| Schedule of intangible assets and goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
assets with
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets subject to amortization
|
|
indefinite lives
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer contracts,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
related customer
|
|
|
|
|
Access to
|
|
Assets
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
intangible
|
|
|
|
relationships and
|
|
|
|
|
rights-of-way
|
|
under
|
|
|
|
|
Spectrum
|
|
intangible
|
|
|
|
|
assets and
|
|
(millions)
|
|
subscriber base 1
|
|
Software
|
|
and other
|
|
construction
|
|
Total
|
|
licences
|
|
assets
|
|
Goodwill 1, 2
|
|
goodwill
|
|
AT COST
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at January 1, 2019
|
|
$
|
616
|
|
$
|
5,092
|
|
$
|
103
|
|
$
|
341
|
|
$
|
6,152
|
|
$
|
8,694
|
|
$
|
14,846
|
|
$
|
5,111
|
|
$
|
19,957
|
|
Additions
|
|
|
—
|
|
|
27
|
|
|
6
|
|
|
266
|
|
|
299
|
|
|
931
|
|
|
1,230
|
|
|
—
|
|
|
1,230
|
|
Additions arising from business acquisitions (b)
|
|
|
62
|
|
|
49
|
|
|
—
|
|
|
—
|
|
|
111
|
|
|
—
|
|
|
111
|
|
|
170
|
|
|
281
|
|
Dispositions, retirements and other (including capitalized interest (see Note 9))
|
|
|
(5)
|
|
|
(126)
|
|
|
(1)
|
|
|
—
|
|
|
(132)
|
|
|
4
|
|
|
(128)
|
|
|
(3)
|
|
|
(131)
|
|
Assets under construction put into service
|
|
|
—
|
|
|
334
|
|
|
—
|
|
|
(334)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Net foreign exchange differences
|
|
|
(6)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6)
|
|
|
—
|
|
|
(6)
|
|
|
(26)
|
|
|
(32)
|
|
As at June 30, 2019
|
|
$
|
667
|
|
$
|
5,376
|
|
$
|
108
|
|
$
|
273
|
|
$
|
6,424
|
|
$
|
9,629
|
|
$
|
16,053
|
|
$
|
5,252
|
|
$
|
21,305
|
|
ACCUMULATED AMORTIZATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at January 1, 2019
|
|
$
|
226
|
|
$
|
3,621
|
|
$
|
65
|
|
$
|
—
|
|
$
|
3,912
|
|
$
|
—
|
|
$
|
3,912
|
|
$
|
364
|
|
$
|
4,276
|
|
Amortization
|
|
|
28
|
|
|
280
|
|
|
2
|
|
|
—
|
|
|
310
|
|
|
—
|
|
|
310
|
|
|
—
|
|
|
310
|
|
Dispositions, retirements and other
|
|
|
(8)
|
|
|
(125)
|
|
|
(1)
|
|
|
—
|
|
|
(134)
|
|
|
—
|
|
|
(134)
|
|
|
—
|
|
|
(134)
|
|
As at June 30, 2019
|
|
$
|
246
|
|
$
|
3,776
|
|
$
|
66
|
|
$
|
—
|
|
$
|
4,088
|
|
$
|
—
|
|
$
|
4,088
|
|
$
|
364
|
|
$
|
4,452
|
|
NET BOOK VALUE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at December 31, 2018
|
|
$
|
390
|
|
$
|
1,471
|
|
$
|
38
|
|
$
|
341
|
|
$
|
2,240
|
|
$
|
8,694
|
|
$
|
10,934
|
|
$
|
4,747
|
|
$
|
15,681
|
|
As at June 30, 2019
|
|
$
|
421
|
|
$
|
1,600
|
|
$
|
42
|
|
$
|
273
|
|
$
|
2,336
|
|
$
|
9,629
|
|
$
|
11,965
|
|
$
|
4,888
|
|
$
|
16,853
|
|
(1)
| |
The opening balances of customer contracts, related customer relationships and subscriber base, and goodwill, have been adjusted as set out in (c). |
|
(2)
| |
Accumulated amortization of goodwill is amortization recorded prior to 2002; there are no accumulated impairment losses in the accumulated amortization of goodwill. |
|
| Summary of acquisition-date fair values assigned to the assets acquired and liabilities assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually
|
|
|
|
|
|
|
Telecommunications
|
|
immaterial
|
|
|
|
|
|
|
business
|
|
transactions
|
|
Total 1
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
2
|
|
$
|
4
|
|
$
|
6
|
|
Accounts receivable 2
|
|
|
5
|
|
|
7
|
|
|
12
|
|
Other
|
|
|
1
|
|
|
3
|
|
|
4
|
|
|
|
|
8
|
|
|
14
|
|
|
22
|
|
Non-current assets
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment
|
|
|
|
|
|
|
|
|
|
|
Owned assets
|
|
|
6
|
|
|
33
|
|
|
39
|
|
Right-of-use lease assets
|
|
|
2
|
|
|
2
|
|
|
4
|
|
Intangible assets subject to amortization 3
|
|
|
35
|
|
|
76
|
|
|
111
|
|
|
|
|
43
|
|
|
111
|
|
|
154
|
|
Total identifiable assets acquired
|
|
|
51
|
|
|
125
|
|
|
176
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
19
|
|
|
9
|
|
|
28
|
|
Advance billings and customer deposits
|
|
|
4
|
|
|
2
|
|
|
6
|
|
|
|
|
23
|
|
|
11
|
|
|
34
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
2
|
|
|
2
|
|
|
4
|
|
Deferred income taxes
|
|
|
5
|
|
|
5
|
|
|
10
|
|
|
|
|
7
|
|
|
7
|
|
|
14
|
|
Total liabilities assumed
|
|
|
30
|
|
|
18
|
|
|
48
|
|
Net identifiable assets acquired
|
|
|
21
|
|
|
107
|
|
|
128
|
|
Goodwill
|
|
|
91
|
|
|
79
|
|
|
170
|
|
Net assets acquired
|
|
$
|
112
|
|
$
|
186
|
|
$
|
298
|
|
Acquisition effected by way of:
|
|
|
|
|
|
|
|
|
|
|
Cash consideration
|
|
$
|
62
|
|
$
|
129
|
|
$
|
191
|
|
Accounts payable and accrued liabilities
|
|
|
12
|
|
|
13
|
|
|
25
|
|
Issue of TELUS Corporation Common Shares
|
|
|
38
|
|
|
34
|
|
|
72
|
|
Pre-existing relationship effectively settled
|
|
|
—
|
|
|
10
|
|
|
10
|
|
|
|
$
|
112
|
|
$
|
186
|
|
$
|
298
|
|
(1)
| |
The purchase price allocation, primarily in respect of customer contracts, related customer relationships and leasehold interests and deferred income taxes, had not been finalized as of the date of issuance of these consolidated financial statements. As is customary in a business acquisition transaction, until the time of acquisition of control, we did not have full access to the books and records of the acquired businesses. Upon having sufficient time to review the books and records of the acquired businesses, we expect to finalize our purchase price allocations. |
|
(2)
| |
The fair value of accounts receivable is equal to the gross contractual amounts receivable and reflects the best estimates at the acquisition dates of the contractual cash flows expected to be collected. |
|
(3)
| |
Customer contracts and customer relationships (including those related to customer contracts) are generally expected to be amortized over periods of 8 years; software is expected to be amortized over a period of 5 years. |
|
| Summary of pro forma information of business acquisition operating results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
|
|
Six months
|
|
Periods ended June 30, 2019 (millions except per share amounts)
|
|
As reported 1
|
|
Pro forma 2
|
|
As reported 1
|
|
Pro forma 2
|
|
Operating revenues
|
|
$
|
3,597
|
|
$
|
3,599
|
|
$
|
7,103
|
|
$
|
7,117
|
|
Net income
|
|
$
|
520
|
|
$
|
520
|
|
$
|
957
|
|
$
|
953
|
|
Net income per Common Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.86
|
|
$
|
0.86
|
|
$
|
1.57
|
|
$
|
1.57
|
|
Diluted
|
|
$
|
0.86
|
|
$
|
0.86
|
|
$
|
1.57
|
|
$
|
1.57
|
|
(1)
| |
Operating revenues and net income for the three-month period ended June 30, 2019, include $10 and $2, respectively, in respect of the telecommunications business. Operating revenues and net income for the six-month period ended June 30, 2019, include $19 and $4, respectively, in respect of the telecommunications business. |
|
(2)
| |
Pro forma amounts for the three-month and six-month periods ended June 30, 2019, reflect the acquired businesses. The results of the acquired businesses have been included in our Consolidated statements of income and other comprehensive income effective the dates of acquisition. |
|