SlideShare a Scribd company logo
1 of 17
JRE300H1F – Foundations of Accounting and Finance – Project Part I
FIRST NAME Alexander
LAST NAME Blum
STUDENT # 1000067713
FIRST NAME Chuanrui
LAST NAME Li
STUDENT # 1000010846
PROJECT PART 1 1
I. INDUSTRY
Telus is in the Canadian telecommunication industry. It provides both wired and
wireless phone, internet, video, and IT services on home, small business, and industrial
scales. Telus’ wireless network operates throughout the country, but has a particularly
strong wired presence in Alberta, British Columbia, and Eastern Quebec.
II. STRATEGY, POSITION, CUSTOMERS, SUPPLIERS, AND COMPETITORS
Strategy
Telus’ has six main strategic focuses:
1) Growth Data Markets—In the past year, Telus acquired 3 smaller, specialized,
healthcare IT firms in order to better service the healthcare industry.
2) Integrated Solutions—By leveraging the considerable number of
telecommunication products it offers, Telus can offer customized, integrated
solutions that it hopes will differentiate itself from the competition.
3) Expanding Infrastructure—Telus is focusing on broadening its national data, IP,
and wireless capabilities. In addition to expanding and maintaining its existing
physical infrastructure, Telus bought 30 spectrum licenses last year to allow for
further development.
4) Focus on Core Business—Telus will acquire and partner with outside companies,
and even divest in certain areas of its own company in order to accelerate the
implementation of their strategy.
5) Departmental Continuity—Telus offers services under a common brand with a
common strategy.
6) Internal Investment—Telus is focusing on investing in its own employees,
structure, and capabilities, to promote an efficient operation.
1
Most of the information in this report comes from Telus’ 2014 annual report (Telus, 2015)
JRE300H1F–Fundamentals of Accounting and Finance Page 1 of 17
In addition to its main six points, Telus has a strong commitment to customer service,
which informs every aspect of its business.
Position
These six main strategic focuses, pared with Telus’ customers first commitment, is what
Telus believes can give it a competitive advantage, and has led Telus to become
Canada’s second largest telecom company.
Customers
Telus has three different customer segments--family, small business, and enterprise.
Most of Telus’ customers for wired services are in British Columbia, Alberta, and Eastern
Quebec. For its wireless services, its customers are spread country-wide.
Suppliers
Telus’ major suppliers for smartphones and tablets are Apple, Samsung, HTC, and
Blackberry. Various broadcasters supply content for TELUS TV. Additionally, Telus is
supplied by Trylon, Tower Power, and other companies to build and maintain its cell
tower infrastructure. Telus also has outside companies to supply infrastructure for its
wired service.
Competitors
Telus has national telecommunications competitors like Rogers Wireless, Bell Mobility
and Wind, along with regional competitors, such as SaskTel, MTS, Eastlink, Videotron,
Mobilicity and Tbaytel. International VoIP services also compete with Telus’ phone
service (See Appendix A for a more detailed list).
III. BUSINESS AND BUSINESS ENVIRONMENT—IMPACTS ON OPERATIONS AND PROFITABILITY
Telus’ Business
Telus primarily earns revenue through the operations of its two core business—Wireless
and Wireline. Each of these of business has a unique focus in how it generates profits
for Telus, and each is described in detail below.
1) Telus Wireless
• Delivering leading network and mobile devices, covering 99% of Canadians
over a coast-to-coast, advanced wireless network, and offering a wide range
of smartphones and tablets.
• Providing fast internet access speed, with social networking, messaging
systems, and mobile applications.
2) Telus Wireline
• Providing telecommunication products and services, including home phone
service, email, security solutions, Telus TV, and IP networks.
• Delivering innovative, integrated businesses solutions with dynamic
communications technology.
JRE300H1F–Fundamentals of Accounting and Finance Page 2 of 17
• Focusing on new growth markets of healthcare, security, and cloud-based
services.
Telus’ Business Environment
Telus operates within a complex business environment with fluctuations in Canadian
economics, government regulations, and pricing competition. The key points are
discussed below.
1) The Change of the Canadian Economy: Various economic factors, including
fluctuating oil prices and foreign trade, can influence consumer spending.
2) Canadian Telecommunication Industry Growth: The Canadian
telecommunication industry has not grown much in the past few years.
Especially within the Wireline industry, growth has been stagnant.
3) Regulatory Developments: The Canadian Government stated its intention to
further increase wireless competition in order to reduce roaming costs on
wireless networks in Canada. Governmental regulation of the wireless spectrum
and the telecommunications industry in general have a continued impact on
Telus’ business.
4) Competition in Current Market: Competition affects pricing strategies and
reduces Telus’ profit.
5) International Market: Fluctuations in the international market, especially
currency fluctuations, affect Canadian consumer spending, and also affect the
cost of smartphones and other equipment produced internationally.
IV. FINANCIAL REPORTING OBJECTIVES AND KEY STAKEHOLDERS
Financial Reporting Objectives
Telus’ financial reporting objectives are to provide accurate information about its
current financial health and changes over the past year. Its report is meant to reassure
its current shareholders and attract new investors by promoting its growth and
profitability, while providing accurate financial information to satisfy government
reporting standards.
Key Stakeholders
1) Shareholders
• Interested increased dividends and cash returns from Telus
• Interested in Telus’ growth, along with increased share prices
2) Government
• Wants to maximize the revenue received from taxes on Telus’ business
• Want to make sure interested parties, including consumers, others using the
wireless spectrum, the Canadian economy, and the environment, are
protected, through Telus’ compliance with regulations
3) Customers
• Want a high quality telecommunication service, at a good value
JRE300H1F–Fundamentals of Accounting and Finance Page 3 of 17
4) Suppliers
• Want to increase revenue from sales of their products and services
5) Employees
• Want a stable job and a high salary
6) Bondholders
• Want to earn interest and reassurance that their loans will be paid back
7) Competitors
• Want to increase their own customer base and prevent loss of revenue
JRE300H1F–Fundamentals of Accounting and Finance Page 4 of 17
PROJECT PART 2
I. RATIOS
Liquidity Ratios
Ratio2
2014 2013
Working Capital $-1,313,000,000 $-970,000,000
Current Ratio 0.625 0.706
Inventory Turnover 5.07 4.54
Days in Inventory 71.99 days 80.40 days
Receivables Turnover 8.04 7.76
Average Collection Period 45.40 days 47.04 days
Cash to Current Debt Coverage 0.974 0.984
Solvency Ratios
Ratio3
2014 2013
Debt/Total Assets 0.679 0.628
Free Cash Flow $804,000,000 $914,000,000
Time Interest Earned 5.22 4.96
Profitability Ratios
Ratio4
2014 2013
Profit Margin 0.119 0.114
Return on Assets 0.0614 0.0600
Asset Turnover 0.514 0.526
Return on Common Shareholder’s
Equity
0.191 0.161
Earnings per Share $2.31 $2.02
Payout Ratio 0.649 0.655
Dividend Yield 0.0364 0.0366
EBITDA Margin 0.351 0.352
Market Capitalization $25,414,589,600 $23,185,450,900
Common Share Price/EPS Ratio 18.06 18.41
2
The calculation of liquidity ratios can be found in Appendix B
3
The calculation of solvency ratios can be found in Appendix C
4
The calculation of profitability ratios can be found in Appendix D
JRE300H1F–Fundamentals of Accounting and Finance Page 5 of 17
II. FINANCIAL HEALTH AND PERFORMANCE
Telus has a working capital deficit and decreasing current ratio from 2013 to 2014,
which indicates the company may not be able to afford its current liabilities. However,
Telus is a huge corporation in telecommunication industry, and would have easy access
to financing. In order to earn revenue, it must invest a lot of money into long term
assets—its total assets are 10 times its current assets. Therefore, Telus can easily pay
the short-term debt, and working capital cannot accurately describe its financial health.
Furthermore, the speed of inventory turnover and repayment of accounts receivable
has become faster from 2013 to 2014, according the Inventory Turnover and
Receivables Turnover ratios, respectively, which is a positive indication of growing sales
and a more efficient debt collection strategy.
Telus is a service-based telecommunication company, and thus has invested in a large
amount of long-term infrastructure in order to generate revenue. For
telecommunications service providers, long-term solvency, which recognizes these long
term assets, is a better indicator of financial health than short-term liquidity. There is a
slight increase in the Debt to Total Assets ratio from 2013 to 2014. However, the ratio
stays around 0.6, indicating that company has continued to grow and has a stable net
income. While Telus’ free cash has decreased from 2013 to 2014, this mainly due to
increased investment in long-term assets—important for Telus’ long-term survival.
Most importantly, Times Interest Earned has increased, from 4.96 in 2013 to 5.22 in
2014. This is a good sign; compared to their growing Debt to Total Assets ratio, this
means that Telus has invested this debt well, and that its profits, compared to its
interest expense, are increasing. This indicates that Telus is in a better position to
manage its debt, and is spending its money wisely.
Telus’ profitability ratios suggest that it is currently growing. Most of its profitability
ratios have been stable over the past two years, with its Profit Margin, Return on Assets,
Return on Common Shareholder’s Equity, and Earnings per Share growing slightly from
2013, while its Asset Turnover, Payout Ratio, Dividend Yield, and EBITDA margin have
decreased slightly from 2013.
Most significantly, its Market Capitalization has grown by more than 2 billion (9.6%),
highlighting Telus’ recent growth. However, investors are not very confident that this
pace of growth will continue, as its P/E ratio has decreased from 18.41 in 2013 to 18.06
in 2014. This is not a large concern, as Telus’ profitability is stable.
JRE300H1F–Fundamentals of Accounting and Finance Page 6 of 17
PROJECT PART 35
I. RATIOS: TELUS AND MANITOBA TELECOM SERVICES (MTS ALLSTREAM, OR MTS), 2014
Liquidity Ratios
Ratio6
Telus Manitoba Telecom Services
Current Ratio 0.625 0.625
Receivables Turnover 8.04 10.18
Cash to Current Debt Coverage 0.974 1.029
In terms of liquidity, MTS is in a better position. While both companies don’t have great
current ratios, they are about equal. MTS has a bit more cash to cover their debt than
Telus, though both companies’ ratios are close to 1. Although both Telus and MTS have
low current ratios, they are still financially healthy. Because they are both service based
telecom companies, only approximately 10% of their total assets are current, and both
have a sizeable amount of telecommunication infrastructure and technology patents.
Due to their credibility and size, both companies can easily access financing to cover
their maturing debt. On top of that, both companies have a huge portion of liability
from advance billings and payments that comes from prepaid bills. As national
corporations, they will continue to provide service based on account payable in the
future. MTS is better at collecting on their accounts receivable, which gives them a bit
of an advantage over Telus.
Solvency Ratios
Ratio7
Telus Manitoba Telecom Services
Debt/Total Assets 0.679 0.391
Free Cash Flow $804,000,000 $14,700,000
Times Interest Earned 5.22 3.78
In terms of solvency, both companies have their pros and cons. MTS has a significantly
larger amount of assets compared to debt than Telus, which it means it will be much
easier for MTS to pay off future financial obligations. However, Telus has a much larger
free cash flow and times interest earned than MTS, which means that Telus is in a much
better position to re-invest in its company and grow without having to worry about
spending a lot of their money on loan interest. Telus may want to use some more of its
free cash to pay down their debt to improve their solvency. Conversely, MTS may want
5
Most of the information in this section of the report comes from MTS Allstream’s 2014 annual report
(MTS Allstream, 2015)
6
The calculation of liquidity ratios can be found in Appendix E
7
The calculation of solvency ratios can be found in Appendix F
JRE300H1F–Fundamentals of Accounting and Finance Page 7 of 17
to take on some more debt in order to have more free cash, so that they can invest
more money back into the company and hopefully improve revenues.
Profitability Ratios
Ratio8
Telus Manitoba Telecom Services
Profit Margin 0.119 0.0817
Return on Assets 0.0614 0.0490
Return on Common Shareholder’s
Equity
0.191 0.080
Common Share Price/EPS Ratio 18.06 15.28
In terms of profitability, Telus has performed better than MTS for the Profit Margin,
Return on Assets, Return on Common Shareholder’s Equity and Common Share
Price/EPS ratios, which are good indicators of profitability. Looking at Profit Margin in
particular, it becomes evident that MST generates less profit of per sale. As a result,
MST returns less Return on Common Shareholder Equity according to their net earnings.
Furthermore, the Common Share Price/EPS Ratio (P/E) shows that investors have more
confidence in Telus’ growth than MTS’.
II. INVESTOR GOALS: GROWTH V. INCOME
In general, the “Big Three” telecom companies (Telus, Bell, and Rodgers) have
dominated the Canadian telecom industry (Brownell, 2014). MTS, while not part of the
“Big Three”, is the dominant, established carrier in Manitoba, and the 4th largest
telecom company nationally. As 87% Canadians are already subscribed to wireless or
wireline plans (CIRA, 2015), there is not a whole lot of growth in the industry, and any
potential investors would be more focused on profit. However, within the larger
telecom companies, Telus is growing. In 2013, Telus surpassed Bell to become the 2nd
largest national telecom company. As the solvency ratios show, Telus has a much higher
amount of debt compared to its assets than MTS, yet its times interest earned is much
higher, indicating that Telus has better managed to take on debt and invest back into its
business than MTS has. This has allowed Telus to grow in the past year, increasing its
Market Capitalization from 23 to 25 billion. This is also reflected in both companies P/E
ratios. Telus has a P/E ratio 18% larger than MTS’ P/E ratio, indicating that investors are
more confident in Telus’ growth than MTS’.
III. RESTATED STATEMENTS
Due to structural changes and acquisitions at Telus and at MTS Allstream, both
companies have re-stated some of their previous annual reports to allow for fair
comparisons of items from year to year. As the companies have acquired new
businesses, the current financial report includes current financial data for the newly
acquired business. By re-stating past reports to include historical data for newly
8
The calculation of liquidity ratios can be found in Appendix G
JRE300H1F–Fundamentals of Accounting and Finance Page 8 of 17
acquired businesses, investors can better compare numbers from the current annual
report to numbers in previous reports.
JRE300H1F–Fundamentals of Accounting and Finance Page 9 of 17
REFRENCES
Brownell, Claire. (2015). The Globe and Mail, Online. CRTC Hears Canada’s Big Three
Telecoms Distorting Market by Charging Small Rivals Exorbitant Rates. Retrieved
from http://business.financialpost.com/fp-tech-desk/crtc-hears-canadas-big-
three-telecoms-distorting-market-by-charging-small-rivals-exorbitant-rates?
__lsa=a5e9-2320
Canadian Internet Registration Authority (CIRA). (2015). CIRA Factbook 2014: the
Canadian internet. Retrieved from http://cira.ca/factbook/2014/the-canadian-
internet.html
MTS Allstream. (2015). 2014 annual report. Retrieved from
http://www.mtsallstream.com/wp-content/uploads/2015/04/MTS-Allstream-
2014-annual-report-ENGLISH-April-2015.pdf
Telus. (2015). 2014 annual report. Retrieved from
http://ar.telus.com/files/pdf/en/ar.pdf
JRE300H1F–Fundamentals of Accounting and Finance Page 10 of 17
APPENDIX A: COMPETITORS
Below is a more in-depth list of Telus’ competitors.
• Some companies (e.g. Vonage) offer resale or VoIP-based local, long distance
and Internet services.
• Skype, Netflix and Shomi offer Over-the-top (OTT) voice and entertainment
services.
• Bell Canada, Shaw Communications and Xplornet offer entertainment and
Internet services.
• Convergys, Sykes and Verizon LiveSource provide contact centre services
• CGI Group Inc., EDS division of HP Enterprise Services and IBM offer customized
managed outsourcing solutions competitors, such as system integrators CGI
Group Inc., EDS division of HP Enterprise Services and IBM.
• System integrators, BCE, Cerner, Express Scripts, GE Health, Katz Group, Kroll and
McKesson provide integrated health IT services similar to Telus’.
JRE300H1F–Fundamentals of Accounting and Finance Page 11 of 17
APPENDIX B: CALCULATION OF LIQUIDITY RATIOS
Working Capital = Current Assets - Current Liabilities
2014: $-1,313,000,000 = ($60,000,000 + $1,483,000,000 + $97,000,000 + $320,000,000
+ $199,000,000 + $27,000,000) - ($100,000,000 + $2,019,000,000 + $2,000,000 +
$244,000,000 + $753,000,000 + $126,000,000 + $255,000,000)
2013: $-970,000,000 = ($336,000,000 + $1,461,000,000 + $32,000,000 + $326,000,000 +
$168,000,000 + $6,000,000) - ($400,000,000 + $1,735,000,000 + $102,000,000 +
$222,000,000 + $729,000,000 + $110,000,000 + $1,000,000)
Current Ratio = Current Assets / Current Liabilities
2014: 0.625 = ($60,000,000 + $1,483,000,000 + $97,000,000 + $320,000,000 +
$199,000,000 + $27,000,000) / ($100,000,000 + $2,019,000,000 + $2,000,000 +
$244,000,000 + $753,000,000 + $126,000,000 + $255,000,000)
2013: 0.706 = ($336,000,000 + $1,461,000,000 + $32,000,000 + $326,000,000 +
$168,000,000 + $6,000,000) / ($400,000,000 + $1,735,000,000 + $102,000,000 +
$222,000,000 + $729,000,000 + $110,000,000 + $1,000,000)
Inventory Turnover = Cost of Goods Sold / Average Inventory
2014: 5.07 = $1,621,000,000 / $320,000,000
2013: 4.54 = $1,480,000,000 / $326,000,000
Days in Inventory = 365 / Inventory Turnover
2014: 71.99 days = 365 days / 5.07
2013: 80.40 days = 365 days / 4.54
Receivables Turnover = Net Credit Sales / Average Accounts Receivable
2014: 8.04 = $11,927,000,000 / $1,483,000,000
2013: 7.76 = $11,336,000,000 / $1,461,000,000
Average Collection Period = 365 / Receivables Turnover
2014: 45.40 days = 365 days / 8.04
2013: 47.04 days = 365 days / 7.76
Cash to Current Debt Coverage = Cash Provided by Operating Activities / Average
Current Liabilities
2014: 0.974 = $3,407,000,000 / ($100,000,000 + $2,019,000,000 + $2,000,000 +
$244,000,000 + $753,000,000 + $126,000,000 + $255,000,000)
2013: 0.984 = $3,246,000,000 / ($400,000,000 + $1,735,000,000 + $102,000,000 +
$222,000,000 + $729,000,000 + $110,000,000 + $1,000,000)
JRE300H1F–Fundamentals of Accounting and Finance Page 12 of 17
APPENDIX C: CALCULATION OF SOLVENCY RATIOS
Debt/Total Assets = Total Liabilities / Total Assets
2014: Total Liabilities = $100,000,000 + $2,019,000,000 + $2,000,000 + $244,000,000 +
$753,000,000 + $126,000,000 + $255,000,000 + $342,000,000 + $9,055,000,000 +
$931,000,000 + $1,936,000,000 = $15,763,000,000
Total Liabilities / $23,217,000,000 = $15,763,000,000 / $23,217,000,000 = 0.679
2013: Total Liabilities = $400,000,000 + $1,735,000,000 + $102,000,000 + $222,000,000
+ $729,000,000 + $110,000,000 + $1,000,000 + $219,000,000 + $7,493,000,000 +
$649,000,000 + $1,891,000,000 = $13,551,000,000
Total Liabilities / $21,566,000,000 = $13,551,000,000 / $21,566,000,000 = 0.628
Free Cash Flow = Net Cash Provided by Operating Activities – Net Capital Expenditures –
Dividends Paid
2014: $804,000,000 = $3,407,000,000 - $2,359,000,000 - $244,000,000
2013: $914,000,000 = $3,246,000,000 - $2,110,000,000 - $222,000,000
Time Interest Earned = Earnings Before Interest Expense and Income Tax Expense (EBIT)
/ Interest Expense
EBIT = Net Income + Financial Cost (Interest Expense) + Income Taxes
2014: 5.22 = ($1,425,000,000 + $456,000,000 + $501,000,000) / $456,000,000
2013: 4.96 = ($1,294,000,000 + $447,000,000 + $474,000,000) / $447,000,000
JRE300H1F–Fundamentals of Accounting and Finance Page 13 of 17
APPENDIX D: CALCULATION OF PROFITABILITY RATIOS
Profit Margin = Net Earnings / Net Sales
2014: 0.119 = $1,425,000,000 / $11,927,000,000
2013: 0.114 = $1,294,000,000 / $11,336,000,000
Return on Assets = Net Earnings / Average Total Assets
2014: 0.0614 = $1,425,000,000 / $23,217,000,000
2013: 0.0600 = $1,294,000,000 / $21,566,000,000
Asset Turnover = Net Sales / Average Total Assets
2014: 0.514 = $11,927,000,000 / $23,217,000,000
2013: 0.526 = $11,336,000,000 / $21,566,000,000
Return on Common Shareholder’s Equity = (Net Earnings - Preferred Dividends) /
Average Common Shareholder’s Equity
2014: 0.191 = $1,425,000,000 / $7,454,000,000
2013: 0.161 = $1,294,000,000 / $8,015,000,000
Earnings per Share = (Net Earnings - Preferred Dividends) / Weighted Average Number
of Common Shares
2014: $2.31 = $1,425,000,000 / 616,000,000
2013: $2.02 = $1,294,000,000 / 640,000,000
Payout Ratio = Cash Dividends / Net Earnings
2014: 0.649 = 609,024,434 * $1.52 / $1,425,000,000
2013: 0.655 = 623,432,398 * $1.36 / $1,294,000,000
Dividend Yield = Dividend per Share / Market Price per Share
2014: 0.0364 = $1.52 / $41.73
2013: 0.0366 = $1.36 / $37.19
EBITDA Margin = EBITDA / Revenue
2014: 0.351 = $4,216,000,000 / $12,002,000,000
2013: 0.352 = $4,018,000,000 / $11,404,000,000
Market Capitalization = Total Number of Shares Outstanding * Price per Share
2014: $25,414,589,600 = 609,024,434 * $41.73
2013: $23,185,450,900 = 623,432,398 * $37.19
Common Share Price/EPS Ratio = Price per Share / Earnings per Share
2014: 18.06 = $41.73 / $2.31
2013: 18.41 = $37.19 / $2.02
JRE300H1F–Fundamentals of Accounting and Finance Page 14 of 17
APPENDIX E: LIQUIDITY CALCULATIONS FOR MTS
Current Ratio = Current Assets / Current Liabilities
0.625 = $241,100,000 / $385,800,000
Receivables Turnover = Net Credit Sales / Average Accounts Receivable
10.18 = $1,612,000,000 / $158,300,000
Cash to Current Debt Coverage = Cash Provided by Operating Activities / Average
Current Liabilities
1.029 = $396,900,000/ $385,800,000
JRE300H1F–Fundamentals of Accounting and Finance Page 15 of 17
APPENDIX F: SOLVENCY CALCULATIONS FOR MTS
Debt/Total Assets = Total Liabilities / Total Assets
0.391 = $1,052,300,000 / $2,688,000,000
Free Cash Flow = Net Cash Provided by Operating Activities – Net Capital Expenditures –
Dividends Paid
$14,700,000 = $396,900,000 - $288,300,000 - $93,900,000
EBIT = EBITDA - Depreciation and amortization
$248,800,000 = $565,900,000 - $317,100,000
Times Interest Earned = EBIT / Interest Expense
3.78 = $248,800,000 / $65,900,000
JRE300H1F–Fundamentals of Accounting and Finance Page 16 of 17
APPENDIX G: PROFITABILITY CALCULATIONS FOR MTS
Profit Margin = Net Earnings / Net Sales
0.0817 = $131,700,000 / $1,612,000,000
Return on Assets = Net Earnings / Average Total Assets
0.0490 = $131,700,000 / $2,688,000,000
Return on Common Shareholder’s Equity = (Net Earnings - Preferred Dividends) /
Average Common Shareholder’s Equity
0.080 = $131,700,000 / $1,646,200,000
Common Share Price/EPS Ratio = Price per Share / Earnings per Share
15.28 = $25.97 / $1.70
JRE300H1F–Fundamentals of Accounting and Finance Page 17 of 17

More Related Content

What's hot

140556299 huawei-node b-data-configuration
140556299 huawei-node b-data-configuration140556299 huawei-node b-data-configuration
140556299 huawei-node b-data-configurationShelton Siziba
 
MVNOs and mobile resellers - Commercial and regulatory issues
MVNOs and mobile resellers - Commercial and regulatory issuesMVNOs and mobile resellers - Commercial and regulatory issues
MVNOs and mobile resellers - Commercial and regulatory issuesMartyn Taylor
 
Communications Service Provider Networks
Communications Service Provider NetworksCommunications Service Provider Networks
Communications Service Provider NetworksAnuradha Udunuwara
 
Analyzing Business Models For Network Sharing Success
Analyzing Business Models For Network Sharing SuccessAnalyzing Business Models For Network Sharing Success
Analyzing Business Models For Network Sharing SuccessDr. Kim (Kyllesbech Larsen)
 
2G / 3G / 4G / IMS / 5G Overview with Focus on Core Network
2G / 3G / 4G / IMS / 5G Overview with Focus on Core Network2G / 3G / 4G / IMS / 5G Overview with Focus on Core Network
2G / 3G / 4G / IMS / 5G Overview with Focus on Core NetworkHamidreza Bolhasani
 
GSM BSS dimensioning Alcatel
GSM BSS dimensioning AlcatelGSM BSS dimensioning Alcatel
GSM BSS dimensioning AlcatelRohit Chhabra
 
Mobile VAS and Multimedia Ecosystem and Value‐Chain over 4G and 4.5G Network ...
Mobile VAS and Multimedia Ecosystem and Value‐Chain over 4G and 4.5G Network ...Mobile VAS and Multimedia Ecosystem and Value‐Chain over 4G and 4.5G Network ...
Mobile VAS and Multimedia Ecosystem and Value‐Chain over 4G and 4.5G Network ...Ali Saghaeian
 
International Shipping
International ShippingInternational Shipping
International Shippingccfex216
 
End to End Product Launch for Telecoms
End to End Product Launch for TelecomsEnd to End Product Launch for Telecoms
End to End Product Launch for TelecomsAdam Shiell
 
Internship_Report_jazib
Internship_Report_jazibInternship_Report_jazib
Internship_Report_jazibSyed Jazib
 
Ericsson Distributed Cloud
Ericsson Distributed CloudEricsson Distributed Cloud
Ericsson Distributed CloudEricsson Slides
 

What's hot (12)

140556299 huawei-node b-data-configuration
140556299 huawei-node b-data-configuration140556299 huawei-node b-data-configuration
140556299 huawei-node b-data-configuration
 
MVNOs and mobile resellers - Commercial and regulatory issues
MVNOs and mobile resellers - Commercial and regulatory issuesMVNOs and mobile resellers - Commercial and regulatory issues
MVNOs and mobile resellers - Commercial and regulatory issues
 
Communications Service Provider Networks
Communications Service Provider NetworksCommunications Service Provider Networks
Communications Service Provider Networks
 
Analyzing Business Models For Network Sharing Success
Analyzing Business Models For Network Sharing SuccessAnalyzing Business Models For Network Sharing Success
Analyzing Business Models For Network Sharing Success
 
2G / 3G / 4G / IMS / 5G Overview with Focus on Core Network
2G / 3G / 4G / IMS / 5G Overview with Focus on Core Network2G / 3G / 4G / IMS / 5G Overview with Focus on Core Network
2G / 3G / 4G / IMS / 5G Overview with Focus on Core Network
 
GSM BSS dimensioning Alcatel
GSM BSS dimensioning AlcatelGSM BSS dimensioning Alcatel
GSM BSS dimensioning Alcatel
 
Mobile VAS and Multimedia Ecosystem and Value‐Chain over 4G and 4.5G Network ...
Mobile VAS and Multimedia Ecosystem and Value‐Chain over 4G and 4.5G Network ...Mobile VAS and Multimedia Ecosystem and Value‐Chain over 4G and 4.5G Network ...
Mobile VAS and Multimedia Ecosystem and Value‐Chain over 4G and 4.5G Network ...
 
International Shipping
International ShippingInternational Shipping
International Shipping
 
Turkcell
TurkcellTurkcell
Turkcell
 
End to End Product Launch for Telecoms
End to End Product Launch for TelecomsEnd to End Product Launch for Telecoms
End to End Product Launch for Telecoms
 
Internship_Report_jazib
Internship_Report_jazibInternship_Report_jazib
Internship_Report_jazib
 
Ericsson Distributed Cloud
Ericsson Distributed CloudEricsson Distributed Cloud
Ericsson Distributed Cloud
 

Similar to JRE300 - Assignment 1 - V2.2

(3/4) Australia - Comparison between two MNOs
(3/4) Australia - Comparison between two MNOs(3/4) Australia - Comparison between two MNOs
(3/4) Australia - Comparison between two MNOsAhmad Bazzari
 
2015 2H Outlook: Korean Telecom service industry
2015 2H Outlook: Korean Telecom service industry2015 2H Outlook: Korean Telecom service industry
2015 2H Outlook: Korean Telecom service industryJeehyun Moon
 
FIQ Hosted Telephony & UC Services 2015
FIQ Hosted Telephony & UC Services 2015FIQ Hosted Telephony & UC Services 2015
FIQ Hosted Telephony & UC Services 2015Telstra_International
 
Telstra company
Telstra companyTelstra company
Telstra companyeriewriter
 
Tds annual meeting of shareholders final
Tds annual meeting of shareholders finalTds annual meeting of shareholders final
Tds annual meeting of shareholders finalTelephoneDataSystems
 
Project on Vodafone Strategies
Project on Vodafone StrategiesProject on Vodafone Strategies
Project on Vodafone StrategiesDevansh Aggarwal
 
2H16 Telecom Industry Outlook
2H16 Telecom Industry Outlook2H16 Telecom Industry Outlook
2H16 Telecom Industry OutlookJeehyun Moon
 
The Power of 2; AT&T for Nortel Customers
The Power of 2; AT&T for Nortel CustomersThe Power of 2; AT&T for Nortel Customers
The Power of 2; AT&T for Nortel CustomersPeter Keiley
 
telephone data systems TDS_Proxy06
telephone data systems  TDS_Proxy06telephone data systems  TDS_Proxy06
telephone data systems TDS_Proxy06finance48
 
Consulting Report 2012: Improving Monetisation in UK Telco Sector
Consulting Report 2012: Improving Monetisation in UK Telco SectorConsulting Report 2012: Improving Monetisation in UK Telco Sector
Consulting Report 2012: Improving Monetisation in UK Telco SectorChris Corbishley
 
SG European Cable Sector initiation (Alejandro Nunez 201104)
SG European Cable Sector initiation (Alejandro Nunez 201104)SG European Cable Sector initiation (Alejandro Nunez 201104)
SG European Cable Sector initiation (Alejandro Nunez 201104)Maragat0
 
Telco2 business models and opportunities briefing may 2013
Telco2   business models and opportunities   briefing may 2013Telco2   business models and opportunities   briefing may 2013
Telco2 business models and opportunities briefing may 2013Simon Torrance
 
Policy Control and Real-Time Charging Workshop Sample
Policy Control and Real-Time Charging Workshop SamplePolicy Control and Real-Time Charging Workshop Sample
Policy Control and Real-Time Charging Workshop SampleAlan Quayle
 
Marketing plan on airtel
Marketing plan on airtelMarketing plan on airtel
Marketing plan on airtelYogesh Thawait
 
Enterprise Operator Benchmark
Enterprise Operator BenchmarkEnterprise Operator Benchmark
Enterprise Operator BenchmarkSteve Vachon
 
Deloitte - Incentive regulation to promote investments in new networks
Deloitte - Incentive regulation to promote investments in new networksDeloitte - Incentive regulation to promote investments in new networks
Deloitte - Incentive regulation to promote investments in new networksEric Delannoy
 
A critical evaluation of the strategic choices of telkom and whether they are...
A critical evaluation of the strategic choices of telkom and whether they are...A critical evaluation of the strategic choices of telkom and whether they are...
A critical evaluation of the strategic choices of telkom and whether they are...MatildaN
 
A critical evaluation of the strategic choices of telkom and whether they are...
A critical evaluation of the strategic choices of telkom and whether they are...A critical evaluation of the strategic choices of telkom and whether they are...
A critical evaluation of the strategic choices of telkom and whether they are...MatildaN
 
Du Presentation VK 29.05.2022.pdf
Du Presentation VK 29.05.2022.pdfDu Presentation VK 29.05.2022.pdf
Du Presentation VK 29.05.2022.pdfssuser0bd89a
 
Business Strategy SWOT Analysis.docx
Business Strategy SWOT Analysis.docxBusiness Strategy SWOT Analysis.docx
Business Strategy SWOT Analysis.docxDebayanSanyal1
 

Similar to JRE300 - Assignment 1 - V2.2 (20)

(3/4) Australia - Comparison between two MNOs
(3/4) Australia - Comparison between two MNOs(3/4) Australia - Comparison between two MNOs
(3/4) Australia - Comparison between two MNOs
 
2015 2H Outlook: Korean Telecom service industry
2015 2H Outlook: Korean Telecom service industry2015 2H Outlook: Korean Telecom service industry
2015 2H Outlook: Korean Telecom service industry
 
FIQ Hosted Telephony & UC Services 2015
FIQ Hosted Telephony & UC Services 2015FIQ Hosted Telephony & UC Services 2015
FIQ Hosted Telephony & UC Services 2015
 
Telstra company
Telstra companyTelstra company
Telstra company
 
Tds annual meeting of shareholders final
Tds annual meeting of shareholders finalTds annual meeting of shareholders final
Tds annual meeting of shareholders final
 
Project on Vodafone Strategies
Project on Vodafone StrategiesProject on Vodafone Strategies
Project on Vodafone Strategies
 
2H16 Telecom Industry Outlook
2H16 Telecom Industry Outlook2H16 Telecom Industry Outlook
2H16 Telecom Industry Outlook
 
The Power of 2; AT&T for Nortel Customers
The Power of 2; AT&T for Nortel CustomersThe Power of 2; AT&T for Nortel Customers
The Power of 2; AT&T for Nortel Customers
 
telephone data systems TDS_Proxy06
telephone data systems  TDS_Proxy06telephone data systems  TDS_Proxy06
telephone data systems TDS_Proxy06
 
Consulting Report 2012: Improving Monetisation in UK Telco Sector
Consulting Report 2012: Improving Monetisation in UK Telco SectorConsulting Report 2012: Improving Monetisation in UK Telco Sector
Consulting Report 2012: Improving Monetisation in UK Telco Sector
 
SG European Cable Sector initiation (Alejandro Nunez 201104)
SG European Cable Sector initiation (Alejandro Nunez 201104)SG European Cable Sector initiation (Alejandro Nunez 201104)
SG European Cable Sector initiation (Alejandro Nunez 201104)
 
Telco2 business models and opportunities briefing may 2013
Telco2   business models and opportunities   briefing may 2013Telco2   business models and opportunities   briefing may 2013
Telco2 business models and opportunities briefing may 2013
 
Policy Control and Real-Time Charging Workshop Sample
Policy Control and Real-Time Charging Workshop SamplePolicy Control and Real-Time Charging Workshop Sample
Policy Control and Real-Time Charging Workshop Sample
 
Marketing plan on airtel
Marketing plan on airtelMarketing plan on airtel
Marketing plan on airtel
 
Enterprise Operator Benchmark
Enterprise Operator BenchmarkEnterprise Operator Benchmark
Enterprise Operator Benchmark
 
Deloitte - Incentive regulation to promote investments in new networks
Deloitte - Incentive regulation to promote investments in new networksDeloitte - Incentive regulation to promote investments in new networks
Deloitte - Incentive regulation to promote investments in new networks
 
A critical evaluation of the strategic choices of telkom and whether they are...
A critical evaluation of the strategic choices of telkom and whether they are...A critical evaluation of the strategic choices of telkom and whether they are...
A critical evaluation of the strategic choices of telkom and whether they are...
 
A critical evaluation of the strategic choices of telkom and whether they are...
A critical evaluation of the strategic choices of telkom and whether they are...A critical evaluation of the strategic choices of telkom and whether they are...
A critical evaluation of the strategic choices of telkom and whether they are...
 
Du Presentation VK 29.05.2022.pdf
Du Presentation VK 29.05.2022.pdfDu Presentation VK 29.05.2022.pdf
Du Presentation VK 29.05.2022.pdf
 
Business Strategy SWOT Analysis.docx
Business Strategy SWOT Analysis.docxBusiness Strategy SWOT Analysis.docx
Business Strategy SWOT Analysis.docx
 

JRE300 - Assignment 1 - V2.2

  • 1. JRE300H1F – Foundations of Accounting and Finance – Project Part I FIRST NAME Alexander LAST NAME Blum STUDENT # 1000067713 FIRST NAME Chuanrui LAST NAME Li STUDENT # 1000010846 PROJECT PART 1 1 I. INDUSTRY Telus is in the Canadian telecommunication industry. It provides both wired and wireless phone, internet, video, and IT services on home, small business, and industrial scales. Telus’ wireless network operates throughout the country, but has a particularly strong wired presence in Alberta, British Columbia, and Eastern Quebec. II. STRATEGY, POSITION, CUSTOMERS, SUPPLIERS, AND COMPETITORS Strategy Telus’ has six main strategic focuses: 1) Growth Data Markets—In the past year, Telus acquired 3 smaller, specialized, healthcare IT firms in order to better service the healthcare industry. 2) Integrated Solutions—By leveraging the considerable number of telecommunication products it offers, Telus can offer customized, integrated solutions that it hopes will differentiate itself from the competition. 3) Expanding Infrastructure—Telus is focusing on broadening its national data, IP, and wireless capabilities. In addition to expanding and maintaining its existing physical infrastructure, Telus bought 30 spectrum licenses last year to allow for further development. 4) Focus on Core Business—Telus will acquire and partner with outside companies, and even divest in certain areas of its own company in order to accelerate the implementation of their strategy. 5) Departmental Continuity—Telus offers services under a common brand with a common strategy. 6) Internal Investment—Telus is focusing on investing in its own employees, structure, and capabilities, to promote an efficient operation. 1 Most of the information in this report comes from Telus’ 2014 annual report (Telus, 2015) JRE300H1F–Fundamentals of Accounting and Finance Page 1 of 17
  • 2. In addition to its main six points, Telus has a strong commitment to customer service, which informs every aspect of its business. Position These six main strategic focuses, pared with Telus’ customers first commitment, is what Telus believes can give it a competitive advantage, and has led Telus to become Canada’s second largest telecom company. Customers Telus has three different customer segments--family, small business, and enterprise. Most of Telus’ customers for wired services are in British Columbia, Alberta, and Eastern Quebec. For its wireless services, its customers are spread country-wide. Suppliers Telus’ major suppliers for smartphones and tablets are Apple, Samsung, HTC, and Blackberry. Various broadcasters supply content for TELUS TV. Additionally, Telus is supplied by Trylon, Tower Power, and other companies to build and maintain its cell tower infrastructure. Telus also has outside companies to supply infrastructure for its wired service. Competitors Telus has national telecommunications competitors like Rogers Wireless, Bell Mobility and Wind, along with regional competitors, such as SaskTel, MTS, Eastlink, Videotron, Mobilicity and Tbaytel. International VoIP services also compete with Telus’ phone service (See Appendix A for a more detailed list). III. BUSINESS AND BUSINESS ENVIRONMENT—IMPACTS ON OPERATIONS AND PROFITABILITY Telus’ Business Telus primarily earns revenue through the operations of its two core business—Wireless and Wireline. Each of these of business has a unique focus in how it generates profits for Telus, and each is described in detail below. 1) Telus Wireless • Delivering leading network and mobile devices, covering 99% of Canadians over a coast-to-coast, advanced wireless network, and offering a wide range of smartphones and tablets. • Providing fast internet access speed, with social networking, messaging systems, and mobile applications. 2) Telus Wireline • Providing telecommunication products and services, including home phone service, email, security solutions, Telus TV, and IP networks. • Delivering innovative, integrated businesses solutions with dynamic communications technology. JRE300H1F–Fundamentals of Accounting and Finance Page 2 of 17
  • 3. • Focusing on new growth markets of healthcare, security, and cloud-based services. Telus’ Business Environment Telus operates within a complex business environment with fluctuations in Canadian economics, government regulations, and pricing competition. The key points are discussed below. 1) The Change of the Canadian Economy: Various economic factors, including fluctuating oil prices and foreign trade, can influence consumer spending. 2) Canadian Telecommunication Industry Growth: The Canadian telecommunication industry has not grown much in the past few years. Especially within the Wireline industry, growth has been stagnant. 3) Regulatory Developments: The Canadian Government stated its intention to further increase wireless competition in order to reduce roaming costs on wireless networks in Canada. Governmental regulation of the wireless spectrum and the telecommunications industry in general have a continued impact on Telus’ business. 4) Competition in Current Market: Competition affects pricing strategies and reduces Telus’ profit. 5) International Market: Fluctuations in the international market, especially currency fluctuations, affect Canadian consumer spending, and also affect the cost of smartphones and other equipment produced internationally. IV. FINANCIAL REPORTING OBJECTIVES AND KEY STAKEHOLDERS Financial Reporting Objectives Telus’ financial reporting objectives are to provide accurate information about its current financial health and changes over the past year. Its report is meant to reassure its current shareholders and attract new investors by promoting its growth and profitability, while providing accurate financial information to satisfy government reporting standards. Key Stakeholders 1) Shareholders • Interested increased dividends and cash returns from Telus • Interested in Telus’ growth, along with increased share prices 2) Government • Wants to maximize the revenue received from taxes on Telus’ business • Want to make sure interested parties, including consumers, others using the wireless spectrum, the Canadian economy, and the environment, are protected, through Telus’ compliance with regulations 3) Customers • Want a high quality telecommunication service, at a good value JRE300H1F–Fundamentals of Accounting and Finance Page 3 of 17
  • 4. 4) Suppliers • Want to increase revenue from sales of their products and services 5) Employees • Want a stable job and a high salary 6) Bondholders • Want to earn interest and reassurance that their loans will be paid back 7) Competitors • Want to increase their own customer base and prevent loss of revenue JRE300H1F–Fundamentals of Accounting and Finance Page 4 of 17
  • 5. PROJECT PART 2 I. RATIOS Liquidity Ratios Ratio2 2014 2013 Working Capital $-1,313,000,000 $-970,000,000 Current Ratio 0.625 0.706 Inventory Turnover 5.07 4.54 Days in Inventory 71.99 days 80.40 days Receivables Turnover 8.04 7.76 Average Collection Period 45.40 days 47.04 days Cash to Current Debt Coverage 0.974 0.984 Solvency Ratios Ratio3 2014 2013 Debt/Total Assets 0.679 0.628 Free Cash Flow $804,000,000 $914,000,000 Time Interest Earned 5.22 4.96 Profitability Ratios Ratio4 2014 2013 Profit Margin 0.119 0.114 Return on Assets 0.0614 0.0600 Asset Turnover 0.514 0.526 Return on Common Shareholder’s Equity 0.191 0.161 Earnings per Share $2.31 $2.02 Payout Ratio 0.649 0.655 Dividend Yield 0.0364 0.0366 EBITDA Margin 0.351 0.352 Market Capitalization $25,414,589,600 $23,185,450,900 Common Share Price/EPS Ratio 18.06 18.41 2 The calculation of liquidity ratios can be found in Appendix B 3 The calculation of solvency ratios can be found in Appendix C 4 The calculation of profitability ratios can be found in Appendix D JRE300H1F–Fundamentals of Accounting and Finance Page 5 of 17
  • 6. II. FINANCIAL HEALTH AND PERFORMANCE Telus has a working capital deficit and decreasing current ratio from 2013 to 2014, which indicates the company may not be able to afford its current liabilities. However, Telus is a huge corporation in telecommunication industry, and would have easy access to financing. In order to earn revenue, it must invest a lot of money into long term assets—its total assets are 10 times its current assets. Therefore, Telus can easily pay the short-term debt, and working capital cannot accurately describe its financial health. Furthermore, the speed of inventory turnover and repayment of accounts receivable has become faster from 2013 to 2014, according the Inventory Turnover and Receivables Turnover ratios, respectively, which is a positive indication of growing sales and a more efficient debt collection strategy. Telus is a service-based telecommunication company, and thus has invested in a large amount of long-term infrastructure in order to generate revenue. For telecommunications service providers, long-term solvency, which recognizes these long term assets, is a better indicator of financial health than short-term liquidity. There is a slight increase in the Debt to Total Assets ratio from 2013 to 2014. However, the ratio stays around 0.6, indicating that company has continued to grow and has a stable net income. While Telus’ free cash has decreased from 2013 to 2014, this mainly due to increased investment in long-term assets—important for Telus’ long-term survival. Most importantly, Times Interest Earned has increased, from 4.96 in 2013 to 5.22 in 2014. This is a good sign; compared to their growing Debt to Total Assets ratio, this means that Telus has invested this debt well, and that its profits, compared to its interest expense, are increasing. This indicates that Telus is in a better position to manage its debt, and is spending its money wisely. Telus’ profitability ratios suggest that it is currently growing. Most of its profitability ratios have been stable over the past two years, with its Profit Margin, Return on Assets, Return on Common Shareholder’s Equity, and Earnings per Share growing slightly from 2013, while its Asset Turnover, Payout Ratio, Dividend Yield, and EBITDA margin have decreased slightly from 2013. Most significantly, its Market Capitalization has grown by more than 2 billion (9.6%), highlighting Telus’ recent growth. However, investors are not very confident that this pace of growth will continue, as its P/E ratio has decreased from 18.41 in 2013 to 18.06 in 2014. This is not a large concern, as Telus’ profitability is stable. JRE300H1F–Fundamentals of Accounting and Finance Page 6 of 17
  • 7. PROJECT PART 35 I. RATIOS: TELUS AND MANITOBA TELECOM SERVICES (MTS ALLSTREAM, OR MTS), 2014 Liquidity Ratios Ratio6 Telus Manitoba Telecom Services Current Ratio 0.625 0.625 Receivables Turnover 8.04 10.18 Cash to Current Debt Coverage 0.974 1.029 In terms of liquidity, MTS is in a better position. While both companies don’t have great current ratios, they are about equal. MTS has a bit more cash to cover their debt than Telus, though both companies’ ratios are close to 1. Although both Telus and MTS have low current ratios, they are still financially healthy. Because they are both service based telecom companies, only approximately 10% of their total assets are current, and both have a sizeable amount of telecommunication infrastructure and technology patents. Due to their credibility and size, both companies can easily access financing to cover their maturing debt. On top of that, both companies have a huge portion of liability from advance billings and payments that comes from prepaid bills. As national corporations, they will continue to provide service based on account payable in the future. MTS is better at collecting on their accounts receivable, which gives them a bit of an advantage over Telus. Solvency Ratios Ratio7 Telus Manitoba Telecom Services Debt/Total Assets 0.679 0.391 Free Cash Flow $804,000,000 $14,700,000 Times Interest Earned 5.22 3.78 In terms of solvency, both companies have their pros and cons. MTS has a significantly larger amount of assets compared to debt than Telus, which it means it will be much easier for MTS to pay off future financial obligations. However, Telus has a much larger free cash flow and times interest earned than MTS, which means that Telus is in a much better position to re-invest in its company and grow without having to worry about spending a lot of their money on loan interest. Telus may want to use some more of its free cash to pay down their debt to improve their solvency. Conversely, MTS may want 5 Most of the information in this section of the report comes from MTS Allstream’s 2014 annual report (MTS Allstream, 2015) 6 The calculation of liquidity ratios can be found in Appendix E 7 The calculation of solvency ratios can be found in Appendix F JRE300H1F–Fundamentals of Accounting and Finance Page 7 of 17
  • 8. to take on some more debt in order to have more free cash, so that they can invest more money back into the company and hopefully improve revenues. Profitability Ratios Ratio8 Telus Manitoba Telecom Services Profit Margin 0.119 0.0817 Return on Assets 0.0614 0.0490 Return on Common Shareholder’s Equity 0.191 0.080 Common Share Price/EPS Ratio 18.06 15.28 In terms of profitability, Telus has performed better than MTS for the Profit Margin, Return on Assets, Return on Common Shareholder’s Equity and Common Share Price/EPS ratios, which are good indicators of profitability. Looking at Profit Margin in particular, it becomes evident that MST generates less profit of per sale. As a result, MST returns less Return on Common Shareholder Equity according to their net earnings. Furthermore, the Common Share Price/EPS Ratio (P/E) shows that investors have more confidence in Telus’ growth than MTS’. II. INVESTOR GOALS: GROWTH V. INCOME In general, the “Big Three” telecom companies (Telus, Bell, and Rodgers) have dominated the Canadian telecom industry (Brownell, 2014). MTS, while not part of the “Big Three”, is the dominant, established carrier in Manitoba, and the 4th largest telecom company nationally. As 87% Canadians are already subscribed to wireless or wireline plans (CIRA, 2015), there is not a whole lot of growth in the industry, and any potential investors would be more focused on profit. However, within the larger telecom companies, Telus is growing. In 2013, Telus surpassed Bell to become the 2nd largest national telecom company. As the solvency ratios show, Telus has a much higher amount of debt compared to its assets than MTS, yet its times interest earned is much higher, indicating that Telus has better managed to take on debt and invest back into its business than MTS has. This has allowed Telus to grow in the past year, increasing its Market Capitalization from 23 to 25 billion. This is also reflected in both companies P/E ratios. Telus has a P/E ratio 18% larger than MTS’ P/E ratio, indicating that investors are more confident in Telus’ growth than MTS’. III. RESTATED STATEMENTS Due to structural changes and acquisitions at Telus and at MTS Allstream, both companies have re-stated some of their previous annual reports to allow for fair comparisons of items from year to year. As the companies have acquired new businesses, the current financial report includes current financial data for the newly acquired business. By re-stating past reports to include historical data for newly 8 The calculation of liquidity ratios can be found in Appendix G JRE300H1F–Fundamentals of Accounting and Finance Page 8 of 17
  • 9. acquired businesses, investors can better compare numbers from the current annual report to numbers in previous reports. JRE300H1F–Fundamentals of Accounting and Finance Page 9 of 17
  • 10. REFRENCES Brownell, Claire. (2015). The Globe and Mail, Online. CRTC Hears Canada’s Big Three Telecoms Distorting Market by Charging Small Rivals Exorbitant Rates. Retrieved from http://business.financialpost.com/fp-tech-desk/crtc-hears-canadas-big- three-telecoms-distorting-market-by-charging-small-rivals-exorbitant-rates? __lsa=a5e9-2320 Canadian Internet Registration Authority (CIRA). (2015). CIRA Factbook 2014: the Canadian internet. Retrieved from http://cira.ca/factbook/2014/the-canadian- internet.html MTS Allstream. (2015). 2014 annual report. Retrieved from http://www.mtsallstream.com/wp-content/uploads/2015/04/MTS-Allstream- 2014-annual-report-ENGLISH-April-2015.pdf Telus. (2015). 2014 annual report. Retrieved from http://ar.telus.com/files/pdf/en/ar.pdf JRE300H1F–Fundamentals of Accounting and Finance Page 10 of 17
  • 11. APPENDIX A: COMPETITORS Below is a more in-depth list of Telus’ competitors. • Some companies (e.g. Vonage) offer resale or VoIP-based local, long distance and Internet services. • Skype, Netflix and Shomi offer Over-the-top (OTT) voice and entertainment services. • Bell Canada, Shaw Communications and Xplornet offer entertainment and Internet services. • Convergys, Sykes and Verizon LiveSource provide contact centre services • CGI Group Inc., EDS division of HP Enterprise Services and IBM offer customized managed outsourcing solutions competitors, such as system integrators CGI Group Inc., EDS division of HP Enterprise Services and IBM. • System integrators, BCE, Cerner, Express Scripts, GE Health, Katz Group, Kroll and McKesson provide integrated health IT services similar to Telus’. JRE300H1F–Fundamentals of Accounting and Finance Page 11 of 17
  • 12. APPENDIX B: CALCULATION OF LIQUIDITY RATIOS Working Capital = Current Assets - Current Liabilities 2014: $-1,313,000,000 = ($60,000,000 + $1,483,000,000 + $97,000,000 + $320,000,000 + $199,000,000 + $27,000,000) - ($100,000,000 + $2,019,000,000 + $2,000,000 + $244,000,000 + $753,000,000 + $126,000,000 + $255,000,000) 2013: $-970,000,000 = ($336,000,000 + $1,461,000,000 + $32,000,000 + $326,000,000 + $168,000,000 + $6,000,000) - ($400,000,000 + $1,735,000,000 + $102,000,000 + $222,000,000 + $729,000,000 + $110,000,000 + $1,000,000) Current Ratio = Current Assets / Current Liabilities 2014: 0.625 = ($60,000,000 + $1,483,000,000 + $97,000,000 + $320,000,000 + $199,000,000 + $27,000,000) / ($100,000,000 + $2,019,000,000 + $2,000,000 + $244,000,000 + $753,000,000 + $126,000,000 + $255,000,000) 2013: 0.706 = ($336,000,000 + $1,461,000,000 + $32,000,000 + $326,000,000 + $168,000,000 + $6,000,000) / ($400,000,000 + $1,735,000,000 + $102,000,000 + $222,000,000 + $729,000,000 + $110,000,000 + $1,000,000) Inventory Turnover = Cost of Goods Sold / Average Inventory 2014: 5.07 = $1,621,000,000 / $320,000,000 2013: 4.54 = $1,480,000,000 / $326,000,000 Days in Inventory = 365 / Inventory Turnover 2014: 71.99 days = 365 days / 5.07 2013: 80.40 days = 365 days / 4.54 Receivables Turnover = Net Credit Sales / Average Accounts Receivable 2014: 8.04 = $11,927,000,000 / $1,483,000,000 2013: 7.76 = $11,336,000,000 / $1,461,000,000 Average Collection Period = 365 / Receivables Turnover 2014: 45.40 days = 365 days / 8.04 2013: 47.04 days = 365 days / 7.76 Cash to Current Debt Coverage = Cash Provided by Operating Activities / Average Current Liabilities 2014: 0.974 = $3,407,000,000 / ($100,000,000 + $2,019,000,000 + $2,000,000 + $244,000,000 + $753,000,000 + $126,000,000 + $255,000,000) 2013: 0.984 = $3,246,000,000 / ($400,000,000 + $1,735,000,000 + $102,000,000 + $222,000,000 + $729,000,000 + $110,000,000 + $1,000,000) JRE300H1F–Fundamentals of Accounting and Finance Page 12 of 17
  • 13. APPENDIX C: CALCULATION OF SOLVENCY RATIOS Debt/Total Assets = Total Liabilities / Total Assets 2014: Total Liabilities = $100,000,000 + $2,019,000,000 + $2,000,000 + $244,000,000 + $753,000,000 + $126,000,000 + $255,000,000 + $342,000,000 + $9,055,000,000 + $931,000,000 + $1,936,000,000 = $15,763,000,000 Total Liabilities / $23,217,000,000 = $15,763,000,000 / $23,217,000,000 = 0.679 2013: Total Liabilities = $400,000,000 + $1,735,000,000 + $102,000,000 + $222,000,000 + $729,000,000 + $110,000,000 + $1,000,000 + $219,000,000 + $7,493,000,000 + $649,000,000 + $1,891,000,000 = $13,551,000,000 Total Liabilities / $21,566,000,000 = $13,551,000,000 / $21,566,000,000 = 0.628 Free Cash Flow = Net Cash Provided by Operating Activities – Net Capital Expenditures – Dividends Paid 2014: $804,000,000 = $3,407,000,000 - $2,359,000,000 - $244,000,000 2013: $914,000,000 = $3,246,000,000 - $2,110,000,000 - $222,000,000 Time Interest Earned = Earnings Before Interest Expense and Income Tax Expense (EBIT) / Interest Expense EBIT = Net Income + Financial Cost (Interest Expense) + Income Taxes 2014: 5.22 = ($1,425,000,000 + $456,000,000 + $501,000,000) / $456,000,000 2013: 4.96 = ($1,294,000,000 + $447,000,000 + $474,000,000) / $447,000,000 JRE300H1F–Fundamentals of Accounting and Finance Page 13 of 17
  • 14. APPENDIX D: CALCULATION OF PROFITABILITY RATIOS Profit Margin = Net Earnings / Net Sales 2014: 0.119 = $1,425,000,000 / $11,927,000,000 2013: 0.114 = $1,294,000,000 / $11,336,000,000 Return on Assets = Net Earnings / Average Total Assets 2014: 0.0614 = $1,425,000,000 / $23,217,000,000 2013: 0.0600 = $1,294,000,000 / $21,566,000,000 Asset Turnover = Net Sales / Average Total Assets 2014: 0.514 = $11,927,000,000 / $23,217,000,000 2013: 0.526 = $11,336,000,000 / $21,566,000,000 Return on Common Shareholder’s Equity = (Net Earnings - Preferred Dividends) / Average Common Shareholder’s Equity 2014: 0.191 = $1,425,000,000 / $7,454,000,000 2013: 0.161 = $1,294,000,000 / $8,015,000,000 Earnings per Share = (Net Earnings - Preferred Dividends) / Weighted Average Number of Common Shares 2014: $2.31 = $1,425,000,000 / 616,000,000 2013: $2.02 = $1,294,000,000 / 640,000,000 Payout Ratio = Cash Dividends / Net Earnings 2014: 0.649 = 609,024,434 * $1.52 / $1,425,000,000 2013: 0.655 = 623,432,398 * $1.36 / $1,294,000,000 Dividend Yield = Dividend per Share / Market Price per Share 2014: 0.0364 = $1.52 / $41.73 2013: 0.0366 = $1.36 / $37.19 EBITDA Margin = EBITDA / Revenue 2014: 0.351 = $4,216,000,000 / $12,002,000,000 2013: 0.352 = $4,018,000,000 / $11,404,000,000 Market Capitalization = Total Number of Shares Outstanding * Price per Share 2014: $25,414,589,600 = 609,024,434 * $41.73 2013: $23,185,450,900 = 623,432,398 * $37.19 Common Share Price/EPS Ratio = Price per Share / Earnings per Share 2014: 18.06 = $41.73 / $2.31 2013: 18.41 = $37.19 / $2.02 JRE300H1F–Fundamentals of Accounting and Finance Page 14 of 17
  • 15. APPENDIX E: LIQUIDITY CALCULATIONS FOR MTS Current Ratio = Current Assets / Current Liabilities 0.625 = $241,100,000 / $385,800,000 Receivables Turnover = Net Credit Sales / Average Accounts Receivable 10.18 = $1,612,000,000 / $158,300,000 Cash to Current Debt Coverage = Cash Provided by Operating Activities / Average Current Liabilities 1.029 = $396,900,000/ $385,800,000 JRE300H1F–Fundamentals of Accounting and Finance Page 15 of 17
  • 16. APPENDIX F: SOLVENCY CALCULATIONS FOR MTS Debt/Total Assets = Total Liabilities / Total Assets 0.391 = $1,052,300,000 / $2,688,000,000 Free Cash Flow = Net Cash Provided by Operating Activities – Net Capital Expenditures – Dividends Paid $14,700,000 = $396,900,000 - $288,300,000 - $93,900,000 EBIT = EBITDA - Depreciation and amortization $248,800,000 = $565,900,000 - $317,100,000 Times Interest Earned = EBIT / Interest Expense 3.78 = $248,800,000 / $65,900,000 JRE300H1F–Fundamentals of Accounting and Finance Page 16 of 17
  • 17. APPENDIX G: PROFITABILITY CALCULATIONS FOR MTS Profit Margin = Net Earnings / Net Sales 0.0817 = $131,700,000 / $1,612,000,000 Return on Assets = Net Earnings / Average Total Assets 0.0490 = $131,700,000 / $2,688,000,000 Return on Common Shareholder’s Equity = (Net Earnings - Preferred Dividends) / Average Common Shareholder’s Equity 0.080 = $131,700,000 / $1,646,200,000 Common Share Price/EPS Ratio = Price per Share / Earnings per Share 15.28 = $25.97 / $1.70 JRE300H1F–Fundamentals of Accounting and Finance Page 17 of 17