Exhibit 99.1
TELUS CORPORATION
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
MARCH 31, 2010
|
interim consolidated statements of income and other comprehensive income |
(unaudited) |
|
|
|
Three months |
|
||||
|
Periods ended March 31 (millions except per share amounts) |
|
2010 |
|
2009 |
|
||
|
|
|
|
|
|
|
|
|
|
OPERATING REVENUES |
|
$ |
2,375 |
|
$ |
2,375 |
|
|
OPERATING EXPENSES |
|
|
|
|
|
||
|
Operations |
|
1,429 |
|
1,441 |
|
||
|
Restructuring costs (Note 6) |
|
6 |
|
28 |
|
||
|
Depreciation |
|
345 |
|
334 |
|
||
|
Amortization of intangible assets |
|
108 |
|
93 |
|
||
|
|
|
1,888 |
|
1,896 |
|
||
|
OPERATING INCOME |
|
487 |
|
479 |
|
||
|
Other expense, net |
|
8 |
|
5 |
|
||
|
Financing costs (Note 7) |
|
112 |
|
95 |
|
||
|
INCOME BEFORE INCOME TAXES |
|
367 |
|
379 |
|
||
|
Income taxes (Note 8) |
|
99 |
|
57 |
|
||
|
NET INCOME |
|
268 |
|
322 |
|
||
|
OTHER COMPREHENSIVE INCOME (Note 17(b)) |
|
|
|
|
|
||
|
Change in unrealized fair value of derivatives designated as cash flow hedges |
|
17 |
|
29 |
|
||
|
Foreign currency translation adjustment arising from translating financial statements of self-sustaining foreign operations |
|
(1 |
) |
1 |
|
||
|
|
|
16 |
|
30 |
|
||
|
COMPREHENSIVE INCOME |
|
$ |
284 |
|
$ |
352 |
|
|
NET INCOME ATTRIBUTABLE TO: |
|
|
|
|
|
||
|
Common Shares and Non-Voting Shares |
|
$ |
267 |
|
$ |
321 |
|
|
Non-controlling interests |
|
1 |
|
1 |
|
||
|
|
|
$ |
268 |
|
$ |
322 |
|
|
TOTAL COMPREHENSIVE INCOME ATTRIBUTABLE TO: |
|
|
|
|
|
||
|
Common Shares and Non-Voting Shares |
|
$ |
283 |
|
$ |
351 |
|
|
Non-controlling interests |
|
1 |
|
1 |
|
||
|
|
|
$ |
284 |
|
$ |
352 |
|
|
NET INCOME PER COMMON SHARE AND NON-VOTING SHARE (Note 9) |
|
|
|
|
|
||
|
Basic |
|
$ |
0.84 |
|
$ |
1.01 |
|
|
Diluted |
|
$ |
0.84 |
|
$ |
1.01 |
|
|
DIVIDENDS DECLARED PER COMMON SHARE AND NON-VOTING SHARE (Note 10) |
|
$ |
0.475 |
|
$ |
0.475 |
|
|
TOTAL WEIGHTED AVERAGE COMMON SHARES AND NON-VOTING SHARES OUTSTANDING |
|
|
|
|
|
||
|
Basic |
|
318 |
|
318 |
|
||
|
Diluted |
|
319 |
|
318 |
|
||
The accompanying notes are an integral part of these interim consolidated financial statements.
![]()
|
interim consolidated statements of financial position |
(unaudited) |
|
As at (millions) |
|
March 31, |
|
December 31, |
|
||
|
|
|
|
|
|
|
||
|
ASSETS |
|
|
|
|
|
||
|
Current Assets |
|
|
|
|
|
||
|
Cash and temporary investments, net |
|
$ |
46 |
|
$ |
41 |
|
|
Accounts receivable (Notes 13, 19(b)) |
|
737 |
|
694 |
|
||
|
Income and other taxes receivable |
|
31 |
|
16 |
|
||
|
Inventories (Note 19(b)) |
|
206 |
|
270 |
|
||
|
Prepaid expenses |
|
173 |
|
105 |
|
||
|
Derivative assets (Note 4(h)) |
|
2 |
|
1 |
|
||
|
|
|
1,195 |
|
1,127 |
|
||
|
Non-Current Assets |
|
|
|
|
|
||
|
Property, plant, equipment and other, net (Note 14) |
|
7,637 |
|
7,729 |
|
||
|
Intangible assets, net (Note 15) |
|
5,096 |
|
5,148 |
|
||
|
Goodwill, net (Note 15) |
|
3,572 |
|
3,572 |
|
||
|
Other long-term assets (Note 19(b)) |
|
1,642 |
|
1,602 |
|
||
|
Investments |
|
40 |
|
41 |
|
||
|
|
|
17,987 |
|
18,092 |
|
||
|
|
|
$ |
19,182 |
|
$ |
19,219 |
|
|
|
|
|
|
|
|
||
|
LIABILITIES AND OWNERS EQUITY |
|
|
|
|
|
||
|
Current Liabilities |
|
|
|
|
|
||
|
Accounts payable and accrued liabilities (Note 19(b)) |
|
$ |
1,388 |
|
$ |
1,385 |
|
|
Income and other taxes payable |
|
6 |
|
182 |
|
||
|
Restructuring accounts payable and accrued liabilities (Note 6) |
|
86 |
|
135 |
|
||
|
Dividends payable |
|
152 |
|
150 |
|
||
|
Advance billings and customer deposits (Note 19(b)) |
|
687 |
|
674 |
|
||
|
Current maturities of long-term debt (Note 16) |
|
82 |
|
82 |
|
||
|
Current portion of derivative liabilities (Note 4(h)) |
|
48 |
|
62 |
|
||
|
Current portion of future income taxes |
|
288 |
|
294 |
|
||
|
|
|
2,737 |
|
2,964 |
|
||
|
Non-Current Liabilities |
|
|
|
|
|
||
|
Long-term debt (Note 16) |
|
6,072 |
|
6,090 |
|
||
|
Other long-term liabilities (Note 19(b)) |
|
1,281 |
|
1,271 |
|
||
|
Future income taxes |
|
1,362 |
|
1,319 |
|
||
|
|
|
8,715 |
|
8,680 |
|
||
|
Total Liabilities |
|
11,452 |
|
11,644 |
|
||
|
Owners Equity |
|
|
|
|
|
||
|
Common Share and Non-Voting Share equity (Note 17) |
|
7,709 |
|
7,554 |
|
||
|
Non-controlling interests |
|
21 |
|
21 |
|
||
|
|
|
7,730 |
|
7,575 |
|
||
|
|
|
$ |
19,182 |
|
$ |
19,219 |
|
Commitments and Contingent Liabilities (Note 18)
The accompanying notes are an integral part of these interim consolidated financial statements.
![]()
|
interim consolidated statements of changes in owners equity |
(unaudited) |
|
|
|
Common Share and Non-Voting Share equity |
|
|
|
|
|
|||||||||||||||||||||||||
|
|
|
Equity contributed |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
|
Share capital |
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
Common Shares |
|
Non-Voting Shares |
|
|
|
|
|
|
|
other |
|
|
|
Non- |
|
|
|
|||||||||||||
|
($ in millions) |
|
Number of |
|
Share |
|
Number of |
|
Share |
|
Total |
|
Contributed |
|
Retained |
|
comprehensive |
|
Total |
|
controlling |
|
Total |
|
|||||||||
|
Balance as at January 1, 2009 |
|
174,817,514 |
|
$ |
2,216 |
|
142,831,858 |
|
$ |
3,069 |
|
$ |
5,285 |
|
$ |
168 |
|
$ |
1,762 |
|
$ |
(130 |
) |
$ |
7,085 |
|
$ |
23 |
|
$ |
7,108 |
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
321 |
|
|
|
321 |
|
1 |
|
322 |
|
|||||||||
|
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 |
|
30 |
|
|
|
30 |
|
|||||||||
|
Dividends (Note 10(a)) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(151 |
) |
|
|
(151 |
) |
|
|
(151 |
) |
|||||||||
|
Shares issued pursuant to cash exercise of share options (Note 17(c)) |
|
1,506 |
|
|
|
14,300 |
|
1 |
|
1 |
|
|
|
|
|
|
|
1 |
|
|
|
1 |
|
|||||||||
|
Share option award expense recognized in period (Note 11) |
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
4 |
|
|
|
4 |
|
|||||||||
|
Balance as at March 31, 2009 |
|
174,819,020 |
|
$ |
2,216 |
|
142,846,158 |
|
$ |
3,070 |
|
$ |
5,286 |
|
$ |
172 |
|
$ |
1,932 |
|
$ |
(100 |
) |
$ |
7,290 |
|
$ |
24 |
|
$ |
7,314 |
|
|
Balance as at January 1, 2010 |
|
174,819,020 |
|
$ |
2,216 |
|
142,875,516 |
|
$ |
3,070 |
|
$ |
5,286 |
|
$ |
181 |
|
$ |
2,159 |
|
$ |
(72 |
) |
$ |
7,554 |
|
$ |
21 |
|
$ |
7,575 |
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
267 |
|
|
|
267 |
|
1 |
|
268 |
|
|||||||||
|
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16 |
|
16 |
|
|
|
16 |
|
|||||||||
|
Dividends (Note 10(a)) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(152 |
) |
|
|
(152 |
) |
(1 |
) |
(153 |
) |
|||||||||
|
Shares issued pursuant to cash exercise of share options (Note 17(c)) |
|
1,876 |
|
|
|
3,870 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Shares issued pursuant to use of share option award net-equity settlement feature (Note 17(c)) |
|
|
|
|
|
2,080 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Dividend Reinvestment and Share Purchase Plan (Note 10(b)) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Dividends reinvested in shares |
|
|
|
|
|
669,514 |
|
21 |
|
21 |
|
|
|
|
|
|
|
21 |
|
|
|
21 |
|
|||||||||
|
Optional cash payments |
|
|
|
|
|
9,721 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Share option award expense recognized in period (Note 11) |
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
3 |
|
|
|
3 |
|
|||||||||
|
Balance as at March 31, 2010 |
|
174,820,896 |
|
$ |
2,216 |
|
143,560,701 |
|
$ |
3,091 |
|
$ |
5,307 |
|
$ |
184 |
|
$ |
2,274 |
|
$ |
(56 |
) |
$ |
7,709 |
|
$ |
21 |
|
$ |
7,730 |
|
The accompanying notes are an integral part of these interim consolidated financial statements.
![]()
|
interim consolidated statements of cash flows |
|
(unaudited) |
|
|
|
Three months |
|
||||
|
Periods ended March 31 (millions) |
|
2010 |
|
2009 |
|
||
|
OPERATING ACTIVITIES |
|
|
|
|
|
||
|
Net income |
|
$ |
268 |
|
$ |
322 |
|
|
Adjustments to reconcile net income to cash provided by operating activities: |
|
|
|
|
|
||
|
Depreciation and amortization |
|
453 |
|
427 |
|
||
|
Future income taxes |
|
31 |
|
(11 |
) |
||
|
Share-based compensation (Note 11(a)) |
|
1 |
|
9 |
|
||
|
Net employee defined benefit plans expense |
|
7 |
|
4 |
|
||
|
Employer contributions to employee defined benefit plans |
|
(45 |
) |
(53 |
) |
||
|
Restructuring costs, net of cash payments (Note 6) |
|
(49 |
) |
(1 |
) |
||
|
Amortization of deferred gains on sale-leaseback of buildings, amortization of deferred items and other, net |
|
(1 |
) |
20 |
|
||
|
Net change in non-cash working capital (Note 19(c)) |
|
(251 |
) |
(103 |
) |
||
|
Cash provided by operating activities |
|
414 |
|
614 |
|
||
|
INVESTING ACTIVITIES |
|
|
|
|
|
||
|
Capital expenditures (Notes 5, 14, 15) |
|
(311 |
) |
(474 |
) |
||
|
Proceeds from the sale of property and other assets |
|
3 |
|
|
|
||
|
Other |
|
1 |
|
(4 |
) |
||
|
Cash used by investing activities |
|
(307 |
) |
(478 |
) |
||
|
FINANCING ACTIVITIES |
|
|
|
|
|
||
|
Common Shares and Non-Voting Shares issued |
|
|
|
1 |
|
||
|
Dividends to holders of Common Shares and Non-Voting Shares (Note 10(a)) |
|
(129 |
) |
(151 |
) |
||
|
Long-term debt issued (Notes 16, 19(c)) |
|
875 |
|
3,574 |
|
||
|
Redemptions and repayment of long-term debt (Notes 16, 19(c)) |
|
(847 |
) |
(3,499 |
) |
||
|
Dividends paid by a subsidiary to non-controlling interests |
|
(1 |
) |
|
|
||
|
Cash provided (used) by financing activities |
|
(102 |
) |
(75 |
) |
||
|
CASH POSITION |
|
|
|
|
|
||
|
Increase in cash and temporary investments, net |
|
5 |
|
61 |
|
||
|
Cash and temporary investments, net, beginning of period |
|
41 |
|
4 |
|
||
|
Cash and temporary investments, net, end of period |
|
$ |
46 |
|
$ |
65 |
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOWS |
|
|
|
|
|
||
|
Interest (paid) |
|
$ |
(36 |
) |
$ |
(49 |
) |
|
Income taxes (inclusive of Investment Tax Credits (Note 8)) (paid) received, net |
|
$ |
(251 |
) |
$ |
(214 |
) |
![]()
|
notes to interim consolidated financial statements |
(unaudited) |
MARCH 31, 2010
TELUS Corporation was incorporated under the Company Act (British Columbia) on October 26, 1998, under the name BCT.TELUS Communications Inc. (BCT). On January 31, 1999, pursuant to a court-approved plan of arrangement under the Canada Business Corporations Act among BCT, BC TELECOM Inc. (BC TELECOM) and the former Alberta-based TELUS Corporation (TC), BCT acquired all of the shares of BC TELECOM and TC in exchange for Common Shares and Non-Voting Shares of BCT. Subsequently on January 31, 1999, BC TELECOM was dissolved. On May 3, 2000, BCT changed its name to TELUS Corporation and in February 2005, the Company transitioned under the Business Corporations Act (British Columbia), successor to the Company Act (British Columbia). TELUS Corporation maintains its registered office at Floor 21, 3777 Kingsway, Burnaby, British Columbia, V5H 3Z7.
TELUS Corporation is one of Canadas largest telecommunications companies, providing a full range of telecommunications products and services. The Company is the largest incumbent telecommunications service provider in Western Canada and provides data, Internet protocol, voice and wireless services to Central and Eastern Canada.
|
Notes to consolidated financial statements |
|
Page |
|
Description |
|
|
General application |
|
|
|
|
|
|
1. |
Interim financial statements |
|
7 |
|
Summary explanation of basis of presentation of interim consolidated financial statements |
|
2. |
Accounting policy developments |
|
7 |
|
Summary review of generally accepted accounting principle developments that do, will, or may, affect the Company |
|
3. |
Capital structure financial policies |
|
7 |
|
Summary review of the Companys objectives, policies and processes for managing its capital structure |
|
4. |
Financial instruments |
|
9 |
|
Summary schedules and review of financial instruments, including the management of associated risks and fair values |
|
Consolidated results of operations focused |
|
|
|
|
|
|
5. |
Segmented information |
|
15 |
|
Summary disclosure of segmented information regularly reported to the Companys chief operating decision-maker |
|
6. |
Restructuring costs |
|
16 |
|
Summary continuity schedule and review of restructuring costs |
|
7. |
Financing costs |
|
17 |
|
Summary schedule of items comprising financing costs by nature |
|
8. |
Income taxes |
|
17 |
|
Summary reconciliations of statutory rate income tax expense to provision for income taxes |
|
9. |
Per share amounts |
|
17 |
|
Summary schedule and review of numerators and denominators used in calculating per share amounts and related disclosures |
|
10. |
Dividends per share |
|
18 |
|
Summary schedule of dividends declared |
|
11. |
Share-based compensation |
|
18 |
|
Summary schedules and review of compensation arising from share option awards, restricted stock units and employee share purchase plan |
|
12. |
Employee future benefits |
|
21 |
|
Summary and review of employee future benefits and related disclosures |
|
Consolidated financial position focused |
|
|
|
|
|
|
13. |
Accounts receivable |
|
21 |
|
Summary schedule and review of arms-length securitization trust transactions and related disclosures |
|
14. |
Property, plant, equipment and other |
|
22 |
|
Summary schedule of items comprising property, plant, equipment and other |
|
15. |
Intangible assets and goodwill |
|
23 |
|
Summary schedule of intangible assets, including goodwill |
|
16. |
Long-term debt |
|
24 |
|
Summary schedule of long-term debt and related disclosures |
![]()
|
notes to interim consolidated financial statements |
(unaudited) |
|
Notes to consolidated financial statements |
|
Page |
|
Description |
|
|
Consolidated financial position focused (continued) |
|
|
|
|
|
|
17. |
Common Share and Non-Voting Share equity |
|
25 |
|
Review of Common Share and Non-Voting Share equity items including details of other comprehensive income, accumulated other comprehensive income and share option price stratification summaries |
|
18. |
Commitments and contingent liabilities |
|
27 |
|
Summary review of contingent liabilities, guarantees, claims and lawsuits |
|
Other |
|
|
|
|
|
|
19. |
Additional financial information |
|
29 |
|
Summary schedules of items comprising certain primary financial statement line items |
|
20. |
Differences between Canadian and United States generally accepted accounting principles |
|
30 |
|
Summary schedules and review of differences between Canadian and United States generally accepted accounting principles as they apply to the Company |
The notes presented in these interim consolidated financial statements include only significant events and transactions and are not fully inclusive of all matters normally disclosed in TELUS Corporations annual audited financial statements. As a result, these interim consolidated financial statements should be read in conjunction with the TELUS Corporation audited consolidated financial statements for the year ended December 31, 2009. These interim consolidated financial statements follow the same accounting policies and methods of their application as set out in the TELUS Corporation consolidated financial statements for the year ended December 31, 2009. Accordingly, these interim consolidated financial statements reflect all adjustments (which are of a normal recurring nature) that are, in the opinion of the Company, necessary for a fair statement of the results for the interim periods presented.
The terms TELUS or Company are used to mean TELUS Corporation and, where the context of the narrative permits, or requires, its subsidiaries.
In 2006, Canadas Accounting Standards Board ratified a strategic plan that will result in Canadian GAAP, as used by publicly accountable enterprises, being fully converged with International Financial Reporting Standards as issued by the International Accounting Standards Board (IFRS-IASB) over a transitional period to be complete by 2011. The Company will be required to report using the converged standards effective for interim and annual financial statements relating to fiscal years beginning no later than on or after January 1, 2011, the date which the Company has selected for adoption.
The Companys objectives when managing capital are: (i) to maintain a flexible capital structure which optimizes the cost of capital at acceptable risk; and (ii) to manage capital in a manner which balances the interests of equity and debt holders.
In the management of capital, the Company includes Common Share and Non-Voting Share equity (excluding accumulated other comprehensive income), long-term debt (including any associated hedging assets or liabilities, net of amounts recognized in accumulated other comprehensive income), cash and temporary investments and securitized accounts receivable in the definition of capital.
The Company manages the capital structure and makes adjustments to it in the light of changes in economic conditions and the risk characteristics of the underlying assets. In order to maintain or adjust the capital structure, the Company may adjust the amount of dividends paid to holders of Common Shares and Non-Voting Shares, purchase shares for cancellation pursuant to permitted normal course issuer bids, issue new shares, issue new debt, issue new debt to replace existing debt with different characteristics and/or increase or decrease the amount of sales of trade receivables to an arms-length securitization trust.
![]()
|
notes to interim consolidated financial statements |
(unaudited) |
The Company monitors capital on a number of bases, including: net debt to Earnings Before Interest, Taxes, Depreciation and Amortization excluding restructuring costs (EBITDA excluding restructuring costs); and dividend payout ratios.
Net debt to EBITDA excluding restructuring costs is calculated as net debt at the end of the period divided by twelve-month trailing EBITDA excluding restructuring costs. Net debt is a measure that does not have any standardized meaning prescribed by GAAP and is therefore unlikely to be comparable to similar measures presented by other issuers; the calculation of net debt is as set out in the following schedule. Net debt is one component of a ratio used to determine compliance with debt covenants. The calculation of EBITDA excluding restructuring costs is a measure that does not have any standardized meaning prescribed by GAAP and is therefore unlikely to be comparable to similar measures presented by other issuers; the calculation of EBITDA excluding restructuring costs is as set out in the following schedule. This measure, historically, is substantially the same as the leverage ratio covenant in the Companys credit facilities.
The reported dividend payout ratio is calculated as the quarterly dividend declared per Common Share and Non-Voting Share, as recorded in the financial statements, multiplied by four and divided by the sum of basic earnings per share for the most recent four quarters for interim reporting periods (divided by annual basic earnings per share for fiscal years); the reported dividend payout ratio of adjusted net earnings differs in that it excludes: income tax-related adjustments; the loss on redemption of long term debt; and the ongoing impacts of the share options with the net-cash settlement feature.
During 2010, the Companys strategy, which was unchanged from 2009 (other than to change the dividend payout ratio guideline to 55-65% of sustainable net earnings on a prospective basis), included maintaining the financial policy set out in the following schedule. The Company believes that its financial policies and guidelines, which are reviewed annually, are currently at the optimal level and, by maintaining credit ratings in the range of BBB+ to A-, or the equivalent, provide reasonable access to capital.
|
As at, or twelve-month periods ended, March 31 ($ in millions) |
|
Policy |
|
2010 |
|
2009 |
|
||
|
Components of debt and coverage ratios |
|
|
|
|
|
|
|
||
|
Net debt(1) |
|
|
|
$ |
7,235 |
|
$ |
7,301 |
|
|
EBITDA excluding restructuring costs(2) |
|
|
|
$ |
3,693 |
|
$ |
3,816 |
|
|
Net interest cost(3) |
|
|
|
$ |
549 |
|
$ |
449 |
|
|
Debt ratio |
|
|
|
|
|
|
|
||
|
Net debt to EBITDA excluding restructuring costs |
|
1.5 2.0 |
|
2.0 |
|
1.9 |
|
||
|
Coverage ratios |
|
|
|
|
|
|
|
||
|
Interest coverage on long-term debt(4) |
|
|
|
3.1 |
|
4.3 |
|
||
|
EBITDA excluding restructuring costs interest coverage(5) |
|
|
|
6.7 |
|
8.5 |
|
||
|
Other measures |
|
|
|
|
|
|
|
||
|
Dividend payout ratio of adjusted net earnings(6) |
|
|
|
67 |
% |
57 |
% |
||
|
Dividend payout ratio |
|
|
|
64 |
% |
52 |
% |
||
(1) Net debt is calculated as follows:
|
|
|
2010 |
|
2009 |
|
||
|
Long-term debt (Note 16) |
|
$ |
6,154 |
|
$ |
6,512 |
|
|
Debt issuance costs netted against long-term debt |
|
29 |
|
27 |
|
||
|
Derivative liabilities, net |
|
747 |
|
651 |
|
||
|
Accumulated other comprehensive income amounts arising from financial instruments used to manage interest rate and currency risks associated with U.S. dollar denominated debt (excluding tax effects) |
|
(49 |
) |
(124 |
) |
||
|
Cash and temporary investments, net |
|
(46 |
) |
(65 |
) |
||
|
Cumulative proceeds from accounts receivable securitization (Note 13) |
|
400 |
|
300 |
|
||
|
Net debt |
|
$ |
7,235 |
|
$ |
7,301 |
|
(2) EBITDA excluding restructuring costs is calculated as follows:
|
|
|
2010 |
|
2008 |
|
||||||||||||||||||||
|
|
|
Period-to-date: add (deduct) |
|
|
|
Period-to-date: add (deduct) |
|
|
|
||||||||||||||||
|
|
|
Comparative |
|
Prior fiscal |
|
Current |
|
Total |
|
Comparative |
|
Prior fiscal |
|
Current |
|
Total |
|
||||||||
|
EBITDA (Note 5) |
|
$ |
(906 |
) |
$ |
3,491 |
|
$ |
940 |
|
$ |
3,525 |
|
$ |
(949 |
) |
$ |
3,779 |
|
$ |
906 |
|
$ |
3,736 |
|
|
Restructuring costs (Note 6) |
|
(28 |
) |
190 |
|
6 |
|
168 |
|
(7 |
) |
59 |
|
28 |
|
80 |
|
||||||||
|
EBITDA excluding restructuring costs |
|
$ |
(934 |
) |
$ |
3,681 |
|
$ |
946 |
|
$ |
3,693 |
|
$ |
(956 |
) |
$ |
3,838 |
|
$ |
934 |
|
$ |
3,816 |
|
(3) Net interest cost is defined as financing costs before gains on redemption and repayment of debt, calculated on a twelve-month trailing basis (losses recorded on the redemption of long-term debt, if any, are included in net interest cost).
(4) Interest coverage on long-term debt is defined as net income before interest expense on long-term debt and income tax expense, divided by interest expense on long-term debt (including losses recorded on the redemption of long-term debt, if any).
(5) EBITDA excluding restructuring costs interest coverage is defined as EBITDA excluding restructuring costs divided by net interest cost. This measure is substantially the same as the coverage ratio covenant in the Companys credit facilities.
![]()
|
notes to interim consolidated financial statements |
(unaudited) |
(6) Adjusted net earnings per Common Share and Non-Voting Share is calculated as follows:
|
|
|
2010 |
|
2009 |
|
||
|
Net income attributable to Common Shares and Non-Voting Shares |
|
$ |
2.98 |
|
$ |
3.63 |
|
|
Income tax-related adjustments |
|
(0.36 |
) |
(0.30 |
) |
||
|
Loss on redemption of long-term debt, net of income taxes |
|
0.22 |
|
|
|
||
|
Impacts of share options with the net-cash settlement feature, net of income taxes |
|
(0.01 |
) |
|
|
||
|
Adjusted net earnings per Common Share and Non-Voting Share - basic |
|
$ |
2.83 |
|
$ |
3.63 |
|
The net debt to EBITDA excluding restructuring costs ratio increased as the decrease in EBITDA excluding restructuring costs was only partly offset by lower net debt. The interest coverage on long-term debt ratio was 3.1 times, down from 4.3 times one year earlier. An increase in long-term debt interest expense, mostly due to the losses on long-term debt redemption recorded in December 2009, decreased the ratio by 0.7, while lower income before income taxes and long-term debt interest expense decreased the ratio by 0.5. The EBITDA excluding restructuring costs interest coverage ratio was 6.7 times, down from 8.5 times in 2009, due mainly to the losses on long-term debt redemption recorded in December 2009.
The Companys financial instruments and the nature of risks which they may be subject to are as set out in the following table.
|
|
|
Risks |
|
||||||||
|
|
|
|
|
|
|
Market risks |
|
||||
|
Financial instrument |
|
Credit |
|
Liquidity |
|
Currency |
|
Interest rate |
|
Other price |
|
|
Measured at cost or amortized cost |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and temporary investments |
|
X |
|
|
|
X |
|
X |
|
|
|
|
Accounts receivable |
|
X |
|
|
|
X |
|
|
|
|
|
|
Accounts payable |
|
|
|
X |
|
X |
|
|
|
|
|
|
Restructuring accounts payable |
|
|
|
X |
|
|
|
|
|
|
|
|
Short-term obligations |
|
|
|
X |
|
|
|
X |
|
|
|
|
Long-term debt |
|
|
|
X |
|
X |
|
X |
|
|
|
|
Measured at fair value |
|
|
|
|
|
|
|
|
|
|
|
|
Short-term investments |
|
|
|
|
|
|
|
X |
|
X |
|
|
Long-term investments |
|
|
|
|
|
|
|
|
|
X |
|
|
Foreign exchange derivatives(1) |
|
X |
|
X |
|
X |
|
|
|
|
|
|
Share-based compensation derivatives(1) |
|
X |
|
X |
|
|
|
|
|
X |
|
|
Cross currency interest rate swap derivatives(1) |
|
X |
|
X |
|
X |
|
X |
|
|
|
(1) Use of derivative financial instruments is subject to a policy which requires that no derivative transaction be entered into for the purpose of establishing a speculative or leveraged position (the corollary being that all derivative transactions are to be entered into for risk management purposes only) and sets criteria for the creditworthiness of the transaction counterparties.
Excluding credit risk, if any, arising from currency swaps settled on a gross basis (see (c)), the best representation of the Companys maximum exposure (excluding tax effects) to credit risk, which is a worst-case scenario and does not reflect results expected by the Company, is as set out in the following table:
|
As at (millions) |
|
March 31, |
|
December 31, |
|
||
|
Cash and temporary investments, net |
|
$ |
46 |
|
$ |
41 |
|
|
Accounts receivable |
|
737 |
|
694 |
|
||
|
Derivative assets |
|
5 |
|
1 |
|
||
|
|
|
$ |
788 |
|
$ |
736 |
|
Cash and temporary investments: Credit risk associated with cash and temporary investments is minimized substantially by ensuring that these financial assets are placed with: governments; major financial institutions that have been accorded strong investment grade ratings by a primary rating agency; and/or other creditworthy counterparties. An ongoing review is performed to evaluate changes in the status of counterparties.
Accounts receivable: Credit risk associated with accounts receivable is minimized by the Companys large and diverse customer base, which covers substantially all consumer and business sectors in Canada. The Company follows a program of
![]()
|
notes to interim consolidated financial statements |
(unaudited) |
credit evaluations of customers and limits the amount of credit extended when deemed necessary. The Company maintains allowances for potential credit losses, and any such losses to date have been within managements expectations.
The following table presents an analysis of the age of customer accounts receivable not allowed for as at the dates of the Consolidated Statements of Financial Position. As at March 31, 2010, the weighted average life of customer accounts receivable is 31 days (December 31, 2009 35 days) and the weighted average life of past-due customer accounts receivable is 76 days (December 31, 2009 72 days). No interest is charged on customer accounts which are current. Thereafter, interest is charged at a market rate on outstanding balances.
|
As at (millions) |
|
March 31, |
|
December 31, |
|
||
|
Customer accounts receivable net of allowance for doubtful accounts |
|
|
|
|
|
||
|
Current |
|
$ |
413 |
|
$ |
321 |
|
|
30-60 days past billing date |
|
62 |
|
86 |
|
||
|
61-90 days past billing date |
|
15 |
|
23 |
|
||
|
Greater than 90 days past billing date |
|
66 |
|
67 |
|
||
|
|
|
$ |
556 |
|
$ |
497 |
|
|
Customer accounts receivable (Note 19(b)) |
|
$ |
605 |
|
$ |
556 |
|
|
Allowance for doubtful accounts |
|
(49 |
) |
(59 |
) |
||
|
|
|
$ |
556 |
|
$ |
497 |
|
The Company must make significant estimates in respect of the allowance for doubtful accounts. Current economic conditions, historical information, why the accounts are past-due and line of business from which the customer accounts receivable arose are all considered when determining whether past-due accounts should be allowed for; the same factors are considered when determining whether to write off amounts charged to the allowance account against the customer account receivable. The provision for doubtful accounts is calculated on a specific-identification basis for customer accounts receivable over a specific balance threshold and on a statistically-derived allowance basis for the remainder. No customer accounts receivable are written off directly to the provision for doubtful accounts.
The following table presents a summary of the activity related to the Companys allowance for doubtful accounts.
|
|
|
Three months |
|
||||
|
Periods ended March 31 (millions) |
|
2010 |
|
2009 |
|
||
|
Balance, beginning of period |
|
$ |
59 |
|
$ |
77 |
|
|
Additions (provision for doubtful accounts) |
|
16 |
|
26 |
|
||
|
Net use |
|
(26 |
) |
(17 |
) |
||
|
Balance, end of period |
|
$ |
49 |
|
$ |
86 |
|
Aside from the normal customer accounts receivable credit risk associated with its retained interest, the Company has no continuing exposure to credit risk associated with its trade receivables which are sold to an arms-length securitization trust, as discussed further in Note 13.
Derivative assets (and derivative liabilities): Counterparties to the Companys cross currency interest rate swap agreements, share-based compensation cash-settled equity forward agreements and foreign exchange derivatives are major financial institutions that have all been accorded investment grade ratings by a primary rating agency. The dollar amount of credit exposure under contracts with any one financial institution is limited and counterparties credit ratings are monitored. The Company does not give or receive collateral on swap agreements and hedging items due to its credit rating and those of its counterparties. While the Company is exposed to credit losses due to the non-performance of its counterparties, the Company considers the risk of this remote. The Companys derivative liabilities do not have credit-risk-related contingent features.
As a component of the Companys capital structure financial policies, discussed further in Note 3, the Company manages liquidity risk by maintaining a daily cash pooling process which enables the Company to manage its liquidity surplus and liquidity requirements according to the actual needs of the Company and its subsidiaries, by maintaining bilateral bank facilities and syndicated credit facilities, by maintaining a commercial paper program, by the sales of trade receivables to an arms-length securitization trust, by continuously monitoring forecast and actual cash flows and by managing maturity profiles of financial assets and financial liabilities. As disclosed in Note 16(c), the Company has significant debt maturities in future years. As at March 31, 2010, the Company has access to a shelf prospectus, in effect until October 2011, pursuant to which it can offer $3 billion (December 31, 2009 $3 billion) of debt or equity securities. The Company believes that its investment grade credit ratings provide reasonable access to capital markets.
The Company closely matches the derivative financial liability contractual maturities with those of the risk exposures that they are being used to manage.
![]()
|
notes to interim consolidated financial statements |
(unaudited) |
The Companys undiscounted financial liability expected maturities do not differ significantly from the contractual maturities. The Companys undiscounted financial liability contractual maturities, which include interest thereon (where applicable), are as set out in the following tables:
|
|
|
Non-derivative |
|
Derivative |
|
|||||||||||||||||||||||
|
|
|
Non-interest |
|
Long-term debt (see Note 16) |
|
Other financial liabilities |
|
|
|
|||||||||||||||||||
|
As at March 31, |
|
bearing |
|
All except |
|
Capital |
|
Currency swaps amounts to |
|
|
|
Currency swaps amounts to |
|
|
|
|||||||||||||
|
2010 (millions) |
|
liabilities |
|
leases(1)(2) |
|
leases |
|
(Receive) |
|
Pay |
|
Other |
|
(Receive) |
|
Pay |
|
Total |
|
|||||||||
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Second quarter |
|
$ |
914 |
|
$ |
202 |
|
$ |
|
|
$ |
(55 |
) |
$ |
87 |
|
$ |
39 |
|
$ |
(75 |
) |
$ |
78 |
|
$ |
1,190 |
|
|
Balance of year |
|
189 |
|
214 |
|
1 |
|
(55 |
) |
88 |
|
7 |
|
(83 |
) |
84 |
|
445 |
|
|||||||||
|
2011 |
|
84 |
|
1,679 |
|
1 |
|
(1,423 |
) |
2,152 |
|
|
|
|
|
|
|
2,493 |
|
|||||||||
|
2012 |
|
|
|
1,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,042 |
|
|||||||||
|
2013 |
|
|
|
532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
532 |
|
|||||||||
|
2014 |
|
|
|
907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
907 |
|
|||||||||
|
Thereafter |
|
1 |
|
3,813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,814 |
|
|||||||||
|
Total |
|
$ |
1,188 |
|
$ |
8,389 |
|
$ |
2 |
|
$ |
(1,533 |
) |
$ |
2,327 |
|
$ |
46 |
|
$ |
(158 |
) |
$ |
162 |
|
$ |
10,423 |
|
|
|
|
|
|
Total (see Note 16(c)) |
|
|
|
$ |
9,185 |
|
|
|
|
|
|
|
|
|
||||||||||
(1) Interest payment cash outflows in respect of commercial paper and amounts drawn under the Companys credit facilities (if any) have been calculated based upon the rates in effect as at March 31, 2010.
(2) The amounts included in the undiscounted non-derivative long-term debt in respect of the U.S. dollar denominated long-term debt, and the corresponding amounts included in the long-term debt currency swaps receive column, have been determined based upon the rates in effect as at March 31, 2010. The U.S. dollar denominated long-term debt contractual maturity amounts, in effect, are reflected in the long-term debt currency swaps pay column as gross cash flows are exchanged pursuant to the cross currency interest rate swap agreements.
|
|
|
Non-derivative |
|
Derivative |
|
|||||||||||||||||||||||
|
|
|
Non-interest |
|
Long-term debt |
|
Other financial liabilities |
|
|
|
|||||||||||||||||||
|
As at December 31, |
|
bearing |
|
All except |
|
Capital |
|
Currency swaps amounts to |
|
|
|
Currency swaps amounts to |
|
|
|
|||||||||||||
|
2009 (millions) |
|
liabilities |
|
leases(1)(2) |
|
leases |
|
(Receive) |
|
Pay |
|
Other |
|
(Receive) |
|
Pay |
|
Total |
|
|||||||||
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
First quarter |
|
$ |
1,023 |
|
$ |
35 |
|
$ |
1 |
|
$ |
|
|
$ |
|
|
$ |
51 |
|
$ |
(75 |
) |
$ |
77 |
|
$ |
1,112 |
|
|
Balance of year |
|
309 |
|
420 |
|
1 |
|
(113 |
) |
175 |
|
9 |
|
(95 |
) |
95 |
|
801 |
|
|||||||||
|
2011 |
|
|
|
1,728 |
|
1 |
|
(1,473 |
) |
2,152 |
|
|
|
|
|
|
|
2,408 |
|
|||||||||
|
2012 |
|
|
|
1,014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,014 |
|
|||||||||
|
2013 |
|
|
|
532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
532 |
|
|||||||||
|
2014 |
|
|
|
907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
907 |
|
|||||||||
|
Thereafter |
|
1 |
|
3,813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,814 |
|
|||||||||
|
Total |
|
$ |
1,333 |
|
$ |
8,449 |
|
$ |
3 |
|
$ |
(1,586 |
) |
$ |
2,327 |
|
$ |
60 |
|
$ |
(170 |
) |
$ |
172 |
|
$ |
10,588 |
|
|
|
|
|
|
Total |
|
|
|
|
|
$ |
9,193 |
|
|
|
|
|
|
|
|
|
||||||||
(1) Interest payment cash outflows in respect of commercial paper and amounts drawn under the Companys credit facilities (if any) have been calculated based upon the rates in effect as at December 31, 2009.
(2) The amounts included in the undiscounted non-derivative long-term debt in respect of the U.S. dollar denominated long-term debt, and the corresponding amounts included in the long-term debt currency swaps receive column, have been determined based upon the rates in effect as at December 31, 2009. The U.S. dollar denominated long-term debt contractual maturity amounts, in effect, are reflected in the long-term debt currency swaps pay column as gross cash flows are exchanged pursuant to the cross currency interest rate swap agreements.
The Companys functional currency is the Canadian dollar, but it regularly transacts in U.S. dollars due to certain routine revenues and operating costs being denominated in U.S. dollars, as well as sourcing some inventory purchases and capital asset acquisitions internationally. The U.S. dollar is the only foreign currency to which the Company has a significant exposure.
The Companys foreign exchange risk management includes the use of foreign currency forward contracts and currency options to fix the exchange rates on short-term U.S. dollar denominated transactions and commitments. Hedge accounting is applied to these short-term foreign currency forward contracts and currency options on an exception basis only.
The Company is also exposed to currency risks in that the fair value or future cash flows of its U.S. dollar denominated long-term debt will fluctuate because of changes in foreign exchange rates. Currency hedging relationships have been established for the related semi-annual interest payments and principal payment at maturity.
Changes in market interest rates will cause fluctuations in the fair value or future cash flows of temporary investments, short-term investments, short-term obligations, long-term debt and/or cross currency interest rate swap derivatives.
![]()
|
notes to interim consolidated financial statements |
(unaudited) |
When the Company has temporary investments, they have short maturities and fixed rates, thus their fair value will fluctuate with changes in market interest rates; absent monetization prior to maturity, the related future cash flows do not change due to changes in market interest rates.
If the balance of short-term investments includes debt instruments and/or dividend-paying equity instruments, the Company could be exposed to interest rate risks.
As short-term obligations arising from bilateral bank facilities, which typically have variable interest rates, are rarely outstanding for periods that exceed one calendar week, interest rate risk associated with this item is not material.
In respect of the Companys currently outstanding long-term debt, other than for commercial paper and amounts drawn on its credit facilities (Note 16(b)), it is all fixed-rate debt. The fair value of fixed-rate debt fluctuates with changes in market interest rates; absent early redemption and/or foreign exchange rate fluctuations, the related future cash flows do not change. Due to the short maturities of commercial paper, its fair values are not materially affected by changes in market interest rates but its cash flows representing interest payments may be if the commercial paper is rolled over.
Amounts drawn on the Companys short-term and long-term credit facilities will be affected by changes in market interest rates in a manner similar to commercial paper.
Similar to fixed-rate debt, the fair value of the Companys cross currency interest rate swap derivatives fluctuates with changes in market interest rates as the interest rate swapped to is fixed; absent early redemption, the related future cash flows do not change due to changes in market interest rates.
Short-term investments: If the balance of short-term investments includes equity instruments, the Company would be exposed to equity price risks.
Long-term investments: The Company is exposed to equity price risks arising from investments classified as available-for-sale. Such investments are held for strategic rather than trading purposes.
Share-based compensation derivatives: The Company is exposed to other price risk arising from cash-settled share-based compensation (appreciating Common Share and Non-Voting Share prices increase both the expense and the potential cash outflow). Cash-settled equity swap agreements have been entered into that establish a cap on the Companys cost associated with its net-cash settled share options (Note 11(b)) and fix the Companys cost associated with its restricted stock units (Note 11(c)).
Net income and other comprehensive income for the three-month periods ended March 31, 2010 and 2009, could have varied if the Canadian dollar: U.S. dollar foreign exchange rates, market interest rates and the Companys Common Share and Non-Voting Share prices varied by reasonably possible amounts from their actual statement of financial position date values.
The sensitivity analysis of the Companys exposure to currency risk at the reporting date has been determined based upon the hypothetical change taking place at the statement of financial position date (as contrasted with applying the hypothetical change to all relevant transactions during the reported periods). The U.S. dollar denominated balances and derivative financial instrument notional amounts as at the statement of financial position dates have been used in the calculations.
The sensitivity analysis of the Companys exposure to interest rate risk at the reporting date has been determined based upon the hypothetical change taking place at the beginning of the relevant fiscal year and being held constant through to the statement of financial position date. The relevant statement of financial position date principal and notional amounts have been used in the calculations.
The sensitivity analysis of the Companys exposure to other price risk arising from share-based compensation at the reporting date has been determined based upon the hypothetical change taking place at the relevant statement of financial position date. The relevant statement of financial position date notional number of shares, including those in the cash-settled equity swap agreements, has been used in the calculations.
The income tax provisions, which are reflected net in the sensitivity analysis, reflect the applicable basic blended federal and provincial statutory income tax rates for the reporting periods.
![]()
|
notes to interim consolidated financial statements |
(unaudited) |
|
Three-month periods ended March 31 |
|
Net income |
|
Other comprehensive income |
|
Comprehensive income |
|
||||||||||||
|
($ increase (decrease) in millions) |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||||
|
Reasonably possible changes in market risks(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
10% change in Cdn. $: U.S.$ exchange rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Canadian dollar appreciates |
|
$ |
(7 |
) |
$ |
(8 |
) |
$ |
(16 |
) |
$ |
(34 |
) |
$ |
(23 |
) |
$ |
(42 |
) |
|
Canadian dollar depreciates |
|
$ |
7 |
|
$ |
8 |
|
$ |
16 |
|
$ |
34 |
|
$ |
23 |
|
$ |
42 |
|
|
25 basis point change in market interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Rate increases |
|
$ |
(1 |
) |
$ |
(1 |
) |
$ |
2 |
|
$ |
3 |
|
$ |
1 |
|
$ |
2 |
|
|
Rate decreases |
|
$ |
1 |
|
$ |
1 |
|
$ |
(2 |
) |
$ |
(3 |
) |
$ |
(1 |
) |
$ |
(2 |
) |
|
25%(2) change in Common Share and Non-Voting Share prices(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Price increases |
|
$ |
(3 |
) |
$ |
|
|
$ |
5 |
|
$ |
5 |
|
$ |
2 |
|
$ |
5 |
|
|
Price decreases |
|
$ |
(5 |
) |
$ |
(10 |
) |
$ |
(5 |
) |
$ |
(5 |
) |
$ |
(10 |
) |
$ |
(15 |
) |
(1) These sensitivities are hypothetical and should be used with caution. Changes in net income and/or other comprehensive income generally cannot be extrapolated because the relationship of the change in assumption to the change in net income and/or other comprehensive income may not be linear. In this table, the effect of a variation in a particular assumption on the amount of net income and/or other comprehensive income is calculated without changing any other assumption; in reality, changes in one factor may result in changes in another (for example, increases in market interest rates may result in more favourable foreign exchange rates (increased strength of the Canadian dollar)), which might magnify or counteract the sensitivities.
The sensitivity analysis assumes that changes in exchange rates and market interest rates would be realized by the Company; in reality, the competitive marketplace in which the Company operates would impact this assumption.
No provision has been made for a difference in the notional number of shares associated with share-based compensation awards made during the reporting period that may have arisen due to a difference in the Non-Voting Share price.
(2) To facilitate ongoing comparison of sensitivities, a constant variance of approximate magnitude has been used. Reflecting a 4.5-year data period and calculated on a monthly basis, which is consistent with the current assumptions and methodology set out in Note 11(b), the volatility of the Companys Non-Voting Share price as at March 31, 2010, was 26.6% (2009 26.0%); reflecting the three-month data period ended March 31, 2010, the volatility was 22.2% (2009 20.4%).
(3) The hypothetical effects of changes in the prices of the Companys Common Share and Non-Voting Shares are restricted to those which would arise from the Companys share-based compensation items which are accounted for as liability instruments and the associated cash-settled equity swap agreements.
The Company is exposed to other price risks in respect of its financial instruments, as discussed further in (f).
General: The carrying value of cash and temporary investments, accounts receivable, accounts payable, restructuring accounts payable and short-term obligations approximates their fair values due to the immediate or short-term maturity of these financial instruments. The carrying values of the Companys investments accounted for using the cost method do not exceed their fair values.
The carrying value of short-term investments, if any, equals their fair value as they are classified as held for trading. The fair value is determined directly by reference to quoted market prices in active markets.
The fair values of the Companys long-term debt are based on quoted market prices in active markets.
The fair values of the Companys derivative financial instruments used to manage exposure to interest rate and currency risks are estimated based on quoted market prices in active markets for the same or similar financial instruments or on the current rates offered to the Company for financial instruments of the same maturity as well as the use of discounted future cash flows using current rates for similar financial instruments subject to similar risks and maturities.
The fair values of the Companys derivative financial instruments used to manage exposure to increases in compensation costs arising from certain forms of share-based compensation are based upon fair value estimates of the related cash-settled equity forward agreements provided by the counterparty to the transactions (such fair value estimates being largely based upon the Companys Common Share and Non-Voting Share prices as at the statement of financial position dates).
The Companys financial instruments that are measured at fair value on a recurring basis in periods subsequent to initial recognition and the level within the fair value hierarchy used to measure them are as set out in the following table.
|
|
|
|
|
|
|
Fair value measurements at reporting date using |
|
||||||||||||||||||
|
|
|
Carrying value |
|
Quoted prices in active |
|
Significant other |
|
Significant unobservable |
|
||||||||||||||||
|
As at (millions) |
|
Mar. 31, |
|
Dec. 31, |
|
Mar. 31, |
|
Dec. 31, |
|
Mar. 31, |
|
Dec. 31, |
|
Mar. 31, |
|
Dec. 31, |
|
||||||||
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange derivatives |
|
$ |
2 |
|
$ |
1 |
|
$ |
|
|
$ |
|
|
$ |
2 |
|
$ |
1 |
|
$ |
|
|
$ |
|
|
|
Share-based compensation derivatives |
|
3 |
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
||||||||
|
|
|
$ |
5 |
|
$ |
1 |
|
$ |
|
|
$ |
|
|
$ |
5 |
|
$ |
1 |
|
$ |
|
|
$ |
|
|
![]()
|
notes to interim consolidated financial statements |
(unaudited) |
|
|
|
|
|
|
|
Fair value measurements at reporting date using |
|
||||||||||||||||||
|
|
|
Carrying value |
|
Quoted prices in active |
|
Significant other |
|
Significant unobservable |
|
||||||||||||||||
|
As at (millions) |
|
Mar. 31, |
|
Dec. 31, |
|
Mar. 31, |
|
Dec. 31, |
|
Mar. 31, |
|
Dec. 31, |
|
Mar. 31, |
|
Dec. 31, |
|
||||||||
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange derivatives |
|
$ |
4 |
|
$ |
2 |
|
$ |
|
|
$ |
|
|
$ |
4 |
|
$ |
2 |
|
$ |
|
|
$ |
|
|
|
Share-based compensation derivatives |
|
44 |
|
60 |
|
|
|
|
|
44 |
|
60 |
|
|
|
|
|
||||||||
|
Cross currency interest rate swap derivatives |
|
747 |
|
721 |
|
|
|
|
|
747 |
|
721 |
|
|
|
|
|
||||||||
|
|
|
$ |
795 |
|
$ |
783 |
|
$ |
|
|
$ |
|
|
$ |
795 |
|
$ |
783 |
|
$ |
|
|
$ |
|
|
Derivative: The Companys derivative financial instruments that are measured at fair value on a recurring basis subsequent to initial recognition are as set out in the following table.
|
|
|
|
|
March 31, 2010 |
|
December 31, 2009 |
|
||||||||||||||
|
As at (millions) |
|
Maximum |
|
Notional |
|
Carrying |
|
Fair value |
|
Notional |
|
Carrying |
|
Fair value |
|
||||||
|
Current Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Derivatives designated as held for trading upon initial recognition and used to manage currency risks arising from U.S. dollar revenues to which hedge accounting is not applied |
|
2010 |
|
$ |
25 |
|
$ |
2 |
|
$ |
2 |
|
$ |
23 |
|
$ |
1 |
|
$ |
1 |
|
|
Other Long-Term Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Derivatives(1) used to manage changes in share-based compensation costs and classified as held for hedging (2) (Note 11(c)) |
|
2012 |
|
$ |
27 |
|
$ |
3 |
|
$ |
3 |
|
$ |
12 |
|
$ |
|
|
$ |
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Derivatives designated as held for trading upon initial recognition and used to manage currency risks arising from U.S. dollar denominated purchases to which hedge accounting is not applied |
|
2010 |
|
$ |
99 |
|
$ |
2 |
|
$ |
2 |
|
$ |
102 |
|
$ |
2 |
|
$ |
2 |
|
|
Derivatives(1) designated as held for hedging(2) upon initial recognition and used to manage currency risks arising from U.S. dollar denominated purchases |
|
2010 |
|
$ |
78 |
|
2 |
|
2 |
|
$ |
79 |
|
|
|
|
|
||||
|
Derivatives used to manage changes in share-based compensation costs and classified as held for |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
- Trading (Note 11(b)) |
|
2012 |
|
$ |
117 |
|
39 |
|
39 |
|
$ |
130 |
|
51 |
|
51 |
|
||||
|
- Hedging(1)(2) (Note 11(c)) |
|
2010 |
|
$ |
26 |
|
5 |
|
7 |
|
$ |
26 |
|
9 |
|
9 |
|
||||
|
|
|
|
|
|
|
48 |
|
|
|
|
|
62 |
|
|
|
||||||
|
Add: Net amounts due to counterparties in respect of derivatives used to manage changes in share-based compensation costs and classified as held for hedging |
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
$ |
50 |
|
$ |
50 |
|
|
|
$ |
62 |
|
$ |
62 |
|
||
|
Other Long-Term Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Derivatives(1) classified as held for hedging(2) and used to manage currency risks associated with U.S. dollar denominated debt |
|
2011 |
|
$ |
2,064 |
|
$ |
747 |
|
$ |
770 |
|
$ |
2,064 |
|
$ |
721 |
|
$ |
726 |
|
|
Add: Interest payable in respect of derivatives used to manage currency risks associated with U.S. dollar denominated debt and classified as held for hedging |
|
|
|
|
|
23 |
|
|
|
|
|
5 |
|
|
|
||||||
|
|
|
|
|
|
|
$ |
770 |
|
$ |
770 |
|
|
|
$ |
726 |
|
$ |
726 |
|
||
(1) Designated as cash flow hedging items.
(2) Hedge accounting is applied to derivatives that are designated as held for hedging.
Non-derivative: The Companys long-term debt, which is measured at amortized cost, and the fair value thereof, is as set out in the following table.
|
|
|
March 31, 2010 |
|
December 31, 2009 |
|
||||||||
|
As at (millions) |
|
Carrying |
|
Fair value |
|
Carrying |
|
Fair value |
|
||||
|
Long-term debt |
|
$ |
6,154 |
|
$ |
6,713 |
|
$ |
6,172 |
|
$ |
6,656 |
|
![]()
|
notes to interim consolidated financial statements |
(unaudited) |
The following table sets out the gains and losses, excluding tax effects, on derivative instruments classified as cash flow hedging items and their location within the Consolidated Statements of Income and Other Comprehensive Income; there was no ineffective portion of derivative instruments classified as cash flow hedging items for the periods presented.
|
|
|
Amount
of gain (loss) recognized in |
|
Gain
(loss) reclassified from other comprehensive income |
|
||||||||||
|
|
|
(effective portion) (Note 17(b)) |
|
|
|
Amount |
|
||||||||
|
Three-month periods ended March 31 (millions) |
|
2010 |
|
2009 |
|
Location |
|
2010 |
|
2009 |
|
||||
|
Derivatives used to manage currency risks |
|
|
|
|
|
|
|
|
|
|
|
||||
|
- Associated with U.S. dollar denominated debt |
|
$ |
(27 |
) |
$ |
128 |
|
Financing costs |
|
$ |
(48 |
) |
$ |
84 |
|
|
- Arising from U.S. dollar denominated purchases |
|
(2 |
) |
2 |
|
Operations |
|
|
|
5 |
|
||||
|
Derivatives used to manage changes in share-based compensation costs (Note 11(c)) |
|
3 |
|
(1 |
) |
Operations |
|
(1 |
) |
(2 |
) |
||||
|
|
|
$ |
(26 |
) |
$ |
129 |
|
|
|
$ |
(49 |
) |
$ |
87 |
|
The following table sets out gains and losses arising from derivative instruments: that are classified as held for trading items; that are not designated as being in a hedging relationship; and their location within the Consolidated Statements of Income and Other Comprehensive Income.
|
|
|
|
|
Gain (loss) recognized in income on |
|
||||
|
Three-month periods ended March 31 (millions) |
|
Location |
|
2010 |
|
2009 |
|
||
|
Derivatives used to manage currency risks |
|
Financing costs |
|
$ |
(2 |
) |
$ |
5 |
|
|
Derivatives used to manage changes in share-based compensation costs (Note 11(b)) |
|
Operations |
|
9 |
|
(6 |
) |
||
|
|
|
|
|
$ |
7 |
|
$ |
(1 |
) |
The Companys reportable segments are Wireline and Wireless. The Wireline segment includes voice local, voice long distance, data and other telecommunications services excluding wireless. The Wireless segment includes digital personal communications services, equipment sales and wireless Internet services. Segmentation is based on similarities in technology, the technical expertise required to deliver the products and services, customer characteristics, the distribution channels used and regulatory treatment. Intersegment sales are recorded at the exchange value, which is the amount agreed to by the parties. The following segmented information is regularly reported to the Companys Chief Executive Officer (the Companys chief operating decision-maker).
![]()
|
notes to interim consolidated financial statements |
(unaudited) |
|
Three-month
periods ended |
|
Wireline |
|
Wireless |
|
Eliminations |
|
Consolidated |
|
||||||||||||||||
|
(millions) |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||||||
|
Operating revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
External revenue |
|
$ |
1,198 |
|
$ |
1,245 |
|
$ |
1,177 |
|
$ |
1,130 |
|
$ |
|
|
$ |
|
|
$ |
2,375 |
|
$ |
2,375 |
|
|
Intersegment revenue |
|
36 |
|
33 |
|
7 |
|
7 |
|
(43 |
) |
(40 |
) |
|
|
|
|
||||||||
|
|
|
1,234 |
|
1,278 |
|
1,184 |
|
1,137 |
|
(43 |
) |
(40 |
) |
2,375 |
|
2,375 |
|
||||||||
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operations expense |
|
787 |
|
834 |
|
685 |
|
647 |
|
(43 |
) |
(40 |
) |
1,429 |
|
1,441 |
|
||||||||
|
Restructuring costs |
|
4 |
|
26 |
|
2 |
|
2 |
|
|
|
|
|
6 |
|
28 |
|
||||||||
|
|
|
791 |
|
860 |
|
687 |
|
649 |
|
(43 |
) |
(40 |
) |
1,435 |
|
1,469 |
|
||||||||
|
EBITDA(1) |
|
$ |
443 |
|
$ |
418 |
|
$ |
497 |
|
$ |
488 |
|
$ |
|
|
$ |
|
|
$ |
940 |
|
$ |
906 |
|
|
CAPEX(2) |
|
$ |
252 |
|
$ |
278 |
|
$ |
59 |
|
$ |
196 |
|
$ |
|
|
$ |
|
|
$ |
311 |
|
$ |
474 |
|
|
EBITDA less CAPEX |
|
$ |
191 |
|
$ |
140 |
|
$ |
438 |
|
$ |
292 |
|
$ |
|
|
$ |
|
|
$ |
629 |
|
$ |
432 |
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA (from above) |
|
$ |
940 |
|
$ |
906 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
345 |
|
334 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
Amortization |
|
108 |
|
93 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
487 |
|
479 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
Other expense, net |
|
8 |
|
5 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
Financing costs |
|
112 |
|
95 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
367 |
|
379 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
99 |
|
57 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
268 |
|
$ |
322 |
|
||||||||
(1) Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) is a measure that does not have any standardized meaning prescribed by GAAP and is therefore unlikely to be comparable to similar measures presented by other issuers; EBITDA is defined by the Company as operating revenues less operations expense and restructuring costs. The Company has issued guidance on, and reports, EBITDA because it is a key measure used by management to evaluate performance of its business segments and is utilized in measuring compliance with certain debt covenants.
(2) Total capital expenditures (CAPEX).
|
|
|
Three months |
|
||||
|
Periods ended March 31 (millions) |
|
2010 |
|
2009 |
|
||
|
Restructuring costs |
|
|
|
|
|
||
|
Workforce |
|
|
|
|
|
||
|
Voluntary |
|
$ |
3 |
|
$ |
5 |
|
|
Involuntary |
|
3 |
|
22 |
|
||
|
Other |
|
|
|
1 |
|
||
|
|
|
6 |
|
28 |
|
||
|
Disbursements |
|
|
|
|
|
||
|
Workforce |
|
|
|
|
|
||
|
Voluntary |
|
23 |
|
2 |
|
||
|
Involuntary and other |
|
31 |
|
26 |
|
||
|
Other |
|
1 |
|
1 |
|
||
|
|
|
55 |
|
29 |
|
||
|
Expenses greater (less) than disbursements |
|
(49 |
) |
(1 |
) |
||
|
Restructuring accounts payable and accrued liabilities |
|
|
|
|
|
||
|
Balance, beginning of period |
|
135 |
|
51 |
|
||
|
Balance, end of period |
|
$ |
86 |
|
$ |
50 |
|
In 2010 ongoing efficiency initiatives include:
· simplifying or automating processes to achieve operating efficiencies;
· simplifying organizational structures through consolidation of functions and reducing organizational layers;
· decommissioning uneconomic products and services; and
· leveraging business process outsourcing and off-shoring to the Companys own international call centres.
These initiatives were aimed to improve the Companys long-term operating productivity and competitiveness. The Companys estimate of restructuring costs for 2010 is approximately $75 million.
![]()
|
notes to interim consolidated financial statements |
(unaudited) |
|
|
|
Three months |
|
||||
|
Periods ended March 31 (millions) |
|
2010 |
|
2009 |
|
||
|
Interest on long-term debt |
|
$ |
113 |
|
$ |
114 |
|
|
Interest on short-term obligations and other |
|
|
|
1 |
|
||
|
Foreign exchange |
|
|
|
(7 |
) |
||
|
|
|
113 |
|
108 |
|
||
|
Interest income |
|
|
|
|
|
||
|
Interest on tax refunds |
|
|
|
(12 |
) |
||
|
Other interest income |
|
(1 |
) |
(1 |
) |
||
|
|
|
(1 |
) |
(13 |
) |
||
|
|
|
$ |
112 |
|
$ |
95 |
|
|
|
|
Three months |
|
||||
|
Periods ended March 31 (millions) |
|
2010 |
|
2009 |
|
||
|
Current |
|
$ |
68 |
|
$ |
68 |
|
|
Future |
|
31 |
|
(11 |
) |
||
|
|
|
$ |
99 |
|
$ |
57 |
|
The Companys income tax expense differs from that calculated by applying statutory rates for the following reasons:
|
Three-month periods ended March 31 ($ in millions) |
|
2010 |
|
2009 |
|
||||||
|
Basic blended federal and provincial tax at statutory income tax rates |
|
$ |
106 |
|
28.9 |
% |
$ |
115 |
|
30.3 |
% |
|
Revaluation of future income tax liability to reflect future statutory income tax rates |
|
(7 |
) |
|
|
(19 |
) |
|
|
||
|
Tax rate differential on, and consequential adjustments from, reassessment of prior year tax issues |
|
(1 |
) |
|
|
(40 |
) |
|
|
||
|
Share option award compensation |
|
1 |
|
|
|
1 |
|
|
|
||
|
Income tax expense per Consolidated Statements of Income and Other Comprehensive Income |
|
$ |
99 |
|
27.0 |
% |
$ |
57 |
|
15.0 |
% |
The Company must make significant estimates in respect of the composition of its future income tax liability. The operations of the Company are complex and the related tax interpretations, regulations and legislation are continually changing. As a result, there are usually some tax matters in question. The Company conducts research and development activities, which are eligible to earn Investment Tax Credits. During the three-month period ended March 31, 2010, the Company recorded Investment Tax Credits of $1 million (2009 $1 million), all of which was recorded as a reduction of Operations expense.
Basic net income per Common Share and Non-Voting Share is calculated by dividing net income attributable to Common Shares and Non-Voting Shares by the total weighted average Common Shares and Non-Voting Shares outstanding during the period. Diluted net income per Common Share and Non-Voting Share is calculated to give effect to share option awards.
The following table presents the reconciliations of the denominators of the basic and diluted per share computations. Net income attributable to Common Shares and Non-Voting Shares equalled diluted income attributable to Common Shares and Non-Voting Shares for all periods presented.
|
|
|
Three months |
|
||
|
Periods ended March 31 (millions) |
|
2010 |
|
2009 |
|
|
Basic total weighted average Common Shares and Non-Voting Shares outstanding |
|
318 |
|
318 |
|
|
Effect of dilutive securities |
|
|
|
|
|
|
Share option awards |
|
1 |
|
|
|
|
Diluted total weighted average Common Shares and Non-Voting Shares outstanding |
|
319 |
|
318 |
|
For the three-month period ended March 31, 2010, certain outstanding share option awards, in the amount of 8 million (2009 9 million) were not included in the computation of diluted income per Common Share and Non-Voting Share because the share option awards exercise prices were greater than the average market price of the Common Shares and Non-Voting Shares during the reported periods.
![]()
|
notes to interim consolidated financial statements |
(unaudited) |
|
|
|
2010 |
|
2009 |
|
||||||||||
|
Three-month
periods ended March 31 |
|
Declared |
|
Paid to |
|
Total |
|
Declared |
|
Paid to |
|
Total |
|
||
|
Dividend per Common Share and Non-Voting Share |
|
Mar. 11, 2010 |
|
Apr. 1, 2010 |
|
$ |
152 |
|
Mar. 11, 2009 |
|
Apr. 1, 2009 |
|
$ |
151 |
|
|
Common Share and Non-Voting Share dividends paid, or payable, in cash |
|
|
|
|
|
$ |
120 |
|
|
|
|
|
$ |
151 |
|
|
Common Share and Non-Voting Share dividends to be reinvested in Non-Voting Shares issued from Treasury |
|
|
|
|
|
32 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
$ |
152 |
|
|
|
|
|
$ |
151 |
|
Of the dividends payable at December 31, 2009, $129 million was paid in cash and the balance was reinvested in Non-Voting Shares issued from Treasury.
On May 4, 2010, the Board of Directors declared a quarterly dividend of $0.50 per share on the issued and outstanding Common Shares and Non-Voting Shares of the Company payable on July 2, 2010, to holders of record at the close of business on June 10, 2010. The final amount of the dividend payment depends upon the number of Common Shares and Non-Voting Shares issued and outstanding at the close of business on June 10, 2010.
The Company has a Dividend Reinvestment and Share Purchase Plan under which eligible holders of Common Shares and Non-Voting Shares may acquire Non-Voting Shares through the reinvestment of dividends and making additional optional cash payments to the trustee. Under this Plan, the Company has the option of offering shares from Treasury or having the trustee acquire shares in the stock market.
Reinvestment of dividends: The Company, at its discretion, may offer the Non-Voting Shares at up to a 5% discount from the market price. The Company announced that effective with the dividend paid January 4, 2010, Non-Voting Shares will be issued from Treasury at a discount of 3%. In respect of Common Share and Non-Voting Share dividends declared during the three-month period ended March 31, 2010, $32 million (2009 $5 million) was to be reinvested in Non-Voting Shares.
Optional cash payments: Shares purchased through optional cash payments are subject to a minimum investment of $100 per transaction and a maximum investment of $20,000 per calendar year.
Reflected in the Consolidated Statements of Income and Other Comprehensive Income as Operations expense and in the Consolidated Statements of Cash Flows are the following share-based compensation amounts:
|
|
|
2010 |
|
2009 |
|
||||||||||||||
|
Three-month
periods ended March 31 |
|
Operations |
|
Associated |
|
Statement of |
|
Operations |
|
Associated |
|
Statement of |
|
||||||
|
Share option awards(1) |
|
$ |
1 |
|
$ |
(6 |
) |
$ |
(5 |
) |
$ |
5 |
|
$ |
(3 |
) |
$ |
2 |
|
|
Restricted stock units(2) |
|
7 |
|
(1 |
) |
6 |
|
8 |
|
(1 |
) |
7 |
|
||||||
|
Employee share purchase plan |
|
7 |
|
(7 |
) |
|
|
8 |
|
(8 |
) |
|
|
||||||
|
|
|
$ |
15 |
|
$ |
(14 |
) |
$ |
1 |
|
$ |
21 |
|
$ |
(12 |
) |
$ |
9 |
|
(1) The expense (recovery) arising from share options with the net-cash settlement feature, net of cash-settled equity swap agreement effects (see Note 4(i)), was $(2) (2009 $1).
(2) The expense arising from restricted stock units was net of cash-settled equity swap agreement effects (see Note 4(i)).
For the three-month period ended March 31, 2010, the associated operating cash outflows in respect of share option awards include cash outflows arising from the cash-settled equity swap agreements of $5 million (2009 $2 million). For the three-month period ended March 31, 2010, the income tax benefit arising from share-based compensation was $3 million (2009 $5 million); as disclosed in Note 8, not all share-based compensation amounts are deductible for income tax purposes.
![]()
|
notes to interim consolidated financial statements |
|
(unaudited) |
General: The Company applies the fair value based method of accounting for share-based compensation awards granted to employees. Share option awards typically vest over a three-year period (the requisite service period), but may vest over periods of up to five years. The vesting method of share option awards, which is determined on or before the date of grant, may be either cliff or graded; all share option awards granted subsequent to 2004 have been cliff-vesting awards.
Share option awards accounted for as equity instruments: The weighted average fair value of share option awards granted, and the weighted average assumptions used in the fair value estimation at the time of grant, using the Black-Scholes model (a closed-form option pricing model), are as follows:
|
|
|
Three months |
|
||||
|
Periods ended March 31 |
|
2010 |
|
2009 |
|
||
|
Share option award fair value (per share option) |
|
$ |
4.22 |
|
$ |
3.63 |
|
|
Risk free interest rate |
|
2.5 |
% |
2.3 |
% |
||
|
Expected lives(1) (years) |
|
4.5 |
|
4.5 |
|
||
|
Expected volatility |
|
26.3 |
% |
26.0 |
% |
||
|
Dividend yield |
|
5.8 |
% |
6.2 |
% |
||
(1) The maximum contractual term of the share option awards granted in 2010 and 2009 was seven years.
The risk free interest rate used in determining the fair value of the share option awards is based on a Government of Canada yield curve that is current at the time of grant. The expected lives of the share option awards are based on historical share option award exercise data of the Company. Similarly, expected volatility considers the historical volatility of the Companys Non-Voting Shares. The dividend yield is the annualized dividend current at the date of grant divided by the share option award exercise price. Dividends are not paid on unexercised share option awards and are not subject to vesting.
Some share option awards have a net-equity settlement feature. As discussed further in Note 17(c), it is at the Companys option whether the exercise of a share option award is settled as a share option or settled using the net-equity settlement feature.
Share option awards accounted for as liability instruments: Substantially all of the Companys outstanding share option awards that were granted prior to January 1, 2005, have a net-cash settlement feature; the optionee has the choice of exercising the net-cash settlement feature. The affected outstanding share option awards largely take on the characteristics of liability instruments rather than equity instruments. For the outstanding share option awards that were amended and which were granted subsequent to 2001, the minimum expense recognized for them will be their grant-date fair values.
The Company entered into a cash-settled equity swap agreement that establishes a cap on the Companys cost associated with substantially all of the affected outstanding share option awards. The following table sets out the number of affected outstanding share option awards and the composition of their capped exercise date fair values.
|
|
|
Weighted average |
|
Exercise |
|
|
|
|
|
Associated |
|
||||||||||
|
As at
March 31, 2010 ($ in millions except per |
|
Exercise |
|
Grant- |
|
Incremental |
|
date fair |
|
Affected |
|
Aggregate |
|
notional |
|
||||||
|
Affected share option awards granted for |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Common Shares prior to 2002 |
|
$ |
38.72 |
|
N/A |
(2) |
$ |
15.54 |
|
$ |
54.26 |
|
105,010 |
|
$ |
|
|
$ |
3 |
|
|
|
Non-Voting Shares prior to 2002 |
|
$ |
30.79 |
|
N/A |
(2) |
$ |
24.36 |
|
$ |
55.15 |
|
1,205,838 |
|
6 |
|
63 |
|
|||
|
Non-Voting Shares after 2001 |
|
$ |
23.35 |
|
$ |
7.37 |
|
$ |
24.43 |
|
$ |
55.15 |
|
963,199 |
|
13 |
|
51 |
|
||
|
|
|
|
|
|
|
|
|
|
|
2,274,047 |
|
$ |
19 |
|
$ |
117 |
|
||||
(1) The aggregate intrinsic value is calculated upon March 31, 2010, per share prices of $37.80 for Common Shares and $36.34 for Non-Voting Shares. The difference between the aggregate intrinsic value amount in this table and the amount disclosed in Note 19(b) is the effect, if any, of recognizing no less than the expense arising from the grant-date fair values for the affected share option awards outstanding.
(2) Canadian GAAP did not require that grant date fair values be determined for share option awards made prior to 2002.
The Company uses restricted stock units as a form of incentive compensation. Each restricted stock unit is equal in value to one Non-Voting Share and the dividends that would have arisen thereon had it been an issued and outstanding Non-Voting Share; the notional dividends are recorded as additional issuances of restricted stock units during the life of the restricted stock unit. The restricted stock units become payable when vesting is completed. The restricted stock units typically vest over a period of 33 months (the requisite service period). The vesting method of restricted stock units, which is determined on or before the date of grant, may be either cliff or graded. The associated liability is normally cash-settled.
![]()
|
notes to interim consolidated financial statements |
|
(unaudited) |
The following table presents a summary of the activity related to the Companys restricted stock units.
|
|
|
Three months |
|
|||||
|
|
|
Number of restricted stock units |
|
Weighted |
|
|||
|
Period ended March 31, 2010 |
|
Non-vested |
|
Vested |
|
date fair value |
|
|
|
Outstanding, beginning of period |
|
|
|
|
|
|
|
|
|
Non-vested |
|
1,385,091 |
|
|
|
$ |
37.76 |
|
|
Vested |
|
|
|
24,226 |
|
37.03 |
|
|
|
Issued |
|
|
|
|
|
|
|
|
|
Initial award |
|
637,369 |
|
|
|
32.65 |
|
|
|
In lieu of dividends |
|
25,868 |
|
|
|
36.66 |
|
|
|
Vested |
|
(4,807 |
) |
4,807 |
|
39.14 |
|
|
|
Settled in cash |
|
|
|
(27,772 |
) |
37.33 |
|
|
|
Forfeited and cancelled |
|
(20,352 |
) |
|
|
37.81 |
|
|
|
Outstanding, end of period |
|
|
|
|
|
|
|
|
|
Non-vested |
|
2,023,169 |
|
|
|
36.13 |
|
|
|
Vested |
|
|
|
1,261 |
|
$ |
38.54 |
|
With respect to certain issuances of restricted stock units, the Company entered into cash-settled equity forward agreements that fix the cost to the Company; that information, as well as a schedule of the Companys non-vested restricted stock units outstanding as at March 31, 2010, is set out in the following table.
|
|
|
Number of |
|
Cost fixed to the |
|
Number of |
|
Total number of |
|
|
|
Vesting in years ending December 31: |
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
600,000 |
|
$ |
49.22 |
|
175,024 |
|
775,024 |
|
|
2011 |
|
390,000 |
|
$ |
33.79 |
|
243,259 |
|
633,259 |
|
|
2012 |
|
420,000 |
|
$ |
35.91 |
|
194,886 |
|
614,886 |
|
|
|
|
1,410,000 |
|
|
|
613,169 |
|
2,023,169 |
|
|
The Company has an employee share purchase plan under which eligible employees up to a certain job classification can purchase Common Shares through regular payroll deductions by contributing between 1% and 10% of their pay; for more highly compensated job classifications, employees may contribute between 1% and 55% of their pay. For every dollar contributed by an employee, up to a maximum of 6% of eligible employee pay, the Company is required to contribute a percentage between 20% and 40% as designated by the Company. For the three-month period ended March 31, 2010, the Company contributed 40% (2009 40%) for employees up to a certain job classification; for more highly compensated job classifications, the Company contributed 35% (2009 35%). The Company records its contributions as a component of operating expenses and, prior to fiscal 2010, there were no vesting requirements. Subsequent to 2009, the Companys contribution vests on the earlier of a plan participants last day in the Companys employ or the last business day of the calendar year of the Companys contribution, unless the plan participants employment was terminated with cause, in which case the plan participant will forfeit their in-year Company contribution.
|
|
|
Three months |
|
||||
|
Periods ended March 31 (millions) |
|
2010 |
|
2009 |
|
||
|
Employee contributions |
|
$ |
19 |
|
$ |
22 |
|
|
Company contributions |
|
7 |
|
8 |
|
||
|
|
|
$ |
26 |
|
$ |
30 |
|
Under this plan, the Company has the option of offering shares from Treasury or having the trustee acquire shares in the stock market. For the three-month periods ended March 31, 2010 and 2009, all Common Shares issued to employees under the plan were purchased on the market at normal trading prices.
![]()
|
notes to interim consolidated financial statements |
|
(unaudited) |
The Companys net defined benefit pension plan costs were as follows:
|
|
|
2010 |
|
2009 |
|
||||||||||||||
|
Three-month periods ended March 31 |
|
Incurred in |
|
Matching |
|
Recognized in |
|
Incurred in |
|
Matching |
|
Recognized in |
|
||||||
|
Pension benefit plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Current service cost (employer portion) |
|
$ |
18 |
|
$ |
|
|
$ |
18 |
|
$ |
13 |
|
$ |
|
|
$ |
13 |
|
|
Interest cost |
|
92 |
|
|
|
92 |
|
93 |
|
|
|
93 |
|
||||||
|
Return on plan assets |
|
(105 |
) |
(8 |
) |
(113 |
) |
112 |
|
(213 |
) |
(101 |
) |
||||||
|
Past service costs |
|
|
|
1 |
|
1 |
|
|
|
1 |
|
1 |
|
||||||
|
Actuarial loss |
|
21 |
|
|
|
21 |
|
9 |
|
|
|
9 |
|
||||||
|
Amortization of transitional asset |
|
|
|
(12 |
) |
(12 |
) |
|
|
(11 |
) |
(11 |
) |
||||||
|
|
|
$ |
26 |
|
$ |
(19 |
) |
$ |
7 |
|
$ |
227 |
|
$ |
(223 |
) |
$ |
4 |
|
(1) Accounting adjustments to allocate costs to different periods so as to recognize the long-term nature of employee future benefits.
The Companys total defined contribution pension plan costs recognized were as follows:
|
|
|
Three months |
|
||||
|
Periods ended March 31 (millions) |
|
2010 |
|
2009 |
|
||
|
Union pension plan and public service pension plan contributions |
|
$ |
6 |
|
$ |
7 |
|
|
Other defined contribution pension plans |
|
10 |
|
9 |
|
||
|
|
|
$ |
16 |
|
$ |
16 |
|
On July 26, 2002, TELUS Communications Inc., a wholly owned subsidiary of TELUS, entered into an agreement with an arms-length securitization trust associated with a major Schedule I bank under which TELUS Communications Inc. is able to sell an interest in certain of its trade receivables up to a maximum of $500 million (December 31, 2009 $500 million). This revolving-period securitization agreement had an initial term ending July 18, 2007; a November 30, 2006, amendment resulted in the term being extended to July 18, 2008; a March 31, 2008, amendment resulted in the term being extended to July 17, 2009; and a May 6, 2009, amendment resulted in the term being extended to May 6, 2012.
Transfers of receivables in securitization transactions are recognized as sales when the Company is deemed to have surrendered control over the transferred receivables and consideration, other than for its beneficial interests in the transferred receivables, has been received. When the Company sells its receivables, it retains reserve accounts, which are retained interests in the securitized receivables, and servicing rights. When a transfer is considered a sale, the Company derecognizes all receivables sold, recognizes at fair value the assets received and the liabilities incurred and records the gain or loss on sale in the Consolidated Statements of Income and Other Comprehensive Income as Other expense, net. The amount of gain or loss recognized on the sale of receivables depends in part on the previous carrying amount of the receivables involved in the transfer, allocated between the receivables sold and the retained interests based upon their relative fair market value at the sale date. The Company estimates the fair value for its retained interests based on the present value of future expected cash flows using managements best estimates of the key assumptions (credit losses, the weighted average life of the receivables sold and discount rates commensurate with the risks involved).
As a result of selling the interest in certain of the trade receivables on a fully-serviced basis, a servicing liability is recognized on the date of sale and is, in turn, amortized to earnings over the expected life of the trade receivables.
TELUS Communications Inc. is required to maintain at least a BBB (low) credit rating by Dominion Bond Rating Service or the securitization trust may require the sale program to be wound down prior to the end of the term; at March 31, 2010, the rating was A (low).
|
As at (millions) |
|
March 31, |
|
December 31, |
|
||
|
Total managed portfolio |
|
$ |
1,144 |
|
$ |
1,201 |
|
|
Securitized receivables |
|
(482 |
) |
(598 |
) |
||
|
Retained interest in receivables sold |
|
75 |
|
91 |
|
||
|
Receivables held |
|
$ |
737 |
|
$ |
694 |
|
![]()
|
notes to interim consolidated financial statements |
|
(unaudited) |
For the three-month period ended March 31, 2010, the Company recognized composite losses of $2 million (2009 $2 million) on the sale of receivables arising from the securitization.
Cash flows from the securitization were as follows:
|
|
|
Three months |
|
||||
|
Periods ended March 31 (millions) |
|
2010 |
|
2009 |
|
||
|
Cumulative proceeds from securitization, beginning of period |
|
$ |
500 |
|
$ |
300 |
|
|
Securitization reduction payments |
|
(100 |
) |
|
|
||
|
Cumulative proceeds from securitization, end of period |
|
$ |
400 |
|
$ |
300 |
|
|
Proceeds from collections reinvested in revolving-period securitizations |
|
$ |
1,080 |
|
$ |
817 |
|
|
Proceeds from collections pertaining to retained interest |
|
$ |
198 |
|
$ |
135 |
|
The key economic assumptions used to determine the loss on sale of receivables, the future cash flows and fair values attributed to the retained interest were as follows:
|
|
|
Three months |
|
||
|
Periods ended March 31 |
|
2010 |
|
2009 |
|
|
Expected credit losses as a percentage of accounts receivable sold |
|
1.1 |
% |
1.3 |
% |
|
Weighted average life of the receivables sold (days) |
|
35 |
|
34 |
|
|
Effective annual discount rate |
|
0.8 |
% |
1.2 |
% |
|
Servicing |
|
1.0 |
% |
1.0 |
% |
Generally, the sold trade receivables do not experience prepayments.
At March 31, 2010, key economic assumptions and the sensitivity of the current fair value of residual cash flows to immediate 10% and 20% changes in those assumptions were as follows:
|
|
|
March 31, |
|
Hypothetical change in |
|
|||||
|
($ in millions) |
|
2010 |
|
10% |
|
20% |
|
|||
|
Carrying amount/fair value of future cash flows |
|
$ |
75 |
|
|
|
|
|
||
|
Expected credit losses as a percentage of accounts receivable sold |
|
|
|
$ |
1 |
|
$ |
1 |
|
|
|
Weighted average life of the receivables sold (days) |
|
|
|
$ |
|
|
$ |
|
|
|
|
Effective annual discount rate |
|
|
|
$ |
|
|
$ |
|
|
|
(1) These sensitivities are hypothetical and should be used with caution. Favourable hypothetical changes in the assumptions result in an increased value, and unfavourable hypothetical changes in the assumptions result in a decreased value, of the retained interest in receivables sold. As the figures indicate, changes in fair value based on a 10% variation in assumptions generally cannot be extrapolated because the relationship of the change in assumption to the change in fair value may not be linear. Also, in this table, the effect of a variation in a particular assumption on the fair value of the retained interest is calculated without changing any other assumption; in reality, changes in one factor may result in changes in another (for example, increases in market interest rates may result in increased credit losses), which might magnify or counteract the sensitivities.
|
(millions) |
|
Network |
|
Buildings and |
|
Assets under |
|
Other |
|
Land |
|
Assets under |
|
Total |
|
|||||||
|
At cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
As at January 1, 2010 |
|
$ |
22,050 |
|
$ |
2,244 |
|
$ |
13 |
|
$ |
1,644 |
|
$ |
49 |
|
$ |
431 |
|
$ |
26,431 |
|
|
Additions |
|
96 |
|
1 |
|
|
|
7 |
|
|
|
150 |
|
254 |
|
|||||||
|
Dispositions and retirements |
|
3 |
|
|
|
|
|
(4 |
) |
|
|
|
|
(1 |
) |
|||||||
|
Reclassifications |
|
116 |
|
14 |
|
|
|
26 |
|
|
|
(156 |
) |
|
|
|||||||
|
As at March 31, 2010 |
|
$ |
22,265 |
|
$ |
2,259 |
|
$ |
13 |
|
$ |
1,673 |
|
$ |
49 |
|
$ |
425 |
|
$ |
26,684 |
|
|
Accumulated depreciation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
As at January 1, 2010 |
|
$ |
16,052 |
|
$ |
1,333 |
|
$ |
9 |
|
$ |
1,308 |
|
$ |
|
|
$ |
|
|
$ |
18,702 |
|
|
Depreciation |
|
279 |
|
33 |
|
1 |
|
32 |
|
|
|
|
|
345 |
|
|||||||
|
Dispositions and retirements |
|
4 |
|
|
|
|
|
(4 |
) |
|
|
|
|
|
|
|||||||
|
Reclassifications |
|
(5 |
) |
5 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
As at March 31, 2010 |
|
$ |
16,330 |
|
$ |
1,371 |
|
$ |
10 |
|
$ |
1,336 |
|
$ |
|
|
$ |
|
|
$ |
19,047 |
|
|
Net book value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
As at December 31, 2009 |
|
$ |
5,998 |
|
$ |
911 |
|
$ |
4 |
|
$ |
336 |
|
$ |
49 |
|
$ |
431 |
|
$ |
7,729 |
|
|
As at March 31, 2010 |
|
$ |
5,935 |
|
$ |
888 |
|
$ |
3 |
|
$ |
337 |
|
$ |
49 |
|
$ |
425 |
|
$ |
7,637 |
|
![]()
|
notes to consolidated financial statements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets subject to amortization |
|
Intangible assets with indefinite lives |
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
(millions) |
|
Subscriber |
|
Customer |
|
Software |
|
Access to |
|
Assets under |
|
Total |
|
Spectrum |
|
Acquired |
|
Total |
|
Total |
|
Goodwill(1) |
|
Total |
|
||||||||||||
|
At cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
As at January 1, 2010 |
|
$ |
245 |
|
$ |
137 |
|
$ |
2,408 |
|
$ |
104 |
|
$ |
158 |
|
$ |
3,052 |
|
$ |
4,867 |
|
$ |
7 |
|
$ |
4,874 |
|
$ |
7,926 |
|
$ |
3,936 |
|
$ |
11,862 |
|
|
Additions |
|
|
|
|
|
8 |
|
1 |
|
48 |
|
57 |
|
|
|
|
|
|
|
57 |
|
|
|
57 |
|
||||||||||||
|
Dispositions and retirements |
|
|
|
|
|
(47 |
) |
|
|
|
|
(47 |
) |
|
|
|
|
|
|
(47 |
) |
|
|
(47 |
) |
||||||||||||
|
Reclassifications |
|
|
|
|
|
85 |
|
|
|
(85 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
As at March 31, 2010 |
|
$ |
245 |
|
$ |
137 |
|
$ |
2,454 |
|
$ |
105 |
|
$ |
121 |
|
$ |
3,062 |
|
$ |
4,867 |
|
$ |
7 |
|
$ |
4,874 |
|
$ |
7,936 |
|
$ |
3,936 |
|
$ |
11,872 |
|
|
Accumulated amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
As at January 1, 2010 |
|
$ |
52 |
|
$ |
27 |
|
$ |
1,605 |
|
$ |
76 |
|
$ |
|
|
$ |
1,760 |
|
$ |
1,018 |
|
$ |
|
|
$ |
1,018 |
|
$ |
2,778 |
|
$ |
364 |
|
$ |
3,142 |
|
|
Amortization |
|
1 |
|
3 |
|
103 |
|
1 |
|
|
|
108 |
|
|
|
|
|
|
|
108 |
|
|
|
108 |
|
||||||||||||
|
Dispositions and retirements |
|
|
|
|
|
(46 |
) |
|
|
|
|
(46 |
) |
|
|
|
|
|
|
(46 |
) |
|
|
(46 |
) |
||||||||||||
|
As at March 31, 2010 |
|
$ |
53 |
|
$ |
30 |
|
$ |
1,662 |
|
$ |
77 |
|
$ |
|
|
$ |
1,822 |
|
$ |
1,018 |
|
$ |
|
|
$ |
1,018 |
|
$ |
2,840 |
|
$ |
364 |
|
$ |
3,204 |
|
|
Net book value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
As at December 31, 2009 |
|
$ |
193 |
|
$ |
110 |
|
$ |
803 |
|
$ |
28 |
|
$ |
158 |
|
$ |
1,292 |
|
$ |
3,849 |
|
$ |
7 |
|
$ |
3,856 |
|
$ |
5,148 |
|
$ |
3,572 |
|
$ |
8,720 |
|
|
As at March 31, 2010 |
|
$ |
192 |
|
$ |
107 |
|
$ |
792 |
|
$ |
28 |
|
$ |
121 |
|
$ |
1,240 |
|
$ |
3,849 |
|
$ |
7 |
|
$ |
3,856 |
|
$ |
5,096 |
|
$ |
3,572 |
|
$ |
8,668 |
|
(1) Accumulated amortization of spectrum licences and goodwill is amortization recorded prior to 2002.
![]()
TELUS CONFIDENTIAL
|
notes to interim consolidated financial statements |
|
(unaudited) |
Estimated aggregate amortization expense for intangible assets subject to amortization, calculated upon such assets held as at March 31, 2010, for each of the next five fiscal years is as follows:
|
Years ending December 31 (millions) |
|
|
|
|
|
2010 (balance of year) |
|
$ |
285 |
|
|
2011 |
|
308 |
|
|
|
2012 |
|
183 |
|
|
|
2013 |
|
57 |
|
|
|
2014 |
|
32 |
|
|
As at March 31, 2010, goodwill attributable to the Companys Wireline segment and Wireless segment was $966 million (December 31, 2009 $966 million) and $2,606 million (December 31, 2009 $2,606 million), respectively.
|
As at ($ in millions) |
|
|
|
|
|
March 31, |
|
December 31, |
|
||
|
Series |
|
Rate of interest |
|
Maturity |
|
2010 |
|
2009 |
|
||
|
TELUS Corporation Notes |
|
|
|
|
|
|
|
|
|
||
|
U.S. (2) |
|
8.00 |
%(1) |
June 2011 |
|
$ |
1,365 |
|
$ |
1,411 |
|
|
CB |
|
5.00 |
%(1) |
June 2013 |
|
299 |
|
299 |
|
||
|
CC |
|
4.50 |
%(1) |
March 2012 |
|
299 |
|
299 |
|
||
|
CD |
|
4.95 |
%(1) |
March 2017 |
|
690 |
|
690 |
|
||
|
CE |
|
5.95 |
%(1) |
April 2015 |
|
498 |
|
498 |
|
||
|
CF |
|
4.95 |
%(1) |
May 2014 |
|
697 |
|
697 |
|
||
|
CG |
|
5.05 |
%(1) |
December 2019 |
|
989 |
|
989 |
|
||
|
|
|
|
|
|
|
4,837 |
|
4,883 |
|
||
|
TELUS Corporation Commercial Paper |
|
0.39 |
% |
Through August 2010 |
|
495 |
|
467 |
|
||
|
TELUS Communications Inc. Debentures |
|
|
|
|
|
|
|
|
|
||
|
1 |
|
12.00 |
%(1) |
May 2010 |
|
50 |
|
50 |
|
||
|
2 |
|
11.90 |
%(1) |
November 2015 |
|
124 |
|
124 |
|
||
|
3 |
|
10.65 |
%(1) |
June 2021 |
|
173 |
|
173 |
|
||
|
5 |
|
9.65 |
%(1) |
April 2022 |
|
245 |
|
245 |
|
||
|
B |
|
8.80 |
%(1) |
September 2025 |
|
198 |
|
198 |
|
||
|
|
|
|
|
|
|
790 |
|
790 |
|
||
|
TELUS Communications Inc. First Mortgage Bonds |
|
|
|
|
|
|
|
||||
|
U |
|
11.50 |
%(1) |
July 2010 |
|
30 |
|
30 |
|
||
|
Capital leases issued at varying rates of interest from 4.56% to 5.3% and maturing on various dates up to 2013 |
|
2 |
|
2 |
|
||||||
|
Long-Term Debt |
|
|
|
|
|
6,154 |
|
6,172 |
|
||
|
Less: Current maturities |
|
|
|
|
|
82 |
|
82 |
|
||
|
Long-Term Debt non-current |
|
|
|
|
|
$ |
6,072 |
|
$ |
6,090 |
|
(1) Interest is payable semi-annually.
(2) Principal face value of notes is U.S.$1,348 million (December 31, 2009 U.S.$1,348 million).
On March 2, 2007, TELUS Corporation entered into a $2.0 billion bank credit facility with a syndicate of financial institutions. The credit facility consists of a $2.0 billion (or U.S. dollar equivalent) revolving credit facility expiring on May 1, 2012, to be used for general corporate purposes including the backstop of commercial paper.
TELUS Corporations credit facility expiring on May 1, 2012, is unsecured and bears interest at prime rate, U.S. Dollar Base Rate, a bankers acceptance rate or London interbank offered rate (LIBOR) (all such terms as used or defined in the credit facility), plus applicable margins. The credit facility contains customary representations, warranties and covenants including two financial quarter-end financial ratio tests. The financial ratio tests are that the Company may not permit its net debt to operating cash flow ratio to exceed 4.0:1 and may not permit its operating cash flow to interest expense ratio to be less than 2.0:1, each as defined under the credit facility.
On June 19, 2009, TELUS Corporation entered into an amended $300 million revolving credit facility with a syndicate of financial institutions, expiring December 31, 2010. The credit facility is unsecured and bears interest at prime rate or bankers acceptance rate (all such terms as used or defined in the credit facility), plus applicable margins.
![]()
|
notes to interim consolidated financial statements |
|
(unaudited) |
Continued access to TELUS Corporations credit facilities is not contingent on the maintenance by TELUS Corporation of a specific credit rating.
|
|
|
March 31, 2010 |
|
December 31, 2009 |
|
||||||||||||||
|
As at (millions) |
|
May 1, |
|
December 31, |
|
Total |
|
May 1, |
|
December 31, |
|
Total |
|
||||||
|
Net available |
|
$ |
1,382 |
|
$ |
300 |
|
$ |
1,682 |
|
$ |
1,410 |
|
$ |
300 |
|
$ |
1,710 |
|
|
Outstanding, undrawn letters of credit |
|
123 |
|
|
|
123 |
|
123 |
|
|
|
123 |
|
||||||
|
Backstop of commercial paper |
|
495 |
|
|
|
495 |
|
467 |
|
|
|
467 |
|
||||||
|
Gross available |
|
$ |
2,000 |
|
$ |
300 |
|
$ |
2,300 |
|
$ |
2,000 |
|
$ |
300 |
|
$ |
2,300 |
|
Anticipated requirements to meet long-term debt repayments, including related hedge amounts and calculated upon such long-term debts owing as at March 31, 2010, for each of the next five fiscal years are as follows:
|
|
|
Canadian dollars |
|
U.S. dollars |
|
|
|
|||||||||||||||
|
|
|
All except |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Long-term debt denominated in |
|
capital |
|
Capital |
|
|
|
Derivative liability |
|
|
|
|
|
|||||||||
|
Years ending December 31 (millions) |
|
leases |
|
leases |
|
Debt(1) |
|
(Receive)(1) |
|
Pay |
|
Total |
|
Total |
|
|||||||
|
2010 (balance of year) |
|
$ |
80 |
|
$ |
1 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
81 |
|
|
2011 |
|
|
|
1 |
|
1,369 |
|
(1,369 |
) |
2,064 |
|
2,064 |
|
2,065 |
|
|||||||
|
2012 |
|
795 |
|
|
|
|
|
|
|
|
|
|
|
795 |
|
|||||||
|
2013 |
|
300 |
|
|
|
|
|
|
|
|
|
|
|
300 |
|
|||||||
|
2014 |
|
700 |
|
|
|
|
|
|
|
|
|
|
|
700 |
|
|||||||
|
Thereafter |
|
2,949 |
|
|
|
|
|
|
|
|
|
|
|
2,949 |
|
|||||||
|
Future cash outflows in respect of long-term debt principal repayments |
|
4,824 |
|
2 |
|
1,369 |
|
(1,369 |
) |
2,064 |
|
2,064 |
|
6,890 |
|
|||||||
|
Future cash outflows in respect of associated interest and like carrying costs(2) |
|
2,032 |
|
|
|
164 |
|
(164 |
) |
263 |
|
263 |
|
2,295 |
|
|||||||
|
Undiscounted contractual maturities (Note 4(c)) |
|
$ |
6,856 |
|
$ |
2 |
|
$ |
1,533 |
|
$ |
(1,533 |
) |
$ |
2,327 |
|
$ |
2,327 |
|
$ |
9,185 |
|
(1) Where applicable, principal-related cash flows reflect foreign exchange rates at March 31, 2010.
(2) Future cash outflows in respect of associated interest and like carrying costs for commercial paper and amounts drawn under the Companys credit facilities (if any) have been calculated based upon the rates in effect as at March 31, 2010.
As at March 31, 2010 and December 31, 2009, the Companys authorized share capital consisted of 1 billion no par value shares of each of the following classes: First Preferred Shares; Second Preferred Shares; Common Shares; and Non-Voting Shares. Only holders of Common Shares may vote at general meetings of the Company with each holder of Common Shares being entitled to one vote per Common Share held at all such meetings.
With respect to priority in payment of dividends and in the distribution of assets in the event of liquidation, dissolution or winding-up of the Company, whether voluntary or involuntary, or any other distribution of the assets of the Company among its shareholders for the purpose of winding-up its affairs, preferences are as follows: First Preferred Shares; Second Preferred Shares; and finally Common Shares and Non-Voting Shares participating equally, without preference or distinction.
Non-Voting Shares have conversion rights that, in certain instances (such as if a change in foreign ownership restrictions were to occur), allow the holders of Non-Voting Shares to convert them to Common Shares on a one-for-one basis.
![]()
TELUS CONFIDENTIAL
|
notes to interim consolidated financial statements |
|
(unaudited) |
|
|
|
2010 |
|
2009 |
|
||||||||||||||||||||||||||
|
|
|
Other comprehensive |
|
Accumulated |
|
Other comprehensive |
|
Accumulated |
|
||||||||||||||||||||||
|
Three-month periods ended March 31 (millions) |
|
Amount |
|
Income |
|
Net |
|
Beginning |
|
End of |
|
Amount |
|
Income |
|
Net |
|
Beginning |
|
End of |
|
||||||||||
|
Change in unrealized fair value of derivatives designated as cash flow hedges (Note 4(i)) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Gains (losses) arising in current period |
|
$ |
(26 |
) |
$ |
(1 |
) |
$ |
(25 |
) |
|
|
|
|
$ |
129 |
|
$ |
26 |
|
$ |
103 |
|
|
|
|
|
||||
|
(Gains) losses arising in prior periods and transferred to net income in the current period |
|
49 |
|
7 |
|
42 |
|
|
|
|
|
(87 |
) |
(13 |
) |
(74 |
) |
|
|
|
|
||||||||||
|
|
|
23 |
|
6 |
|
17 |
|
$ |
(53 |
) |
$ |
(36 |
) |
42 |
|
13 |
|
29 |
|
$ |
(122 |
) |
$ |
(93 |
) |
||||||
|
Cumulative foreign currency translation adjustment |
|
(1 |
) |
|
|
(1 |
) |
(19 |
) |
(20 |
) |
1 |
|
|
|
1 |
|
(7 |
) |
(6 |
) |
||||||||||
|
Change in unrealized fair value of available-for-sale financial assets and recognition of amounts realized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1 |
) |
(1 |
) |
||||||||||
|
|
|
$ |
22 |
|
$ |
6 |
|
$ |
16 |
|
$ |
(72 |
) |
$ |
(56 |
) |
$ |
43 |
|
$ |
13 |
|
$ |
30 |
|
$ |
(130 |
) |
$ |
(100 |
) |
The net amount of the existing gains (losses) arising from the unrealized fair value of the 2011 cross currency interest rate swap agreements, which are derivatives that are designated as cash flow hedges and are reported in accumulated other comprehensive income, would be reclassified to net income if the agreements were early terminated; the amount and timing of such reclassification would be dependent upon fair values and amounts of the agreements terminated and other associated pertinent facts. As at March 31, 2010, the Companys estimate of the net amount of existing gains (losses) arising from the unrealized fair value of derivatives designated as cash flow hedges, other than in respect of the 2011 cross currency interest rate swap agreements, which are reported in accumulated other comprehensive income and are expected to be reclassified to net income in the next twelve months, excluding tax effects, is $2 million.
The Company has a number of share option plans under which officers and other employees may receive options to purchase Non-Voting Shares at a price equal to the fair market value at the time of grant; prior to 2001, options were also similarly awarded in respect of Common Shares. Prior to 2002, directors were also awarded options to purchase Non-Voting Shares and Common Shares at a price equal to the fair market value at the time of grant. Option awards currently granted under the plans may be exercised over specific periods not to exceed seven years from the time of grant; prior to 2003, share option awards were granted with exercise periods not to exceed ten years.
The following table presents a summary of the activity related to the Companys share option plans.
|
|
|
Three months |
|
|||
|
Period ended March 31, 2010 |
|
Number of |
|
Weighted |
|
|
|
Outstanding, beginning of period |
|
11,057,916 |
|
$ |
38.08 |
|
|
Granted |
|
2,645,600 |
|
32.63 |
|
|
|
Exercised(1) |
|
(102,024 |
) |
24.33 |
|
|
|
Forfeited |
|
(162,190 |
) |
40.06 |
|
|
|
Expired |
|
(121,505 |
) |
38.29 |
|
|
|
Outstanding, end of period |
|
13,317,797 |
|
$ |
37.08 |
|
(1) The total intrinsic value of share option awards exercised for the three-month period ended March 31, 2010, was $1 million (reflecting a weighted average price at the dates of exercise of $33.87 per share). The tax benefit realized for the tax deductions from share option exercises for the three-month period ended March 31, 2010, was $NIL.
![]()
|
notes to interim consolidated financial statements |
|
(unaudited) |
In 2006, certain outstanding grants of share option awards, which were made after 2001, had a net-equity settlement feature applied to them. This event did not result in the optionees receiving incremental value and therefore modification accounting was not required for it. The optionee does not have the choice of exercising the net-equity settlement feature. It is at the Companys discretion whether an exercise of the share option award is settled as a share option or using the net-equity settlement feature. In 2007, certain outstanding grants of share option awards had a net-cash settlement feature applied to them, as further discussed in Note 11(b); the optionee has the choice of exercising the net-cash settlement feature.
The following table reconciles the number of share options exercised and the associated number of Common Shares and Non-Voting Shares issued.
|
|
|
Three months |
|
||||
|
Period ended March 31, 2010 |
|
Common |
|
Non-Voting |
|
Total |
|
|
Shares issued pursuant to exercise of share options |
|
1,876 |
|
3,870 |
|
5,746 |
|
|
Impact of optionee choosing to settle share option award exercises using net-cash settlement feature |
|
22,394 |
|
67,409 |
|
89,803 |
|
|
Shares issued pursuant to use of share option award net-equity settlement feature |
|
N/A |
(1) |
2,080 |
|
2,080 |
|
|
Impact of Company choosing to settle share option award exercises using net-equity settlement feature |
|
N/A |
(1) |
4,395 |
|
4,395 |
|
|
Share options exercised |
|
24,270 |
|
77,754 |
|
102,024 |
|
(1) Share option awards for Common Shares do not have a net-equity settlement feature.
The following is a life and exercise price stratification of the Companys share options outstanding as at March 31, 2010.
|
Options outstanding(1) |
|
Options exercisable |
|
|||||||||||||||||||||
|
Range of option prices |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
Number of |
|
Weighted |
|
|||||||
|
Low |
|
$ |
8.43 |
|
$ |
14.93 |
|
$ |
22.41 |
|
$ |
34.81 |
|
$ |
53.09 |
|
$ |
8.43 |
|
|
|
|
|
|
|
High |
|
$ |
10.75 |
|
$ |
22.06 |
|
$ |
33.14 |
|
$ |
50.47 |
|
$ |
64.64 |
|
$ |
64.64 |
|
|
|
|
|
|
|
Year of expiry and number of shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
2010 |
|
|
|
6,433 |
|
400,459 |
|
105,010 |
|
|
|
511,902 |
|
511,902 |
|
$ |
27.02 |
|
||||||
|
2011 |
|
|
|
4,200 |
|
845,603 |
|
737,509 |
|
|
|
1,587,312 |
|
1,587,312 |
|
$ |
29.33 |
|
||||||
|
2012 |
|
5,233 |
|
104,600 |
|
65,000 |
|
1,202,621 |
|
|
|
1,377,454 |
|
1,122,159 |
|
$ |
34.98 |
|
||||||
|
2013 |
|
|
|
|
|
|
|
1,203,201 |
|
52,196 |
|
1,255,397 |
|
1,104,880 |
|
$ |
43.28 |
|
||||||
|
2014 |
|
|
|
|
|
|
|
30,635 |
|
1,024,650 |
|
1,055,285 |
|
963,870 |
|
$ |
56.61 |
|
||||||
|
2015 |
|
|
|
|
|
19,475 |
|
2,456,931 |
|
|
|
2,476,406 |
|
|
|
$ |
|
|
||||||
|
2016 |
|
|
|
|
|
2,408,441 |
|
|
|
|
|
2,408,441 |
|
|
|
$ |
|
|
||||||
|
2017 |
|
|
|
|
|
2,635,125 |
|
10,475 |
|
|
|
2,645,600 |
|
|
|
$ |
|
|
||||||
|
|
|
5,233 |
|
115,233 |
|
6,374,103 |
|
5,746,382 |
|
1,076,846 |
|
13,317,797 |
|
5,290,123 |
|
|
|
|||||||
|
Weighted average remaining contractual life (years) |
|
2.5 |
|
2.5 |
|
5.4 |
|
3.4 |
|
3.9 |
|
4.3 |
|
|
|
|
|
|||||||
|
Weighted average price |
|
$ |
10.16 |
|
$ |
16.53 |
|
$ |
30.16 |
|
$ |
41.51 |
|
$ |
56.71 |
|
$ |
37.08 |
|
|
|
|
|
|
|
Aggregate intrinsic value(2) (millions) |
|
$ |
|
|
$ |
2 |
|
$ |
39 |
|
$ |
2 |
|
$ |
|
|
$ |
43 |
|
|
|
|
|
|
|
Options exercisable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Number of shares |
|
5,233 |
|
115,233 |
|
1,311,062 |
|
2,877,509 |
|
981,086 |
|
5,290,123 |
|
|
|
|
|
||||||
|
Weighted average remaining contractual life (years) |
|
2.5 |
|
2.5 |
|
1.1 |
|
2.0 |
|
3.9 |
|
2.2 |
|
|
|
|
|
||||||
|
Weighted average price |
|
$ |
10.16 |
|
$ |
16.53 |
|
$ |
24.36 |
|
$ |
39.13 |
|
$ |
56.60 |
|
$ |
38.19 |
|
|
|
|
|
|
Aggregate intrinsic value(2) (millions) |
|
$ |
|
|
$ |
2 |
|
$ |
16 |
|
$ |
2 |
|
$ |
|
|
$ |
20 |
|
|
|
|
|
(1) As at March 31, 2010, 12,183,701 share options, with a weighted average remaining contractual life of 4.2 years, a weighted average price of $37.19 and an aggregate intrinsic value of $40 million, are vested or were expected to vest; these amounts differ from the corresponding amounts for all share options outstanding due to an estimate for expected forfeitures.
(2) The aggregate intrinsic value is calculated upon March 31, 2010, per share prices of $37.80 for Common Shares and $36.34 for Non-Voting Shares.
As at March 31, 2010, less than one million Common Shares and approximately 15 million Non-Voting Shares were reserved for issuance, from Treasury, under the share option plans.
Guarantees: Canadian generally accepted accounting principles require the disclosure of certain types of guarantees and their maximum, undiscounted amounts. The maximum potential payments represent a worst-case scenario and do not necessarily reflect results expected by the Company. Guarantees requiring disclosure are those obligations that require payments contingent on specified types of future events. In the normal course of its operations, the Company enters into obligations that GAAP may consider to be guarantees. As defined by Canadian GAAP, guarantees subject to these disclosure guidelines do not include guarantees that relate to the future performance of the Company. As at March 31,
![]()
TELUS CONFIDENTIAL
|
notes to interim consolidated financial statements |
|
(unaudited) |
2010, the Companys maximum undiscounted guarantee amounts, without regard for the likelihood of having to make such payment, were not material.
Indemnification obligations: In the normal course of operations, the Company may provide indemnification in conjunction with certain transactions. The terms of these indemnification obligations range in duration and often are not explicitly defined. Where appropriate, an indemnification obligation is recorded as a liability. In many cases, there is no maximum limit on these indemnification obligations and the overall maximum amount of such indemnification obligations cannot be reasonably estimated. Other than obligations recorded as liabilities at the time of the transaction, historically the Company has not made significant payments under these indemnifications.
In connection with its 2001 disposition of TELUS directory business, the Company agreed to bear a proportionate share of the new owners increased directory publication costs if the increased costs were to arise from a change in the applicable CRTC regulatory requirements. The Companys proportionate share would have been 80% through May 2006, declining to 40% in the next five-year period and then to 15% in the final five years. As well, should the CRTC take any action which would result in the owner being prevented from carrying on the directory business as specified in the agreement, TELUS would indemnify the owner in respect of any losses that the owner incurred.
As at March 31, 2010, the Company has no liability recorded in respect of indemnification obligations.
General: A number of claims and lawsuits (including class actions) seeking damages and other relief are pending against the Company. As well, the Company has received or is aware of certain intellectual property infringement claims and potential claims against the Company and, in some cases, numerous other wireless carriers and telecommunications service providers. In some instances, the matters are at a preliminary stage and the potential for liability and magnitude of potential loss cannot be readily determined currently. It is impossible at this time for the Company to predict with any certainty the outcome of any such claims, potential claims and lawsuits. However, subject to the foregoing limitations, management is of the opinion, based upon legal assessment and information presently available, that it is unlikely that any liability, to the extent not provided for through insurance or otherwise, would be material in relation to the Companys consolidated financial position, excepting the items enumerated following.
Certified class action: A class action was brought in August 2004, under the Class Actions Act (Saskatchewan), against a number of past and present wireless service providers including the Company. The claim alleges that each of the carriers is in breach of contract and has violated competition, trade practices and consumer protection legislation across Canada in connection with the collection of system access fees, and seeks to recover direct and punitive damages in an unspecified amount. In September 2007, the class was certified by the Saskatchewan Court of Queens Bench. In February 2008, the same court removed from the class all customers of the Company who are bound by an arbitration clause, applying two recent decisions of the Supreme Court of Canada. In March 2010, the Company obtained leave to appeal the certification decision. Since the enactment of opt-out class action legislation in Saskatchewan, Plaintiffs counsel applied to certify a new national class in Saskatchewan making substantially the same allegations. That application was stayed by the court in December 2009 upon an application by the defendants to dismiss it for abuse of process, conditional on possible future changes in circumstance. In March, 2010, the plaintiffs applied for leave to appeal the stay decision. The Company believes that it has good defences to both actions.
Similar proceedings have also been filed by, or on behalf of, plaintiffs counsel in other provincial jurisdictions.
Should the ultimate resolution of these actions differ from managements assessments and assumptions, a material adjustment to the Companys financial position and the results of its operations could result; managements assessments and assumptions include that a reliable estimate of the exposure cannot be made at this preliminary stage of the lawsuit.
Uncertified class actions: Uncertified class actions against the Company include a 2008 class action brought in Saskatchewan alleging that, among other things, Canadian telecommunications carriers including the Company have failed to provide proper notice of 9-1-1 charges to the public and have been deceitfully passing them off as government charges, as well as a 2008 class action brought in Ontario alleging that the Company has misrepresented its practice of rounding up wireless airtime to the nearest minute and charging for the full minute. The plaintiffs in these actions seek direct and punitive damages and other relief. The Company is assessing the merits of these claims but the potential for liability and magnitude of potential loss cannot be readily determined at this time.
![]()
|
notes to interim consolidated financial statements |
|
(unaudited) |
|
|
|
Three months |
|
||||
|
Periods ended March 31 (millions) |
|
2010 |
|
2009 |
|
||
|
Operations expense(1): |
|
|
|
|
|
||
|
Cost of sales and service |
|
$ |
788 |
|
$ |
797 |
|
|
Selling, general and administrative |
|
641 |
|
644 |
|
||
|
|
|
$ |
1,429 |
|
$ |
1,441 |
|
|
Advertising expense |
|
$ |
51 |
|
$ |
56 |
|
|
Employee benefits expense |
|
|
|
|
|
||
|
Wages and salaries(2) |
|
$ |
496 |
|
$ |
508 |
|
|
Pensions defined benefit (Note 12(a)) |
|
7 |
|
4 |
|
||
|
Pensions defined contribution (Note 12(b)) |
|
16 |
|
16 |
|
||
|
Restructuring costs (Note 6) |
|
6 |
|
28 |
|
||
|
Other |
|
35 |
|
39 |
|
||
|
|
|
560 |
|
595 |
|
||
|
Capitalized internal labour costs |
|
(86 |
) |
(94 |
) |
||
|
|
|
$ |
474 |
|
$ |
501 |
|
(1) Cost of sales and service excludes depreciation and amortization of intangible assets and includes cost of goods sold and costs to operate and maintain access to and usage of the Companys telecommunications infrastructure. Selling, general and administrative costs include sales and marketing costs (including commissions), customer care, bad debt expense, real estate costs and corporate overhead costs such as information technology, finance (including billing services, credit and collection), legal, human resources and external affairs.
Employee salaries, benefits and related costs are included in one of the two components of operations expense to the extent that the costs are related to the component functions.
(2) Wages and salaries include share-based compensation for the three-month period ended March 31, 2010, of $15 (2009 $21), as disclosed in Note 11.
|
As at (millions) |
|
March 31, |
|
December 31, |
|
||
|
Accounts receivable |
|
|
|
|
|
||
|
Customer accounts receivable |
|
$ |
605 |
|
$ |
556 |
|
|
Accrued receivables customer |
|
103 |
|
103 |
|
||
|
Allowance for doubtful accounts |
|
(49 |
) |
(59 |
) |
||
|
|
|
659 |
|
600 |
|
||
|
Accrued receivables other |
|
78 |
|
93 |
|
||
|
Other |
|
|
|
1 |
|
||
|
|
|
$ |
737 |
|
$ |
694 |
|
|
Inventories |
|
|
|
|
|
||
|
Wireless handsets, parts and accessories |
|
$ |
161 |
|
$ |
226 |
|
|
Other |
|
45 |
|
44 |
|
||
|
|
|
$ |
206 |
|
$ |
270 |
|
|
Other long-term assets |
|
|
|
|
|
||
|
Recognized transitional pension assets and pension plan contributions in excess of charges to income |
|
$ |
1,606 |
|
$ |
1,565 |
|
|
Other |
|
36 |
|
37 |
|
||
|
|
|
$ |
1,642 |
|
$ |
1,602 |
|
|
Accounts payable and accrued liabilities |
|
|
|
|
|
||
|
Accrued liabilities |
|
$ |
475 |
|
$ |
560 |
|
|
Payroll and other employee-related liabilities |
|
309 |
|
272 |
|
||
|
Accrual for net-cash settlement feature for share option awards (Note 11(b)) |
|
19 |
|
14 |
|
||
|
Asset retirement obligations |
|
3 |
|
3 |
|
||
|
|
|
806 |
|
849 |
|
||
|
Trade accounts payable |
|
348 |
|
382 |
|
||
|
Interest payable |
|
134 |
|
60 |
|
||
|
Other |
|
100 |
|
94 |
|
||
|
|
|
$ |
1,388 |
|
$ |
1,385 |
|
![]()
TELUS CONFIDENTIAL
|
notes to interim consolidated financial statements |
|
(unaudited) |
|
As at (millions) |
|
March 31, |
|
December 31, |
|
||
|
Advance billings and customer deposits |
|
|
|
|
|
||
|
Advance billings |
|
$ |
480 |
|
$ |
470 |
|
|
Regulatory deferral accounts |
|
144 |
|
144 |
|
||
|
Deferred customer activation and connection fees |
|
39 |
|
40 |
|
||
|
Customer deposits |
|
24 |
|
20 |
|
||
|
|
|
$ |
687 |
|
$ |
674 |
|
|
Other long-term liabilities |
|
|
|
|
|
||
|
Derivative liabilities (Note 4(h)) |
|
$ |
747 |
|
$ |
721 |
|
|
Pension and other post-retirement liabilities |
|
217 |
|
214 |
|
||
|
Other |
|
158 |
|
173 |
|
||
|
|
|
1,122 |
|
1,108 |
|
||
|
Deferred customer activation and connection fees |
|
76 |
|
80 |
|
||
|
Deferred gain on sale-leaseback of buildings |
|
36 |
|
38 |
|
||
|
Asset retirement obligations |
|
47 |
|
45 |
|
||
|
|
|
$ |
1,281 |
|
$ |
1,271 |
|
|
|
|
Three months |
|
||||
|
Periods ended March 31 (millions) |
|
2010 |
|
2009 |
|
||
|
Net change in non-cash working capital |
|
|
|
|
|
||
|
Accounts receivable |
|
$ |
(43 |
) |
$ |
124 |
|
|
Inventories |
|
64 |
|
69 |
|
||
|
Prepaid expenses and other |
|
(68 |
) |
(64 |
) |
||
|
Accounts payable and accrued liabilities |
|
(26 |
) |
(49 |
) |
||
|
Income and other taxes receivable and payable, net |
|
(191 |
) |
(154 |
) |
||
|
Advance billings and customer deposits |
|
13 |
|
(29 |
) |
||
|
|
|
$ |
(251 |
) |
$ |
(103 |
) |
|
Long-term debt issued |
|
|
|
|
|
||
|
TELUS Corporation Commercial Paper |
|
$ |
875 |
|
$ |
2,274 |
|
|
TELUS Corporation Credit Facility expiring May 1, 2012 |
|
|
|
1,300 |
|
||
|
Long-term debt other than TELUS Corporation Commercial Paper and TELUS Corporation Credit Facility expiring May 1, 2012 |
|
|
|
|
|
||
|
|
|
$ |
875 |
|
$ |
3,574 |
|
|
Redemptions and repayment of long-term debt |
|
|
|
|
|
||
|
TELUS Corporation Commercial Paper |
|
$ |
(847 |
) |
$ |
(1,519 |
) |
|
TELUS Corporation Credit Facility expiring May 1, 2012 |
|
|
|
(1,978 |
) |
||
|
Long-term debt other than TELUS Corporation Commercial Paper and TELUS Corporation Credit Facility expiring May 1, 2012 |
|
|
|
(2 |
) |
||
|
|
|
$ |
(847 |
) |
$ |
(3,499 |
) |
The Consolidated financial statements have been prepared in accordance with Canadian GAAP. As discussed further in Note 2, Canadian GAAP is being converged with IFRS-IASB. The United States Securities and Exchange Commission, effective March 4, 2008, no longer requires certain reporting issuers, such as the Company, to reconcile their financial statements included in their filings with the United States Securities and Exchange Commission and prepared in accordance with IFRS-IASB to U.S. GAAP. Upon the commencement of presenting the Companys financial statements in accordance with IFRS-IASB in fiscal 2011, the Company currently expects that it will cease reconciling its financial statements to U.S. GAAP.
The principles currently adopted in these financial statements conform in all material respects to those generally accepted in the United States except as summarized below.
Significant differences between Canadian GAAP and U.S. GAAP would have the following effect on reported net income of the Company:
![]()
|
notes to interim consolidated financial statements |
|
(unaudited) |
|
|
|
Three months |
|
||||
|
Periods ended March 31 (millions except per share amounts) |
|
2010 |
|
2009 |
|
||
|
Net income in accordance with Canadian GAAP |
|
$ |
268 |
|
$ |
322 |
|
|
Adjustments: |
|
|
|
|
|
||
|
Operating expenses |
|
|
|
|
|
||
|
Operations (b) |
|
(13 |
) |
(14 |
) |
||
|
Amortization of intangible assets (c) |
|
(13 |
) |
(13 |
) |
||
|
Taxes on the above adjustments and tax rate changes (e) |
|
7 |
|
10 |
|
||
|
Net income in accordance with U.S. GAAP |
|
249 |
|
305 |
|
||
|
Other comprehensive income (loss), net of taxes (f) |
|
|
|
|
|
||
|
In accordance with Canadian GAAP |
|
16 |
|
30 |
|
||
|
Change in pension related other comprehensive income accounts |
|
18 |
|
9 |
|
||
|
In accordance with U.S. GAAP |
|
34 |
|
39 |
|
||
|
Comprehensive income in accordance with U.S. GAAP |
|
$ |
283 |
|
$ |
344 |
|
|
Net income in accordance with U.S. GAAP attributable to: |
|
|
|
|
|
||
|
Common Shares and Non-Voting Shares |
|
$ |
248 |
|
$ |
304 |
|
|
Non-controlling interests |
|
1 |
|
1 |
|
||
|
|
|
$ |
249 |
|
$ |
305 |
|
|
Comprehensive income in accordance with U.S. GAAP attributable to: |
|
|
|
|
|
||
|
Common Shares and Non-Voting Shares |
|
$ |
282 |
|
$ |
343 |
|
|
Non-controlling interests |
|
1 |
|
1 |
|
||
|
|
|
$ |
283 |
|
$ |
344 |
|
|
Net income in accordance with U.S. GAAP per Common Share and Non-Voting Share |
|
|
|
|
|
||
|
- Basic |
|
$ |
0.78 |
|
$ |
0.96 |
|
|
- Diluted |
|
$ |
0.78 |
|
$ |
0.96 |
|
The following is an analysis of retained earnings reflecting the application of U.S. GAAP:
|
Three-month periods ended March 31 (millions) |
|
2010 |
|
2009 |
|
||
|
Balance at beginning of period |
|
$ |
553 |
|
$ |
227 |
|
|
Net income in accordance with U.S. GAAP attributable to Common Shares and Non-Voting Shares |
|
248 |
|
304 |
|
||
|
|
|
801 |
|
531 |
|
||
|
Dividends |
|
(152 |
) |
(151 |
) |
||
|
Balance at end of period |
|
$ |
649 |
|
$ |
380 |
|
The following is an analysis of major statement of financial position categories reflecting the application of U.S. GAAP:
|
As at (millions) |
|
March 31, |
|
December 31, |
|
||
|
Current Assets |
|
$ |
1,195 |
|
$ |
1,127 |
|
|
Non-Current Assets |
|
|
|
|
|
||
|
Property, plant, equipment and other |
|
7,637 |
|
7,729 |
|
||
|
Intangible assets |
|
6,540 |
|
6,605 |
|
||
|
Goodwill |
|
3,974 |
|
3,974 |
|
||
|
Other assets |
|
301 |
|
253 |
|
||
|
|
|
18,452 |
|
18,561 |
|
||
|
|
|
$ |
19,647 |
|
$ |
19,688 |
|
|
Current Liabilities |
|
$ |
2,737 |
|
$ |
2,964 |
|
|
Non-Current Liabilities |
|
|
|
|
|
||
|
Long-term debt |
|
6,101 |
|
6,120 |
|
||
|
Other long-term liabilities |
|
1,313 |
|
1,304 |
|
||
|
Deferred income taxes |
|
1,365 |
|
1,323 |
|
||
|
|
|
8,779 |
|
8,747 |
|
||
|
Total Liabilities |
|
11,516 |
|
11,711 |
|
||
|
Owners Equity |
|
|
|
|
|
||
|
Common Share and Non-Voting Share equity |
|
8,110 |
|
7,956 |
|
||
|
Non-controlling interests |
|
21 |
|
21 |
|
||
|
|
|
8,131 |
|
7,977 |
|
||
|
|
|
$ |
19,647 |
|
$ |
19,688 |
|
![]()
TELUS CONFIDENTIAL
|
notes to interim consolidated financial statements |
|
(unaudited) |
The following is a reconciliation of Common Share and Non-Voting Share equity incorporating the significant differences between Canadian and U.S. GAAP:
|
|
|
Common Share and Non-Voting Share equity |
|
||||||||||||||||
|
As at March 31, 2010 (millions) |
|
Common |
|
Non-Voting |
|
Contributed |
|
Retained |
|
Accumulated other |
|
Total |
|
||||||
|
Under Canadian GAAP |
|
$ |
2,216 |
|
$ |
3,091 |
|
$ |
184 |
|
$ |
2,274 |
|
$ |
(56 |
) |
$ |
7,709 |
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Merger of BC TELECOM and TELUS (a), (c), (d) |
|
1,733 |
|
883 |
|
|
|
(1,527 |
) |
(811 |
) |
278 |
|
||||||
|
Share-based compensation (b) |
|
10 |
|
53 |
|
31 |
|
(94 |
) |
|
|
|
|
||||||
|
Acquisition of Clearnet Communications Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Goodwill (d) |
|
|
|
131 |
|
|
|
(8 |
) |
|
|
123 |
|
||||||
|
Convertible debentures |
|
|
|
(3 |
) |
(1 |
) |
4 |
|
|
|
|
|
||||||
|
Under U.S. GAAP |
|
$ |
3,959 |
|
$ |
4,155 |
|
$ |
214 |
|
$ |
649 |
|
$ |
(867 |
) |
$ |
8,110 |
|
|
|
|
Common Share and Non-Voting Share equity |
|
||||||||||||||||
|
As at December 31, 2009 (millions) |
|
Common |
|
Non-Voting |
|
Contributed |
|
Retained |
|
Accumulated other |
|
Total |
|
||||||
|
Under Canadian GAAP |
|
$ |
2,216 |
|
$ |
3,070 |
|
$ |
181 |
|
$ |
2,159 |
|
$ |
(72 |
) |
$ |
7,554 |
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Merger of BC TELECOM and TELUS (a), (c), (d) |
|
1,733 |
|
883 |
|
|
|
(1,508 |
) |
(829 |
) |
279 |
|
||||||
|
Share-based compensation (b) |
|
10 |
|
53 |
|
31 |
|
(94 |
) |
|
|
|
|
||||||
|
Acquisition of Clearnet Communications Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Goodwill (d) |
|
|
|
131 |
|
|
|
(8 |
) |
|
|
123 |
|
||||||
|
Convertible debentures |
|
|
|
(3 |
) |
(1 |
) |
4 |
|
|
|
|
|
||||||
|
Under U.S. GAAP |
|
$ |
3,959 |
|
$ |
4,134 |
|
$ |
211 |
|
$ |
553 |
|
$ |
(901 |
) |
$ |
7,956 |
|
The business combination between BC TELECOM and TELUS Corporation (renamed TELUS Holdings Inc., which was wound up June 1, 2001) was accounted for using the pooling of interests method under Canadian GAAP. Under Canadian GAAP, the application of the pooling of interests method of accounting for the merger of BC TELECOM and TELUS Holdings Inc. resulted in a restatement of prior periods as if the two companies had always been combined. Under U.S. GAAP, the merger is accounted for using the purchase method. Use of the purchase method resulted in TELUS (TELUS Holdings Inc.) being acquired by BC TELECOM for $4,662 million (including merger related costs of $52 million) effective January 31, 1999.
Future employee benefits: Under U.S. GAAP, TELUS future employee benefit assets and obligations have been recorded at their fair values on acquisition. Accounting for future employee benefits under Canadian GAAP changed to become more consistent with U.S. GAAP effective January 1, 2000. Canadian GAAP provides that the transitional balances can be accounted for prospectively. Therefore, to conform to U.S. GAAP, the amortization of the transitional amount needs to be removed from the future employee benefit expense.
Unlike Canadian GAAP, U.S. GAAP requires the full recognition of obligations associated with its employee future benefit plans. Under U.S. GAAP, the funded status of the Companys plans is shown gross on the consolidated statements of financial position and the difference between the net funded plan states and the net accrued benefit asset or liability is included as a component of accumulated other comprehensive income.
Share-based compensation: Both Canadian GAAP and U.S. GAAP require the use of the fair value method of accounting for share-based compensation for awards made after 2001 and 1994, respectively.
On a prospective basis, commencing January 1, 2006, there is no longer a difference between Canadian GAAP and U.S. GAAP share-based compensation expense recognized in the results of operations arising from current share-based compensation awards accounted for as equity instruments. As share option awards granted subsequent to 1994 and prior to 2002 are captured by U.S. GAAP, but are not captured by Canadian GAAP, differences in owners equity accounts arising from these awards will continue.
Substantially all of the Companys outstanding share option awards that were granted prior to January 1, 2005, have a net-cash settlement feature; the optionee has the choice of exercising the net-cash settlement feature. The affected outstanding share option awards largely take on the characteristics of liability instruments rather than equity instruments; the minimum expense recognized for the affected share option awards will be their grant-date fair values. Under U.S. GAAP, the grant-date fair values of affected outstanding share option awards granted subsequent to 1994 affected the transitional amount whereas Canadian GAAP only considered grant-date fair values for affected outstanding share
![]()
|
notes to interim consolidated financial statements |
|
(unaudited) |
option awards granted subsequent to 2001; for the three-month period ended March 31, 2010, this resulted in the U.S. GAAP expense being greater than the Canadian GAAP expense by $NIL (2009 $1 million).
As TELUS intangible assets on acquisition have been recorded at their fair value (see (a)), amortization of such assets, other than for those with indefinite lives, needs to be included under U.S. GAAP; consistent with prior years, amortization is calculated using the straight-line method.
The incremental amounts recorded as intangible assets arising from the TELUS acquisition above are as follows:
|
|
|
|
|
|
|
Net book value |
|
||||||
|
As at (millions) |
|
Cost |
|
Accumulated |
|
March 31, |
|
December 31, |
|
||||
|
Intangible assets subject to amortization Subscribers wireline |
|
$ |
1,950 |
|
$ |
506 |
|
$ |
1,444 |
|
$ |
1,457 |
|
|
Intangible assets with indefinite lives Spectrum licences(1) |
|
1,833 |
|
1,833 |
|
|
|
|
|
||||
|
|
|
$ |
3,783 |
|
$ |
2,339 |
|
$ |
1,444 |
|
$ |
1,457 |
|
(1) Accumulated amortization of spectrum licences is amortization recorded prior to 2002 and the transitional impairment amount.
Estimated aggregate amortization expense for intangible assets subject to amortization, calculated upon such assets held as at March 31, 2010, for each of the next five fiscal years is as follows:
|
Years ending December 31 (millions) |
|
|
|
|
|
2010 (balance of year) |
|
$ |
322 |
|
|
2011 |
|
358 |
|
|
|
2012 |
|
233 |
|
|
|
2013 |
|
108 |
|
|
|
2014 |
|
82 |
|
|
Merger of BC TELECOM and TELUS: Under the purchase method of accounting, TELUS assets and liabilities at acquisition (see (a)) have been recorded at their fair values with the excess purchase price being allocated to goodwill in the amount of $403 million. Commencing January 1, 2002, rather than being systematically amortized, the carrying value of goodwill is periodically tested for impairment.
Additional goodwill on Clearnet purchase: Under U.S. GAAP, shares issued by the acquirer to effect an acquisition are measured at the date the acquisition was announced; however, under Canadian GAAP, at the time the transaction took place, shares issued to effect an acquisition were measured at the transaction date. This results in the purchase price under U.S. GAAP being $131 million higher than under Canadian GAAP. The resulting difference is assigned to goodwill. Commencing January 1, 2002, rather than being systematically amortized, the carrying value of goodwill is periodically tested for impairment.
|
|
|
Three months |
|
||||
|
Periods ended March 31 (millions) |
|
2010 |
|
2009 |
|
||
|
Current |
|
$ |
68 |
|
$ |
68 |
|
|
Deferred |
|
25 |
|
(20 |
) |
||
|
|
|
93 |
|
48 |
|
||
|
Investment Tax Credits |
|
(1 |
) |
(1 |
) |
||
|
|
|
$ |
92 |
|
$ |
47 |
|
The Companys income tax expense, for U.S. GAAP purposes, differs from that calculated by applying statutory rates for the following reasons:
|
Three-month periods ended March 31 ($ in millions) |
|
2010 |
|
2009 |
|
||||||
|
Basic blended federal and provincial tax at statutory income tax rates |
|
$ |
98 |
|
28.9 |
% |
$ |
107 |
|
30.3 |
% |
|
Revaluation of deferred income tax liability to reflect future statutory income tax rates |
|
(5 |
) |
|
|
(20 |
) |
|
|
||
|
Tax rate differential on, and consequential adjustments from, reassessment of prior year tax issues |
|
(1 |
) |
|
|
(40 |
) |
|
|
||
|
Share option award compensation |
|
1 |
|
|
|
1 |
|
|
|
||
|
Investment Tax Credits, net of tax |
|
(1 |
) |
|
|
(1 |
) |
|
|
||
|
U.S. GAAP income tax expense |
|
$ |
92 |
|
27.0 |
% |
$ |
47 |
|
13.3 |
% |
![]()
TELUS CONFIDENTIAL
|
notes to interim consolidated financial statements |
|
(unaudited) |
The Company must make significant estimates in respect of the composition of its deferred income tax asset and deferred income tax liability. The operations of the Company are complex, and related tax interpretations, regulations and legislation are continually changing. As a result, there are usually some tax matters in question.
U.S. GAAP requires that a statement of comprehensive income be displayed with the same prominence as other financial statements. Comprehensive income, which incorporates net income, includes all changes in equity during a period except those resulting from investments by and distributions to owners.
|
|
|
2010 |
|
2009 |
|
||||||||||||||
|
Three-month
periods ended March 31 |
|
Canadian |
|
Pension and |
|
U.S. GAAP |
|
Canadian |
|
Pension and |
|
U.S. GAAP |
|
||||||
|
Amount arising |
|
$ |
22 |
|
$ |
22 |
|
$ |
44 |
|
$ |
43 |
|
$ |
11 |
|
$ |
54 |
|
|
Income tax expense |
|
6 |
|
4 |
|
10 |
|
13 |
|
2 |
|
15 |
|
||||||
|
Net |
|
16 |
|
18 |
|
34 |
|
30 |
|
9 |
|
39 |
|
||||||
|
Accumulated other comprehensive income (loss), beginning of period |
|
(72 |
) |
(829 |
) |
(901 |
) |
(130 |
) |
(390 |
) |
(520 |
) |
||||||
|
Accumulated other comprehensive income (loss), end of period |
|
$ |
(56 |
) |
$ |
(811 |
) |
$ |
(867 |
) |
$ |
(100 |
) |
$ |
(381 |
) |
$ |
(481 |
) |
Accounting for transfers of financial assets and consolidation of variable interest entities: Under U.S. GAAP, for interim and annual reporting effective with its 2010 fiscal year, the Company is required to comply with amended standards in respect of transfers of financial assets and variable interest entities, as prescribed by Accounting Standards Codification topic 860, Transfers and Servicing and Accounting Standards Codification topic 810, Consolidation. Earlier application was prohibited. The Companys current accounting policies and practices are not affected by the provisions of these topics.
Recently issued accounting standards not yet implemented: As would affect the Company, there are no U.S. accounting standards currently issued and not yet implemented that would differ from Canadian accounting standards currently issued and not yet implemented.
![]()