     US GAAP     IFRS      Pro Forma     Pro Forma  
     CAD     USD     CAD     Adjustments      Adjustments     Combined  
Nine months ended                      CAD      CAD     CAD  

September 30, 2017

  

 

   

 

   

 

    (Note 1)      (Note 2)    

 

 

Revenue

   $ 1,419.3     $ 658.3     $ 860.2     $ 74.9      $ (39.4   $ 2,315.0  

Direct costs, selling, general and administration

     1,165.9       339.6       443.6       —          (17.1     1,592.4  

Foreign exchange gain

     (17.6     —         —         —          —         (17.6

Share-based compensation expense

     15.6       18.2       23.8       —          —         39.4  

Loss from early extinguishment of debt

     —         0.5       0.7       —          —         0.7  

Equity in earnings from joint ventures

     —         (0.9     (1.2     —          —         (1.2

Other expense

     60.2       15.4       20.3       —          (57.6     22.9  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Earnings before interest, income taxes, depreciation and amortization

   $ 195.2     $ 285.5     $ 373.0     $ 74.9      $ 35.3     $ 678.4  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Notes to unaudited limited pro forma financial information:

Note 1: Adjustment to IFRS from US GAAP:

 

  (i) Under its application of IFRS, the Company imputes interest on advance payments received from customers that contain a financing element and classifies such amounts as a component of revenue. DigitalGlobe has not historically recognized a financing element as there is no requirement to do so under US GAAP. The Company determines the interest rate to be applied to the advance payments based on the Company’s prevailing borrowing rate at contract inception and the interest rate is not updated for changes in the circumstances. The effect of conforming DigitalGlobe’s accounting policy for imputing interest on advance payments received from customers that contain a financing element is to increase deferred revenue with an offsetting charge to finance expense. When the products and services are delivered, deferred revenue and revenue are adjusted based on the delivery of the respective goods and services. The effect of the resulting change in accounting for the financing element on advance customer payments was to increase revenue by $21.2 million (U.S.$17.0 million) and $66.6 million (U.S.$50.9 million) for the three and nine months ended September 30, 2017, respectively.

 

26


MAXAR TECHNOLOGIES LTD. (formerly known as MacDonald, Dettwiler and Associates Ltd.)

Notes to Condensed Consolidated Interim Financial Statements

(Unaudited)

(Tabular amounts in thousands of Canadian dollars, except shares, share-based compensation awards, and per share amounts)

Three and nine months ended September 30, 2017 and 2016

 

 

 

14. Subsequent events (continued):

 

  (a) Acquisition of DigitalGlobe (continued):

 

Notes to unaudited limited pro forma financial information (continued):

 

Note 1: Adjustment to IFRS from US GAAP (continued):

 

  (ii) Under IFRS, the Company treats contract amendments that provide for additional services that are distinct from the original contract as modifications of the original contract. Remaining revenue of the modified contract is recognized prospectively based on the terms of and over the remaining life of the modified contract. Under US GAAP, DigitalGlobe accounted for such contract amendments as new arrangements and not as modifications of the original contract. Accordingly, there was no change to the amortization of the deferred revenue related to the original contract under US GAAP. The differences in deferred revenue recognition and method of amortization impacted the timing and amount of revenue recognized, accordingly revenue was increased by $2.7 million (U.S.$2.1 million ) and $8.3 million (U.S.$6.4 million) for the three and nine months ended September 30, 2017, respectively, as a result of conforming this accounting policy.

Note 2: Pro Forma Adjustments:

 

  (i) Revenue has been adjusted to reflect management’s preliminary estimate of the impact during the pro forma period of the fair value of DigitalGlobe’s deferred revenue.

 

  (ii) Revenue and direct costs, selling, general and administrative expense have been adjusted to reflect the elimination of intra entity transactions during the periods and other expense has been adjusted to reflect the elimination of transaction related expenses.

Foreign exchange translation:

The following exchange rates were used in translating DigitalGlobe’s amounts into Canadian dollars for purposes of the unaudited limited pro forma financial information above:

 

Three months ended September 30, 2017

     Average Rate      $ 1        Canadian        =        U.S.  

$0.7985

              

Nine months ended September 30, 2017

     Average Rate      $ 1        Canadian        =        U.S.  

$0.7659

              

 

 

  (b) Quarterly dividend:

On November 2, 2017, the Company declared a quarterly dividend of $0.37 per common share payable on December 29, 2017 to shareholders of record at the close of business on December 15, 2017.

 

27