TORONTO, Nov. 6, 2018 /CNW/ - Magellan Aerospace
Corporation ("Magellan" or the "Corporation") released its
financial results for the third quarter of 2018 in accordance with
the newly adopted IFRS 15, Revenue from Contracts with
Customers. All amounts are expressed in Canadian dollars unless
otherwise indicated. The results are summarized as follows:
|
|
|
|
Three month period
ended
September 30
|
Nine month period
ended
September
30
|
Expressed in
thousands of Canadian dollars, except per share amounts
|
2018
|
2017
(restated)1
|
Change
|
2018
|
2017
(restated)1
|
Change
|
|
|
|
|
|
|
|
Revenues
|
226,523
|
222,573
|
1.8%
|
712,369
|
722,829
|
(1.4)%
|
|
|
|
|
|
|
|
Gross
Profit
|
37,692
|
39,574
|
(4.8)%
|
119,393
|
128,296
|
(6.9)%
|
|
|
|
|
|
|
|
Net Income
|
18,612
|
18,118
|
2.7%
|
59,540
|
77,615
|
(23.3)%
|
|
|
|
|
|
|
|
Net Income per
Share
|
0.32
|
0.31
|
3.2%
|
1.02
|
1.33
|
(23.3)%
|
|
|
|
|
|
|
|
EBITDA
|
35,462
|
35,827
|
(1.0)%
|
111,386
|
138,194
|
(19.4)%
|
|
|
|
|
|
|
|
EBITDA per
Share
|
0.61
|
0.62
|
(1.6)%
|
1.91
|
2.37
|
(19.4)%
|
12017
reported figures have been restated applying IFRS 15, Revenue
from Contracts with Customers. See "Changes in Accounting
Policies".
|
This news release contains certain
forward-looking statements that reflect the current views and/or
expectations of the Corporation with respect to its performance,
business and future events. Such statements are subject to a
number of risks, uncertainties and assumptions, which may cause
actual results to be materially different from those expressed or
implied. The Corporation assumes no future obligation to
update these forward-looking statements except as required by
law.
This news release presents certain non-IFRS
financial measures to assist readers in understanding the
Corporation's performance. Non-IFRS financial measures are measures
that either exclude or include amounts that are not excluded or
included in the most directly comparable measures calculated and
presented in accordance with Generally Accepted Accounting
Principles ("GAAP"). Throughout this news release, reference is
made to EBITDA (defined as net income before interest, income
taxes, depreciation and amortization), which the Corporation
considers to be an indicative measure of operating performance and
a metric to evaluate profitability. EBITDA is not a generally
accepted earnings measure and should not be considered as an
alternative to net income (loss) or cash flows as determined in
accordance with IFRS. As there is no standardized method of
calculating this measure, the Corporation's EBITDA may not be
directly comparable with similarly titled measures used by other
companies.
1. Overview
A summary of
Magellan's business and significant updates
Magellan is a diversified supplier of components to the
aerospace industry. Through its wholly owned subsidiaries, Magellan
designs, engineers, and manufactures aeroengine and aerostructure
components for aerospace markets, advanced products for defence and
space markets, and complementary specialty products. The
Corporation also supports the aftermarket through supply of spare
parts as well as performing repair and overhaul services.
Magellan operates substantially all of its activities in one
reportable segment, Aerospace, which is viewed as one segment by
the chief operating decision-makers for the purpose of resource
allocations, assessing performance and strategic planning. The
Aerospace segment includes the design, development, manufacture,
repair and overhaul, and sale of systems and components for defence
and civil aviation.
Business Update
On August 13,
2018, Magellan announced the signing of a six-year agreement
with Pratt & Whitney to manufacture aluminum castings for their
Next Generation Product Family ("NGPF") of engines, powering the
Airbus A320neo, Airbus A220, Embraer E2 series and the Mitsubishi
MRJ aircraft. The castings will be produced at Magellan's
facilities in Haley, Ontario,
Canada and Glendale,
Arizona, USA. The agreement is expected to generate
approximately $81 million in revenue
through 2023.
On October 15, 2018, Magellan and
Aeromet International Ltd announced that Magellan Aerospace, Haley
had joined a global network of foundries licensed to manufacture
cast parts using the advanced A20XTM aluminum
alloy. Developed and patented by Aeromet in the UK,
A20XTM is the world's strongest aluminum casting
alloy.
On October 17, 2018 Magellan
announced the completion of all hardware deliveries to MDA, a Maxar
Technologies company, for the RADARSAT Constellation Mission
("RCM") being built for the Canadian Space Agency. Over the
course of the RCM program Magellan has delivered three satellite
buses, three payload module structures, as well as associated
software, ground support equipment and launch vehicle adaptors to
MDA. The three satellites will be deployed on a single launch
that is schedule for the week of February
18, 2019.
For additional information, please refer to the "Management's
Discussion and Analysis" section of the Corporation's 2017 Annual
Report available on www.sedar.com.
2. Results of Operations
A discussion of
Magellan's operating results for third quarter ended September 30, 2018
As described in "Changes in Accounting Policies" section of this
MD&A, the Corporation's interim results of operations for the
three month period ended September 30,
2017 have been restated to reflect the impact of adoption of
IFRS 15, Revenue from Contracts with Customers.
The Corporation reported revenue in the third quarter of 2018 of
$226.5 million, a $3.9 million increase from the third quarter of
2017 of $222.6 million. Gross profit
and net income for the third quarter of 2018 were $37.7 million and $18.6
million, respectively, in comparison to gross profit of
$39.6 million and net income of
$18.1 million for the third quarter
of 2017.
Consolidated Revenue
|
|
Three month
period
ended September 30
|
Nine month
period ended September 30
|
Expressed in
thousands of dollars
|
2018
|
2017
(restated)
|
Change
|
2018
|
2017
(restated)
|
Change
|
Canada
|
74,288
|
68,278
|
8.8%
|
230,633
|
225,091
|
2.5%
|
United
States
|
81,545
|
71,316
|
14.3%
|
244,630
|
233,938
|
4.6%
|
Europe
|
70,690
|
82,979
|
(14.8%)
|
237,106
|
263,800
|
(10.1%)
|
Total
revenues
|
226,523
|
222,573
|
1.8%
|
712,369
|
722,829
|
(1.4%)
|
Consolidated revenues for the three month period ended
September 30, 2018 were $226.5 million, an increase of $3.9 million from $222.6
million recorded for the same period in 2017. Revenues in
Canada increased 8.8% in the third
quarter of 2018 compared to the corresponding period in 2017,
primarily due to volume increases in defense and rotocraft markets,
and the strengthening of the United
States dollar relative to the Canadian dollar when compared
to the prior period. On a currency neutral basis, Canadian revenues
in the third quarter of 2018 increased by 6.9% over the same period
of 2017.
Revenues in United States
increased by 14.3% in the third quarter of 2018 compared to the
third quarter of 2017 when measured in Canadian dollars mainly due
to volume increases in wide body aircraft and rotocraft market and
favourable foreign exchange impact due to the strengthening of
the United States dollar against
the Canadian dollar. On a currency neutral basis, 2018 third
quarter revenues in the United
States increased 9.4% over the same period in 2017.
European revenues in the third quarter of 2018 decreased 14.8%
when compared to the corresponding period in 2017 primarily driven
by decreased production rates for wide body aircraft offset by the
favourable foreign exchange impact as a result of the strengthening
of the British pound relative to the Canadian dollar, and the
strengthening of the United States
dollar relative to the British pound. On a constant currency basis,
revenues in the third quarter of 2018 in Europe went down by 19.8% compared to the same
period in 2017.
Gross Profit
|
|
Three month
period
ended September 30
|
Nine month
period ended September 30
|
Expressed in
thousands of dollars
|
2018
|
2017
(restated)
|
Change
|
2018
|
2017
(restated)
|
Change
|
Gross
profit
|
37,692
|
39,574
|
(4.8%)
|
119,393
|
128,296
|
(6.9%)
|
Percentage of
revenues
|
16.6%
|
17.8%
|
|
16.8%
|
17.7%
|
|
Gross profit of $37.7 million for
the third quarter of 2018 was $1.9
million lower than the $39.6
million for the third quarter of 2017, and gross profit as a
percentage of revenues of 16.6% for the third quarter of 2018
decreased from 17.8% recorded in the same period in 2017. The gross
profit in the current quarter was primarily impacted by production
volume decreases offset partially by the favourable foreign
exchange due to the strengthening of the
United States dollar and British pound relative to the
Canadian dollar, and the strengthening of the United States dollar relative to the
British pound.
Administrative and General Expenses
|
|
Three month
period
ended September 30
|
Nine month
period
ended September 30
|
Expressed in
thousands of dollars
|
2018
|
2017
|
Change
|
2018
|
2017
|
Change
|
Administrative and
general expenses
|
14,182
|
13,990
|
1.4%
|
42,994
|
44,523
|
(3.4%)
|
Percentage of
revenues
|
6.3%
|
6.3%
|
|
6.0%
|
6.2%
|
|
Administrative and general expenses as a percentage of revenues
of 6.3% for the third quarter of 2018 were consistent with the same
period of 2017. Administrative and general expenses increased
slightly by $0.2 million or 1.4% to
$14.2 million in the third quarter of
2018 compared to $14.0 million in the
corresponding quarter of 2017 mainly due to unfavourable foreign
exchange offset by lower employee expenses.
Other
|
|
Three month
period
ended September 30
|
Nine month
period
ended September 30
|
Expressed in
thousands of dollars
|
2018
|
2017
|
2018
|
2017
|
Foreign exchange
(gain) loss
|
(908)
|
2,790
|
(2,512)
|
5,882
|
Loss (gain) on
disposal of property, plant and equipment
|
16
|
12
|
128
|
(26,576)
|
Gain on disposition
of investment property
|
─
|
(2,183)
|
─
|
(2,183)
|
Other
|
─
|
─
|
─
|
4,010
|
Total
other
|
(892)
|
619
|
(2,384)
|
(18,867)
|
Other gain for the third quarter of 2018 consisted of a
$0.9 million foreign exchange gain
compared to a $2.8 million loss in
the prior year. The movements in balances denominated in the
foreign currencies and the fluctuations of the foreign exchange
rates impact the net foreign exchange gain or loss recorded in a
quarter. In addition, a $2.2 million
gain on disposal of one investment property was recorded in the
prior year.
Interest Expense
|
|
Three month
period
ended September
30
|
Nine month
period
ended September
30
|
Expressed in
thousands of dollars
|
2018
|
2017
|
2018
|
2017
|
Interest on bank
indebtedness and long-term debt
|
208
|
691
|
882
|
2,083
|
Accretion charge on
borrowings and long-term debt
|
204
|
210
|
714
|
696
|
Discount on sale of
accounts receivable
|
592
|
448
|
1,556
|
1,212
|
Total interest
expense
|
1,004
|
1,349
|
3,152
|
3,991
|
Total interest expense of $1.0
million in the third quarter of 2018 was $0.3 million lower than the third quarter of 2017
amount of $1.3 million mainly due to
decreased interest on bank indebtedness and long-term debt as
principal amounts were lower during the quarter.
Provision for Income Taxes
|
|
Three month
period
ended September
30
|
Nine month
period
ended September
30
|
Expressed in
thousands of dollars
|
2018
|
2017
|
2018
|
2017
|
Current income tax
expense
|
3,285
|
3,407
|
10,975
|
12,039
|
Deferred income tax
expense
|
1,501
|
2,091
|
5,116
|
8,995
|
Income tax
expense
|
4,786
|
5,498
|
16,091
|
21,034
|
Effective tax
rate
|
20.5%
|
23.3%
|
21.3%
|
21.3%
|
Income tax expense for the three months ended September 30, 2018 was $4.8 million, representing an effective income
tax rate of 20.5% compared to 23.3% for the same period of 2017.
The change in effective tax rate and current and deferred income
tax expenses year over year was primarily due to the change in mix
of income across the different jurisdictions in which the
Corporation operates, the gain recognized in relation to a prior
acquisition during the quarter and a reduction in the 2018 United
States federal corporate income tax rate.
3. Selected Quarterly Financial Information
A
summary view of Magellan's quarterly financial performance
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
|
|
2017
|
2016
|
Expressed in millions
of dollars,
except per share
amounts
|
Sep
30
|
Jun 30
|
Mar 31
|
Dec 31
|
Sep
302
|
Jun
302
|
Mar
312
|
Dec 31
|
Revenues
|
226.5
|
241.2
|
244.6
|
235.6
|
222.6
|
252.0
|
248.2
|
247.1
|
Income before income
taxes
|
23.4
|
29.8
|
22.5
|
29.5
|
23.6
|
26.3
|
48.8
|
31.3
|
Net Income
|
18.6
|
23.5
|
17.5
|
32.1
|
18.1
|
19.9
|
39.6
|
24.0
|
Net Income per
share
|
|
|
|
|
|
|
|
|
Basic and
diluted
|
0.32
|
0.40
|
0.30
|
0.55
|
0.31
|
0.34
|
0.68
|
0.41
|
EBITDA1
|
35.5
|
41.8
|
34.1
|
41.2
|
35.8
|
39.8
|
62.6
|
45.3
|
1 EBITDA
is not an IFRS financial measure. Please see the "Reconciliation of
Net Income to EBITDA" section for more information.
|
2 Restated
using revenue recognition policies in accordance with IFRS 15,
Revenue from Contracts with Customers.
|
Effective January 1, 2018, the
Corporation adopted IFRS 15, Revenue from Contracts with
Customers that are discussed in "Changes in Accounting
Policies" in this MD&A. The adoption of the standard does not
have a significant effect on the Corporation's reported profit and
loss.
Revenues and net income reported in the quarterly financial
information were impacted by the movements in the Canadian dollar
relative to the United States
dollar and British pound when the Corporation translates its
foreign operations to Canadian dollars. Further, the movements in
the United States dollar relative
to the British pound impact the Corporation's United States dollar exposures in its European
operations. During the periods reported, the average exchange rate
of the United States dollar
relative to the Canadian dollar fluctuated between a high of 1.3448
in the second quarter of 2017 and a low of 1.2526 in the third
quarter of 2017. The average exchange rate of the British pound
relative to the Canadian dollar moved from a high of 1.7607 in the
first quarter of 2018 to a low of 1.6398 in the third quarter of
2017. The average exchange rate of the British pound relative to
the United States dollar reached
its high of 1.3920 in the first quarter of 2018 and hit a low of
1.2395 in the first quarter of 2017.
Revenue for the third quarter of 2018 of $226.5 million was higher than that in the third
quarter of 2017. The average exchange rate of the United States dollar relative to the
Canadian dollar in the third quarter of 2018 was 1.3066 versus
1.2501 in the same period of 2017. The average exchange rate of the
British pound relative to the Canadian dollar moved from 1.6397 in
the third quarter of 2017 to 1.7047 during the current quarter. The
average exchange rate of the British pound relative to the United States dollar decreased from 1.2974
in the third quarter of 2017 to 1.2611 in the current quarter. Had
the foreign exchange rates remained at levels experienced in the
third quarter of 2017, reported revenues in the third quarter of
2018 would have been lower by $9.0
million.
As discussed above, net income reported in the quarterly
information was also impacted by the foreign exchange movements.
The Corporation reported its highest net income in the first
quarter of 2017 mainly driven by the recognition of the gain on the
sale of the land and building of its Mississauga facility. In the third quarter of
2017, the Corporation recorded a gain of $2.2 million on the disposition of an investment
property. In the fourth quarter of 2017, the Corporation recognized
the future tax benefit attributable to a reduction in the United States federal corporate income tax
as a result of new legislation.
4. Reconciliation of Net Income to EBITDA
A
description and reconciliation of certain non-IFRS measures used by
management
In addition to the primary measures of earnings and earnings per
share (basic and diluted) in accordance with IFRS, the Corporation
includes EBITDA (earnings before interest expense, income taxes and
depreciation and amortization) in this quarterly statement. The
Corporation has provided this measure because it believes this
information is used by certain investors to assess financial
performance and that EBITDA is a useful supplemental measure as it
provides an indication of the results generated by the
Corporation's principal business activities prior to consideration
of how these activities are financed and how the results are taxed
in the various jurisdictions. Each of the components of this
measure are calculated in accordance with IFRS, but EBITDA is not a
recognized measure under IFRS, and the Corporation's method of
calculation may not be comparable with that of other companies.
Accordingly, EBITDA should not be used as an alternative to net
income as determined in accordance with IFRS or as an alternative
to cash provided by or used in operations.
|
|
Three month
period
ended September
30
|
Nine month
period
ended September
30
|
Expressed in
thousands of dollars
|
2018
|
2017
(restated)
|
2018
|
2017
(restated)
|
Net income
|
18,612
|
18,118
|
59,540
|
77,615
|
Interest
|
1,004
|
1,349
|
3,152
|
3,991
|
Taxes
|
4,786
|
5,498
|
16,091
|
21,034
|
Depreciation and
amortization
|
11,060
|
10,862
|
32,603
|
35,554
|
EBITDA
|
35,462
|
35,827
|
111,386
|
138,194
|
EBITDA in the third quarter of 2018 decreased $0.3 million or 0.8% to $35.5 million, in comparison to $35.8 million in the same quarter of 2017 mainly
as a result of lower interest and taxes, offset by higher net
income and depreciation and amortization expense.
5. Liquidity and Capital Resources
A discussion
of Magellan's cash flow, liquidity, credit facilities and other
disclosures
The Corporation's liquidity needs can be met through a variety
of sources including cash on hand, cash provided by operations,
short-term borrowings from its credit facility and accounts
receivable securitization program, and long-term debt and equity
capacity. Principal uses of cash are for operational requirements,
capital expenditures and dividend payments. Based on current funds
available and expected cash flow from operating activities,
management believes that the Corporation has sufficient funds
available to meet its liquidity requirements at any point in time.
However, if cash from operating activities is lower than expected
or capital projects exceed current estimates, or if the Corporation
incurs major unanticipated expenses, it may be required to seek
additional capital in the form of debt or equity or a combination
of both.
Cash Flow from Operations
|
|
Three month
period
ended September
30
|
Nine month
period
ended September
30
|
Expressed in
thousands of dollars
|
2018
|
2017
(restated)
|
2018
|
2017
(restated)
|
Decrease (increase)
in accounts receivable
|
10,333
|
25,267
|
(3,966)
|
11,613
|
Decrease (increase)
in contract assets
|
3,297
|
(8,328)
|
(20,615)
|
(8,158)
|
Increase in
inventories
|
(8,645)
|
(9,580)
|
(7,147)
|
(12,729)
|
(Increase) decrease
in prepaid expenses and other
|
(2,161)
|
969
|
(7,581)
|
1,202
|
(Decrease) increase
in accounts payable, accrued
liabilities and provisions
|
(2,057)
|
5,368
|
(15,522)
|
(21,495)
|
Changes in non-cash
working capital balances
|
767
|
13,696
|
(54,831)
|
(29,567)
|
Cash provided by
operating activities
|
30,606
|
41,460
|
39,185
|
62,049
|
For the three months ended September 30,
2018 the Corporation generated $30.6
million from operating activities, compared to $41.5 million in the third quarter of 2017. The
decrease in cash flow from operations was mainly impacted by the
unfavourable change in non-cash working capital balances, largely
resulted from the unfavourable change year over year in accounts
receivable in that the Corporation started selling receivables
under a new program from the third quarter of 2017. This was offset
by the decrease in contract assets resulted from timing of
production and billing related to products transferred over
time.
Investing Activities
|
|
Three month
period
ended September
30
|
Nine month
period ended
September
30
|
Expressed in
thousands of dollars
|
2018
|
2017
|
2018
|
2017
|
Purchase of property,
plant and equipment
|
(8,456)
|
(11,330)
|
(21,519)
|
(37,472)
|
Proceeds of disposals
of property, plant and equipment
|
4
|
43
|
203
|
32,721
|
Proceeds on
disposition of investment property
|
─
|
3,900
|
─
|
3,900
|
Increase in
intangible and other assets
|
(5,939)
|
(660)
|
(3,862)
|
(6,553)
|
Change in restricted
cash
|
─
|
(3,900)
|
─
|
(235)
|
Cash used in
investing activities
|
(14,391)
|
(11,947)
|
(25,178)
|
(7,639)
|
Investing activities used $14.4
million cash for the third quarter of 2018 compared to
$11.9 million cash in the same
quarter of the prior year, an increase of $2.5 million from the prior year primarily due to
higher deposits recorded in other assets offset by lower level of
investment in property, plant and equipment. The Corporation
continues to invest in capital expenditures to enhance its
manufacturing capabilities in various geographies and to support
new customer programs.
Financing Activities
|
|
Three month
period
ended September
30
|
Nine month
period
ended September
30
|
Expressed in
thousands of dollars
|
2018
|
2017
|
2018
|
2017
|
Decrease in bank
indebtedness
|
(7,172)
|
(5,357)
|
(221)
|
(24,522)
|
Increase (decrease)
in debt due within one year
|
2,300
|
(8,802)
|
(3,522)
|
(3,995)
|
Decrease in long-term
debt
|
(646)
|
(10,580)
|
(14,520)
|
(12,909)
|
Increase (decrease)
in other long-term liabilities and provisions
|
87
|
101
|
(44)
|
1,241
|
Increase in
borrowings subject to specific conditions
|
180
|
411
|
2,276
|
2,962
|
Repayment of
borrowings subject to specific conditions
|
─
|
─
|
(786)
|
─
|
Common share
dividend
|
(4,947)
|
(3,784)
|
(14,843)
|
(11,351)
|
Cash used in
financing activities
|
(10,198)
|
(28,011)
|
(31,660)
|
(48,574)
|
On September 13, 2018, the
Corporation amended its credit agreement with its existing lenders.
The Corporation has a multi-currency operating credit facility with
a syndicate of banks, with a Canadian dollar limit of $75 million. Under the terms of the amended
credit agreement, the operating credit facility expires on
September 13, 2020. Extensions of the
facility are subject to mutual consent of the syndicate of lenders
and the Corporation. The credit agreement also includes a
$75 million uncommitted accordion
provision which will provide the Corporation with the option to
increase the size of the operating credit facility.
The Corporation used $10.2 million
in the third quarter of 2018 mainly to repay bank indebtedness and
long-term debt, and pay dividends which was partially offset by the
proceeds from the sale of accounts receivables.
As at September 30, 2018 the
Corporation has made contractual commitments to purchase
$21.7 million of capital assets.
Dividends
During the third quarter of 2018, the
Corporation declared and paid quarterly cash dividends of
$0.085 per common shares representing
an aggregating dividend payment of $4.9
million.
Subsequent to September 30, 2018,
the Corporation announced that its Board of Directors had declared
a quarterly cash dividend on its common shares of $0.10 per common share. The dividend will be
payable on December 31, 2018 to
shareholders of record at the close of business on December 14, 2018.
Outstanding Share Information
The authorized capital
of the Corporation consists of an unlimited number of Preference
Shares, issuable in series, and an unlimited number of common
shares. As at November 2, 2018,
58,209,001 common shares were outstanding and no preference shares
were outstanding.
6. Financial Instruments
A summary of Magellan's
financial instruments
Derivative Contracts
The Corporation operates
internationally, which gives rise to a risk that its income, cash
flows and shareholders' equity may be adversely impacted by
fluctuations in foreign exchange rates. Currency risk arises
because the amount of the local currency receivable or payable for
transactions denominated in foreign currencies may vary due to
changes in exchange rates and because the non-Canadian dollar
denominated financial statements of the Corporation's subsidiaries
may vary on consolidation into the reporting currency of Canadian
dollars. The Corporation from time to time may use derivative
financial instruments to help manage foreign exchange risk with the
objective of reducing transaction exposures and the resulting
volatility of the Corporation's earnings. The Corporation does not
trade in derivatives for speculative purposes. Under these
contracts the Corporation is obligated to purchase specified
amounts at predetermined dates and exchange rates. These contracts
are matched with anticipated cash flows in United States dollars. The counterparties to
the foreign currency contracts are all major financial institutions
with high credit ratings. As at September
30, 2018, the Corporation had $52.0
million USD/CAD foreign exchange contracts outstanding with
a fair value of $242, expiring
monthly until December 2019.
Off Balance Sheet Arrangements
The Corporation does
not have any off-balance sheet arrangements that have or reasonably
are likely to have a material effect on its financial condition,
changes in financial condition, revenues or expenses, results of
operations, liquidity, capital expenditures or capital resources.
As a result, the Corporation is not exposed materially to any
financing, liquidity, market or credit risk that could arise if it
had engaged in these arrangements.
7. Related Party Transactions
A summary of
Magellan's transactions with related parties
For the three and nine month periods ended September 30, 2018, the Corporation had no
material transactions with related parties as defined in IAS 24
Related Party Disclosures.
8. Risk Factors
A summary of
risks and uncertainties facing Magellan
The Corporation manages a number of risks in each of its
businesses in order to achieve an acceptable level of risk without
hindering the ability to maximize returns. Management has
procedures to help identify and manage significant operational and
financial risks.
For more information in relation to the risks inherent in
Magellan's business, reference is made to the information under
"Risk Factors" in the Corporation's Management's Discussion and
Analysis for the year ended December 31,
2017 and to the information under "Risks Inherent in
Magellan's Business" in the Corporation's Annual Information Form
for the year ended December 31, 2017,
which have been filed with SEDAR at www.sedar.com.
9. Changes in Accounting
Policies
A description of accounting standards adopted in the current
year
The following new standards, and amendments to standards and
interpretations, are effective for the first time for interim
periods beginning on or after January 1,
2018 and have been applied in preparing the consolidated
interim financial statements.
a) IFRS 15 Revenue from Contracts with
Customers ("IFRS 15")
IFRS 15 supersedes IAS 11
Construction Contracts, IAS 18 Revenue and related
interpretations and applies to all revenue arising from contracts
with customers, unless those contracts are in the scope of other
standards. The new standard establishes a five-step model to
account for revenue arising from contracts with customers. Under
IFRS 15, revenue is recognized at an amount that reflects the
consideration to which an entity expects to be entitled in exchange
for transferring goods or services to a customer. The standard
requires entities to exercise judgement, taking into consideration
all of the relevant facts and circumstances when applying each step
of the model to contracts with their customers. The standard also
specifies the accounting for the incremental costs of obtaining a
contract and the costs directly related to fulfilling a
contract.
The Corporation adopted IFRS 15 using the full retrospective
method of adoption. The effect of adopting IFRS 15 is as
follows:
Impact on the statement of income and comprehensive income for
the three month period ended September 30,
2017:
|
|
|
|
|
As
reported
|
Decrease
|
Restated
|
Revenues
|
232,649
|
(10,076)
|
222,573
|
Cost of
revenues
|
191,311
|
(8,312)
|
182,999
|
Gross
profit
|
41,338
|
(1,764)
|
39,574
|
Income
taxes
|
6,036
|
(538)
|
5,498
|
Net income
|
19,344
|
(1,226)
|
18,118
|
Total comprehensive
income
|
15,247
|
(1,226)
|
14,021
|
Basic and diluted net
income per share
|
0.33
|
(0.02)
|
0.31
|
Impact on the statement of income and comprehensive income for
the nine month period ended September 30,
2017:
|
|
|
|
|
As
reported
|
Decrease
|
Restated
|
Revenues
|
733,319
|
(10,490)
|
722,829
|
Cost of
revenues
|
602,882
|
(8,349)
|
594,533
|
Gross
profit
|
130,437
|
(2,141)
|
128,296
|
Income
taxes
|
21,662
|
(628)
|
21,034
|
Net income
|
79,128
|
(1,513)
|
77,615
|
Total comprehensive
income
|
67,725
|
(1,513)
|
66,212
|
Basic and diluted net
income per share
|
1.36
|
(0.03)
|
1.33
|
Impact on the statement of financial position as at January 1, 2017 and December 31, 2017:
|
|
|
|
As at January 1,
2017
|
As at December 31,
2017
|
|
As
reported
|
Increase
(Decrease)
|
Restated
|
As
reported
|
Increase
(Decrease)
|
Restated
|
Trade and other
receivables
|
205,609
|
(8,853)
|
196,756
|
189,867
|
(20,174)
|
169,693
|
Contract
assets
|
─
|
44,426
|
44,426
|
─
|
46,196
|
46,196
|
Inventories
|
208,964
|
(32,156)
|
176,808
|
197,857
|
(26,803)
|
171,054
|
Current
assets
|
447,311
|
3,417
|
450,728
|
445,506
|
(781)
|
444,725
|
Deferred tax
assets
|
22,007
|
(1,066)
|
20,941
|
14,313
|
(490)
|
13,823
|
Non-current
assets
|
545,591
|
(1,066)
|
544,525
|
538,426
|
(490)
|
537,936
|
Total
assets
|
992,902
|
2,351
|
995,253
|
983,932
|
(1,271)
|
982,661
|
|
|
|
|
|
|
|
Accounts payable and
accrued liabilities and provisions
|
178,566
|
(6,240)
|
172,326
|
161,575
|
(7,298)
|
154,277
|
Current
liabilities
|
229,353
|
(6,240)
|
223,113
|
213,409
|
(7,298)
|
206,111
|
Deferred tax
liabilities
|
36,056
|
1,786
|
37,842
|
26,070
|
1,011
|
27,081
|
Total long-term
liabilities
|
156,218
|
1,786
|
158,004
|
76,291
|
1,011
|
77,302
|
Retained
earnings
|
310,664
|
6,805
|
317,469
|
405,976
|
5,016
|
410,992
|
Total liabilities and
equity
|
992,902
|
2,351
|
995,253
|
983,932
|
(1,271)
|
982,661
|
There is no material impact on the consolidated statement of
cash flows.
The Corporation's revenue recognition methodology is determined
on a contract-by-contract basis. Significant changes to the
Corporation's revenue recognition accounting policy as a result of
adopting of IFRS 15 are set out below.
(i) Revenue recognition
Sale of goods
The
majority of the Corporation's revenue is generated from the
manufacture of aeroengine and aerostructure components for the
aerospace market. Prior to adoption of IFRS 15, sales of goods were
recognized when the goods were dispatched or made available to the
customer, except for the sale of consignment product where revenue
is recognized on notification that the product has been used.
Under IFRS 15, revenues are recognized when control of promised
goods is transferred to customers in an amount that reflects the
consideration the Corporation expects to be entitled to receive in
exchange for those goods. The Corporation accounts for
contracts with customers when it has approval and commitment from
both parties, each party's rights have been identified, payment
terms are defined, the contract has commercial substance and
collection is probable. The Corporation recognizes revenue over
time using the percentage-of-completion input method, which
recognizes revenue as performance of the contract progresses.
Contracts that do not meet the criteria for over time recognition
are recognized at a point in time. The sale of consignment products
are recognized on notification that the product has been used.
Rendering services
The Corporation supports the
aftermarket through the supply of spare parts as well as through
repair and overhaul services. The repair and overhaul services are
satisfied over time as customers simultaneously receive and consume
the benefits provided by the Corporation. The Corporation
recognizes revenues for repair and overhaul services using the
percentage-of-completion input method as the basis for measuring
the progress on the contract.
Input methods recognize revenue on the basis of an entity's
efforts or inputs toward satisfying a performance obligation (for
example, resources consumed, labor hours expended, costs incurred,
time elapsed, or machine hours used) relative to the total expected
inputs to satisfy the performance obligation. The estimation of
revenue and costs-to-complete is complex, subject to variables and
requires significant judgement. The contract value may include
fixed amounts, variable amounts or both. The Corporation estimates
variable consideration at the most likely amount to which the
Corporation expects to be entitled. The estimated variable amount
is included in the transaction price to the extent that it is
probable that a significant reversal of cumulative revenue
recognized will not occur when the uncertainty associated with the
variable consideration is resolved. The estimation of variable
consideration is largely based on assessment of the Corporation's
historical, current and forecasted information that is reasonably
available.
Other revenues
Other revenues are recognized at a point in time or over time as
performance obligations are satisfied, depending on the nature of
the contract.
(ii) Presentation of contract assets or contract
liabilities Contract Assets — Contract assets include
unbilled amounts typically resulting from sales under long-term
contracts when over time method of revenue recognition is utilized
and revenue recognized exceeds the amount billed to the customer,
and right to payment is not just subject to the passage of time.
Amounts may not exceed their net realizable value. Contract assets
are generally classified as current. Upon transition to IFRS 15,
the Corporation reclassed to contract assets $8,853 and $20,174
of trade receivables as at January 1,
2017 and December 31, 2017,
respectively in relation to contracts that are recognized under
percentage-of-completion input method.
Contract Liabilities — Contract liabilities consist of
advance payments and billings in excess of revenue recognized and
deferred revenue. Contract assets and liabilities are reported in a
net position on a contract by-contract basis at the end of each
reporting period. Advance payments and billings in excess of
revenue recognized are classified as current or noncurrent based on
the timing of when revenue is expected to be recognized. The
current portion of contract liabilities is included in accounts
payable and accrued liabilities and provisions and the noncurrent
portion is included in other long-term liabilities and provisions
in the consolidated statement of financial position.
(iii) Disclosure requirements
As required for the
condensed interim financial statements, the Corporation
disaggregated revenue recognized from contracts with customers into
categories that depict how the nature, amount, timing and
uncertainty of revenue and cash flows are affected by economic
factors. Refer to note 8 for the disclosure on disaggregated
revenue.
b) IFRS 9 Financial Instruments
IFRS 9 Financial Instruments ("IFRS 9") provides guidance on
the classification and measurement of financial assets and
liabilities, impairment of financial assets, and general hedge
accounting. The classification and measurement portion of the
standard determines how financial assets and financial liabilities
are accounted for in financial statements and, in particular, how
they are measured on an ongoing basis. The amended IFRS 9
introduced a new, expected-loss impairment model that will require
more timely recognition of expected credit losses. In
addition, the amended IFRS 9 includes a substantially-reformed
model for hedge accounting, with enhanced disclosures about risk
management activity. The new standard is effective for annual
periods beginning on or after January 1,
2018. The Corporation measures loss allowances for trade
receivables and contract assets at an amount equal to lifetime
expected credit losses. The Corporation has determined that the
adoption of the standard resulted in a loss allowance of
$999 net of tax of $348, on trade and other receivables as at
December 31, 2017. As a result, the
opening retained earnings as at January 1,
2018 decreased by $999.
c) Amendment to IFRS 2 Classification and
Measurement of Share-based Payment Transactions
In 2016,
the IASB issued the final amendments to IFRS 2 Share-based
Payments ("IFRS 2") that clarify the classification and
measurement of share-based transactions, consisting of: accounting
for cash-settled share-based payment transactions that include a
performance condition; classification of share-based payment
transactions with net settlement features; accounting for
modifications of share-based payment transactions from cash-settled
to equity-settled. The amendments are effective for annual periods
beginning on or after January 1,
2018, with earlier adoption permitted. The amendments are to
be applied prospectively. However, retrospective application is
allowed if this is possible without the use of hindsight. The
adoption of the amendment did not have an impact on the
Corporation's consolidated financial statements.
d) IFRIC Interpretation 22 Foreign
Currency Transactions and Advance Consideration
The
interpretation clarifies that, in determining the spot exchange
rate to use on initial recognition of the related asset, expense or
income (or part of it) on the derecognition of a non-monetary asset
or non-monetary liability relating to advance consideration, the
date of the transaction is the date on which an entity initially
recognises the non-monetary asset or non-monetary liability arising
from the advance consideration. If there are multiple payments or
receipts in advance, then the entity must determine a date of the
transactions for each payment or receipt of advance consideration.
This adoption of this interpretation did not have an impact on the
Corporation's consolidated financial statements.
e) Amendment to IAS 40 Transfer of
Investment Property
The amendments clarify when an entity
should transfer property, including property under construction or
development into, or out of investment property. The amendments
state that a change in use occurs when the property meets, or
ceases to meet, the definition of investment property and there is
evidence of the change in use. A mere change in management's
intentions for the use of a property does not provide evidence of a
change in use. These amendments did not have an impact on the
Corporation's consolidated financial statements.
10.
Outlook
The outlook for Magellan's business in 2018
Magellan participated in the 2018 Farnborough International Air
Show ("Farnborough 2018"). Official recorded a total of 1,500
exhibitors attending the show representing 48 countries. By the
close of the show, there were more than 1,400 commercial aircraft
ordered worth US$154.0 billion and
1,432 engines ordered worth US $22.0
billion.
In conjunction with Farnborough 2018, FlightGlobal released an
updated commercial aircraft forecast that foresees the global fleet
increasing by 25,000 aircraft by 2037, raising the world fleet to
53,600 aircraft, including freighters. This is an increase from
what was previously forecast to be 47,000 by 2036. Single and twin
aisle aircraft are forecast to grow at 4% per year with regional
aircraft growing at a lower rate of 2%.
To satisfy the steadily growing commercial market demand,
Boeing's B737 production rate is now at 52 aircraft per month and
is planned to reach 57.7 aircraft per month in 2019. Boeing is
considering higher rates by 2020. Airbus' build rate for the A320
is currently at 57 aircraft per month and is planned to reach 63
aircraft per month mid-2019. New engine development and supply
chain issues have affected the ramp up of both the A320neo and
B737MAX programs which have resulted in a number of incomplete
aircraft parked at the OEM's assembly lines. Boeing's 787 and 777
programs remain steady at 12 and 5 aircraft per month respectively.
The B787 is expected to increase to 14 aircraft per month in the
second quarter of 2019 as the new B787-10 reaches production rate.
Airbus' A380 production is now down to 0.53 per month. The A350XWB
rate is currently at 8.8 aircraft per month and is planned to reach
13 aircraft per month in 2020. Boeing is building three B777X
aircraft in 2018 and is expected to reach between 8 and 9 aircraft
per month by 2024. Airbus' A330 rate has dropped to 4.5 per
month however they continue to claim the A330neo is positioned to
address future fleet replacements which will require the rate to
increase in 2020. There will be 31 A220 aircraft (formerly
Bombardier C-Series) delivered in 2018 with 60 planned for
2019.
Due to its strong economy, the U.S. is expected to help drive
recovery in the business jet market. Representing 60% of the global
fleet inventory, North America is
the single largest market for bizjets. Analysts are also reporting
the lowest number of used jets for sale as a percentage of the
total fleet in 19 years, which is a leading indicator concerning
the health of the market and of pending recovery. The one
cautionary note made however is that the residual values of used
aircraft are depressed, making it difficult for owner/operators to
decide on a new purchase.
In the regional turboprop market, Bombardier delivered its first
90-seat Q400 aircraft to India's
SpiceJet in September. This delivery is against a firm order for 25
aircraft plus options for 25 more. Bombardier launched this new
variant earlier in 2018 to help gain market share.
Security threats worldwide and what is widely recognized as an
arms and technology race between China, Russia
and the U.S. are driving a surge in the global defense market. As a
result, the U.S. defense budget is expected to rise over the next
two years. Additionally, U.S. allies are increasing their defense
spending in what the U.S calls defense burden-sharing. Most
countries have concerns over their own sovereignty and freedom in
the current geopolitical climate. Many of them are prioritizing the
purchase of new fighters, trainers and rotorcraft through fleet
modernization programs.
Fleet modernization is expected to bring relief to rotorcraft
manufacturers still suffering from the downturn in the oil and gas
sector. A recent example saw a Leonardo-Boeing partnership win an
order for 84 MH-139 helicopters in a competition to replace the
U.S. Air Force's UH-1H Huey's. As well, the U.S. Navy is
considering how to replace its aging Bell TH-57 SeaRangers. The
U.S. Navy expect to purchase 105 helicopters. The U.S. Army is also
soliciting proposals for up to 500 Future Attack Reconnaissance
Aircraft. Other notable modernization programs are with
Germany, India, Poland
and Japan. Germany wants to
replace its aging CH53G's and Sea Lynxes. India is searching for new multirole aircraft
and utility helicopters. Japan is
looking to replace its Bell AH-1's while Poland wants to purchase new naval and attack
aircraft.
In the fighter market, Lockheed Martin announced in September a
finalized contract for US$11.5
billion with the U.S. Department of Defense for the
production and delivery of 141 F-35 Lightening II aircraft. The
order consisted of 102 F-35A's, 25 F-35B's and 14 F-35C's. The unit
cost was confirmed to be the lowest per aircraft price so far. An
F-35A in Low-Rate Initial Production Lot 11 ("LRIP 11") is now
US$89.2 million, down 5.4% from LRIP
10. The F-35B LRIP 11 price was lowered 5.7% to US$115.5 million and F-35C lowered 11.1% to
US$107.7 million. Lockheed stated
that as additional cost savings initiatives are implemented, they
are on track to reducing the cost of an F-35A to US$80.0 million by 2022.
The Canadian Government's process to replace legacy CF-18
fighters has been launched. A draft request for proposal ("RFP") is
expected to be issued before the end of this year with Airbus,
Boeing, Dassault, Lockheed Martin, and SAAB being prospective
contenders. Preliminary responses will be assessed then followed by
a formal RFP in the first half of 2019. Contract award is expected
by 2022, with the first replacement jets arriving in 2025/2026. An
interim plan to buy legacy F-18s from Australia is developing. This is to provide
mission capability until permanent replacement aircraft are
available. Delivery of the first jet from Australia to Canada is expected in 2019. An
upgrade/overhaul program will be required prior to first flight
with upgraded jets expected to be available in 2022.
Commercial aerospace programs continue to be the main driver of
growth for the industry. However as global threats increase and
aging fleets require replacement, the defense market is now
expected to grow as well. Magellan is benefiting from the
positive trends in the current aerospace market with certain
divisions currently experiencing revenue growth. Continuing
efforts are being made to position all divisions on current and
future growth programs.
Additional Information
Additional information relating
to Magellan Aerospace Corporation, including the Corporation's
annual information form, can be found on the SEDAR web site at
www.sedar.com.
Forward Looking Statements
This news release contains certain forward-looking statements that
reflect the current views and/or expectations of the Corporation
with respect to its performance, business and future events.
Such statements are subject to a number of uncertainties and
assumptions, which may cause actual results to be materially
different from those expressed or implied. These forward looking
statements can be identified by the words such as "anticipate",
"continue", "estimate", "forecast", "expect", "may", "project",
"could", "plan", "intend", "should", "believe" and similar words
suggesting future events or future performance. In particular there
are forward looking statements contained under the heading
"Overview" which outlines certain expectations for future
operations. These statements assume the continuation of the current
regulatory and legal environment; the continuation of trends for
passenger airliner and defence production and are subject to the
risks contained herein and outlined in our annual information
form. The Corporation assumes no future obligation to update
these forward-looking statements except as required by law.
MAGELLAN AEROSPACE
CORPORATION
|
CONSOLIDATED
INTERIM STATEMENTS OF INCOME AND COMPREHENSIVE
INCOME
|
|
|
|
|
Three month
period
ended September
30
|
Nine month
period ended September
30
|
(unaudited)
(expressed in
thousands of Canadian dollars, except per share
amounts)
|
2018
|
Restated
(note 3)
2017
|
2018
|
Restated
(note 3)
2017
|
|
|
|
|
|
Revenues
|
226,523
|
222,573
|
712,369
|
722,829
|
Cost of
revenues
|
188,831
|
182,999
|
592,976
|
594,533
|
Gross
profit
|
37,692
|
39,574
|
119,393
|
128,296
|
|
|
|
|
|
Administrative and
general expenses
|
14,182
|
13,990
|
42,994
|
44,523
|
Other
|
(892)
|
619
|
(2,384)
|
(18,867)
|
Income before
interest and income taxes
|
24,402
|
24,965
|
78,783
|
102,640
|
|
|
|
|
|
Interest
|
1,004
|
1,349
|
3,152
|
3,991
|
Income before income
taxes
|
23,398
|
23,616
|
75,631
|
98,649
|
|
|
|
|
|
Income
taxes
|
|
|
|
|
Current
|
3,285
|
3,407
|
10,975
|
12,039
|
Deferred
|
1,501
|
2,091
|
5,116
|
8,995
|
|
4,786
|
5,498
|
16,091
|
21,034
|
Net
income
|
18,612
|
18,118
|
59,540
|
77,615
|
|
|
|
|
|
Other comprehensive
(loss) income
|
|
|
|
|
Other comprehensive
(loss) income that may be
|
|
|
|
|
reclassified to profit
and loss in subsequent periods:
|
|
|
|
|
Foreign currency
translation
|
(10,767)
|
(9,805)
|
4,266
|
(13,087)
|
Items not to be
reclassified to profit and loss
|
|
|
|
|
in subsequent
periods:
|
|
|
|
|
Actuarial gain on
defined benefit pension plans, net
of taxes
|
3,046
|
5,708
|
4,960
|
1,684
|
Total
comprehensive income, net of taxes
|
10,891
|
14,021
|
68,766
|
66,212
|
|
|
|
|
|
Net income per
share
|
|
|
|
|
Basic and
diluted
|
0.32
|
0.31
|
1.02
|
1.33
|
MAGELLAN AEROSPACE
CORPORATION
CONSOLIDATED
INTERIM STATEMENTS OF FINANCIAL POSITION
|
|
|
|
|
|
|
|
(unaudited)
(expressed in
thousands of Canadian dollars)
|
September
30
2018
|
December
31
2017
Restated
(note 3)
|
January 1
2017
Restated
(note 3)
|
|
|
|
|
Current
assets
|
|
|
|
Cash
|
22,943
|
40,394
|
7,606
|
Restricted
cash
|
3,336
|
3,233
|
7,125
|
Trade and other
receivables
|
173,123
|
169,693
|
196,756
|
Contract
assets
|
67,472
|
46,196
|
44,426
|
Inventories
|
179,322
|
171,054
|
176,808
|
Prepaid expenses and
other
|
21,559
|
14,155
|
18,007
|
|
467,755
|
444,725
|
450,728
|
Non-current
assets
|
|
|
|
Property, plant and
equipment
|
399,151
|
401,855
|
389,825
|
Investment
properties
|
2,307
|
2,414
|
4,377
|
Intangible
assets
|
57,599
|
61,495
|
67,443
|
Goodwill
|
33,721
|
33,441
|
33,797
|
Other
assets
|
28,994
|
24,908
|
28,142
|
Deferred tax
assets
|
8,722
|
13,823
|
20,941
|
|
530,494
|
537,936
|
544,525
|
Total
assets
|
998,249
|
982,661
|
995,253
|
|
|
|
|
Current
liabilities
|
|
|
|
Accounts payable and
accrued liabilities and provisions
|
140,632
|
154,277
|
172,326
|
Debt due within one
year
|
36,140
|
51,834
|
50,787
|
|
176,772
|
206,111
|
223,113
|
|
|
|
|
Non-current
liabilities
|
|
|
|
Bank
indebtedness
|
─
|
─
|
43,314
|
Long-term
debt
|
9,492
|
11,202
|
35,364
|
Borrowings subject to
specific conditions
|
24,531
|
23,866
|
22,867
|
Other long-term
liabilities and provisions
|
9,203
|
15,153
|
18,617
|
Deferred tax
liabilities
|
26,079
|
27,081
|
37,842
|
|
69,305
|
77,302
|
158,004
|
|
|
|
|
Equity
|
|
|
|
Share
capital
|
254,440
|
254,440
|
254,440
|
Contributed
surplus
|
2,044
|
2,044
|
2,044
|
Other paid in
capital
|
13,565
|
13,565
|
13,565
|
Retained
earnings
|
459,650
|
410,992
|
317,469
|
Accumulated other
comprehensive income
|
22,473
|
18,207
|
26,618
|
|
752,172
|
699,248
|
614,136
|
Total liabilities
and equity
|
998,249
|
982,661
|
995,253
|
MAGELLAN AEROSPACE
CORPORATION
CONSOLIDATED
INTERIM STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
Three month
period
ended September
30
|
Nine month
period
ended September
30
|
(unaudited)
|
|
Restated
(note 3)
|
|
Restated
(note 3)
|
(expressed in
thousands of Canadian dollars)
|
2018
|
2017
|
2018
|
2017
|
|
|
|
|
|
|
|
|
|
|
Cash flow from
operating activities
|
|
|
|
|
Net income
|
18,612
|
18,118
|
59,540
|
77,615
|
Amortization/depreciation of intangible assets and
property,
plant and equipment
|
11,060
|
10,862
|
32,603
|
35,554
|
Impairment of
property, plant and equipment
|
─
|
─
|
─
|
2,900
|
Loss (gain) on
disposal of property, plant and equipment
|
15
|
12
|
127
|
(26,576)
|
Gain on sale of
investment properties
|
─
|
(2,183)
|
─
|
(2,183)
|
Decrease in defined
benefit plans
|
(391)
|
(374)
|
(784)
|
(1,503)
|
Accretion
|
204
|
210
|
714
|
696
|
Deferred
taxes
|
505
|
1,149
|
2,220
|
5,289
|
Income on investments
in joint ventures
|
(166)
|
(30)
|
(404)
|
(176)
|
Changes to non-cash
working capital
|
767
|
13,696
|
(54,831)
|
(29,567)
|
Net cash provided
by operating activities
|
30,606
|
41,460
|
39,185
|
62,049
|
|
|
|
|
|
Cash flow from
investing activities
|
|
|
|
|
Purchase of property,
plant and equipment
|
(8,456)
|
(11,330)
|
(21,519)
|
(37,472)
|
Proceeds from disposal
of property, plant and equipment
|
4
|
43
|
203
|
32,721
|
Proceeds on
disposition of investment property
|
─
|
3,900
|
─
|
3,900
|
Increase in intangible
and other assets
|
(5,939)
|
(660)
|
(3,862)
|
(6,553)
|
Change in restricted
cash
|
─
|
(3,900)
|
─
|
(235)
|
Net cash used in
investing activities
|
(14,391)
|
(11,947)
|
(25,178)
|
(7,639)
|
|
|
|
|
|
Cash flow from
financing activities
|
|
|
|
|
Decrease in bank
indebtedness
|
(7,172)
|
(5,357)
|
(221)
|
(24,522)
|
Increase (decrease) in
debt due within one year
|
2,300
|
(8,802)
|
(3,522)
|
(3,995)
|
Decrease in long-term
debt
|
(646)
|
(10,580)
|
(14,520)
|
(12,909)
|
Increase (decrease) in
other long-term liabilities and provisions
|
87
|
101
|
(44)
|
1,241
|
Increase in borrowings
subject to specific conditions
|
180
|
411
|
2,276
|
2,962
|
Repayment of
borrowings subject to specific conditions
|
─
|
─
|
(786)
|
─
|
Common share
dividend
|
(4,947)
|
(3,784)
|
(14,843)
|
(11,351)
|
Net cash used in
financing activities
|
(10,198)
|
(28,011)
|
(31,660)
|
(48,574)
|
|
|
|
|
|
Increase
(decrease) in cash during the period
|
6,017
|
1,502
|
(17,653)
|
5,836
|
Cash at beginning of
the period
|
17,462
|
11,871
|
40,394
|
7,606
|
Effect of exchange
rate differences
|
(536)
|
(120)
|
202
|
(189)
|
Cash at end of the
period
|
22,943
|
13,253
|
22,943
|
13,253
|
SOURCE Magellan Aerospace Corporation