(百萬加元)
|
| |
勞拉爾
|
| |
重新分類
|
| |
歷史經紀
|
| |||||||||
應收所得税退款
|
| | | $ | 1.7 | | | | | $ | (1.7) | | | | | $ | — | | |
其他流動金融資產
|
| | | $ | — | | | | | $ | 0.4 | | | | | $ | 0.4 | | |
預付費用和其他流動資產
|
| | | $ | — | | | | | $ | 2.8 | | | | | $ | 2.8 | | |
其他流動資產
|
| | | $ | 1.5 | | | | | $ | (1.5) | | | | | $ | — | | |
使用權資產
|
| | | $ | 0.2 | | | | | $ | (0.2) | | | | | $ | — | | |
衞星、財產和其他設備
|
| | | $ | — | | | | | $ | 0.2 | | | | | $ | 0.2 | | |
貿易和其他應付款
|
| | | $ | — | | | | | $ | 12.5 | | | | | $ | 12.5 | | |
應計僱傭成本
|
| | | $ | 12.4 | | | | | $ | (12.4) | | | | | $ | — | | |
其他流動負債
|
| | | $ | 3.2 | | | | | $ | (0.1) | | | | | $ | 3.1 | | |
養老金和其他退休後負債
|
| | | $ | 24.4 | | | | | $ | (24.4) | | | | | $ | — | | |
其他長期負債
|
| | | $ | 26.2 | | | | | $ | 24.4 | | | | | $ | 50.6 | | |
累計虧損
|
| | | $ | (890.3) | | | | | $ | (22.4) | | | | | $ | (912.7) | | |
儲量
|
| | | $ | — | | | | | $ | (62.9) | | | | | $ | (62.9) | | |
累計其他綜合損失
|
| | | $ | (85.3) | | | | | $ | 85.3 | | | | | $ | — | | |
(百萬加元)
|
| |
勞拉爾
|
| |
重新分類
|
| |
歷史經紀
|
| |||||||||
運營費用
|
| | | $ | — | | | | | $ | (15.8) | | | | | $ | (15.8) | | |
一般和行政費用
|
| | | $ | (9.0) | | | | | $ | 9.0 | | | | | $ | — | | |
收回關聯企業可疑應收賬款
|
| | | $ | 7.8 | | | | | $ | (7.8) | | | | | $ | — | | |
其他費用
|
| | | $ | (14.6) | | | | | $ | 14.6 | | | | | $ | — | | |
(百萬加元)
|
| |
勞拉爾
|
| |
重新分類
|
| |
歷史經紀
|
| |||||||||
運營費用
|
| | | $ | — | | | | | $ | (24.1) | | | | | $ | (24.1) | | |
一般和行政費用
|
| | | $ | (15.5) | | | | | $ | 15.5 | | | | | $ | — | | |
其他費用
|
| | | $ | (8.6) | | | | | $ | 8.6 | | | | | $ | — | | |
| | |
Telesat
公司 |
| |
歷史
Telesat |
| |
歷史
勞拉爾 |
| |
誘因
付款 調整 |
| |
關閉
付款 機構 調整 |
| |
小計
|
| |
交易
會計 調整 |
| | | | |
Telesat
公司 形式 |
| ||||||||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | — | | | | | $ | 1,558.6 | | | | | $ | 25.3 | | | | | $ | (12.7) | | | | | $ | (13.0) | | | | | $ | 1,558.2 | | | | | $ | (19.8) | | | |
(1.2.1), (1.3)
|
| | | $ | 1,538.4 | | |
貿易和其他應收賬款
|
| | | | — | | | | | | 56.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | 56.0 | | | | | | — | | | | | | | | | 56.0 | | |
其他流動金融資產
|
| | | | — | | | | | | 0.5 | | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | 0.9 | | | | | | — | | | | | | | | | 0.9 | | |
預付費用和其他當期費用
資產 |
| | | | — | | | | | | 38.1 | | | | | | 2.8 | | | | | | — | | | | | | — | | | | | | 40.9 | | | | | | — | | | | | | | | | 40.9 | | |
流動資產總額
|
| | | | — | | | | | | 1,653.2 | | | | | | 28.5 | | | | | | (12.7) | | | | | | (13.0) | | | | | | 1,656.0 | | | | | | (19.8) | | | | | | | | | 1,636.2 | | |
衞星、財產和其他
設備 |
| | | | — | | | | | | 1,286.4 | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | 1,286.6 | | | | | | (0.2) | | | |
(1.1.1)
|
| | | | 1,286.4 | | |
遞延納税資產
|
| | | | — | | | | | | 62.5 | | | | | | 37.2 | | | | | | — | | | | | | — | | | | | | 99.7 | | | | | | (2.3) | | | |
(1.5)
|
| | | | 97.4 | | |
其他長期金融資產
|
| | | | — | | | | | | 16.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16.9 | | | | | | — | | | | | | | | | 16.9 | | |
其他長期資產
|
| | | | — | | | | | | 13.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13.5 | | | | | | — | | | | | | | | | 13.5 | | |
無形資產
|
| | | | — | | | | | | 766.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | 766.0 | | | | | | — | | | | | | | | | 766.0 | | |
商譽
|
| | | | — | | | | | | 2,446.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,446.6 | | | | | | — | | | | | | | | | 2,446.6 | | |
投資
|
| | | | — | | | | | | — | | | | | | 306.3 | | | | | | — | | | | | | — | | | | | | 306.3 | | | | | | (306.3) | | | |
(1.4)
|
| | | | — | | |
總資產
|
| | | $ | — | | | | | $ | 6,245.1 | | | | | $ | 372.2 | | | | | $ | (12.7) | | | | | $ | (13.0) | | | | | $ | 6,591.6 | | | | | $ | (328.6) | | | | | | | | $ | 6,263.0 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易和其他應付款
|
| | | $ | — | | | | | $ | 33.5 | | | | | $ | 12.5 | | | | | $ | — | | | | | $ | — | | | | | $ | 46.0 | | | | | $ | (8.8) | | | |
(1.3)
|
| | | $ | 37.2 | | |
其他流動財務負債
|
| | | | — | | | | | | 63.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | 63.4 | | | | | | — | | | | | | | | | 63.4 | | |
其他流動負債
|
| | | | — | | | | | | 91.3 | | | | | | 3.1 | | | | | | — | | | | | | — | | | | | | 94.4 | | | | | | (0.2) | | | |
(1.1.1)
|
| | | | 94.2 | | |
流動負債總額
|
| | |
|
—
|
| | | |
|
188.2
|
| | | |
|
15.6
|
| | | | | — | | | | | | — | | | | |
|
203.8
|
| | | |
|
(9.0)
|
| | | | | | |
|
194.8
|
| |
長期負債
|
| | | | — | | | | | | 3,805.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,805.3 | | | | | | — | | | | | | | | | 3,805.3 | | |
遞延納税義務
|
| | | | — | | | | | | 290.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 290.3 | | | | | | — | | | | | | | | | 290.3 | | |
其他長期金融負債
|
| | | | — | | | | | | 25.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25.2 | | | | | | — | | | | | | | | | 25.2 | | |
其他長期負債
|
| | | | — | | | | | | 383.6 | | | | | | 50.6 | | | | | | — | | | | | | — | | | | | | 434.2 | | | | | | — | | | | | | | | | 434.2 | | |
總負債
|
| | |
|
—
|
| | | |
|
4,692.6
|
| | | |
|
66.2
|
| | | | | — | | | | | | — | | | | |
|
4,758.8
|
| | | |
|
(9.0)
|
| | | | | | |
|
4,749.8
|
| |
股東權益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股本
|
| | | | — | | | | | | 155.7 | | | | | | 1,281.6 | | | | | | — | | | | | | — | | | | | | 1,437.3 | | | | | | (1,390.7) | | | |
(1.2.2)
|
| | | | 46.6 | | |
累計收益(虧損)
|
| | | | — | | | | | | 1,327.1 | | | | | | (912.7) | | | | | | (12.7) | | | | | | (13.0) | | | | | | 388.7 | | | | | | (36.4) | | | |
(1.1.3), (1.2.3),
(1.3) |
| | | | 352.3 | | |
儲量
|
| | | | — | | | | | | 69.7 | | | | | | (62.9) | | | | | | — | | | | | | — | | | | | | 6.8 | | | | | | 12.3 | | | |
(1.1.3), (1.2.4)
|
| | | | 19.1 | | |
非控股權益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,095.2 | | | |
(1.2.5)
|
| | | | 1,095.2 | | |
股東權益合計
|
| | | | — | | | | | | 1,552.5 | | | | | | 306.0 | | | | | | (12.7) | | | | | | (13.0) | | | | | | 1,832.8 | | | | | | (319.6) | | | | | | | | | 1,513.2 | | |
總負債和股東的總負債
股權 |
| | | $ | — | | | | | $ | 6,245.1 | | | | | $ | 372.2 | | | | | $ | (12.7) | | | | | $ | (13.0) | | | | | $ | 6,591.6 | | | | | $ | (328.6) | | | | | | | | $ | 6,263.0 | | |
| | |
Telesat
公司 |
| |
歷史
Telesat |
| |
歷史
勞拉爾 |
| |
交易
會計 調整(1) |
| | | | |
Telesat
公司 形式 |
| |||||||||||||||
收入
|
| | | $ | — | | | | | $ | 570.7 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 570.7 | | |
運營費用
|
| | | | — | | | | | | (146.9) | | | | | | (24.1) | | | | | | 14.6 | | | |
(1.1.1), (1.1.2), (1.2), (1.3)
|
| | | | (156.4) | | |
折舊
|
| | | | — | | | | | | (153.4) | | | | | | — | | | | | | (0.6) | | | |
(1.1.1)
|
| | | | (154.0) | | |
攤銷
|
| | | | — | | | | | | (12.1) | | | | | | — | | | | | | — | | | | | | | | | (12.1) | | |
其他營業虧損,淨額
|
| | | | — | | | | | | (0.7) | | | | | | — | | | | | | — | | | | | | | | | (0.7) | | |
營業收入
|
| | | | — | | | | | | 257.6 | | | | | | (24.1) | | | | | | 14.0 | | | | | | | | | 247.5 | | |
利息支出
|
| | | | — | | | | | | (139.2) | | | | | | — | | | | | | (0.5) | | | |
(1.1.2)
|
| | | | (139.7) | | |
淨收益中的權益
分支機構 |
| | | | — | | | | | | — | | | | | | 56.4 | | | | | | (56.4) | | | |
(1.4)
|
| | | | — | | |
利息和其他收入
|
| | | | — | | | | | | 2.9 | | | | | | — | | | | | | — | | | | | | | | | 2.9 | | |
金融工具公允價值變動損失
|
| | | | — | | | | | | (20.4) | | | | | | — | | | | | | — | | | | | | | | | (20.4) | | |
外匯收益
|
| | | | — | | | | | | 7.3 | | | | | | — | | | | | | — | | | | | | | | | 7.3 | | |
税前收入
|
| | | | — | | | | | | 108.2 | | | | | | 32.3 | | | | | | (42.9) | | | | | | | | | 97.6 | | |
退税(費用)
|
| | | | — | | | | | | (47.6) | | | | | | 1.6 | | | | | | 0.1 | | | |
(1.1.2)
|
| | | | (45.9) | | |
淨收入
|
| | | $ | — | | | | | $ | 60.6 | | | | | $ | 33.9 | | | | | $ | (42.8) | | | | | | | | $ | 51.7 | | |
每股淨收益(1.5) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | — | | | | | $ | 0.51 | | | | | $ | 1.09 | | | | | $ | 0.31 | | | | | | | | $ | 1.04 | | |
稀釋後的
|
| | | $ | — | | | | | $ | 0.49 | | | | | $ | 1.05 | | | | | $ | 0.31 | | | | | | | | $ | 0.91 | | |
加權平均流通股(1.5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 50 | | | | | | 119,796,321 | | | | | | 30,932,751 | | | | | | (137,175,100) | | | | | | | | | 13,554,022 | | |
稀釋後的
|
| | | | 50 | | | | | | 124,648,499 | | | | | | 31,031,668 | | | | | | (140,119,334) | | | | | | | | | 15,560,883 | | |
| | |
Telesat
公司 |
| |
歷史
Telesat |
| |
歷史
勞拉爾 |
| |
交易
會計 調整(1) |
| | | | |
Telesat
公司 形式 |
| |||||||||||||||
收入
|
| | | $ | — | | | | | $ | 820.5 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 820.5 | | |
運營費用
|
| | | | — | | | | | | (180.9) | | | | | | (15.8) | | | | | | (25.6) | | | |
(1.1.1), (1.1.2), (1.2), (1.3)
|
| | | | (222.3) | | |
折舊
|
| | | | — | | | | | | (216.9) | | | | | | — | | | | | | (0.8) | | | |
(1.1.1)
|
| | | | (217.7) | | |
攤銷
|
| | | | — | | | | | | (17.2) | | | | | | — | | | | | | — | | | | | | | | | (17.2) | | |
其他營業虧損,淨額
|
| | | | — | | | | | | (0.2) | | | | | | — | | | | | | — | | | | | | | | | (0.2) | | |
營業收入
|
| | | | — | | | | | | 405.3 | | | | | | (15.8) | | | | | | (26.4) | | | | | | | | | 363.1 | | |
利息支出
|
| | | | — | | | | | | (203.8) | | | | | | — | | | | | | (0.8) | | | |
(1.1.1), (1.1.2)
|
| | | | (204.6) | | |
淨收益中的權益
分支機構 |
| | | | — | | | | | | — | | | | | | 156.7 | | | | | | (156.7) | | | |
(1.4)
|
| | | | — | | |
利息和其他收入
|
| | | | — | | | | | | 5.2 | | | | | | 1.4 | | | | | | — | | | | | | | | | 6.6 | | |
金融工具公允價值變動損失
|
| | | | — | | | | | | (13.1) | | | | | | — | | | | | | — | | | | | | | | | (13.1) | | |
外匯收益
|
| | | | — | | | | | | 47.6 | | | | | | — | | | | | | — | | | | | | | | | 47.6 | | |
税前收入
|
| | | | — | | | | | | 241.2 | | | | | | 142.3 | | | | | | (183.9) | | | | | | | | | 199.6 | | |
退税(費用)
|
| | | | — | | | | | | 4.4 | | | | | | (17.3) | | | | | | 1.0 | | | |
(1.1.2)
|
| | | | (11.9) | | |
淨收入
|
| | | $ | — | | | | | $ | 245.6 | | | | | $ | 125.0 | | | | | $ | (182.9) | | | | | | | | $ | 187.7 | | |
每股淨收益(1.5) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | — | | | | | $ | 2.05 | | | | | $ | 4.04 | | | | | $ | 1.33 | | | | | | | | $ | 3.79 | | |
稀釋後的
|
| | | $ | — | | | | | $ | 1.93 | | | | | $ | 4.01 | | | | | $ | 1.29 | | | | | | | | $ | 3.06 | | |
加權平均流通股(1.5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 50 | | | | | | 119,780,531 | | | | | | 30,932,751 | | | | | | (137,114,294) | | | | | | | | | 13,599,038 | | |
稀釋後的
|
| | | | 50 | | | | | | 127,532,262 | | | | | | 31,020,000 | | | | | | (141,747,158) | | | | | | | | | 16,805,154 | | |
| | |
截至9個月的時間
2021年9月30日 |
| |
年終了
2020年12月31日 |
| ||||||
運營費用
|
| | | $ | (0.6) | | | | | $ | (0.9) | | |
折舊
|
| | | $ | 0.6 | | | | | $ | 0.8 | | |
利息支出
|
| | | $ | — | | | | | $ | 0.1 | | |
| | |
截至9個月的時間
2021年9月30日 |
| |
年終了
2020年12月31日 |
| ||||||
運營費用
|
| | | $ | (0.2) | | | | | $ | 1.3 | | |
利息支出
|
| | | $ | 0.5 | | | | | $ | 0.7 | | |
税費
|
| | | $ | (0.1) | | | | | $ | (0.4) | | |
|
現金和現金等價物
|
| | | $ | (25.7) | | |
|
股本(抵銷淨額)
|
| | | $ | (1,390.7) | | |
|
累計收益(扣除抵銷)
|
| | | $ | (62.1) | | |
|
儲量(剔除淨額)
|
| | | $ | 12.3 | | |
|
非控股權益
|
| | | $ | 1,095.2 | | |
|
Telesat的歷史股本
|
| | | | | | | | | | | | | | | $ | 155.7 | | |
|
勞拉的歷史股本
|
| | | | | | | | | | | | | | | | 1,281.6 | | |
| | | | | | | | | | | | | | | | | | 1,437.3 | | |
| 交易會計調整: | | | | | | | | | | | | | | | | | | | |
|
向現有管理股東發行Telesat公司A、B類股
|
| | | | (i) | | | | | | 4.8 | | | | | | | | |
|
向部分
發行Telesat Corporation的B類可變投票權股票
前勞拉股東 |
| | | | (Ii) | | | | | | 35.5 | | | | | | | | |
|
發行Telesat公司紅島C類股
|
| | | | (i) | | | | | | 6.3 | | | | | | | | |
|
發行Telesat Partnership的B類有限合夥單位
|
| | | | (Ii) | | | | | | 49.4 | | | | | | | | |
|
發行Telesat Partnership的C類有限責任公司單位
|
| | | | (Ii) | | | | | | 59.7 | | | | | | | | |
|
消除Telesat&Lole的股本
|
| | | | | | | | | | | | | | | | (1,437.3) | | |
|
交易會計調整總額
|
| | | | | | | | | | | | | | | | (1,281.6) | | |
|
預計總股本(扣除抵銷)
|
| | | | | | | | | | | | | | | $ | 155.7 | | |
|
所有者的形式股本
|
| | | | | | | | | | | | | | | $ | 46.6 | | |
|
非控股權益的形式股本
|
| | | | | | | | | | | | | | | $ | 109.1 | | |
| | |
Telesat
大寫 轉換前 |
| | | | | | | |
Telesat公司
大寫 轉換後 |
| ||||||
| | |
個共享
轉換前* |
| |
轉換
比率 |
| |
A級、B級
和C類股份 或A、B或C類 個單位 |
| |||||||||
投票參與優先股
|
| | | | 7,034,444 | | | | | | 0.4136 | | | | | | 2,909,446 | | |
無投票權參與優先股
|
| | | | 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級、B級
或C類股 |
| |
A級、B級或
C類單位 |
| ||||||
Telesat公司
|
| | | | 13,554,022 | | | | | | — | | |
Telesat Partner LP
|
| | | | — | | | | | | 35,991,025 | | |
| | |
截至9個月的時間
2021年9月30日 |
| |
年終了
2020年12月31日 |
| ||||||
運營費用
|
| | | $ | (13.8) | | | | | $ | 25.3 | | |
分子(百萬加元)
|
| |
截至9個月的時間
2021年9月30日 |
| |
年終了
2020年12月31日 |
| ||||||
淨收入
|
| | | $ | 51.7 | | | | | $ | 187.7 | | |
所有者的淨收入
|
| | | $ | 14.1 | | | | | $ | 51.5 | | |
可歸因於非控股權益的淨收入
|
| | | $ | 37.6 | | | | | $ | 136.2 | | |
分母 | | | | | | | | | | | | | |
加權平均已發行普通股 - Basic(I)
|
| | | | 13,554,022 | | | | | | 13,599,038 | | |
稀釋證券的影響(一)
|
| | | | 2,006,861 | | | | | | 3,206,116 | | |
加權平均已發行普通股 - 稀釋證券
|
| | | | 15,560,883 | | | | | | 16,805,154 | | |
每股收益 - Basic
|
| | | $ | 1.04 | | | | | $ | 3.79 | | |
每股收益 - 稀釋證券
|
| | | $ | 0.91 | | | | | $ | 3.06 | | |
| | |
Telesat
公司 |
| |
歷史
Telesat |
| |
歷史
勞拉爾 |
| |
交易
會計 調整 |
| | | | |
小計
|
| |
股權
合併 調整(1.6) |
| |
Telesat
公司 形式 |
| |||||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | — | | | | | $ | 1,558.6 | | | | | $ | 25.3 | | | | | $ | — | | | | | | | | $ | 1,583.9 | | | | | $ | (1,583.9) | | | | | $ | — | | |
貿易和其他應收賬款
|
| | | | — | | | | | | 56.0 | | | | | | — | | | | | | — | | | | | | | | | 56.0 | | | | | | (56.0) | | | | | | — | | |
其他流動金融資產
|
| | | | — | | | | | | 0.5 | | | | | | 0.4 | | | | | | — | | | | | | | | | 0.9 | | | | | | (0.9) | | | | | | — | | |
預付費用和其他流動資產
|
| | | | — | | | | | | 38.1 | | | | | | 2.8 | | | | | | — | | | | | | | | | 40.9 | | | | | | (40.9) | | | | | | — | | |
流動資產總額
|
| | | | — | | | | | | 1,653.2 | | | | | | 28.5 | | | | | | — | | | | | | | | | 1,681.7 | | | | | | (1,681.7) | | | | | | — | | |
衞星、財產和其他設備
|
| | | | — | | | | | | 1,286.4 | | | | | | 0.2 | | | | | | (0.2) | | | |
(1.1.1)
|
| | | | 1,286.4 | | | | | | 1,286.4 | | | | | | — | | |
遞延納税資產
|
| | | | — | | | | | | 62.5 | | | | | | 37.2 | | | | | | (2.3) | | | |
(1.4)
|
| | | | 97.4 | | | | | | (97.4) | | | | | | — | | |
其他長期財務
資產 |
| | | | — | | | | | | 16.9 | | | | | | — | | | | | | — | | | | | | | | | 16.9 | | | | | | (16.9) | | | | | | — | | |
其他長期資產
|
| | | | — | | | | | | 13.5 | | | | | | — | | | | | | — | | | | | | | | | 13.5 | | | | | | (13.5) | | | | | | — | | |
無形資產
|
| | | | — | | | | | | 766.0 | | | | | | — | | | | | | — | | | | | | | | | 766.0 | | | | | | (766.0) | | | | | | — | | |
商譽
|
| | | | — | | | | | | 2,446.6 | | | | | | — | | | | | | — | | | | | | | | | 2,446.6 | | | | | | (2,446.6) | | | | | | — | | |
投資
|
| | | | — | | | | | | — | | | | | | 306.3 | | | | | | (295.2) | | | |
(1.3)
|
| | | | 11.1 | | | | | | — | | | | | | 11.1 | | |
總資產
|
| | | $ | — | | | | | $ | 6,245.1 | | | | | $ | 372.2 | | | | | $ | (297.7) | | | | | | | | $ | 6,319.6 | | | | | $ | (6,308.5) | | | | | $ | 11.1 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易和其他應付款
|
| | | $ | — | | | | | $ | 33.5 | | | | | $ | 12.5 | | | | | $ | — | | | | | | | | $ | 46.0 | | | | | $ | (46.0) | | | | | $ | — | | |
其他當前財務
負債 |
| | | | — | | | | | | 63.4 | | | | | | — | | | | | | — | | | | | | | | | 63.4 | | | | | | (63.4) | | | | | | — | | |
其他流動負債
|
| | | | — | | | | | | 91.3 | | | | | | 3.1 | | | | | | (0.2) | | | |
(1.1.1)
|
| | | | 94.2 | | | | | | (94.2) | | | | | | — | | |
流動負債總額
|
| | | | — | | | | | | 188.2 | | | | | | 15.6 | | | | | | (0.2) | | | | | | | | | 203.6 | | | | | | (203.6) | | | | | | — | | |
長期負債
|
| | | | — | | | | | | 3,805.3 | | | | | | — | | | | | | — | | | | | | | | | 3,805.3 | | | | | | (3,805.3) | | | | | | — | | |
遞延納税義務
|
| | | | — | | | | | | 290.3 | | | | | | — | | | | | | — | | | | | | | | | 290.3 | | | | | | (290.3) | | | | | | — | | |
其他長期金融負債
|
| | | | — | | | | | | 25.2 | | | | | | — | | | | | | — | | | | | | | | | 25.2 | | | | | | (25.2) | | | | | | — | | |
其他長期負債
|
| | | | — | | | | | | 383.6 | | | | | | 50.6 | | | | | | — | | | | | | | | | 434.2 | | | | | | 434.2 | | | | | | — | | |
總負債
|
| | | | — | | | | | | 4,692.6 | | | | | | 66.2 | | | | | | (0.2) | | | | | | | | | 4,758.6 | | | | | | (4,758.6) | | | | | | — | | |
股東權益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股本
|
| | | | — | | | | | | 155.7 | | | | | | 1,281.6 | | | | | | (1,270.5) | | | |
(1.2.1), (1.3)
|
| | | | 166.8 | | | | | | (155.7) | | | | | | 11.1 | | |
累計收益
(赤字) |
| | | | — | | | | | | 1,327.1 | | | | | | (912.7) | | | | | | 910.1 | | | |
(1.1.3), (1.2.2), (1.3)
|
| | | | 1,324.5 | | | | | | (1,324.5) | | | | | | — | | |
儲量
|
| | | | — | | | | | | 69.7 | | | | | | (62.9) | | | | | | 62.9 | | | |
(1.1.3), (1.2.3), (1.3)
|
| | | | 69.7 | | | | | | (69.7) | | | | | | — | | |
股東權益合計
|
| | | | — | | | | | | 1,552.5 | | | | | | 306.0 | | | | | | (297.5) | | | | | | | | | 1,561.0 | | | | | | (1,549.9) | | | | | | 11.1 | | |
總負債和股東的總負債
股權 |
| | | $ | — | | | | | $ | 6,245.1 | | | | | $ | 372.2 | | | | | $ | (297.7) | | | | | | | | $ | 6,319.6 | | | | | $ | (6,308.5) | | | | | $ | 11.1 | | |
| | |
Telesat
公司 |
| |
歷史
Telesat |
| |
歷史
勞拉爾 |
| |
交易
會計 調整(1) |
| | | | |
股權
會計 調整(1.6) |
| |
Telesat
公司 形式 |
| ||||||||||||||||||
收入
|
| | | $ | — | | | | | $ | 570.7 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | (570.7) | | | | | $ | — | | |
運營費用
|
| | | | — | | | | | | (146.9) | | | | | | (24.1) | | | | | | 14.6 | | | |
(1.1.1), (1.1.2), (1.5)
|
| | | | 156.4 | | | | | | — | | |
折舊
|
| | | | — | | | | | | (153.4) | | | | | | — | | | | | | (0.6) | | | |
(1.1.1)
|
| | | | 154.0 | | | | | | — | | |
攤銷
|
| | | | — | | | | | | (12.1) | | | | | | — | | | | | | — | | | | | | | | | 12.1 | | | | | | — | | |
其他營業虧損,
淨額 |
| | | | — | | | | | | (0.7) | | | | | | — | | | | | | — | | | | | | | | | 0.7 | | | | | | — | | |
營業收入
|
| | | | — | | | | | | 257.6 | | | | | | (24.1) | | | | | | 14.0 | | | | | | | | | (247.5) | | | | | | — | | |
利息支出
|
| | | | — | | | | | | (139.2) | | | | | | — | | | | | | (0.5) | | | |
(1.1.2)
|
| | | | 139.7 | | | | | | — | | |
子公司淨收入中的權益
|
| | | | — | | | | | | — | | | | | | 56.4 | | | | | | (56.4) | | | |
(1.3)
|
| | | | 0.6 | | | | | | 0.6 | | |
利息和其他收入
|
| | | | — | | | | | | 2.9 | | | | | | | | | | | | — | | | | | | | | | (2.9) | | | | | | — | | |
金融工具公允價值變動損失
|
| | | | — | | | | | | (20.4) | | | | | | — | | | | | | — | | | | | | | | | 20.4 | | | | | | — | | |
外匯收益
|
| | | | — | | | | | | 7.3 | | | | | | — | | | | | | — | | | | | | | | | (7.3) | | | | | | — | | |
税前收入
|
| | | | — | | | | | | 108.2 | | | | | | 32.3 | | | | | | (42.9) | | | | | | | | | (97.0) | | | | | | 0.6 | | |
退税(費用)
|
| | | | — | | | | | | (47.6) | | | | | | 1.6 | | | | | | 0.1 | | | |
(1.1.2)
|
| | | | 45.9 | | | | |
|
—
|
| |
淨收入
|
| | | $ | — | | | | | $ | 60.6 | | | | | $ | 33.9 | | | | | $ | (42.8) | | | | | | | | $ | (51.1) | | | | | $ | 0.6 | | |
每股淨收益(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | — | | | | | $ | 0.51 | | | | | $ | 1.09 | | | | | $ | 0.29 | | | | | | | | | — | | | | | $ | 1.04 | | |
稀釋後的
|
| | | $ | — | | | | | $ | 0.49 | | | | | $ | 1.05 | | | | | $ | 0.28 | | | | | | | | | — | | | | | $ | 0.23 | | |
加權平均流通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 50 | | | | | | 119,796,321 | | | | | | 30,932,751 | | | | | | (150,156,676) | | | | | | | | | — | | | | | | 572,446 | | |
稀釋後的
|
| | | | 50 | | | | | | 124,648,499 | | | | | | 31,031,668 | | | | | | (153,100,910) | | | | | | | | | — | | | | | | 2,579,307 | | |
| | |
Telesat
公司 |
| |
歷史
Telesat |
| |
歷史
勞拉爾 |
| |
交易
會計 調整(1) |
| | | | |
股權
會計 調整(1.6) |
| |
Telesat
公司 形式 |
| ||||||||||||||||||
收入
|
| | | $ | — | | | | | $ | 820.5 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | (820.5) | | | | | $ | — | | |
運營費用
|
| | | | — | | | | | | (180.9) | | | | | | (15.8) | | | | | | (25.6) | | | |
(1.1.1), (1.1.2), (1.5)
|
| | | | 222.3 | | | | | | — | | |
折舊
|
| | | | — | | | | | | (216.9) | | | | | | — | | | | | | (0.8) | | | |
(1.1.1)
|
| | | | 217.7 | | | | | | — | | |
攤銷
|
| | | | — | | | | | | (17.2) | | | | | | — | | | | | | — | | | | | | | | | 17.2 | | | | | | — | | |
其他營業虧損,
淨額 |
| | | | — | | | | | | (0.2) | | | | | | — | | | | | | — | | | | | | | | | 0.2 | | | | | | — | | |
營業收入
|
| | |
|
—
|
| | | |
|
405.3
|
| | | |
|
(15.8)
|
| | | |
|
(26.4)
|
| | | | | | |
|
(363.1)
|
| | | | | — | | |
利息支出
|
| | | | — | | | | | | (203.8) | | | | | | — | | | | | | (0.8) | | | |
(1.1.1), (1.1.2)
|
| | | | 204.6 | | | | | | — | | |
子公司淨收入中的權益
|
| | | | — | | | | | | — | | | | | | 156.7 | | | | | | (156.7) | | | |
(1.3)
|
| | | | 2.3 | | | | | | 2.3 | | |
利息和其他收入
|
| | | | — | | | | | | 5.2 | | | | | | 1.4 | | | | | | — | | | | | | | | | (6.6) | | | | | | — | | |
金融工具公允價值變動損失
|
| | | | — | | | | | | (13.1) | | | | | | — | | | | | | — | | | | | | | | | 13.1 | | | | | | — | | |
外匯收益
|
| | | | — | | | | | | 47.6 | | | | | | — | | | | | | — | | | | | | | | | (47.6) | | | | | | — | | |
税前收入
|
| | | | — | | | | | | 241.2 | | | | | | 142.3 | | | | | | (183.9) | | | | | | | | | (197.3) | | | | | | 2.3 | | |
退税(費用)
|
| | | | — | | | | | | 4.4 | | | | | | (17.3) | | | | | | 1.0 | | | |
(1.1.2)
|
| | | | 11.9 | | | | | | — | | |
淨收入
|
| | | $ | — | | | | | $ | 245.6 | | | | | $ | 125.0 | | | | | $ | (182.9) | | | | | | | | $ | (185.4) | | | | | $ | 2.3 | | |
每股淨收益(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | — | | | | | $ | 2.05 | | | | | $ | 4.04 | | | | | $ | 1.22 | | | | | | | | | — | | | | | $ | 3.79 | | |
稀釋後的
|
| | | $ | — | | | | | $ | 1.93 | | | | | $ | 4.01 | | | | | $ | 1.18 | | | | | | | | | — | | | | | $ | 0.61 | | |
加權平均流通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 50 | | | | | | 119,780,531 | | | | | | 30,932,751 | | | | | | (150,095,870) | | | | | | | | | — | | | | | | 617,462 | | |
稀釋後的
|
| | | | 50 | | | | | | 127,532,262 | | | | | | 31,020,000 | | | | | | (154,728,734) | | | | | | | | | — | | | | | | 3,823,578 | | |
| | |
截至9個月的時間
2021年9月30日 |
| |
年終了
2020年12月31日 |
| ||||||
運營費用
|
| | | $ | (0.6) | | | | | $ | (0.9) | | |
折舊
|
| | | $ | 0.6 | | | | | $ | 0.8 | | |
利息支出
|
| | | $ | — | | | | | $ | 0.1 | | |
| | |
截至9個月的時間
2021年9月30日 |
| |
年終了
2020年12月31日 |
| ||||||
運營費用
|
| | | $ | (0.2) | | | | | $ | 1.3 | | |
利息支出
|
| | | $ | 0.5 | | | | | $ | 0.7 | | |
税費
|
| | | $ | (0.1) | | | | | $ | (0.4) | | |
|
Telesat的歷史股本
|
| | | | | | | | | | | | | | | $ | 155.7 | | |
|
勞拉的歷史股本
|
| | | | | | | | | | | | | | | | 1,281.6 | | |
| | | | | | | | | | | | | | | | | | 1,437.3 | | |
| 交易會計調整: | | | | | | | | | | | | | | | |||||
|
向現有管理股東發行Telesat公司A、B類股
|
| | | | (i) | | | | | | 4.8 | | | | |||||
|
發行Telesat公司紅島C類股
|
| | | | (Ii) | | | | | | 6.3 | | | | |||||
|
消除Telesat&Lole的股本
|
| | | | (Iii) | | | | | | (1,437.3) | | | | |||||
|
交易會計調整總額
|
| | | | | | | | | | | | | | | | (1,426.2) | | |
|
預計總股本(扣除抵銷)
|
| | | | | | | | | | | | | | | $ | 11.1 | | |
| | |
Telesat
大寫 轉換前 |
| | | | | | | |
Telesat Corporation/
夥伴關係 大寫 轉換後 |
| ||||||
| | |
個共享
轉換前* |
| |
轉換
比率 |
| |
A級、B級
和C類股份 或A、B或C類單位 |
| |||||||||
投票參與優先股
|
| | | | 7,034,444 | | | | | | 0.4136 | | | | | | 2,909,446 | | |
無投票權參與優先股
|
| | | | 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級、B級
或C類股 |
| |
A級、B級
或C類單位 |
| ||||||
Telesat公司
|
| | | | 572,446 | | | | | | — | | |
Telesat合作伙伴
|
| | | | — | | | | | | 48,972,601 | | |
| | |
截至9個月的時間
2021年9月30日 |
| |
年終了
2020年12月31日 |
| ||||||
運營費用
|
| | | $ | (13.8) | | | | | $ | 25.3 | | |
| | |
截至9個月的時間
2021年9月30日 |
| |
年終了
2020年12月31日 |
| ||||||
分子(百萬加元) | | | | | | | | | | | | | |
淨收入
|
| | | $ | 0.6 | | | | | $ | 2.3 | | |
分母 | | | | | | | | | | | | | |
加權平均已發行普通股 - Basic(I)
|
| | | | 572,446 | | | | | | 617,462 | | |
稀釋證券的影響(一)
|
| | | | 2,006,861 | | | | | | 3,206,116 | | |
加權平均已發行普通股 - 稀釋證券
|
| | | | 2,579,307 | | | | | | 3,823,578 | | |
每股收益 - Basic
|
| | | $ | 1.04 | | | | | $ | 3.79 | | |
每股收益 - 稀釋證券
|
| | | $ | 0.23 | | | | | $ | 0.61 | | |
| | |
Telesat
合作伙伴關係 |
| |
歷史
Telesat |
| |
歷史
勞拉爾 |
| |
誘因
付款 調整 |
| |
關閉
付款 機構 調整 |
| |
小計
|
| |
交易
會計 調整 |
| | | | |
Telesat
合作伙伴關係 形式 |
| ||||||||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | — | | | | | $ | 1,558.6 | | | | | $ | 25.3 | | | | | $ | (12.7) | | | | | $ | (13.0) | | | | | $ | 1,558.2 | | | | | $ | (19.8) | | | |
(1.2.1), (1.3)
|
| | | $ | 1,538.4 | | |
貿易和其他應收賬款
|
| | | | — | | | | | | 56.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | 56.0 | | | | | | — | | | | | | | | | 56.0 | | |
其他流動金融資產
|
| | | | — | | | | | | 0.5 | | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | 0.9 | | | | | | — | | | | | | | | | 0.9 | | |
預付費用和其他當期費用
資產 |
| | | | — | | | | | | 38.1 | | | | | | 2.8 | | | | | | — | | | | | | — | | | | | | 40.9 | | | | | | — | | | | | | | | | 40.9 | | |
流動資產總額
|
| | | | — | | | | | | 1,653.2 | | | | | | 28.5 | | | | | | (12.7) | | | | | | (13.0) | | | | | | 1,656.0 | | | | | | (19.8) | | | | | | | | | 1,636.2 | | |
衞星、財產和其他設備
|
| | | | — | | | | | | 1,286.4 | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | 1,286.6 | | | | | | (0.2) | | | |
(1.1.1)
|
| | | | 1,286.4 | | |
遞延納税資產
|
| | | | — | | | | | | 62.5 | | | | | | 37.2 | | | | | | — | | | | | | — | | | | | | 99.7 | | | | | | (2.3) | | | |
(1.5)
|
| | | | 97.4 | | |
其他長期金融資產
|
| | | | — | | | | | | 16.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16.9 | | | | | | — | | | | | | | | | 16.9 | | |
其他長期資產
|
| | | | — | | | | | | 13.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13.5 | | | | | | — | | | | | | | | | 13.5 | | |
無形資產
|
| | | | — | | | | | | 766.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | 766.0 | | | | | | — | | | | | | | | | 766.0 | | |
商譽
|
| | | | — | | | | | | 2,446.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,446.6 | | | | | | — | | | | | | | | | 2,446.6 | | |
投資
|
| | | | — | | | | | | — | | | | | | 306.3 | | | | | | — | | | | | | — | | | | | | 306.3 | | | | | | (306.3) | | | |
(1.4)
|
| | | | — | | |
總資產
|
| | | $ | — | | | | | $ | 6,245.1 | | | | | $ | 372.2 | | | | | $ | (12.7) | | | | | $ | (13.0) | | | | | $ | 6,591.6 | | | | | $ | (328.6) | | | | | | | | $ | 6,263.0 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易和其他應付款
|
| | | $ | — | | | | | $ | 33.5 | | | | | $ | 12.5 | | | | | $ | — | | | | | $ | — | | | | | $ | 46.0 | | | | | $ | (8.8) | | | |
(1.3)
|
| | | $ | 37.2 | | |
其他流動財務負債
|
| | | | — | | | | | | 63.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | 63.4 | | | | | | — | | | | | | | | | 63.4 | | |
其他流動負債
|
| | | | — | | | | | | 91.3 | | | | | | 3.1 | | | | | | — | | | | | | — | | | | | | 94.4 | | | | | | (0.2) | | | |
(1.1.1)
|
| | | | 94.2 | | |
流動負債總額
|
| | |
|
—
|
| | | |
|
188.2
|
| | | |
|
15.6
|
| | | | | — | | | | | | — | | | | |
|
203.8
|
| | | |
|
(9.0)
|
| | | | | | |
|
194.8
|
| |
長期負債
|
| | | | — | | | | | | 3,805.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,805.3 | | | | | | — | | | | | | | | | 3,805.3 | | |
遞延納税義務
|
| | | | — | | | | | | 290.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 290.3 | | | | | | — | | | | | | | | | 290.3 | | |
其他長期財務
負債 |
| | | | — | | | | | | 25.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25.2 | | | | | | — | | | | | | | | | 25.2 | | |
其他長期負債
|
| | | | — | | | | | | 383.6 | | | | | | 50.6 | | | | | | — | | | | | | — | | | | | | 434.2 | | | | | | — | | | | | | | | | 434.2 | | |
合夥企業和單位責任
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,486.3 | | | |
(1.2.5)
|
| | | | 1,486.3 | | |
總負債
|
| | |
|
—
|
| | | |
|
4,692.6
|
| | | |
|
66.2
|
| | | | | — | | | | | | — | | | | |
|
4,758.8
|
| | | |
|
1,477.3
|
| | | | | | |
|
6,236.1
|
| |
股東權益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股本/合夥企業
利息 |
| | | | — | | | | | | 155.7 | | | | | | 1,281.6 | | | | | | — | | | | | | — | | | | | | 1,437.3 | | | | | | (1,426.2) | | | |
(1.2.2)
|
| | | | 11.1 | | |
累計收益(虧損)
|
| | | | — | | | | | | 1,327.1 | | | | | | (912.7) | | | | | | (12.7) | | | | | | (13.0) | | | | | | 388.7 | | | | | | (373.8) | | | |
(1.1.3), (1.2.3), (1.3)
|
| | | | 14.9 | | |
儲量
|
| | | | — | | | | | | 69.7 | | | | | | (62.9) | | | | | | — | | | | | | — | | | | | | 6.8 | | | | | | (5.9) | | | |
(1.1.3), (1.2.4)
|
| | | | 0.9 | | |
股東權益合計
|
| | | | — | | | | | | 1,552.5 | | | | | | 306.0 | | | | | | (12.7) | | | | | | (13.0) | | | | | | 1,832.8 | | | | | | (1,805.9) | | | | | | | | | 26.9 | | |
總負債和股東權益
|
| | | $ | — | | | | | $ | 6,245.1 | | | | | $ | 372.2 | | | | | $ | (12.7) | | | | | $ | (13.0) | | | | | $ | 6,591.6 | | | | | $ | (328.6) | | | | | | | | $ | 6,263.0 | | |
| | |
Telesat
合作伙伴關係 |
| |
歷史
Telesat |
| |
歷史
勞拉爾 |
| |
交易
會計 調整(1) |
| | | | |
Telesat
合作伙伴關係 形式 |
| |||||||||||||||
收入
|
| | | $ | — | | | | | $ | 570.7 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 570.7 | | |
運營費用
|
| | | | — | | | | | | (146.9) | | | | | | (24.1) | | | | | | 14.6 | | | |
(1.1.1), (1.1.2), (1.3)
|
| | | | (156.4) | | |
折舊
|
| | | | — | | | | | | (153.4) | | | | | | — | | | | | | (0.6) | | | |
(1.1.1)
|
| | | | (154.0) | | |
攤銷
|
| | | | — | | | | | | (12.1) | | | | | | — | | | | | | — | | | | | | | | | (12.1) | | |
其他營業虧損,淨額
|
| | | | — | | | | | | (0.7) | | | | | | — | | | | | | — | | | | | | | | | (0.7) | | |
營業收入
|
| | | | — | | | | | | 257.6 | | | | | | (24.1) | | | | | | 14.0 | | | | | | | | | 247.5 | | |
利息支出
|
| | | | — | | | | | | (139.2) | | | | | | — | | | | | | (0.5) | | | |
(1.1.2)
|
| | | | (139.7) | | |
淨收益中的權益
分支機構 |
| | | | — | | | | | | — | | | | | | 56.4 | | | | | | (56.4) | | | |
(1.4)
|
| | | | — | | |
利息和其他收入
|
| | | | — | | | | | | 2.9 | | | | | | — | | | | | | — | | | | | | | | | 2.9 | | |
金融工具公允價值變動損失
|
| | | | — | | | | | | (20.4) | | | | | | — | | | | | | — | | | | | | | | | (20.4) | | |
有限責任公司單位公允價值變動損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (51.1) | | | |
(1.2.5)
|
| | | | (51.1) | | |
外匯收益
|
| | | | — | | | | | | 7.3 | | | | | | — | | | | | | — | | | | | | | | | 7.3 | | |
税前收入
|
| | | | — | | | | | | 108.2 | | | | | | 32.3 | | | | | | (94.0) | | | | | | | | | 46.5 | | |
退税(費用)
|
| | | | — | | | | | | (47.6) | | | | | | 1.6 | | | | | | 0.1 | | | |
(1.1.2)
|
| | | | (45.9) | | |
淨收入
|
| | | $ | — | | | | | $ | 60.6 | | | | | $ | 33.9 | | | | | $ | (93.9) | | | | | | | | $ | 0.6 | | |
| | |
Telesat
合作伙伴關係 |
| |
歷史
Telesat |
| |
歷史
勞拉爾 |
| |
交易
會計 調整(1) |
| | | | |
Telesat
合作伙伴關係 形式 |
| |||||||||||||||
收入
|
| | | $ | — | | | | | $ | 820.5 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 820.5 | | |
運營費用
|
| | | | — | | | | | | (180.9) | | | | | | (15.8) | | | | | | (25.6) | | | |
(1.1.1), (1.1.2), (1.3)
|
| | | | (222.3) | | |
折舊
|
| | | | — | | | | | | (216.9) | | | | | | — | | | | | | (0.8) | | | |
(1.1.1)
|
| | | | (217.7) | | |
攤銷
|
| | | | — | | | | | | (17.2) | | | | | | — | | | | | | — | | | | | | | | | (17.2) | | |
其他營業虧損,淨額
|
| | | | — | | | | | | (0.2) | | | | | | — | | | | | | — | | | | | | | | | (0.2) | | |
營業收入
|
| | |
|
—
|
| | | |
|
405.3
|
| | | |
|
(15.8)
|
| | | |
|
(26.4)
|
| | |
(1.1.1)
|
| | |
|
363.1
|
| |
利息支出
|
| | | | — | | | | | | (203.8) | | | | | | — | | | | | | (0.8) | | | |
(1.1.2)
|
| | | | (204.6) | | |
淨收益中的權益
分支機構 |
| | | | — | | | | | | — | | | | | | 156.7 | | | | | | (156.7) | | | |
(1.4)
|
| | | | — | | |
利息和其他收入
|
| | | | — | | | | | | 5.2 | | | | | | 1.4 | | | | | | — | | | | | | | | | 6.6 | | |
金融工具公允價值變動損失
|
| | | | — | | | | | | (13.1) | | | | | | — | | | | | | — | | | | | | | | | (13.1) | | |
有限責任公司單位公允價值變動損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (185.4) | | | |
(1.2.5)
|
| | | | (185.4) | | |
外匯收益
|
| | | | — | | | | | | 47.6 | | | | | | — | | | | | | — | | | | | | | | | 47.6 | | |
税前收入
|
| | | | — | | | | | | 241.2 | | | | | | 142.3 | | | | | | (369.3) | | | | | | | | | 14.2 | | |
退税(費用)
|
| | | | — | | | | | | 4.4 | | | | | | (17.3) | | | | | | 1.0 | | | |
(1.1.2)
|
| | | | (11.9) | | |
淨收入
|
| | | $ | — | | | | | $ | 245.6 | | | | | $ | 125.0 | | | | | $ | (368.3) | | | | | | | | $ | 2.3 | | |
| | |
截至9個月的時間
2021年9月30日 |
| |
年終了
2020年12月31日 |
| ||||||
運營費用
|
| | | $ | (0.6) | | | | | $ | (0.9) | | |
折舊
|
| | | $ | 0.6 | | | | | $ | 0.8 | | |
利息支出
|
| | | $ | — | | | | | $ | 0.1 | | |
| | |
截至9個月的時間
2021年9月30日 |
| |
年終了
2020年12月31日 |
| ||||||
運營費用
|
| | | $ | (0.2) | | | | | $ | 1.3 | | |
利息支出
|
| | | $ | 0.5 | | | | | $ | 0.7 | | |
税費
|
| | | $ | (0.1) | | | | | $ | (0.4) | | |
|
現金和現金等價物
|
| | | $ | (25.7) | | |
|
合夥權益(扣除抵銷)
|
| | | $ | (1,426.2) | | |
|
累計收益(扣除抵銷)
|
| | | $ | (399.5) | | |
|
儲量(剔除淨額)
|
| | | $ | (5.9) | | |
|
合夥企業和單位責任
|
| | | $ | 1,486.3 | | |
|
Telesat的歷史股本
|
| | | | | | | | | | | | $ | 155.7 | | |
|
勞拉的歷史股本
|
| | | | | | | | | | | | | 1,281.6 | | |
| | | | | | | | | | | | | | | 1,437.3 | | |
| 交易會計調整: | | | | | | | | | | | | | | | | |
|
發行Telesat合作伙伴關係的GP單位
|
| |
(一)、(二)
|
| | | | 11.1 | | | | | | | | |
|
消除Telesat&Lole的股本
|
| | | | | | | (1,437.3) | | | | | | | | |
|
交易會計調整總額
|
| | | | | | | | | | | | | (1,426.2) | | |
|
預計合夥權益總額(扣除抵銷)
|
| | | | | | | | | | | | $ | 11.1 | | |
| | |
一般信息
合作單位 |
| |
A級、B級或
C類單位 |
| ||||||
Telesat合作伙伴
|
| | | | 572,446 | | | | | | 48,972,600 | | |
| | |
截至9個月的時間
2021年9月30日 |
| |
年終了
2020年12月31日 |
| ||||||
運營費用
|
| | | $ | (13.8) | | | | | $ | 25.3 | | |