Telesat Cash Flow Statement

Financials in millions CAD. Fiscal year is January - December.

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-629.71	-530.22	-302.47	583.27	-81.6	162.37
Depreciation & Amortization	142.83	148.89	138.61	195.76	203.73	219.76
Stock-Based Compensation	4.03	4.15	17.56	33.02	67.43	73.72
Other Adjustments	265.45	547.14	473.47	-327.65	307.28	144.95
Change in Receivables	-0.76	-	-	-	-	-
Changes in Accounts Payable	9.91	-	-	-	-	-
Changes in Other Operating Activities	-209.15	-103.25	-264.71	-314.34	-257.3	-307.3
Operating Cash Flow	-68.6	66.7	62.46	170.06	239.55	293.5
Operating Cash Flow Growth	-	6.79%	-63.27%	-29.01%	-18.38%	-21.04%
Capital Expenditures	-647.75	-765.12	-1,110	-126.24	-64.51	-311.67
Sale of Property, Plant & Equipment	0.02	4.52	-	-	-	-
Purchases of Intangible Assets	-	-	-0.05	-13.27	-0.07	-1.16
Proceeds from Business Divestments	-	0.24	3.61	-	-	-
Other Investing Activities	-0.87	-0.86	15.36	351.56	76.27	42.86
Investing Cash Flow	-649.23	-761.23	-1,092	212.05	11.7	-269.97
Long-Term Debt Issued	480.01	689.79	-	-	-	619.9
Long-Term Debt Repaid	-2.25	-4.5	-155.9	-344.01	-97.23	-
Net Long-Term Debt Issued (Repaid)	477.76	685.29	-155.9	-344.01	-97.23	619.9
Issuance of Common Stock	0.6	0.55	0.43	0.03	-	0.02
Repurchase of Common Stock	-11.5	-8.73	-7.73	-3.2	-	-
Net Common Stock Issued (Repurchased)	-10.9	-8.18	-7.31	-3.17	-	0.02
Preferred Share Dividends Paid	-	-	-	-	-	-0.01
Other Financing Activities	-4.93	-4.74	-6.99	-8.56	-29.96	-14.67
Financing Cash Flow	460.23	672.36	-170.2	-355.74	-127.19	605.24
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-17.05	-20.1	82.27	-35.07	104.14	2.45
Net Cash Flow	-274.65	-42.27	-1,117	-8.7	228.2	631.22
Free Cash Flow	-716.35	-698.42	-1,048	43.82	175.05	-18.17
Free Cash Flow Growth	-	-	-	-74.97%	-	-
FCF Margin	-184.50%	-167.10%	-183.53%	6.22%	23.06%	-2.40%
Free Cash Flow Per Share	-46.86	-47.70	-75.19	2.87	0.01	-0.00
Levered Free Cash Flow	-411.72	-189.55	-1,480	-431.72	-239.07	313.22
Unlevered Free Cash Flow	-1,075	-989.1	-1,275	248.28	683.23	-114.6

SEC Filings: 10-K · 10-Q