XML 66 R50.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2024
Segment Information [Abstract]  
Schedule of Operating Segment

The segment information regularly reviewed by the CODM and the reconciliation thereof to the net income (loss) as well as the capital expenditures by operating segment are included in the following tables:

For the year ended December 31, 2024

 

GEO

 

LEO

 

Other(3)

 

Consolidated

Revenue

 

$

554,286

 

 

$

16,758

 

 

$

 

 

$

571,044

 

Operating expenses, net of share-based compensation and non-recurring items(1)

 

 

(110,851

)

 

 

(74,361

)

 

 

(2,095

)

 

 

(187,307

)

Adjusted EBITDA(1)

 

$

443,435

 

 

$

(57,603

)

 

$

(2,095

)

 

 

383,737

 

Share-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(17,557

)

Non-recurring items(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,903

)

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(127,274

)

Amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,337

)

Other operating gains (losses), net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(264,931

)

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(40,265

)

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(243,757

)

Interest and other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23,314

 

Gain on repurchase of debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

202,493

 

Gain (loss) on changes in fair value of financial instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12,761

)

Gain (loss) on foreign exchange

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(244,527

)

Income (loss) before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(315,503

)

Tax (expense) recovery

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,037

 

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(302,466

)

Capital expenditures

 

$

4,136

 

 

$

1,200,881

 

 

$

— 

 

 

$

1,205,017

 

For the year ended December 31, 2023

 

GEO

 

LEO

 

Other(3)

 

Consolidated

Revenue

 

$

693,219

 

 

$

10,942

 

 

$

 

 

$

704,161

 

Operating expenses, net of share-based compensation and non-recurring items(1)

 

 

(114,075

)

 

 

(53,921

)

 

 

(2,463

)

 

 

(170,459

)

Adjusted EBITDA(1)

 

$

579,144

 

 

$

(42,979

)

 

$

(2,463

)

 

 

533,702

 

Share-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(33,015

)

Non-recurring items(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,078

)

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(182,669

)

Amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13,093

)

Other operating gains (losses), net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

264,999

 

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

568,846

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(270,350

)

Interest and other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

66,532

 

Gain on repurchase of debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

230,080

 

Gain (loss) on foreign exchange

 

 

 

 

 

 

 

 

 

 

 

 

 

 

77,758

 

Income (loss) before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

672,866

 

Tax (expense) recovery

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(89,596

)

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

$

583,270

 

Capital expenditures

 

$

16,688

 

 

$

116,014

 

 

$

 

 

$

132,702

 

For the year ended December 31, 2022

 

GEO

 

LEO

 

Other(3)

 

Consolidated

Revenue

 

$

726,285

 

 

$

32,884

 

 

$

 

 

$

759,169

 

Operating expenses, net of share-based compensation and non-recurring items(1)

 

 

(121,034

)

 

 

(67,015

)

 

 

(3,201

)

 

 

(191,250

)

Adjusted EBITDA(1)

 

$

605,251

 

 

$

(34,131

)

 

$

(3,201

)

 

 

567,919

 

Share-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(67,428

)

Non-recurring items(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(311

)

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(188,755

)

Amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(14,979

)

Other operating gains (losses), net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7

 

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

296,453

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(221,756

)

Interest and other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23,476

 

Gain on repurchase of debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

106,916

 

Gain (loss) on changes in fair value of financial instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,314

 

Gain (loss) on foreign exchange

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(239,591

)

Income (loss) before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(30,188

)

Tax (expense) recovery

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(51,409

)

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(81,597

)

Capital expenditures

 

$

1,696

 

 

$

54,787

 

 

$

 

 

$

56,483

 

(1)      The performance of each segment is evaluated by the CODM based on Adjusted EBITDA. Adjusted EBITDA is defined as operating income (excluding certain operating expenses such as share-based compensation expenses and unusual and non-recurring items, including restructuring related expenses) before interest expense, taxes, depreciation and amortization. Adjusted EBITDA margin is used to measure Telesat’s operating performance.

(2)      Non-recurring payments includes severance payments and special compensation and benefits for executives and employees.

(3)      Transactions that do not belong to a particular operating segment such as certain corporate entities are reported within “Other”.

Schedule of Revenue Derived from Services

Revenue derived from the above services were as follows:

For the years ended December 31,

 

2024

 

2023

 

2022

Broadcast

 

$

274,414

 

$

331,842

 

$

358,661

Enterprise(1)

 

 

267,768

 

 

348,823

 

 

376,126

Consulting and other(1)

 

 

28,862

 

 

23,496

 

 

24,382

Revenue

 

$

571,044

 

$

704,161

 

$

759,169

(1)      Revenue between Enterprise and Consulting and other were reclassified to correspond to the presentation in the current year.

Schedule of Equipment Sales within Services

Equipment sales included within the various services were as follows:

For the years ended December 31,

 

2024

 

2023

 

2022

Broadcast

 

$

 

$

16

 

$

81

Enterprise

 

 

7,754

 

 

12,630

 

 

28,071

Revenue

 

$

7,754

 

$

12,646

 

$

28,152

Schedule of Revenue Derived from Segments

Revenue derived from the GEO operating segment was as follows:

For the years ended December 31,

 

2024

 

2023

 

2022

Broadcast

 

$

274,414

 

$

331,842

 

$

358,661

Enterprise(1)

 

 

267,768

 

 

348,823

 

 

356,100

Consulting and other(1)

 

 

12,104

 

 

12,554

 

 

11,524

Revenue

 

$

554,286

 

$

693,219

 

$

726,285

Revenue derived from the LEO operating segment was as follows:

For the years ended December 31,

 

2024

 

2023

 

2022

Enterprise(1)

 

$

 

$

 

$

20,026

Consulting and other(1)

 

 

16,758

 

 

10,942

 

 

12,858

Revenue

 

$

16,758

 

$

10,942

 

$

32,884

(1)      Revenue between Enterprise and Consulting and other were reclassified to correspond to the presentation in the current year.

Schedule of Geographic Regions

Revenue by geographic regions was based on the point of origin of the revenue, which was the destination of the billing invoice, and was allocated as follows:

For the years ended December 31,

 

2024

 

2023

 

2022

Canada

 

$

260,425

 

$

324,226

 

$

330,533

United States

 

 

210,628

 

 

245,328

 

 

289,946

Asia & Australia

 

 

31,984

 

 

50,651

 

 

45,082

Latin America & Caribbean

 

 

36,459

 

 

48,664

 

 

57,842

Europe, Middle East & Africa

 

 

31,548

 

 

35,292

 

 

35,766

Revenue

 

$

571,044

 

$

704,161

 

$

759,169

For disclosure purposes, the satellites and the intangible assets have been classified based on ownership. Satellites, property and other equipment and intangible assets by geographic regions were allocated as follows:

As at December 31,

 

2024

 

2023

Canada

 

$

1,903,673

 

$

782,639

United Kingdom

 

 

349,619

 

 

446,194

United States

 

 

14,964

 

 

18,035

Europe, Middle East & Africa (excluding United Kingdom)

 

 

7,427

 

 

11,395

All others

 

 

1,460

 

 

2,035

Satellites, property and other equipment

 

$

2,277,143

 

 

1,260,298

As at December 31,

 

2024

 

2023

Canada

 

$

477,221

 

$

650,528

United States

 

 

7,896

 

 

25,999

Latin America & Caribbean

 

 

8,817

 

 

11,963

All others

 

 

3,532

 

 

4,266

Intangible assets

 

$

497,466

 

$

692,756

Other long-term assets by geographic regions were allocated as follows:

As at December 31

 

2024

 

2023

Canada

 

$

516,507

 

$

79,939

Other long-term assets

 

$

516,507

 

$

79,939