XML 100 R84.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Information - Schedule of Operating Segment (Details) - CAD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Schedule of Operating Segment [Line Items]      
Revenue $ 571,044 $ 704,161 $ 759,169
Operating expenses, net of share-based compensation and non-recurring items [1] (187,307) (170,459) (191,250)
Adjusted EBITDA [1] 383,737 533,702 567,919
Share-based compensation (17,557) (33,015) (67,428)
Non-recurring items [2] (2,903) (1,078) (311)
Depreciation (127,274) (182,669) (188,755)
Amortization (11,337) (13,093) (14,979)
Other operating gains (losses), net (264,931) 264,999 7
Operating income (40,265) 568,846 296,453
Interest expense (243,757) (270,350) (221,756)
Interest and other income 23,314 66,532 23,476
Gain on repurchase of debt 202,493 230,080 106,916
Gain (loss) on changes in fair value of financial instruments (12,761)   4,314
Gain (loss) on foreign exchange (244,527) 77,758 (239,591)
Income (loss) before income taxes (315,503) 672,866 (30,188)
Tax (expense) recovery 13,037 (89,596) (51,409)
Net income (loss) (302,466) 583,270 (81,597)
Capital expenditures 1,205,017 132,702 56,483
Geo [Member]      
Schedule of Operating Segment [Line Items]      
Revenue 554,286 693,219 726,285
Operating expenses, net of share-based compensation and non-recurring items [1] (110,851) (114,075) (121,034)
Adjusted EBITDA [1] 443,435 579,144 605,251
Capital expenditures 4,136 16,688 1,696
Leo [Member]      
Schedule of Operating Segment [Line Items]      
Revenue 16,758 10,942 32,884
Operating expenses, net of share-based compensation and non-recurring items [1] (74,361) (53,921) (67,015)
Adjusted EBITDA [1] (57,603) (42,979) (34,131)
Capital expenditures 1,200,881 116,014 54,787
Other [Member]      
Schedule of Operating Segment [Line Items]      
Revenue [3]
Operating expenses, net of share-based compensation and non-recurring items [1],[3] (2,095) (2,463) (3,201)
Adjusted EBITDA [1],[3] (2,095) (2,463) (3,201)
Capital expenditures [3]
[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”.