| Canada | 2006 | 2007 | 2008 | 2009 | 2010 | CAGR (%) | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| Reporting Units | 112 | 120 | 125 | 127 | 134 | 5 yr | ||||
| Revenue | Var % | Var % | Var % | Var % | ||||||
| Res/bulk/smatv subscriber revenue | 848,135,429 | 936,288,183 | 10.39 | 1,010,273,065 | 7.90 | 1,157,749,583 | 14.60 | 1,290,966,960 | 11.51 | 11.1 |
| DTH revenue | 430,282,803 | 468,735,660 | 8.94 | 495,563,546 | 5.72 | 512,773,886 | 3.47 | 548,018,973 | 6.87 | 6.2 |
| Local advertising revenue | 202,690 | 0 | -100.00 | 84,140 | n/a | 420,308 | 399.53 | 391,987 | -6.74 | 17.9 |
| National advertising revenue | 724,542,175 | 774,250,592 | 6.86 | 834,783,605 | 7.82 | 814,219,085 | -2.46 | 909,728,373 | 11.73 | 5.9 |
| Other revenue | 18,778,475 | 25,533,821 | 35.97 | 28,821,972 | 12.88 | 54,082,996 | 87.65 | 83,643,949 | 54.66 | |
| Total Revenue | 2,021,941,572 | 2,204,808,256 | 9.04 | 2,369,526,328 | 7.47 | 2,539,245,858 | 7.16 | 2,832,750,242 | 11.56 | 8.8 |
| Expenses | ||||||||||
| Program | 1,075,571,232 | 1,161,607,804 | 8.00 | 1,329,729,512 | 14.47 | 1,402,652,947 | 5.48 | 1,541,245,978 | 9.88 | 9.4 |
| Technical | 86,757,977 | 93,183,250 | 7.41 | 96,154,702 | 3.19 | 113,912,481 | 18.47 | 112,903,039 | -0.89 | 6.8 |
| Sales and Promotion | 158,368,015 | 172,873,139 | 9.16 | 163,679,387 | -5.32 | 158,077,983 | -3.42 | 162,774,976 | 2.97 | 0.7 |
| Administration and General | 198,057,599 | 218,824,964 | 10.49 | 221,342,752 | 1.15 | 206,428,598 | -6.74 | 221,523,010 | 7.31 | 2.8 |
| Total Expenses | 1,518,754,823 | 1,646,489,157 | 8.41 | 1,810,906,353 | 9.99 | 1,881,072,009 | 3.87 | 2,038,447,003 | 8.37 | 7.6 |
| Operating Income | 503,186,749 | 558,319,099 | 558,619,975 | 658,173,849 | 794,303,239 | |||||
| Depreciation | 45,027,544 | 44,476,408 | -1.22 | 41,885,118 | -5.83 | 68,748,827 | 64.14 | 76,813,590 | 11.73 | 14.3 |
| P.B.I.T. | 458,159,205 | 513,842,691 | 516,734,857 | 589,425,022 | 717,489,649 | |||||
| Interest Expense | 70,976,478 | 55,207,502 | -22.22 | 107,962,988 | 95.56 | 118,718,210 | 9.96 | 119,976,179 | 1.06 | |
| Adjustments Gain(Loss) | 59,526,865 | 77,221,033 | 64,676,401 | 37,075,370 | 74,057,031 | |||||
| Pre-tax Profit | 446,709,592 | 535,856,222 | 473,448,270 | 507,782,182 | 671,570,501 | |||||
| Canadian Programming | ||||||||||
| Acquisition of rights | 373,544,470 | 397,222,165 | 6.34 | 457,723,105 | 15.23 | 466,315,551 | 1.88 | 490,905,147 | 5.27 | 7.1 |
| Script & concept | 5,013,841 | 6,283,978 | 25.33 | 6,371,777 | 1.40 | 6,413,324 | 0.65 | 6,512,617 | 1.55 | 6.8 |
| Filler Programming + Program Production | 328,515,304 | 331,518,201 | 0.91 | 352,868,567 | 6.44 | 341,813,289 | -3.13 | 383,288,531 | 12.13 | 3.9 |
| Investment in Programming | 13,262,119 | 14,963,267 | 12.83 | 28,071,168 | 87.60 | 14,004,637 | -50.11 | 23,969,137 | 71.15 | 16.0 |
| Total Canadian Programming | 720,335,734 | 749,987,611 | 4.12 | 845,034,617 | 12.67 | 828,546,801 | -1.95 | 904,675,432 | 9.19 | 5.9 |
| Canadian Programming/Revenue (%) | 35.63 | 34.02 | 35.66 | 32.63 | 31.94 | |||||
| Total Salaries | 265,021,823 | 290,257,844 | 9.52 | 285,823,470 | -1.53 | 281,417,020 | -1.54 | 283,791,145 | 0.84 | 1.7 |
| Avg Staff Count | 3526.39 | 3716.16 | 5.38 | 3630.68 | -2.30 | 3579.50 | -1.41 | 3521.59 | -1.62 | |
| Avg Salary ($) | 75,154 | 78,107 | 3.93 | 78,725 | 0.79 | 78,619 | -0.13 | 80,586 | 2.50 | 1.8 |
| Profitability (%) | ||||||||||
| Operating Margin | 24.9 | 25.3 | 23.6 | 25.9 | 28.0 | |||||
| P.B.I.T. Margin | 22.7 | 23.3 | 21.8 | 23.2 | 25.3 | |||||
| Pre-tax Margin | 22.1 | 24.3 | 20.0 | 20.0 | 23.7 | |||||
CAGR = Compound Annual Growth Rate