Canadian Air Transport Security Authority: Management’s Narrative Discussion
Canadian Air Transport Security Authority | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Management's Narrative Discussion Friday 08 March 2024 03:09 AM UTC+00 Management's Narrative Discussion (Unaudited)For the Three and Six Months Ended September 30, 2023 |
(Thousands of Canadian dollars) | Three Months Ended September 30 | Six Months Ended September 30 | ||||||
---|---|---|---|---|---|---|---|---|
2023 | 2022 | $ Change | % Change | 2023 | 2022 | $ Change | % Change | |
Expenses1 | ||||||||
Screening services and other related costs | $ 195,202 | $ 187,865 | $ 7,337 | 3.9% | $ 387,146 | $ 349,448 | $ 37,698 | 10.8% |
Equipment operating and maintenance | 12,343 | 10,432 | 1,911 | 18.3% | 24,146 | 20,297 | 3,849 | 19.0% |
Program support and corporate services | 22,896 | 22,155 | 741 | 3.3% | 47,171 | 45,675 | 1,496 | 3.3% |
Depreciation and amortization | 11,264 | 11,045 | 219 | 2.0% | 22,464 | 22,042 | 422 | 1.9% |
Total expenses | 241,705 | 231,497 | 10,208 | 4.4% | 480,927 | 437,462 | 43,465 | 9.9% |
Other (income) expenses | (238) | (981) | 743 | 75.7% | 152 | (1,333) | 1,485 | 111.4% |
Financial performance before revenue and government funding | 241,467 | 230,516 | 10,951 | 4.8% | 481,079 | 436,129 | 44,950 | 10.3% |
Revenue | 820 | 640 | 180 | 28.1% | 1,497 | 810 | 687 | 84.8% |
Government funding | ||||||||
Parliamentary appropriations for operating expenses | 229,196 | 219,761 | 9,435 | 4.3% | 453,723 | 412,479 | 41,244 | 10.0% |
Amortization of deferred government funding related to capital expenditures | 10,492 | 10,105 | 387 | 3.8% | 20,947 | 20,191 | 756 | 3.7% |
Parliamentary appropriations for lease payments | 532 | 1,013 | (481) | (47.5%) | 1,061 | 2,019 | (958) | (47.4%) |
Total government funding | 240,220 | 230,879 | 9,341 | 4.0% | 475,731 | 434,689 | 41,042 | 9.4% |
Financial performance | $ (427) | $ 1,003 | $ (1,430) | (142.6%) | $ (3,851) | $ (630) | $ (3,221) | (511.3%) |
Other comprehensive income (loss) | 12,578 | (3,150) | 15,728 | 499.3% | 9,343 | 4,384 | 4,959 | 113.1% |
Total comprehensive income (loss) | $ 12,151 | $ (2,147) | $ 14,298 | 666.0% | $ 5,492 | $ 3,754 | $ 1,738 | 46.3% |
1 The Condensed Interim Statement of Comprehensive Income (Loss) presents operating expenses by program activity, whereas operating expenses above are presented by major expense type, as disclosed in note 13 of the unaudited condensed interim financial statements for the three and six months ended September 30, 2023.
Screening Services and Other Related Costs
Screening services and other related costs increased by $7,337 (3.9%) and by $37,698 (10.8%) for the three and six months ended September 30, 2023, respectively, compared to the same periods in 2022. The increases are primarily attributable to increased passenger volumes, and higher staffing to improve passenger wait times, which resulted in the purchase of additional screening hours totaling $16,261 and $46,236, respectively. The increase is also attributable to annual screening contractor billing rate increases totaling $3,712 and $7,991, respectively. These increases were partially offset by lower spending on programs to support the recovery of the aviation industry and other screening related costs totaling $12,636 and $16,529, respectively.
Equipment Operating and Maintenance
Equipment operating and maintenance increased by $1,911 (18.3%) and by $3,849 (19.0%) for the three and six months ended September 30, 2023, respectively, compared to the same periods in 2022. The increase is mainly attributable to costs associated with CATSA's transition to a new maintenance service provider and other equipment related spending.
Revenue
Revenue increased by $180 (28.1%) and by $687 (84.8%) for the three and six months ended September 30, 2023, respectively, compared to the same periods in 2022. The increases are primarily attributable to higher finance income earned on cash balances.
Government Funding
The Government of Canada collects the Air Travellers Security Charge and funds CATSA through appropriations from the federal Consolidated Revenue Fund for operating expenses and capital expenditures. Payments for CATSA's leases that are capitalized under IFRS 16 are funded through capital appropriations.
Parliamentary appropriations for operating expenses
Parliamentary appropriations for operating expenses increased by $9,435 (4.3%) and by $41,244 (10.0%) for the three and six months ended September 30, 2023, respectively, compared to the same periods in 2022. The increases are primarily attributable to increased spending for screening services and other related costs, as discussed above.
Amortization of deferred government funding related to capital expenditures
Amortization of deferred government funding related to capital expenditures increased by $387 (3.8%) and by $756 (3.7%) for the three and six months ended September 30, 2023, respectively, compared to the same periods in 2022. The increases are primarily attributable to increased depreciation and amortization expenses.
Parliamentary appropriations for lease payments
CATSA's lease payments are typically made in the same month that the appropriations are received, therefore there is no deferred funding associated with these appropriations.
Parliamentary appropriations for lease payments are lower than the prior year as CATSA reduced its office space.
Other Comprehensive Income (Loss)
Other comprehensive income (loss) is composed of quarterly non-cash remeasurements resulting from changes in actuarial assumptions and the return on pension plan assets.
Other comprehensive income of $12,578 for the three months ended September 30, 2023, was attributable to a remeasurement gain of $31,582 on the defined benefit liability arising from an 80 basis point increase in the discount rate between June 30, 2023, and September 30, 2023. This was partially offset by a remeasurement loss of $19,004 resulting from a lower actual rate of return on plan assets than the rate used in CATSA's assumptions. Other comprehensive loss of $3,150 for the three months ended September 30, 2022, was attributable to a remeasurement loss of $3,150 resulting from a lower actual rate of return on plan assets than the rate used in CATSA's assumptions.
Other comprehensive income of $9,343 for the six months ended September 30, 2023, was attributable to a remeasurement gain of $27,299 on the defined benefit liability arising from a 70 basis point increase in the discount rate between March 31, 2023 and September 30, 2023. This was partially offset by a remeasurement loss of $17,956 resulting from a lower actual rate of return on plan assets than the rate used in CATSA's assumptions. Other comprehensive income of $4,384 for the six months ended September 30, 2022, was attributable to a remeasurement gain of $39,852 on the defined benefit liability arising from a 100 basis point increase in the discount rate between March 31, 2022 and September 30, 2022. This was partially offset by a remeasurement loss of $35,468 resulting from a lower actual rate of return on plan assets than the rate used in CATSA's assumptions.
For more information, refer to note 9 of the unaudited condensed interim financial statements.
Condensed Interim Statement of Financial Position
The following section provides information on key variances within the Condensed Interim Statement of Financial Position as at September 30, 2023, compared to March 31, 2023.
Key Financial Highlights - Condensed Interim Statement of Financial Position
(Unaudited)
(Thousands of Canadian dollars) | September, 2023 | March 31, 2023 | $ Change | % Change |
---|---|---|---|---|
Current assets | $ 165,928 | $ 162,537 | $ 3,391 | 2.1% |
Non-current assets | 447,651 | 445,772 | 1,879 | 0.4% |
Total assets | $ 613,579 | $ 608,309 | $ 5,270 | 0.9% |
Current liabilities | $ 170,774 | $ 164,738 | $ 6,036 | 3.7% |
Non-current liabilities | 402,184 | 408,442 | (6,258) | (1.5%) |
Total liabilities | $ 572,958 | $ 573,180 | $ (222) | 0.0% |
Assets
Current assets increased by $3,391 (2.1%) primarily attributable to the following:
- Increase in trade and other receivables of $7,461 primarily due to an increase in parliamentary appropriations receivable and recoverable sales taxes; and
- Decrease in prepaids of $2,737 due to the impact of amortization, less additions.
Non-current assets increased by $1,879 (0.4%) primarily attributable to the following:
- Increase in employee benefits of $7,301 relating to CATSA's registered pension plan and supplementary retirement plan;
- Increase in right-of-use assets of $3,691 attributable to additions of $5,184, primarily due to a reassessment of the lease term of CATSA's corporate headquarters lease, partially offset by depreciation of $1,493; and
- Decrease in property and equipment and intangible assets of $9,113 primarily due to depreciation and amortization totaling $20,971, partially offset by acquisitions totaling $11,878.
Liabilities
Current liabilities increased by $6,036 (3.7%) primarily attributable to the following:
- Increase in trade and other payables of $10,903 due to the timing of disbursements associated with obligations outstanding with suppliers;
- Decrease in holdbacks of $1,753 attributable to the final release associated with CATSA's HBS recapitalization program; and
- Decrease in deferred government funding related to operating expenditures of $3,112 due to a reduction in inventories and prepaid expenses.
Non-current liabilities decreased by $6,258 (1.5%) primarily attributable to the following:
- Decrease in the deferred government funding related to capital expenditures of $9,053 due to amortization of deferred government funding related to capital expenditures of $20,947 exceeding parliamentary appropriations used to fund capital expenditures of $11,894;
- Decrease in employee benefits liability of $1,478 relating to CATSA's other defined benefits plan; and
- Increase in the non-current portion of lease liabilities of $4,283 due to the reassessment of the lease term of CATSA's corporate headquarters lease, partially offset by ongoing lease payments.
Financial Performance Against Corporate Plan
CATSA's operations are funded by parliamentary appropriations from the Government of Canada and are reflected in CATSA's Summary of the 2023/24 to 2027/28 Corporate Plan.
Parliamentary Appropriations Used
Appropriations used are reported on a near-cash accrual basis of accounting.
Operating Expenditures
The table below serves to reconcile financial performance reported under International Financial Reporting Standards (IFRS) and operating appropriations used.
Reconciliation of Financial Performance to Operating Appropriations Used
(Unaudited)
(Thousands of Canadian dollars) | Three Months Ended September 30 | Six Months Ended September 30 | ||
---|---|---|---|---|
2023 | 2022 | 2023 | 2022 | |
Financial performance before revenue and government funding | $ 241,467 | $ 230,516 | $ 481,079 | $ 436,129 |
Revenue | (820) | (640) | (1,497) | (810) |
Financial performance before government funding | 240,647 | 229,876 | 479,582 | 435,319 |
Non-cash items | ||||
Depreciation and amortization | (11,264) | (11,045) | (22,464) | (22,042) |
Employee cost accruals 1 | (585) | 290 | (2,753) | (1,952) |
Non-cash finance costs related to leases | (95) | (68) | (158) | (137) |
Write-off of property and equipment and intangible assets | (2) | - | (17) | (16) |
Change in fair value of financial instruments at fair value through profit and loss | 419 | 1,016 | 12 | 1,473 |
Employee benefits expense 2 | 70 | (272) | (564) | (44) |
Non-cash gain (loss) on foreign exchange recognized in financial performance | 6 | (36) | 88 | (122) |
Loss on disposal of property and equipment | - | - | (3) | - |
Appropriations used for operating expenses | $ 229,196 | $ 219,761 | $ 453,723 | $ 412,479 |
Other items affecting funding | ||||
Net change in prepaids and inventories 3 | (2,837) | (3,473) | (3,112) | (3,958) |
Total operating appropriations used | $ 226,359 | $ 216,288 | $ 450,611 | $ 408,521 |
1 Employee cost accruals are accounting adjustments to record variable pay and accrued vacation used and incurred to September 30, 2023. These costs are only recorded for near-cash accrual purposes at year-end, creating a reconciling item during interim periods.
2 Employee benefits expense is accounted for in the Condensed Interim Statement of Comprehensive Income (Loss) in accordance with IFRS. The reconciling item above represents the difference between cash payments for employee benefits and the accounting expense under IFRS.
3 Prepaids and inventories funded through operating appropriations are expensed as the benefit is derived from the asset by CATSA. They are funded by appropriations when purchased, creating a reconciling item.
Capital Expenditures
The table below serves to reconcile capital expenditures reported under IFRS and capital appropriations used.
Reconciliation of Capital Expenditures to Capital Appropriations Used
(Unaudited)
(Thousands of Canadian dollars) | Three Months Ended September 30 | Six Months Ended September 30 | ||
---|---|---|---|---|
2023 | 2022 | 2023 | 2022 | |
Explosives Detection Systems (EDS) | $ 7,388 | $ 2,229 | $ 7,761 | $ 3,493 |
Non-Explosives Detection Systems (Non-EDS) | 3,318 | 504 | 4,117 | 857 |
Lease payments | 532 | 1,013 | 1,061 | 2,019 |
Total capital expenditures | $ 11,238 | $ 3,746 | $ 12,939 | $ 6,369 |
Non-cash adjustment on foreign exchange related to capital expenditures | 20 | - | 16 | - |
Total capital appropriations used | $ 11,258 | $ 3,746 | $ 12,955 | $ 6,369 |
Appropriations Used Compared to Corporate Plan
Parliamentary appropriations used for operating expenditures are in line with the operating budget in CATSA's approved Summary of the 2023/24 to 2027/28 Corporate Plan for the six months ended September 30, 2023.
Parliamentary appropriations used for capital expenditures for the six months ended September 30, 2023 are lower than planned. This is due to delays in capital spending associated with various EDS and Non-EDS projects, resulting mainly from vendor delays and changes in airport project plans.
CATSA is on track to meet the operating goals, objectives and financial results for the current year as outlined in CATSA's approved Summary of the 2023/24 to 2027/28 Corporate Plan.
0 comments