|
Revenue
|
|
|
|
|
|
|
Wireless
|
2021:
8,768
|
2020:
8,530
|
2019:
9,250
|
2018:
9,200
|
2017:
8,569
|
|
|
Cable
|
2021:
4,072
|
2020:
3,946
|
2019:
3,954
|
2018:
3,932
|
2017:
3,894
|
|
|
Media
|
2021:
1,975
|
2020:
1,606
|
2019:
2,072
|
2018:
2,168
|
2017:
2,153
|
|
|
Corporate items and intercompany eliminations
|
2021:
(160)
|
2020:
(166)
|
2019:
(203)
|
2018:
(204)
|
2017:
(247)
|
|
|
Total revenue
|
2021:
14,655
|
2020:
13,916
|
2019:
15,073
|
2018:
15,096
|
2017:
14,369
|
|
|
Total service revenue 3
|
2021:
12,533
|
2020:
11,955
|
2019:
12,965
|
2018:
12,974
|
2017:
12,550
|
|
|
Adjusted EBITDA 4
|
|
|
|
|
|
|
Wireless
|
2021:
4,214
|
2020:
4,067
|
2019:
4,345
|
2018:
4,090
|
2017:
3,726
|
|
|
Cable
|
2021:
2,013
|
2020:
1,935
|
2019:
1,919
|
2018:
1,874
|
2017:
1,819
|
|
|
Media
|
2021:
(127)
|
2020:
51
|
2019:
140
|
2018:
196
|
2017:
127
|
|
|
Corporate items and intercompany eliminations
|
2021:
(213)
|
2020:
(196)
|
2019:
(192)
|
2018:
(177)
|
2017:
(170)
|
|
|
Total adjusted EBITDA
|
2021:
5,887
|
2020:
5,857
|
2019:
6,212
|
2018:
5,983
|
2017:
5,502
|
|
|
Net income
|
2021:
1,558
|
2020:
1,592
|
2019:
2,043
|
2018:
2,059
|
2017:
1,845
|
|
|
Adjusted net income 5
|
2021:
1,803
|
2020:
1,725
|
2019:
2,135
|
2018:
2,241
|
2017:
1,902
|
|
|
Cash provided by operating activities
|
2021:
4,161
|
2020:
4,321
|
2019:
4,526
|
2018:
4,288
|
2017:
3,938
|
|
|
Free cash flow 4
|
2021:
1,671
|
2020:
2,366
|
2019:
2,278
|
2018:
2,134
|
2017:
1,685
|
|
|
Capital expenditures
|
2021:
2,788
|
2020:
2,312
|
2019:
2,807
|
2018:
2,790
|
2017:
2,436
|
|
|
Earnings per share
|
|
|
|
|
|
|
Basic
|
2021:
$3.09
|
2020:
$3.15
|
2019:
$3.99
|
2018:
$4.00
|
2017:
$3.58
|
|
|
Diluted
|
2021:
$3.07
|
2020:
$3.13
|
2019:
$3.97
|
2018:
$3.99
|
2017:
$3.57
|
|
|
Adjusted earnings per share 4
|
|
|
|
|
|
|
Basic
|
2021:
$3.57
|
2020:
$3.42
|
2019:
$4.17
|
2018:
$4.35
|
2017:
$3.69
|
|
|
Diluted
|
2021:
$3.56
|
2020:
$3.40
|
2019:
$4.15
|
2018:
$4.34
|
2017:
$3.68
|
|
|
Statements of Financial Position:
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Property, plant and equipment
|
2021:
14,666
|
2020:
14,018
|
2019:
13,934
|
2018:
11,780
|
2017:
11,143
|
|
|
Goodwill
|
2021:
4,024
|
2020:
3,973
|
2019:
3,923
|
2018:
3,905
|
2017:
3,905
|
|
|
Intangible assets
|
2021:
12,281
|
2020:
8,926
|
2019:
8,905
|
2018:
7,205
|
2017:
7,244
|
|
|
Investments
|
2021:
2,493
|
2020:
2,536
|
2019:
2,830
|
2018:
2,134
|
2017:
2,561
|
|
|
Other assets
|
2021:
8,499
|
2020:
9,401
|
2019:
7,427
|
2018:
6,894
|
2017:
5,637
|
|
|
Total assets
|
2021:
41,963
|
2020:
38,854
|
2019:
37,019
|
2018:
31,918
|
2017:
30,490
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
Long-term liabilities
|
2021:
22,812
|
2020:
22,695
|
2019:
21,639
|
2018:
16,903
|
2017:
16,111
|
|
|
Current liabilities
|
2021:
8,619
|
2020:
6,586
|
2019:
5,964
|
2018:
6,836
|
2017:
6,883
|
|
|
Total liabilities
|
2021:
31,431
|
2020:
29,281
|
2019:
27,603
|
2018:
23,739
|
2017:
22,994
|
|
|
Shareholders' equity
|
2021:
10,532
|
2020:
9,573
|
2019:
9,416
|
2018:
8,179
|
2017:
7,496
|
|
|
Total liabilities and shareholders' equity
|
2021:
41,963
|
2020:
38,854
|
2019:
37,019
|
2018:
31,918
|
2017:
30,490
|
|
|
Subscriber count results (000s) 3
|
|
|
|
|
|
|
Wireless subscribers 5
|
2021:
11,297
|
2020:
10,943
|
2019:
10,840
|
2018:
10,783
|
2017:
10,482
|
|
|
Internet subscribers 6,7
|
2021:
2,665
|
2020:
2,598
|
2019:
2,534
|
2018:
2,430
|
2017:
2,321
|
|
|
Ignite TV subscribers 8
|
2021:
788
|
2020:
544
|
2019:
326
|
2018:
|
2017:
|
|
|
Customer Relationships 7,8
|
2021:
2,581
|
2020:
2,530
|
2019:
2510
|
2018:
|
2017:
|
|
|
Additional Wireless metrics 3
|
|
|
|
|
|
|
Postpaid churn (monthly)
|
2021:
0.95%
|
2020:
1.00%
|
2019:
1.11%
|
2018:
1.10%
|
2017:
1.2%
|
|
|
Blended ABPU (monthly) 9
|
2021:
|
2020:
$63.24
|
2019:
$66.23
|
2018:
$64.74
|
2017:
$62.31
|
|
|
Blended ARPU (monthly)
|
2021:
$50.26
|
2020:
$50.75
|
2019:
$55.49
|
2018:
$55.64
|
2017:
$54.23
|
|
|
Additional Cable metrics
|
|
|
|
|
|
|
ARPA (monthly) 8,9
|
2021:
$132.58
|
2020:
$130.70
|
2019:
$131.71
|
2018:
|
2017:
|
|
|
Penetration 8
|
2021:
54.9%
|
2020:
55.3%
|
2019:
56.1%
|
2018:
|
2017:
|
|
|
Additional consolidated metrics
|
|
|
|
|
|
|
Revenue growth
|
2021:
5%
|
2020:
(8%)
|
2019:
-%
|
2018:
5%
|
2017:
5%
|
|
|
Adjusted EBITDA growth
|
2021:
1%
|
2020:
(6%)
|
2019:
4%
|
2018:
9%
|
2017:
9%
|
|
|
Dividends declared per share
|
2021:
$2.00
|
2020:
$2.00
|
2019:
$2.00
|
2018:
$1.92
|
2017:
$1.92
|
|
|
Dividend payout ratio of net income 3,9
|
2021:
64.8%
|
2020:
63.4%
|
2019:
50.0%
|
2018:
48.0%
|
2017:
53.6%
|
|
|
Dividend payout ratio of free cash flow 3,9
|
2021:
60.4%
|
2020:
42.7%
|
2019:
44.9%
|
2018:
55.8%
|
2017:
58.6%
|
|
|
Return on assets 3,9
|
2021:
3.7%
|
2020:
4.1%
|
2019:
5.5%
|
2018:
6.5%
|
2017:
6.1%
|
|
|
Debt leverage ratio 10
|
2021:
3.4
|
2020:
3.0
|
2019:
2.9
|
2018:
2.5
|
2017:
2.7
|
|
|
|
|
|
|
|
|
