31.01.2013 Views

Pay TV phase three document - Stakeholders - Ofcom

Pay TV phase three document - Stakeholders - Ofcom

Pay TV phase three document - Stakeholders - Ofcom

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

<strong>Pay</strong> <strong>TV</strong> <strong>phase</strong> <strong>three</strong> <strong>document</strong> – non-confidential version<br />

Figure 64 Table showing range of prices emerging from our calculations (£ per<br />

subscriber per month)<br />

0 1 2<br />

NPV=0 at<br />

3 4 5 6<br />

<strong>Ofcom</strong> 10.4% Large Larger Smaller<br />

rate-card<br />

Rate-card<br />

approxim<br />

WACC,<br />

Sky’s<br />

competit<br />

or on<br />

competit<br />

or on<br />

competit<br />

or on<br />

Cost-plus<br />

ation scale, DSat DTT DTT<br />

Scenario<br />

DSat<br />

Sky Sports 1 13.48 11.73 11.24 10.78 10.63 9.41 9.07<br />

Sky Sports 2 13.48 11.73 11.24 10.78 10.63 9.41 3.21<br />

Single channels Single Movies 12.48 10.10 9.61 8.95 8.95 7.58 5.64<br />

Sport- or Sky Sports 1&2 18.39 16.98 16.48 16.00 15.69 14.10 11.34<br />

movies-only<br />

bundles<br />

Sky Movies Mix 16.59 16.23 15.73 14.83 14.67 12.38 5.64<br />

All channels<br />

bundle<br />

Sky Sports 1&2 & Sky<br />

Movies Mix<br />

23.40 20.94 20.43 19.40 18.90 15.66 16.98<br />

Sky Sports 1 & Single<br />

Movies<br />

17.59 16.10 15.59 14.82 14.64 12.69 14.71<br />

Sky Sports 2 & Single<br />

Movies<br />

17.59 16.10 15.59 14.82 14.64 12.69 8.85<br />

Sky Sports 1 & Sky<br />

Movies Mix<br />

19.80 20.08 19.57 18.56 18.21 15.34 14.72<br />

Sky Sports 2 & Sky<br />

Movies Mix<br />

19.80 20.08 19.57 18.56 18.21 15.34 8.85<br />

Other<br />

combinations<br />

Sky Sports 1&2 & Single<br />

Movies<br />

20.60 19.09 18.58 17.78 17.45 15.13 16.98<br />

Weighted average (by Sky’s volumes) 20.72 18.85 18.35 17.51 17.13 14.55 13.57<br />

Notes<br />

1. The scenarios read from left to right, with one assumption changing in each one<br />

2. Scenario 0 is the current cable rate-card<br />

3. Scenarios 1 to 5 are calculated on a retail-minus basis, whereas 6 is calculated on a cost-plus<br />

basis<br />

4. 1 uses the OFT’s 1.5% return on turnover approach; 2 to 5 set prices at the level necessary to<br />

allow a retailer to achieve NPV of zero over 10 years<br />

5. 1 and 2 assume Sky’s scale, costs and starting asset base; 3 and 4 assume a retailer that achieves<br />

3 million subscribers after 10 years; 5 assumes a retailer that achieves 1 million subscribers after 10<br />

years<br />

6. 1 to 3 assume that the retailer has transmission costs equivalent to Sky on satellite; 4 and 5<br />

assume the retailer has the transmission costs of a DTT platform<br />

Analysis of differences in pricing approaches<br />

9.169 Before analysing the differences resulting from these different pricing approaches we<br />

set out how the principles and methodology discussed above lead to these wholesale<br />

prices.<br />

Retail-minus calculations<br />

9.170 The figure below is an example of the retail cost stack for the ‘larger competitor on<br />

DTT’ (Scenario 4) for some of the key wholesale products. This shows the reference<br />

retail price decomposed into the costs which are deducted (basic content costs, other<br />

variable costs and pro-rated fixed costs) and the resulting retail-minus wholesale<br />

price.<br />

302

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!