TPG Telecom Ltd
ASX:TPG
Balance Sheet
Balance Sheet Decomposition
TPG Telecom Ltd
TPG Telecom Ltd
Balance Sheet
TPG Telecom Ltd
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
734
|
120
|
199
|
108
|
114
|
37
|
|
| Cash Equivalents |
734
|
120
|
199
|
108
|
114
|
37
|
|
| Total Receivables |
391
|
431
|
476
|
681
|
968
|
972
|
|
| Accounts Receivables |
229
|
244
|
210
|
229
|
276
|
267
|
|
| Other Receivables |
162
|
187
|
266
|
452
|
692
|
705
|
|
| Inventory |
103
|
51
|
95
|
155
|
117
|
82
|
|
| Other Current Assets |
194
|
81
|
63
|
89
|
85
|
70
|
|
| Total Current Assets |
1 421
|
683
|
833
|
1 033
|
1 284
|
1 161
|
|
| PP&E Net |
3 318
|
4 270
|
4 695
|
5 107
|
5 504
|
5 334
|
|
| PP&E Gross |
3 318
|
4 270
|
4 695
|
5 107
|
5 504
|
5 334
|
|
| Accumulated Depreciation |
3 087
|
3 349
|
3 791
|
3 385
|
3 013
|
3 437
|
|
| Intangible Assets |
1 516
|
4 901
|
4 629
|
4 148
|
3 706
|
3 408
|
|
| Goodwill |
2 413
|
8 568
|
8 515
|
8 515
|
8 515
|
8 515
|
|
| Note Receivable |
77
|
110
|
204
|
358
|
469
|
447
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
292
|
288
|
205
|
190
|
229
|
|
| Other Assets |
2 413
|
8 568
|
8 515
|
8 515
|
8 515
|
8 515
|
|
| Total Assets |
8 746
N/A
|
18 824
+115%
|
19 164
+2%
|
19 366
+1%
|
19 668
+2%
|
19 094
-3%
|
|
| Liabilities | |||||||
| Accounts Payable |
702
|
848
|
1 045
|
1 106
|
1 091
|
949
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
5 339
|
92
|
61
|
93
|
122
|
136
|
|
| Other Current Liabilities |
585
|
516
|
537
|
533
|
509
|
521
|
|
| Total Current Liabilities |
6 627
|
1 456
|
1 643
|
1 732
|
1 722
|
1 606
|
|
| Long-Term Debt |
3 287
|
5 381
|
5 649
|
5 562
|
6 188
|
6 168
|
|
| Other Liabilities |
34
|
95
|
152
|
172
|
141
|
147
|
|
| Total Liabilities |
9 948
N/A
|
6 932
-30%
|
7 444
+7%
|
7 466
+0%
|
8 051
+8%
|
7 921
-2%
|
|
| Equity | |||||||
| Common Stock |
6 047
|
18 399
|
18 399
|
18 399
|
18 399
|
18 399
|
|
| Retained Earnings |
7 249
|
6 507
|
6 679
|
6 499
|
6 782
|
7 226
|
|
| Total Equity |
1 202
N/A
|
11 892
N/A
|
11 720
-1%
|
11 900
+2%
|
11 617
-2%
|
11 173
-4%
|
|
| Total Liabilities & Equity |
8 746
N/A
|
18 824
+115%
|
19 164
+2%
|
19 366
+1%
|
19 668
+2%
|
19 094
-3%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
1 859
|
1 859
|
1 859
|
1 859
|
1 859
|
1 859
|
|