- Solid Q4 2023 performance with revenues of $205.0 million, up 10% YoY, adjusted EBITDA of
$42.1 million, up 6% YoY, and
adjusted EBITDA margin of 20.5%
- Full year 2023 highlights
- Strong top line growth with revenues of $807.6 million, up 26% YoY
- Solid profitability with adjusted EBITDA of $174.2 million, up 24% YoY(1)
- Robust adjusted EBITDA margin of 21.6%
- Strong business activity with order bookings of $2.5 billion and backlog growing to a record
$3.1 billion at year-end, up 125%
YoY
- Introduction of 2024 financial outlook with strong growth
expected to continue
BRAMPTON, ON, Feb. 28,
2024 /PRNewswire/ - MDA Ltd. (TSX: MDA), a trusted
space mission partner to the rapidly expanding global space
industry, today announced financial results for the fourth
quarter and year ended December 31,
2023.
"In 2023, the MDA team delivered another year of strong growth
and execution with revenues up 26% and adjusted EBITDA up 24% on a
year over year basis, further solidifying our position as a trusted
mission partner and leader in the expanding space industry," said
Mike Greenley, Chief Executive
Officer of MDA. "We secured a number of strategic contracts
including the Telesat Lightspeed LEO constellation award, valued at
$2.1 billion and a $180 million authorization to proceed contract to
initiate work on a new Non-Geostationary Orbit satellite
constellation, with the full contract expected to be awarded this
year. With these awards MDA has now secured three constellation
contracts in the past two years, highlighting the strong momentum
we are seeing in our Satellite Systems business driven by customer
demand for communication satellite constellations."
"Our teams also continued to advance work on the Canadarm3
program with the first elements of the external robotic interfaces
going into production in 2023, a major milestone for the program.
On CHORUS, our next generation Earth observation constellation, the
team made significant development progress and has started
sub-system building and assembly as we prepare for the mission
launch in late 2025. These accomplishments reflect tangible
progress against our strategic growth plan and position us well for
the coming years."
"I am also pleased with our fourth quarter performance which
demonstrated solid revenue growth and profitability as our teams
remain focused on execution and delivering on our customer
commitments. With a strong book of business and robust opportunity
funnel, MDA is well positioned to meet growing customer demand
across our end markets."
FULL YEAR 2023 HIGHLIGHTS
- Order bookings for the full year totalled $2.5 billion, largely driven by awards in our
Satellite Systems business. Backlog of $3.1
billion as of December 31,
2023 was at a record level for the Company and represents a
125% increase compared to December 31,
2022.
- Full year revenues of $807.6
million were up 26.0% year over year driven by execution on
our backlog, with strong contributions from our Satellite Systems
and Robotics & Space Operations businesses.
- Full year adjusted EBITDA of $174.2
million was up 10.3% year over year driven by higher volumes
across our businesses. Adjusted EBITDA margin was 21.6% for the
full year.
- Excluding the impact of the historical investment tax credits
(ITC) settlement income recognized in 2022, adjusted EBITDA was
$141.1 million in 2022, compared to
$174.2 million in 2023, representing
an increase of 23.5% year over year. Adjusted EBITDA margin
excluding the aforementioned item was 21.6% in 2023, in line with
the 22.0% margin level reported in 2022.
- Full year adjusted net income of $97.9
million was up 24.1% year over year driven by higher
operating income and lower finance costs. Adjusted diluted earnings
per share of $0.81 in 2023 were up
26.6% year over year.
- Operating cash flow of $13.5
million in 2023 compared to $57.0
million in the prior year. Operating cash flow in 2023
included a total of $59.4 million in
working capital outlays related to pre-payments made in 2023 for
future inventory, and vendor deposits for the CHORUS constellation
launch.
- The Company continued to invest in a number of strategic
initiatives that align with its long-term plan and are instrumental
in driving future growth including developing CHORUS, investing in
new satellite manufacturing capabilities and facilities, and
developing commercial products of Canadarm3 technology. In 2023,
MDA's capital expenditures totalled $193.2
million compared to $180.1
million in the prior year.
- MDA acquired SatixFy Space Systems UK Ltd., the digital payload
division of SatixFy Communications Ltd. The transaction, valued at
US$40 million, will help further
strengthen the Company's global leadership position in the growing
market for digital satellite communications solutions.
- Net debt to adjusted EBITDA ratio stood at 2.4x as of
December 31, 2023. The increase in
leverage reflects the aforementioned Company investments in
strategic growth initiatives.
- MDA announced plans to more than double its UK workforce and
operational footprint in 2024 in an effort to expand its talent
base and operational capacity across the UK as the global space
economy continues to grow.
- The Company added 890 new staff in 2023 as part of its focus on
talent and recruitment to support current and future growth.
___________________________
|
(1) Adjusted EBITDA
of $174.2 million in 2023 up 24% year over year compared to
adjusted EBITDA of $141.1 million in 2022; 2022 adjusted EBITDA
metric excludes $16.8 million in historical investment tax credit
(ITC) settlement income recognized in 2022
|
FOURTH QUARTER 2023 HIGHLIGHTS
- Revenues of $205.0 million in Q4
2023 were up 10.2% year over year driven by strong contributions
from Robotics & Space Operations and Satellite Systems
businesses.
- Adjusted EBITDA of $42.1 million
in Q4 2023 was up 5.5% year over year driven by higher volumes of
work as we execute on our backlog. Adjusted EBITDA margin of 20.5%
in Q4 2023 was in line with the 21.4% margin level achieved in Q4
2022.
- Adjusted net income of $27.8
million in Q4 2023 was up 24.7% year over year driven by
lower income tax expense and finance costs. Adjusted diluted
earnings per share were $0.23 in the
latest quarter compared to $0.18 in
Q4 2022.
- Operating cash flow was a use of $41.2
million in Q4 2023 compared with an inflow of $40.3 million in Q4 2022. Operating cash flow in
the latest quarter was impacted by higher working capital
requirements including $28.9 million
related to the aforementioned vendor deposits for the CHORUS
constellation launch.
2024 FINANCIAL OUTLOOK
As a trusted mission partner and leading global space technology
provider, we are leveraging our capabilities and expertise to
execute on targeted growth strategies across our end markets and
business areas. Our strategic initiatives, which span across our
three businesses, include investing in next generation space
technology and services, expanding our presence in high growth
markets and geographies, and scaling and expanding skills, talent
and operations to meet current and future market demand. We
continue to make good progress against our long term strategic
plan.
MDA is well positioned to capitalize on strong customer demand
and robust market activity given our diverse and proven technology
offerings. Our growth pipeline is significant and underpinned by
existing and new programs and our book of business is healthy. We
see activities ramping up in line with our expectations, and are
encouraged by the team's solid execution.
For fiscal 2024, we expect full year revenues to be $950 – $1,050
million, representing robust growth of approximately 25% at
the mid-point of guidance compared to 2023 levels. We expect
revenue growth to accelerate in the second half of 2024 as we ramp
up work volume on a number of programs. We expect full year
adjusted EBITDA to be $190 –
$210 million, representing
approximately 19% – 20% adjusted EBITDA margin. We expect capital
expenditures to be $210 –
$230 million in 2024, comprising
primarily of growth investments to support CHORUS and the
previously outlined growth initiatives across our business
areas.
For Q1 2024, we expect revenues to be $205 – $215 million
as we continue to execute on our backlog.
FINANCIAL OVERVIEW
KEY INDICATORS SUMMARY
|
Fourth Quarters
Ended
|
Years
Ended
|
(in millions of
Canadian dollars, except per share data)
|
December 31,
2023
|
December 31,
2022
|
December 31,
2023
|
December 31,
2022
|
Revenues
|
$
205.0
|
$
186.1
|
$
807.6
|
$
641.2
|
Gross profit
|
57.8
|
58.9
|
244.0
|
228.4
|
Gross margin
|
28.2 %
|
31.6 %
|
30.2 %
|
35.6 %
|
Adjusted
EBITDA
|
42.1
|
39.9
|
174.2
|
157.9
|
Adjusted EBITDA
margin
|
20.5 %
|
21.4 %
|
21.6 %
|
24.6 %
|
Adjusted Net
Income
|
27.8
|
22.3
|
97.9
|
78.9
|
Adjusted Diluted
EPS
|
0.23
|
0.18
|
0.81
|
0.64
|
|
As at
|
(in millions of
Canadian dollars, except for ratios)
|
December 31,
2023
|
December 31,
2022
|
Backlog
|
$
3,097.0
|
$
1,378.2
|
Net debt to Adjusted
TTM(1) EBITDA ratio
|
|
2.4x
|
|
1.3x
|
|
|
|
|
|
(1) TTM: trailing twelve
months
|
REVENUES BY BUSINESS AREA
|
Fourth Quarters
Ended
|
Years
Ended
|
(in millions of
Canadian dollars)
|
December 31,
2023
|
December 31,
2022
|
December 31,
2023
|
December 31,
2022
|
Geointelligence
|
$
49.9
|
$
53.9
|
$
197.5
|
$
195.3
|
Robotics & Space
Operations
|
|
64.9
|
|
47.9
|
|
248.4
|
|
193.7
|
Satellite
Systems
|
|
90.2
|
|
84.3
|
|
361.7
|
|
252.2
|
Consolidated
revenues
|
$
205.0
|
$
186.1
|
$
807.6
|
$
641.2
|
Revenues
Consolidated revenues for the fourth quarter of 2023 were
$205.0 million, representing an
increase of $18.9 million (or 10.2%)
from the fourth quarter of 2022. The year over year increase in
revenues was primarily driven by strong contributions from our
Robotics and Space Operations and Satellite Systems businesses.
By business area, revenues in Geointelligence for the fourth
quarter of 2023 were $49.9 million,
which represents a decrease of $4.0
million (or 7.4%) from the same period in 2022 due to timing
of programs. Revenues in Robotics & Space Operations for the
fourth quarter of 2023 were $64.9
million, which represents an increase of $17.0 million (or 35.5%) from the same period in
2022. This year over year increase is primarily driven by the
higher volume of work performed on the Canadarm3 program. Revenues
in Satellite Systems for the fourth quarter of 2023 were
$90.2 million, which represents an
increase of $5.9 million (or 7.0%)
from the same period in 2022 driven by slightly higher work volume
on the Globalstar program and the initial ramp of the Lightspeed
program which was awarded in Q3 2023.
Consolidated revenues for the year ended December 31, 2023 were $807.6 million, which were $166.4 million (or 26.0%) higher than the same
period in 2022. The year over year increase in revenues was
primarily driven by strong contributions from our Satellite Systems
and Robotics & Space Operations businesses.
By business area, revenues in Geointelligence for the year ended
December 31, 2023 were $197.5 million, which represents an increase of
$2.2 million (or 1.1%) from the same
period in 2022 reflecting relatively steady volume of work.
Revenues in Robotics & Space Operations for the year ended
December 31, 2023 were $248.4 million, which represents an increase of
$54.7 million (or 28.2%) from the
same period in 2022. The year over year revenue increase is
primarily driven by the higher volume of work performed on the
Canadarm3 program. Revenues in Satellite Systems for the year ended
December 31, 2023 were $361.7 million, which represents an increase of
$109.5 million (or 43.4%) from the
same period in 2022 driven by higher volumes related to satellite
constellation work including the Globalstar program which commenced
in Q1 2022 and additional awards to support US Department of
Defense constellations.
Gross Profit and Gross Margin
Gross profit reflects our revenues less cost of revenues. Q4
2023 gross profit of $57.8 million
represents a $1.1 million (or 1.9%)
decrease over Q4 2022 driven by program mix and higher depreciation
expense as new assets come into service, offset by higher work
volumes. Gross margin in Q4 2023 was 28.2%, which is in line with
our expectations and compares to a gross margin of 31.6% in Q4
2022.
For the year ended December 31,
2023, gross profit of $244.0
million represents a $15.6
million (or 6.8%) increase over 2022 driven by higher volume
of work performed year over year, partially offset by $16.8 million of higher ITCs recorded in Q1 2022
related to the resolution of historical claims. Gross margin for
the year ended December 31, 2023 was
30.2%, which is in line with our expectations driven by an evolving
program mix and higher depreciation expense. Comparatively, gross
margin in 2022 was 33.0% excluding the aforementioned impact of the
historical ITC claims recognized in Q1 2022.
Adjusted EBITDA and Adjusted EBITDA Margin
Adjusted EBITDA for the fourth quarter of 2023 was $42.1 million compared with $39.9 million for the fourth quarter of 2022,
representing an increase of $2.2
million (or 5.5%) year over year driven by higher work
volume as we continue to execute on our backlog. Adjusted EBITDA
margin was 20.5% for the fourth quarter of 2023, in line with the
21.4% adjusted EBITDA margin reported for the fourth quarter of
2022.
Adjusted EBITDA for the year ended December 31, 2023 was $174.2 million compared with $157.9 million for the same period in 2022,
representing an increase of $16.3
million (or 10.3%) year over year. Adjusted EBITDA for the
year ended December 31, 2022 included
$16.8 million of income from the
aforementioned resolution of historical ITC claims. When excluding
the impact of the $16.8 million
related to historical ITC claims, Adjusted EBITDA increased
$33.1 million (or 23.5%) year over
year. The improvement was driven by higher volumes of work
performed year over year. Adjusted EBITDA margin was 21.6% for the
year ended December 31, 2023 compared
with 22.0% in 2022, excluding the previously noted historical ITC
claims resolution.
Adjusted EBITDA, excluding historical ITCs claims resolution, is
summarized below.
|
Fourth Quarters
Ended
|
Years
Ended
|
|
(in millions of
Canadian dollars)
|
December 31,
2023
|
December 31,
2022
|
December 31,
2023
|
December 31,
2022
|
|
Adjusted
EBITDA
|
$
42.1
|
$
39.9
|
$
174.2
|
$
157.9
|
|
ITCs claims
resolution
|
|
—
|
|
—
|
|
—
|
|
(16.8)
|
|
Adjusted EBITDA,
excluding ITCs claims resolution
|
$
42.1
|
$
39.9
|
$
174.2
|
|
$
141.1
|
|
Adjusted EBITDA margin,
excluding ITCs claims resolution
|
20.5 %
|
21.4 %
|
21.6 %
|
22.0 %
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income
Adjusted net income for the fourth quarter of 2023 was
$27.8 million compared with
$22.3 million for the fourth quarter
of 2022, representing an increase of $5.5
million (or 24.7%) year over year driven by lower income tax
expense and finance costs in Q4 2023. Adjusted net income for the
year ended December 31, 2023 was
$97.9 million compared with
$78.9 million for the year ended
December 31, 2022, representing an
increase of $19.0 million (or 24.1%)
year over year. The increase for the full year period is driven by
higher operating income and lower finance costs.
Backlog
Backlog as at December 31, 2023 was $3,097.0 million, an increase of $1,718.8 million compared with the backlog at
December 31, 2022 driven by new order
bookings including the Telesat Lightspeed LEO constellation awarded
in Q3 2023, partially offset by continued conversion of our backlog
into revenue. The following table shows the build up of backlog for
Q4 and the year ended December 31,
2023 as compared with the same periods in 2022.
|
Fourth Quarters
Ended
|
Years
Ended
|
(in millions of
Canadian dollars)
|
December 31,
2023
|
December 31,
2022
|
December 31,
2023
|
December 31,
2022
|
Opening
Backlog
|
$ 3,068.7
|
$ 1,405.1
|
$
1,378.2
|
$
864.3
|
Less: Revenue
recognized
|
|
(205.0)
|
|
(186.1)
|
|
(807.6)
|
|
(641.2)
|
Add: Order
Bookings
|
|
233.3
|
|
159.2
|
|
2,526.4
|
|
1,155.1
|
Ending
Backlog
|
$
3,097.0
|
$ 1,378.2
|
$
3,097.0
|
$ 1,378.2
|
CONFERENCE CALL AND WEBCAST
MDA will host a conference call and webcast to discuss these
financial results on Wednesday, February 28 at 8:30 am ET. Interested parties can join the call
by dialing 416-764-8609 (Toronto
area) or 1-888-390-0605 (toll-free North
America) or 080-0652-2435 (toll-free international) and
entering the conference ID 26825361. A live webcast of the
conference call and an accompanying slide presentation will be
available at
https://mda-en.investorroom.com/events-presentations.
A replay of the conference will be archived on the MDA website
following the call. Parties may also access a recording of the call
which will be available until March 6,
2024, by dialing 1-888-390-0541 and entering the passcode
825361#.
NON-IFRS FINANCIAL MEASURES
This press release refers to certain non-IFRS measures. These
measures are not recognized measures under IFRS, do not have a
standardized meaning prescribed by IFRS and therefore may not be
comparable to similar measures presented by other companies.
Rather, these measures are provided as additional information to
complement those IFRS measures by providing further understanding
of our results of operations from management's perspective.
Accordingly, the measures should not be considered in isolation nor
as a substitute for analysis of our financial information reported
under IFRS. We use non-IFRS measures, including EBITDA, Adjusted
EBITDA, Adjusted EBITDA margin, Adjusted Net Income, Adjusted
Earnings per Share, Order Bookings and Net Debt, to provide
investors with supplemental measures of our operating performance
and thus highlight trends in our core business that may not
otherwise be apparent when relying solely on IFRS measures. We
define EBITDA as net income (loss) before: i) depreciation and
amortization expenses, ii) provision for (recovery of) income
taxes, and iii) finance costs. Adjusted EBITDA is calculated by
adding to and deducting from EBITDA, as applicable, certain
expenses, costs, charges or benefits incurred in such period which
in management's view are either not indicative of underlying
business performance or impact the ability to assess the operating
performance of our business, including i) unrealized foreign
exchange gain or loss ii) unrealized gain or loss on financial
instruments and iii) share-based compensation expenses, and iv)
other items that may arise from time to time. Adjusted EBITDA
margin represents Adjusted EBITDA divided by revenue. Order
Bookings is the dollar sum of contract values of firm customer
contracts. Adjusted Net Income is calculated by adding to and
deducting from net income, as applicable, certain expenses, costs,
charges or benefits incurred in such period which in management's
view are either not indicative of underlying business performance
or impact the ability to assess the operating performance of our
business, including i) amortization of intangible assets related to
business combinations, ii) unrealized foreign exchange gain or
loss, iii) unrealized gain or loss on financial instruments, and
iv) share-based compensation expenses, and iv) other items that may
arise from time to time. Adjusted Earnings per Share represents
Adjusted Net Income divided by the weighted average number of
shares outstanding. Order Bookings is indicative of firm future
revenues; however, it does not provide a guarantee of future net
income and provides no information about the timing of future
revenue. Net Debt is the total carrying amount of long-term debt
including current portions, as presented in the 2023 Audited
Financial Statements, less cash (or plus bank indebtedness) and
excluding any lease liabilities. Net Debt is a liquidity metric
used to determine how well the Company can pay all of its debts if
they were due immediately.
FORWARD-LOOKING STATEMENTS
This press release may contain forward‐looking information
within the meaning of applicable securities legislation, which
reflects the Company's current expectations regarding future
events. Forward‐looking information is based on a number of
assumptions and is subject to a number of risks and uncertainties,
many of which are beyond the Company's control, which could cause
actual results and events to differ materially from those that are
disclosed in or implied by such forward‐looking information. Such
risks and uncertainties include, but are not limited to the factors
discussed under "Risk Factors" in the Company's Annual Information
Form (AIF) dated February 28, 2024
and available on SEDAR+ at www.sedarplus.com. MDA does not
undertake any obligation to update such forward‐looking
information, whether as a result of new information, future events
or otherwise, except as expressly required by applicable law.
ABOUT MDA
Serving the world from its Canadian home and global offices, MDA
(TSX: MDA) is an international space mission partner and a
robotics, satellite systems and geointelligence pioneer with a
50-year story of firsts on and above the Earth. With over 3,000
staff across Canada, the US and
the UK, MDA is a leading partner in the pursuit of viable Moon
colonies, enhanced Earth observation, communication in a
hyper-connected world, and more. MDA has a track record of making
space ambitions come true, and enables highly skilled people to
continually push boundaries, tackle big challenges, and imagine
solutions that inspire and endure to change the world for the
better, on the ground and in the stars. For more information about
the Company, please visit www.mda.space.
MDA Ltd.
Consolidated Statement of Comprehensive Income
For the years ended December 31, 2023
and 2022
(in millions of Canadian dollars except per share figures)
Year ended December
31
|
|
2023
|
2022
|
|
|
|
|
|
|
Revenue
|
|
$
807.6
|
$
641.2
|
|
|
|
|
|
|
Cost of
revenue
|
|
|
|
|
|
Materials, labour and
subcontractors
|
|
|
(532.0)
|
|
(389.1)
|
Depreciation and
amortization of assets
|
|
|
(31.6)
|
|
(23.7)
|
Gross
profit
|
|
|
244.0
|
|
228.4
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
Selling, general and
administration
|
|
|
(70.7)
|
|
(60.0)
|
Research and
development, net
|
|
|
(39.3)
|
|
(32.8)
|
Amortization of
intangible assets
|
|
|
(46.5)
|
|
(52.5)
|
Share-based
compensation
|
|
|
(10.0)
|
|
(8.5)
|
Operating
income
|
|
|
77.5
|
|
74.6
|
|
|
|
|
|
|
Other income
(expenses)
|
|
|
|
|
|
Unrealized loss on
financial instruments
|
|
|
(0.8)
|
|
(9.9)
|
Foreign exchange gain
(loss)
|
|
|
(2.8)
|
|
3.7
|
Finance
income
|
|
|
2.0
|
|
0.4
|
Finance
costs
|
|
|
(8.6)
|
|
(34.6)
|
Income before
taxes
|
|
67.3
|
|
34.2
|
|
|
|
|
|
|
Income tax
recovery (expense)
|
|
|
(18.5)
|
|
(7.9)
|
Net
income
|
|
|
48.8
|
|
26.3
|
|
|
|
|
|
|
Other comprehensive
income (loss)
|
|
|
|
|
Gain (loss) on
translation of foreign operations
|
|
(0.2)
|
|
0.5
|
Gain (loss) on cash
flow hedges
|
|
|
(2.5)
|
|
1.4
|
Remeasurement gain
(loss) on defined benefit plans
|
|
|
7.2
|
|
3.7
|
Total comprehensive
income
|
$
53.3
|
$
31.9
|
|
|
|
|
|
|
Earnings per
share:
|
|
|
|
|
|
Basic
|
|
$
0.41
|
$
0.22
|
Diluted
|
|
|
0.40
|
|
0.21
|
|
|
|
|
|
|
Weighted-average
common shares outstanding:
|
|
|
|
Basic
|
|
119,253,279
|
119,011,468
|
Diluted
|
|
121,176,848
|
122,451,142
|
|
|
|
|
|
|
|
MDA Ltd.
Consolidated Statement of Financial
Position
December 31, 2023 and 2022
(in millions of Canadian dollars)
As at December
31
|
|
2023
|
2022
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
Cash
|
|
|
$
22.5
|
|
$
39.3
|
Trade and other
receivables
|
|
|
|
169.5
|
|
|
155.5
|
Unbilled
receivables
|
|
|
|
183.1
|
|
|
121.0
|
Inventories
|
|
|
|
9.9
|
|
|
7.5
|
Income taxes
receivable
|
|
|
|
47.3
|
|
|
35.1
|
Other current
assets
|
|
|
|
24.3
|
|
|
19.8
|
|
|
|
|
456.6
|
|
|
378.2
|
Non-current
assets:
|
|
|
|
|
|
|
|
Property, plant
and equipment
|
|
|
|
369.1
|
|
|
235.1
|
Right-of-use
assets
|
|
|
|
71.8
|
|
|
7.1
|
Intangible
assets
|
|
|
|
582.5
|
|
|
552.4
|
Goodwill
|
|
|
|
439.8
|
|
|
419.9
|
Deferred income
tax assets
|
|
|
|
14.9
|
|
|
19.1
|
Other
non-current assets
|
|
|
|
227.0
|
|
|
139.0
|
Total
assets
|
|
|
2,161.7
|
|
1,750.8
|
|
|
|
|
|
|
|
|
Liabilities and
shareholders' equity
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
Accounts payable
and accrued liabilities
|
|
|
219.1
|
|
124.3
|
Income taxes
payable
|
|
|
|
4.4
|
|
|
11.9
|
Contract
liabilities
|
|
|
|
76.9
|
|
|
110.8
|
Current portion
of net employee benefit payable
|
|
|
|
57.4
|
|
|
54.1
|
Current portion
of lease liabilities
|
|
|
|
10.9
|
|
|
6.7
|
Other current
liabilities
|
|
|
|
4.5
|
|
|
10.8
|
|
|
|
|
373.2
|
|
|
318.6
|
Non-current
liabilities:
|
|
|
|
|
|
|
|
Net employee
defined benefit payable
|
|
|
|
22.8
|
|
|
21.5
|
Lease
liabilities
|
|
|
|
75.2
|
|
|
1.6
|
Long-term
debt
|
|
|
|
438.9
|
|
|
243.6
|
Deferred income
tax liabilities
|
|
|
|
180.8
|
|
|
163.8
|
Other
non-current liabilities
|
|
|
|
6.1
|
|
|
1.1
|
Total
liabilities
|
|
|
|
1,097.0
|
|
|
750.2
|
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
|
|
|
Common
shares
|
|
|
|
956.1
|
|
|
951.6
|
Contributed
surplus
|
|
|
|
31.3
|
|
|
25.0
|
Accumulated
other comprehensive income
|
|
|
18.6
|
|
|
14.1
|
Retained
earnings
|
|
|
|
58.7
|
|
|
9.9
|
Total
equity
|
|
|
|
1,064.7
|
|
|
1,000.6
|
|
|
|
|
|
|
|
|
Total liabilities
and equity
|
|
|
$
2,161.7
|
|
$
1,750.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MDA Ltd.
Consolidated Statement of Cash Flows
For the years ended December 31, 2023
and 2022
(in millions of Canadian dollars)
Year ended December
31
|
|
2023
|
2022
|
Cash flows from
operating activities
|
|
|
|
|
|
Net income
|
|
$
48.8
|
$
26.3
|
Items not affecting
cash:
|
|
|
|
|
|
Income tax
expense
|
|
|
18.5
|
|
7.9
|
Depreciation of
property, plant, and equipment
|
|
|
13.1
|
|
9.9
|
Depreciation of
right-of-use assets
|
|
|
9.6
|
|
8.1
|
Amortization of
intangible assets
|
|
|
55.4
|
|
58.2
|
Write-down of
assets
|
|
|
4.8
|
|
—
|
Share-based
compensation expense
|
|
|
10.0
|
|
8.5
|
Investment tax credits
accrued
|
|
|
(33.3)
|
|
(54.5)
|
Finance costs,
net
|
|
|
6.6
|
|
34.2
|
Unrealized loss (gain)
on financial instruments
|
|
0.8
|
|
9.9
|
Changes in operating
assets and liabilities
|
|
|
(95.6)
|
|
(26.8)
|
|
|
|
38.7
|
|
81.8
|
Interest
paid
|
|
|
(18.5)
|
|
(19.6)
|
Income tax
paid
|
|
|
(6.7)
|
|
(5.2)
|
Net cash generated
(used) in operating activities
|
|
|
13.5
|
|
57.0
|
|
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
|
|
Purchases
of property and equipment
|
|
|
(148.0)
|
|
(137.8)
|
Purchases/development of intangible assets
|
|
|
(45.2)
|
|
(42.3)
|
Acquisition of
subsidiary, net of cash
|
|
|
(24.4)
|
|
—
|
Net cash used in
investing activities
|
|
|
(217.6)
|
|
(180.1)
|
|
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
|
|
Repayments of second
lien notes
|
|
|
—
|
|
(150.0)
|
Borrowings from senior
credit facility
|
|
|
195.0
|
|
245.0
|
Transaction costs
incurred on debt refinancing
|
|
|
—
|
|
(8.9)
|
Payment of lease
liability (principal portion)
|
|
|
(8.4)
|
|
(7.8)
|
Proceeds from stock
options exercised
|
|
|
0.8
|
|
0.5
|
Net cash provided by
financing activities
|
|
|
187.4
|
|
78.8
|
|
|
|
|
|
|
Net decrease in
cash
|
|
|
(16.7)
|
|
(44.3)
|
Net foreign exchange
difference on cash
|
|
|
(0.1)
|
|
—
|
Cash, beginning of
period
|
|
|
39.3
|
|
83.6
|
Cash, end of
period
|
|
$
22.5
|
$
39.3
|
RECONCILIATION OF NON-IFRS MEASURES
The following tables provide a reconciliation of net income to
EBITDA, adjusted EBITDA, and adjusted net income:
|
Fourth Quarters
Ended
|
Years
Ended
|
|
(in millions of
Canadian dollars)
|
December 31,
2023
|
December 31,
2022
|
December 31,
2023
|
December 31,
2022
|
|
Net income
|
$
13.5
|
$
8.8
|
$
48.8
|
$
26.3
|
|
Depreciation and
amortization of assets
|
|
9.2
|
|
6.3
|
|
31.6
|
|
23.7
|
|
Amortization of
intangible assets related to business combination
|
|
11.7
|
|
12.8
|
|
46.5
|
|
52.5
|
|
Income tax expense
(recovery)
|
|
(0.1)
|
|
4.7
|
|
18.5
|
|
7.9
|
|
Finance
income
|
|
(0.2)
|
|
(0.2)
|
|
(2.0)
|
|
(0.4)
|
|
Finance
expense
|
|
0.1
|
|
3.0
|
|
8.6
|
|
34.6
|
|
EBITDA
|
$
34.2
|
$
35.4
|
$
152.0
|
$
144.6
|
|
Unrealized foreign
exchange loss (gain)
|
|
2.2
|
|
0.7
|
|
4.7
|
|
(5.1)
|
|
Unrealized losses on
derivative financial instruments
|
|
0.7
|
|
0.8
|
|
0.8
|
|
9.9
|
|
Impairment of
long-lived assets
|
|
—
|
|
—
|
|
4.8
|
|
—
|
|
Acquisition,
integration and restructuring costs
|
|
1.9
|
|
—
|
|
1.9
|
|
—
|
|
Share based
compensation
|
|
3.1
|
|
3.0
|
|
10.0
|
|
8.5
|
|
Adjusted
EBITDA
|
$
42.1
|
$
39.9
|
$
174.2
|
$
157.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarters
Ended
|
Years
Ended
|
|
(in millions of
Canadian dollars)
|
December 31,
2023
|
December 31,
2022
|
December 31,
2023
|
December 31,
2022
|
|
Net Income
|
|
$
13.5
|
|
$
8.8
|
|
$
48.8
|
|
$
26.3
|
Amortization of
intangible assets related to business combination
|
|
11.7
|
|
12.8
|
|
46.5
|
|
52.5
|
Impairment of
long-lived assets
|
|
—
|
|
—
|
|
4.8
|
|
—
|
Acquisition,
integration and restructuring costs
|
|
1.9
|
|
—
|
|
1.9
|
|
—
|
Unrealized losses on
derivative financial instruments
|
|
0.7
|
|
0.8
|
|
0.8
|
|
9.9
|
Net foreign exchange
loss (gain)
|
|
2.0
|
|
1.8
|
|
2.8
|
|
(3.7)
|
ITC claims
resolution
|
|
—
|
|
—
|
|
—
|
|
(16.8)
|
Debt refinancing
costs
|
|
—
|
|
—
|
|
—
|
|
21.1
|
Share based
compensation
|
|
3.1
|
|
3.0
|
|
10.0
|
|
8.5
|
Income taxes related
to the above items
|
|
(5.1)
|
|
(4.9)
|
|
(17.7)
|
|
(18.9)
|
Adjusted Net
income
|
|
$
27.8
|
|
$
22.3
|
|
$
97.9
|
|
$
78.9
|
Weighted average
number of shares outstanding - diluted
|
122,696,679
|
122,450,428
|
121,176,848
|
122,451,142
|
|
Adjusted earnings per
share - diluted
|
|
$
0.23
|
|
$
0.18
|
|
$
0.81
|
|
$
0.64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/mda-reports-fourth-quarter-and-fiscal-2023-results-302073455.html
SOURCE MDA Ltd.