Future-Oriented Statement of Operations (unaudited) for the years ended March 31, 2026 and March 31, 2027

© His Majesty the King in Right of Canada, as represented by the Canadian Radio-television and Telecommunications Commission, 2026

Catalogue No. BC9-36E-PDF
ISSN 2564-4599

Future-Oriented Statement of Operations (unaudited) for the year ending March 31 (in thousands of dollars)
Forecast Results 2025-26 Planned Results 2026-27
Expenses
Support for Canadian and Indigenous Content Creation 37,824 36,968
Connection to the Communications System 38,989 -
Protection Within the Communications System 16,579 -
Access to the Communications System - 56,778
Internal Services 30,315 26,381
Expenses incurred on behalf of Government (105) (51)
Total expenses 123,602 120,076
Revenues
Regulatory fees 119,486 118,307
Miscellaneous revenues 787 600
Revenues earned on behalf of Government (27,695) (25,030)
Total revenues 92,578 93,877
Net cost of operations before government funding
and transfers
31,024 26,199

The accompanying notes form an integral part of the Future-Oriented Statement of Operations.

Notes to the Future-Oriented Statement of Operations (unaudited)

1. Methodology and Significant Assumptions

The Future-Oriented Statement of Operations has been prepared based on government priorities and departmental plans as described in the Departmental Plan.

The information in the forecast results for fiscal year 2025-26 is based on actual results as of December 19, 2025 and on forecasts for the remainder of the fiscal year.  Forecasts have been made for the planned results for fiscal year 2026-27.

The main assumptions underlying the forecasts are as follows:

  1. The department will undertake substantially the same activities as in previous years.
  2. The number of programs has been reduced from three to two by merging two programs into one. The two programs for 2026-27 are: “Support for Canadian and Indigenous Content Creation” and “Access to the Communications System.”
  3. Expenses and revenues, including the determination of amounts internal and external to the government, are based on experience.  The general historical pattern is expected to continue with the exception of administrative monetary penalties (AMPs). It is not possible to accurately forecast revenues related to AMPs associated with enforcement activities for the Unsolicited Telecommunications Rules (UTRs), Canada’s Anti-Spam Legislation (CASL), and the Voter Contact Registry (VCR).  Amounts may vary significantly from year to year based on factors including trends in compliance as well as the number and complexity of investigations. For example, enforcement activities for the VCR are expected to increase during the period of federal elections.
  4. Allowances for bad debt expenses are based on historical experience.  The general historical pattern is expected to continue but may vary significantly given higher AMPs possible under CASL.

These assumptions are made as of December 19, 2025.

2. Variations and Changes to the Forecast Financial Information

Although every attempt has been made to forecast final results for the remainder of 2025-26 and for 2026-27, actual results achieved for both years are likely to differ from the forecast information presented, and this variation could be material.

In preparing this Future-Oriented Statement of Operations, the CRTC has made estimates and assumptions about the future.  These estimates and assumptions may differ from the subsequent actual results.  Estimates and assumptions are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances, and are continually evaluated.

Factors that could lead to material differences between the Future-Oriented Statement of Operations and the historical statement of operations include:

After the Departmental Plan is tabled in Parliament, the CRTC will not be updating the forecasts for any changes in financial resources made in ensuing supplementary estimates.  Variances will be explained in the Departmental Results Report.

3. Summary of Significant Accounting Policies

The Future-Oriented Statement of Operations has been prepared using the Government of Canada’s accounting policies in effect for the fiscal year 2025-26 and is based on Canadian public sector accounting standards.  The presentation and results using the stated accounting policies do not result in any significant differences from Canadian public sector accounting standards.

Significant accounting policies are as follows:

a) Expenses

Expenses are recorded on an accrual basis. Government operating expenses are recorded when goods are received or services are rendered, including services provided without charges for accommodation and employer contributions to health and dental insurance plans, which are recorded as expenses at their estimated cost. Vacation pay and compensatory leave as well as severance benefits are accrued and expenses are recorded as the benefits are earned by employees under their respective terms of employment.

Expenses also include provisions to reflect changes in the value of assets, including provisions for bad debt on accounts receivable and contingent liabilities to the extent that the future event is likely to occur and a reasonable estimate can be made.

Expenses also include amortization of tangible capital assets, which are capitalized at their acquisition cost. Amortization of tangible capital assets is done on a straight-line basis over the estimated useful life of the asset.

b) Revenues

Revenues from regulatory fees and unsolicited telecommunications fees are recognized in the accounts based on the services provided in the fiscal year.

Miscellaneous revenues are accounted for in the period in which the underlying transaction or event that gave rise to the revenue takes place.

Revenues that are non-respendable are not available to discharge the CRTC's liabilities. Although the deputy head is expected to maintain accounting control, she has no authority over the disposition of non-respendable revenues. As a result, non-respendable revenues are earned on behalf of the Government of Canada and are therefore presented as a reduction of the CRTC's gross revenues.

4. Parliamentary Authorities

The CRTC is financed in part by the Government of Canada through parliamentary authorities (e.g., Statutory Vote for Employee Benefits Plans (EBP), Budgetary Vote for the CASL and VCR activities) and the balance by vote-netted fees it collects from the broadcasting, telecommunications and telemarketing industries. Vote-netting is a means of funding selected programs or activities wherein Parliament authorizes a department, pursuant to paragraph 29.1(2)(a) of the Financial Administration Act, to apply revenues collected from fee payers towards costs directly incurred for specific activities. The CRTC has the authority to use a portion of the following fees to finance the costs it incurs in discharging its statutory responsibilities under the Broadcasting Act, the Telecommunications Act and the Online News Act (i.e., respendable revenue):

  1. the broadcasting fees collected from broadcasters;
  2. the telecommunications fees collected from telecommunications carriers;
  3. the cost recovery charges collected from digital news intermediaries; and
  4. the unsolicited telecommunications fees collected from telemarketers.

A portion of these fees is classified as non-respendable revenue to recover costs for items funded through budgetary authorities (e.g., EBP) and costs incurred by other government departments on the CRTC’s behalf.

Financial reporting of authorities provided to the CRTC differs from financial reporting according to generally accepted accounting principles because authorities are based mainly on cash flow requirements. Items recognized in the Future-Oriented Statement of Operations in one year may be funded through parliamentary authorities in prior, current, or future years. Accordingly, the CRTC has a different net cost of operations for the year on a government funding basis than on an accrual accounting basis. The differences are reconciled in the following tables:

a) Reconciliation of net cost of operations to requested authorities (in thousands of dollars)
Forecast Results 2025-26 Planned Results 2026-27
Net cost of operations before government funding and transfers 31,024 26,199
Adjustments for items affecting net cost of operations but not affecting authorities:
Decrease in employee future benefits 115 460
Services provided without charge by other government departments (9,914) (9,233)
Amortization of tangible capital assets (1,128) (1,180)
Decrease in vacation pay and compensatory leave 291 543
Refund of prior years' expenditures and adjustments to payables at year end 82 52
Total items affecting net cost of operations but not affecting authorities (10,554) (9,358)
Adjustments for items not affecting net cost of operations but affecting authorities:
Acquisitions of tangible capital assets 1,005 625
Increase (decrease) in prepaid expenses (172) 99
Total items not affecting net cost of operations but affecting authorities 833 724
Requested authorities forecasted to be used 21,303 17,565
b) Authorities provided / requested (in thousands of dollars)
Forecast Results 2025-26 Planned Results 2026-27
Authorities provided / requested
Vote 1 - Operating expenditures 14,255 4,879
Statutory amounts 11,962 12,686
Total authorities provided/requested 26,217 17,565
Less: Estimated unused authorities and other adjustments 4,914 -
Requested authorities forecasted to be used 21,303 17,565

Authorities presented reflect current forecasts of statutory items, approved initiatives included and expected to be included in Estimates documents and, when reasonable estimates can be made, estimates of amounts to be allocated from Treasury Board central votes.

Date modified: