Magellan Aerospace CorporationTSX: MAL

Magellan Aerospace Corporation First Quarter Report March 31, 2006

· Issued by Magellan Aerospace Corporation via CNW
TORONTO, May 11 /CNW/ - Magellan Aerospace Corporation (the "Corporation"
or "Magellan") is listed on the Toronto Stock Exchange under the symbol MAL.
The Corporation is a diversified supplier of components to the aerospace
industry. Through its network of facilities throughout North America and the
United Kingdom, Magellan supplies leading aircraft manufacturers, airlines and
defence agencies throughout the world.

Financial Results
-----------------

<<
On May 11, 2006, the Corporation released its financial results for the
first quarter of 2006. The results are summarized as follows:

-------------------------------------------------------------------------
                                                 Three-months ended
                                                      March 31
                                         --------------------------------
(Expressed in thousands,
 except per share amounts)                2006        2005       Change
-------------------------------------------------------------------------
Revenues                               $ 137,022   $ 144,941        -5.5%
-------------------------------------------------------------------------
Net loss                               $    (658)  $  (1,679)          -
-------------------------------------------------------------------------
Net loss per share                     $   (0.01)  $   (0.02)          -
-------------------------------------------------------------------------
EBITDA(x)                              $   9,718   $   8,881         9.4%
-------------------------------------------------------------------------
EBITDA(x) per share                    $    0.11   $    0.10        10.0%
-------------------------------------------------------------------------
-------------------------------------------------------------------------

-------------------------------------------------------------------------
This quarterly statement 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.

(x) The Corporation has included certain measures in this quarterly
statement, including EBITDA, the terms for which are not defined under
Canadian generally accepted accounting principles. The Corporation
defines EBITDA as earnings before interest, taxes and depreciation and
amortization. The Corporation has included these measures, including
EBITDA, because it believes this information is used by certain investors
to assess financial performance and 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 various
jurisdictions. Although the Corporation believes these measures are used
by certain investors (and the Corporation has included them for this
reason), these measures are unlikely to be comparable to similarly titled
measures used by other companies.
-------------------------------------------------------------------------

                Management's Discussion and Analysis
                ------------------------------------

First quarter 2006 results for Magellan Aerospace Corporation showed a
continuing path of operational improvement, hidden to some degree by costs
associated with the intake of new work packages, and modest financial gains
under continued pressure from the high Canadian dollar. Magellan's management
focus during the first quarter of 2006 was in three key areas: supporting the
intake of new work announced in 2005; negotiating improved pricing to meet
increased material costs and restore margins; and improving operating
efficiencies at production facilities by consolidating activities and
improving technology. Results of these activities will materialize over the
course of 2006 and beyond. Concurrently, extensive activity was devoted to the
capture of additional workload for new programs, including the newest aircraft
from both Airbus and Boeing, and advanced defence programs in the United
States and Europe. Modules for the GE F414 engine, the power plant of the
Boeing F18E/F aircraft, continued with strong deliveries, increased quantities
of key parts for the Lockheed F22 aircraft were brought into production, and
work continued on the limited quantities required for the development stage of
the new Lockheed Joint Strike Fighter F35 aircraft in preparation of first
flights later in 2006. While regional jet markets remain weak, the ongoing
strong business jet market offsets to a large degree this for Magellan as it
continues to deliver components for both segments.

Revenues
--------

-------------------------------------------------------------------------
                                                 Three-months ended
                                                      March 31
                                         --------------------------------
(Expressed in thousands)                  2006        2005       Change
-------------------------------------------------------------------------
Canada                                 $  65,266   $  73,120       -10.7%
United States                             43,896      43,566         0.8%
United Kingdom                            27,860      28,255        -1.4%
-------------------------------------------------------------------------
Total Revenue                          $ 137,022   $ 144,941        -5.5%
-------------------------------------------------------------------------
-------------------------------------------------------------------------

Revenues for the first quarter of 2006 were $137.0 million, a decrease of
$7.9 million or 5.5% over the same period in 2005. Revenues were lower in the
first quarter of 2006 compared to the same period last year by approximately
$9.5 million because of changing foreign exchange rates and by $7.1 million
because of contracts that ended with the final shutdown of the Corporation's
Fort Erie location. After adjusting for these two factors, revenues grew by
approximately 6.4%, year over year, which is reflective of increased demand
within the aerospace industry.

Gross Profit
------------

-------------------------------------------------------------------------
                                                 Three-months ended
                                                      March 31
                                         --------------------------------
(Expressed in thousands)                  2006        2005       Change
-------------------------------------------------------------------------
Gross profit                           $  14,314   $  14,455        -0.1%
-------------------------------------------------------------------------
Percentage of revenue                       10.4%       10.0%
-------------------------------------------------------------------------
-------------------------------------------------------------------------

Gross profit for the first quarter of 2006 was $14.3 million or 10.4% of
revenues, compared to $14.5 million or 10.0% of revenues in the same period of
last year. Gross profit, as a percentage of sales, improved in the first
quarter of 2006 compared to the first quarter of 2005, due to improvements in
operating efficiencies, but were negatively impacted by the continued
strengthening of the Canadian dollar, as well as higher costs for raw
materials. Management expects that further improvements to efficiencies will
occur as volumes increase over the balance of 2006.

Administrative and General Expenses
-----------------------------------

-------------------------------------------------------------------------
                             Three-months ended
                                  March 31
                           ----------------------------------------------
(Expressed in thousands)      2006        2005       Change     % Change
-------------------------------------------------------------------------
Administrative and
 general expenses          $  10,268   $  10,923   $    (655)       -6.0%
Foreign exchange
 (gain) loss                    (282)        312        (594)     -190.4%
-------------------------------------------------------------------------
Total administrative
 and general expenses      $   9,986   $  11,235   $  (1,249)      -11.1%
-------------------------------------------------------------------------
Percentage of revenue            7.3%        7.8%
-------------------------------------------------------------------------
-------------------------------------------------------------------------

Total administrative and general expenses were $10.0 million in the first
quarter of 2006. Included in total administration and general expenses is a
foreign exchange gain of $0.3. Without this item, administrative and general
expenses were $10.3 million (or 7.5% of revenues) in the first quarter of 2006
compared to $10.9 million (or 7.5% of revenues) in the same period in 2005.

Interest Expense
-----------------

-------------------------------------------------------------------------
                             Three-months ended
                                  March 31
                           ----------------------------------------------
(Expressed in thousands)      2006        2005       Change     % Change
-------------------------------------------------------------------------
Interest on bank
 indebtedness and
 long-term debt            $   2,024   $   3,361   $  (1,337)      -39.8%
Convertible
 debenture interest            1,488       1,488           -           -
Accretion charge
 for convertible debt            573         460         113        24.6%
Discount on sale of
 accounts receivable             910         494         416        84.2%
-------------------------------------------------------------------------
Total interest expense     $   4,995   $   5,803   $    (808)      -13.9%
-------------------------------------------------------------------------
-------------------------------------------------------------------------

Interest on bank indebtedness and long-term debt decreased in 2006
compared to the same period in 2005 due to lower interest rates under the
Corporation's credit facility. Discount on the sale of accounts receivable
rose as a higher amount of receivables were sold at higher discount rates.

Provision for (Recovery of) Income Taxes
----------------------------------------

-------------------------------------------------------------------------
                             Three-months ended
                                  March 31
                           ----------------------------------------------
(Expressed in thousands)      2006        2005       Change     % Change
-------------------------------------------------------------------------
Provision for
 current income taxes      $      92   $     125   $     (33)      -26.4%
(Recovery of)
 future income taxes            (101)     (1,029)        928        90.2%
-------------------------------------------------------------------------
Total (recovery of)
 income taxes              $      (9)  $    (904)  $     895        99.0%
-------------------------------------------------------------------------
Effective Tax Rate               1.4%       35.0%
-------------------------------------------------------------------------
-------------------------------------------------------------------------

 The effective rate of recovery of income taxes was 1.4% in the first
quarter of 2006, due to non-deductible, non-cash charges for stock option
expenses and non-cash interest charges on the Corporation's convertible
debentures. These non-deductible items have a large impact while Magellan
operates near breakeven levels.

Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA")
-------------------------------------------------------------------------

-------------------------------------------------------------------------
                                                 Three-months ended
                                                      March 31
                                         --------------------------------
(Expressed in thousands)                  2006        2005       Change
-------------------------------------------------------------------------
Net loss                               $    (658)  $  (1,679)  $   1,021
Interest                                   4,995       5,803        (808)
Taxes                                         (9)       (904)        895
Depreciation and amortization              5,390       5,661        (271)
-------------------------------------------------------------------------
EBITDA                                 $   9,718   $   8,881   $     837
-------------------------------------------------------------------------
-------------------------------------------------------------------------

Cash Flow from Operating Activities
-----------------------------------

-------------------------------------------------------------------------
                                                 Three-months ended
                                                      March 31
                                         --------------------------------
(Expressed in thousands)                  2006        2005       Change
-------------------------------------------------------------------------
Increase in accounts receivable        $  (4,563)  $ (21,901)  $  17,338
Increase in inventories                  (15,957)     (4,293)    (11,664)
Increase in prepaid expenses and other    (2,727)        (84)     (2,643)
Increase in accounts payable              10,710         153      10,557
-------------------------------------------------------------------------
Net change in non-cash
 working capital items                 $ (12,537)  $ (26,125)  $  13,588
-------------------------------------------------------------------------
Cash used in operating activities      $  (7,153)  $ (22,652)  $  15,499
-------------------------------------------------------------------------
-------------------------------------------------------------------------

In the first quarter of 2006, the Corporation used $7.2 million of cash
from operations, compared to using $22.7 million of cash in the same period of
2005. Increases in accounts receivable, inventories and prepaid expenses were
partially offset by an increase in accounts payable. Inventories increased in
part due to a number of delayed shipments, as well as a general increase in
raw materials and work-in-process which reflects increased demand in the
aerospace industry. The Corporation expects to recover on delayed shipments
within the next two quarters.

Cash Flow from Investing Activities
-----------------------------------

-------------------------------------------------------------------------
                                                 Three-months ended
                                                      March 31
                                         --------------------------------
(Expressed in thousands)                  2006        2005       Change
-------------------------------------------------------------------------
Purchase of capital assets             $  (3,059)  $  (3,457)  $     398
Proceeds from disposals
 of capital assets                            96         531        (435)
Increase in other assets                    (878)       (271)       (607)
-------------------------------------------------------------------------
Cash used in investing activities      $  (3,841)  $  (3,197)  $    (644)
-------------------------------------------------------------------------
-------------------------------------------------------------------------

The Corporation invested $3.1 million in new equipment and improvements
to its facilities to improve manufacturing capacity and enhance its
capabilities. Other assets increased due to increases in certain long-term
receivables.

Cash Flow from Financing Activities
-----------------------------------

-------------------------------------------------------------------------
                                                 Three-months ended
                                                      March 31
                                         --------------------------------
(Expressed in thousands)                  2006        2005       Change
-------------------------------------------------------------------------
Increase in bank indebtedness          $   8,720   $  27,635   $ (18,915)
Repayment of long-term debt                 (117)     (4,440)      4,323
Increase (decrease) in
 long-term liabilities                        75      (1,048)      1,123
Issue of Common Shares                        14          27         (13)
-------------------------------------------------------------------------
Cash provided by financing activities  $   8,692   $  22,174   $ (13,482)
-------------------------------------------------------------------------
-------------------------------------------------------------------------

The Corporation has an operating credit facility with a maximum credit
limit of $155.0 million. Amounts drawn under this facility bear interest at
the bankers' acceptance or LIBOR rates plus 1.0% expiring on May 26, 2006 and
extendable to May 26, 2007. On May 2, 2006, the Corporation extended the
operating credit facility with its existing lenders, and amended the agreement
to reduce interest costs to bankers' acceptance or LIBOR rates plus 0.875% as
well as providing for unlimited one-year renewal options. The credit facility
is fully guaranteed by N. Murray Edwards, Chairman of the Board of Directors.
An annual fee of $155,000 (0.1% of the maximum credit facility) is paid in
consideration for the guarantee.

Outlook
-------

The appreciation of the Canadian dollar, which had slowed in 2005 and the
first quarter of 2006 has increased dramatically in April and May of 2006 and
will have a significant impact on upcoming earnings if this trend does not
reverse. Management is evaluating all options including reducing Canadian
dollar denominated expenses to realign the business to operate effectively in
this new environment.
Civil aircraft orders in the first quarter of 2006, which experienced a
record year in 2005, continued at a brisk rate in the first quarter of 2006.
Airlines in the Middle East and Asia are reporting strong profits, while most
North American airlines range from profitable to readying for emergence from
bankruptcy protection. Key defence programs are progressing on schedule, with
the F18 and F22 aircraft in full-scale production, and the F35 aircraft
proceeding through development to production later this decade. High
operational activity rates for aircraft and helicopters are enabling a strong
aftermarket demand. Despite a challenging first quarter of 2006, Magellan's
performance is expected to meet or exceed our 2006 plan, which will enable the
necessary re-investment to support growth.

On behalf of the Board

(signed)                          (signed)
N. Murray Edwards                 Richard A. Neill
Chairman                          President and Chief Executive Officer
May 11, 2006



-------------------------------------------------------------------------
MAGELLAN AEROSPACE CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS
AND RETAINED EARNINGS

(un-audited)                                         Three-months ended
                                                          March 31
                                                   ----------------------
(Expressed in thousands of dollars,
 except per share amounts)                            2006        2005
-------------------------------------------------------------------------
Revenues                                           $ 137,022   $ 144,941
Cost of revenues                                     122,708     130,486
-------------------------------------------------------------------------
Gross profit                                          14,314      14,455
-------------------------------------------------------------------------

Administrative and general expenses                    9,986      11,235

Interest                                               4,995       5,803
-------------------------------------------------------------------------
                                                      14,981      17,038
-------------------------------------------------------------------------
Loss before income taxes                                (667)     (2,583)

Provision for (recovery of) income taxes
  - Current                                               92         125
  - Future                                              (101)     (1,029)
-------------------------------------------------------------------------
                                                          (9)       (904)
-------------------------------------------------------------------------
Net loss for the period                                 (658)     (1,679)
-------------------------------------------------------------------------
Retained earnings, beginning of period               107,019     115,105

Net loss for the period                                 (658)     (1,679)

Retained earnings, end of period                   $ 106,361   $ 113,426
-------------------------------------------------------------------------
Loss per share
-------------------------------------------------------------------------
  Basic                                            $   (0.01)  $   (0.02)
-------------------------------------------------------------------------
  Diluted                                          $   (0.01)  $   (0.02)
-------------------------------------------------------------------------
-------------------------------------------------------------------------



-------------------------------------------------------------------------
MAGELLAN AEROSPACE CORPORATION

CONSOLIDATED BALANCE SHEETS

(un-audited)                                          As at      As at
                                                    March 31  December 31
                                                      2006       2005
(Expressed in thousands of dollars)
-------------------------------------------------------------------------
ASSETS
Current
Cash                                               $   5,102   $   7,426
Accounts receivable                                   67,784      62,862
Inventories                                          285,362     268,590
Prepaid expenses and other                            12,153       9,343
Future income tax assets                               4,066       3,518
-------------------------------------------------------------------------
Total current assets                                 374,467     351,739

Capital assets                                       262,297     264,899
Other                                                 48,242      46,467
Future income tax assets                              50,187      50,752
-------------------------------------------------------------------------
Total assets                                       $ 735,193   $ 713,857
-------------------------------------------------------------------------

LIABILITIES AND SHAREHOLDERS' EQUITY
Current
Bank indebtedness (note 3)                         $ 122,969   $ 113,824
Accounts payable and accrued charges                 134,144     122,978
Current portion of long-term debt                      2,467       2,201
-------------------------------------------------------------------------
Total current liabilities                            259,580     239,003

Long-term debt                                         9,246       9,608
Future income tax liabilities                         77,907      77,301
Convertible debentures                                65,714      65,141
Other long-term liabilities                           14,596      15,061
-------------------------------------------------------------------------
Total liabilities                                    427,043     406,114
-------------------------------------------------------------------------

Shareholders' equity
Capital stock (note 4)                               234,073     234,058
Contributed surplus                                    1,034         854
Other paid-in capital                                 11,100      11,100
Retained earnings                                    106,361     107,019
Foreign exchange translation (note 7)                (44,418)    (45,288)
-------------------------------------------------------------------------
Total shareholders' equity                           308,150     307,743
-------------------------------------------------------------------------
Total liabilities and shareholders' equity         $ 735,193   $ 713,857
-------------------------------------------------------------------------
-------------------------------------------------------------------------



-------------------------------------------------------------------------
MAGELLAN AEROSPACE CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(un-audited)                                         Three-months ended
                                                          March 31
                                                   ----------------------
(Expressed in thousands of dollars)                   2006        2005
-------------------------------------------------------------------------
OPERATING ACTIVITIES
Loss for the period                                $    (658)  $  (1,679)
Add (deduct) items not affecting cash
  Depreciation and amortization                        5,390       5,661
  Stock option charge                                    180          60
  Accretion of convertible debentures                    573         460
  Future income taxes recoveries                        (101)     (1,029)
-------------------------------------------------------------------------
                                                       5,384       3,473
-------------------------------------------------------------------------
Net change in non-cash working capital
 items relating to operating activities              (12,537)    (26,125)
-------------------------------------------------------------------------
Cash used by operating activities                     (7,153)    (22,652)
-------------------------------------------------------------------------

INVESTING ACTIVITIES
Purchase of capital assets                            (3,059)     (3,457)
Proceeds from disposal of capital assets                  96         531
Increase in other assets                                (878)       (271)
-------------------------------------------------------------------------
Cash used in investing activities                     (3,841)     (3,197)
-------------------------------------------------------------------------

FINANCING ACTIVITIES
Increase in bank indebtedness                          8,720      27,635
Repayment of long-term debt                             (117)     (4,440)
Increase (decrease) in long-term liabilities              75      (1,048)
Issue of Common Shares                                    14          27
-------------------------------------------------------------------------
Cash provided by financing activities                  8,692      22,174
-------------------------------------------------------------------------

Effect of exchange rate changes on cash                  (22)       (178)
-------------------------------------------------------------------------

Decrease in cash                                      (2,324)     (3,853)
Cash, beginning of period                              7,426       9,048
-------------------------------------------------------------------------
Cash, end of period                                $   5,102   $   5,195
-------------------------------------------------------------------------
-------------------------------------------------------------------------


NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of dollars except share and per share data)

1.  ACCOUNTING POLICIES

Basis of presentation

The accompanying un-audited consolidated financial statements have been
prepared by the Corporation in accordance with accounting principles
generally accepted in Canada on a basis consistent with those followed in
the most recent audited consolidated financial statements. These
un-audited consolidated financial statements do not include all the
information and footnotes required by generally accepted accounting
principles for annual financial statements and therefore should be read
in conjunction with the audited consolidated financial statements and
notes included in the Corporation's Annual Report for the year ended
December 31, 2005. The Corporation's external auditors have not reviewed
these financial statements.

2.  INVENTORIES

The Corporation is in negotiations with one of its customers over
amendments to pricing with respect to an existing long-term contract.
While it is probable that the Corporation will be successful in its
negotiations, the final result is not determinable at the present time.
If the negotiations are not successful or the final terms differ from
what the Corporation expects, the Corporation may be required to record a
loss provision on this contract. The amount of such provision, if any,
cannot be reasonably estimated until such amendments are finalized.

3.  BANK INDEBTEDNESS

Bank indebtedness of $122,969 (December 31, 2005 - $113,824) is payable
on demand and bears interest at the bankers' acceptance or LIBOR rates,
plus 1.0% (5.1% at March 31, 2006). Included in the amount outstanding at
March 31, 2006 is US$75,108 (December 31, 2005 - US$71,000). At March 31,
2006, the Corporation had drawn $122,969 under the operating credit and
had issued letters of credit totalling $2,018 such that $30,013 was
unused and available. A fixed and floating charge debenture on accounts
receivable, inventories and capital assets is pledged as collateral for
the operating loan and the term bank loan. The credit facility is fully
guaranteed by the Chairman of the Board of Directors. An annual fee of
$155 is paid in consideration for the guarantee.

4.  CAPITAL STOCK

The following table summarizes information on share capital and related
matters as at March 31, 2006:

-------------------------------------------------------------------------
                                     Outstanding             Exercisable
-------------------------------------------------------------------------
Common Shares                         90,797,288
-------------------------------------------------------------------------
Common Share stock options             4,449,400                 214,200
-------------------------------------------------------------------------
Preference Shares                      2,000,000
-------------------------------------------------------------------------

The weighted average number of Common Shares outstanding during the
three-month period ended March 31, 2006 was 90,794,805.

5.  STOCK-BASED COMPENSATION PLAN

The Corporation has an incentive stock option plan, which provides for
the granting of options for the benefit of employees and directors. The
maximum number of options for Common Shares that remain to be granted
under this plan is 901,303. Options are granted at an exercise price that
will be the market price of the Corporation's Common Shares at the time
of granting. Options normally have a life of five years with vesting at
20% at the end of the first, second, third, fourth and fifth years from
the date of the grant. In addition, certain business unit income tests
must be met in order for the option holder's entitlement to fully vest.

The Corporation accounts for stock options issued after January 1, 2003
using the fair value method. Compensation expense recorded during the
three-month period ended March 31, 2006 was $180 (March 31, 2005 - $60).
In the three-month period ended March 31, 2006, there were 1,514,000
stock options granted at an exercise price of $3.08. The fair value of
these options was $1.13.

The fair value of stock options is estimated at the date of grant using
the Black-Scholes pricing model with the following weighted average
assumptions:

-------------------------------------------------------------------------
-------------------------------------------------------------------------
Risk-free interest rate                                  4.0%
-------------------------------------------------------------------------
Expected volatility                                       30%
-------------------------------------------------------------------------
Expected average life of options                      4 years
-------------------------------------------------------------------------
Expected dividend yield                                    0%
-------------------------------------------------------------------------
-------------------------------------------------------------------------

The Black-Scholes option pricing model used by the Corporation to
determine fair values was developed for use in estimating the fair value
of freely traded options, which are fully transferable and have no
vesting restrictions. The Corporation's employee stock options are not
transferable, cannot be traded and are subject to vesting restrictions
and exercise restrictions under the Corporation's blackout policy, which
would tend to reduce the fair value of the Corporation's stock options.
Changes to the subjective input assumptions used in the model can cause a
significant variation in the estimate of the fair value of the options.

6.  SEGMENTED INFORMATION

The Corporation is organized and managed as a single business segment,
being aerospace, and the Corporation is viewed as a single operating
segment by the chief operating decision maker for the purposes of
resource allocations and assessing performance.

Capital assets are based on the country in which they are located.
Domestic and foreign capital assets consist of:

-------------------------------------------------------------------------
                                         As at March 31, 2006
                           ----------------------------------------------
                             Canada        US          UK        Total
                           ----------------------------------------------
Capital assets             $ 123,949   $ 125,068   $  13,280   $ 262,297
-------------------------------------------------------------------------
-------------------------------------------------------------------------

-------------------------------------------------------------------------
                                       As at December 31, 2005
                           ----------------------------------------------
                             Canada        US          UK        Total
                           ----------------------------------------------
Capital assets             $ 126,181   $ 125,783   $  12,935   $ 264,899
-------------------------------------------------------------------------
-------------------------------------------------------------------------

Revenue is attributable to countries based on the location of the
customers. Domestic and foreign revenues consist of:

-------------------------------------------------------------------------
                                     Three months ended March 31
                           ----------------------------------------------
                                                 2006
                           ----------------------------------------------
                             Canada        US          UK        Total
                           ----------------------------------------------
Revenue
Domestic                   $  23,333   $  35,280   $  26,795   $  85,408
Export                        41,933       8,616       1,065   $  51,614
-------------------------------------------------------------------------
Total revenue              $  65,266   $  43,896   $  27,860   $  137,022
-------------------------------------------------------------------------
-------------------------------------------------------------------------

-------------------------------------------------------------------------
                                     Three months ended March 31
                           ----------------------------------------------
                                                 2005
                           ----------------------------------------------
                             Canada        US          UK        Total
                           ----------------------------------------------
Revenue
Domestic                   $  25,357   $  34,987   $  26,715   $  87,059
Export                        47,763       8,579       1,540      57,882
-------------------------------------------------------------------------
Total revenue              $  73,120   $  43,566   $  28,255   $ 144,941
-------------------------------------------------------------------------
-------------------------------------------------------------------------


The major customers for the Corporation for the three-month period ended
March 31 are as follows:

-------------------------------------------------------------------------
-------------------------------------------------------------------------
                                                     Three-months ended
                                                          March 31
                                                   ----------------------
                                                       2006        2005
-------------------------------------------------------------------------
Major Customers
Canadian operations
  - Number of customers                                  4          3
  - Percentage of total Canadian revenue                47%        32%
US operations
  - Number of customers                                  3          3
  - Percentage of total US revenue                      60%        55%
UK operations
  - Number of customers                                  1          1
  - Percentage of total UK revenue                      85%        77%
-------------------------------------------------------------------------
-------------------------------------------------------------------------

7.  FOREIGN EXCHANGE TRANSLATION

Unrealized translation adjustments, which arise on the translation to
Canadian dollars of assets and liabilities of the Corporation's
self-sustaining foreign operations, resulted in unrealized currency
translation gain of $870 for the three-month period ended March 31, 2006
(March 31, 2005 - $215), which is reflected as foreign exchange
translation on the consolidated balance sheets and has no impact on net
income.

8.  SUPPLEMENTARY INFORMATION

Foreign exchange gain on the conversion of foreign currency denominated
working capital balances and debt for the three-month period ended
March 31, 2006 was $282 (March 31, 2005 - loss of $312).

>>