Telstra Group Ltd
F:5KB
Balance Sheet
Balance Sheet Decomposition
Telstra Group Ltd
Telstra Group Ltd
Balance Sheet
Telstra Group Ltd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1 070
|
1 300
|
687
|
1 548
|
689
|
823
|
899
|
1 381
|
1 936
|
2 630
|
3 945
|
2 479
|
5 527
|
1 396
|
3 550
|
938
|
629
|
604
|
499
|
1 125
|
1 040
|
932
|
1 046
|
1 012
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
462
|
418
|
356
|
362
|
295
|
305
|
581
|
269
|
0
|
129
|
219
|
238
|
266
|
417
|
497
|
557
|
559
|
|
| Cash Equivalents |
1 070
|
1 300
|
687
|
1 548
|
689
|
823
|
899
|
919
|
1 518
|
2 274
|
3 583
|
2 184
|
5 222
|
815
|
3 281
|
938
|
500
|
385
|
261
|
859
|
623
|
435
|
489
|
453
|
|
| Short-Term Investments |
388
|
0
|
0
|
0
|
0
|
31
|
20
|
16
|
16
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
3 675
|
3 619
|
3 608
|
3 549
|
3 721
|
3 822
|
3 932
|
4 124
|
3 968
|
4 140
|
4 709
|
4 636
|
4 174
|
4 730
|
4 745
|
6 101
|
5 594
|
5 399
|
5 123
|
4 582
|
4 091
|
4 368
|
3 863
|
3 923
|
|
| Accounts Receivables |
3 595
|
3 305
|
3 306
|
3 251
|
3 588
|
3 684
|
3 818
|
3 914
|
3 846
|
3 975
|
4 168
|
4 428
|
3 985
|
4 497
|
4 533
|
6 090
|
5 323
|
5 134
|
4 676
|
4 244
|
3 845
|
3 766
|
3 506
|
3 393
|
|
| Other Receivables |
80
|
314
|
302
|
298
|
133
|
138
|
114
|
210
|
122
|
165
|
541
|
208
|
189
|
233
|
212
|
11
|
271
|
265
|
447
|
338
|
246
|
602
|
357
|
530
|
|
| Inventory |
204
|
260
|
229
|
232
|
224
|
318
|
309
|
239
|
295
|
283
|
260
|
431
|
362
|
491
|
557
|
469
|
492
|
448
|
418
|
385
|
476
|
546
|
518
|
485
|
|
| Other Current Assets |
1 038
|
578
|
803
|
253
|
265
|
307
|
353
|
432
|
970
|
399
|
1 036
|
357
|
375
|
353
|
488
|
539
|
575
|
852
|
494
|
1 022
|
653
|
887
|
680
|
1 075
|
|
| Total Current Assets |
6 375
|
5 757
|
5 327
|
5 582
|
4 899
|
5 301
|
5 513
|
6 192
|
7 185
|
7 453
|
9 950
|
7 903
|
10 438
|
6 970
|
9 340
|
8 047
|
7 290
|
7 303
|
6 534
|
7 114
|
6 260
|
6 733
|
6 107
|
6 495
|
|
| PP&E Net |
23 421
|
23 012
|
22 863
|
22 891
|
23 592
|
24 607
|
24 311
|
23 895
|
22 894
|
21 790
|
20 504
|
20 326
|
19 842
|
20 450
|
20 581
|
21 350
|
22 108
|
22 332
|
24 529
|
23 715
|
23 411
|
23 794
|
23 533
|
23 332
|
|
| PP&E Gross |
23 421
|
23 012
|
22 863
|
22 891
|
23 592
|
24 607
|
24 311
|
23 895
|
22 894
|
21 790
|
20 504
|
20 326
|
19 842
|
20 450
|
20 581
|
0
|
22 108
|
22 332
|
24 529
|
23 715
|
23 411
|
23 794
|
23 533
|
23 332
|
|
| Accumulated Depreciation |
17 372
|
19 586
|
21 447
|
23 109
|
25 049
|
27 645
|
29 596
|
32 234
|
34 182
|
37 270
|
38 835
|
40 658
|
42 826
|
44 879
|
44 379
|
0
|
42 841
|
42 154
|
42 795
|
45 010
|
45 968
|
45 704
|
44 386
|
39 950
|
|
| Intangible Assets |
1 358
|
1 146
|
1 501
|
4 292
|
4 050
|
4 513
|
5 228
|
6 070
|
6 226
|
6 212
|
6 132
|
6 820
|
5 987
|
7 680
|
7 883
|
8 317
|
6 873
|
6 134
|
6 327
|
6 079
|
6 386
|
7 525
|
8 782
|
8 557
|
|
| Goodwill |
2 063
|
2 018
|
2 104
|
2 037
|
2 073
|
2 126
|
2 017
|
2 346
|
1 802
|
1 415
|
1 289
|
1 382
|
395
|
1 652
|
1 346
|
0
|
1 049
|
1 076
|
1 085
|
1 052
|
1 769
|
3 464
|
3 639
|
3 218
|
|
| Note Receivable |
1 005
|
877
|
740
|
97
|
146
|
190
|
198
|
163
|
217
|
340
|
851
|
943
|
973
|
1 171
|
882
|
971
|
730
|
780
|
1 412
|
1 089
|
729
|
874
|
1 203
|
1 157
|
|
| Long-Term Investments |
1 302
|
255
|
120
|
48
|
23
|
19
|
15
|
16
|
18
|
3
|
31
|
56
|
323
|
338
|
976
|
486
|
1 273
|
1 323
|
934
|
1 112
|
961
|
851
|
808
|
603
|
|
| Other Long-Term Assets |
2 695
|
2 534
|
2 338
|
264
|
1 441
|
1 081
|
639
|
1 280
|
940
|
700
|
768
|
1 097
|
1 402
|
2 184
|
2 278
|
2 835
|
3 400
|
3 641
|
3 582
|
2 364
|
2 112
|
1 788
|
1 478
|
1 606
|
|
| Other Assets |
2 063
|
2 018
|
2 104
|
2 037
|
2 073
|
2 126
|
2 017
|
2 346
|
1 802
|
1 415
|
1 289
|
1 382
|
395
|
1 652
|
1 346
|
0
|
1 049
|
1 076
|
1 085
|
1 052
|
1 769
|
3 464
|
3 639
|
3 218
|
|
| Total Assets |
38 219
N/A
|
35 599
-7%
|
34 993
-2%
|
35 211
+1%
|
36 224
+3%
|
37 837
+4%
|
37 921
+0%
|
39 962
+5%
|
39 282
-2%
|
37 913
-3%
|
39 525
+4%
|
38 527
-3%
|
39 360
+2%
|
40 445
+3%
|
43 286
+7%
|
42 006
-3%
|
42 723
+2%
|
42 589
0%
|
44 403
+4%
|
42 525
-4%
|
41 628
-2%
|
45 029
+8%
|
45 550
+1%
|
44 968
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
607
|
640
|
624
|
2 525
|
686
|
884
|
699
|
811
|
840
|
970
|
1 228
|
1 297
|
1 164
|
1 256
|
1 465
|
3 944
|
1 588
|
849
|
988
|
1 204
|
1 317
|
1 591
|
1 476
|
1 117
|
|
| Accrued Liabilities |
1 759
|
1 630
|
1 495
|
0
|
2 472
|
3 052
|
2 870
|
2 513
|
2 511
|
2 699
|
3 202
|
3 308
|
3 000
|
3 103
|
2 762
|
865
|
3 355
|
3 473
|
3 160
|
2 870
|
3 002
|
2 832
|
3 279
|
3 293
|
|
| Short-Term Debt |
1 145
|
644
|
870
|
463
|
1 568
|
1 435
|
1 452
|
299
|
274
|
508
|
563
|
125
|
365
|
154
|
648
|
0
|
686
|
139
|
375
|
862
|
432
|
431
|
1 623
|
2 295
|
|
| Current Portion of Long-Term Debt |
721
|
679
|
2 376
|
1 044
|
414
|
1 308
|
603
|
1 680
|
2 266
|
1 482
|
2 743
|
626
|
1 912
|
1 342
|
2 007
|
2 476
|
949
|
2 083
|
2 999
|
3 272
|
2 748
|
2 679
|
2 605
|
2 521
|
|
| Other Current Liabilities |
3 998
|
2 241
|
2 211
|
2 380
|
2 759
|
2 717
|
2 499
|
2 449
|
2 791
|
3 331
|
2 948
|
2 166
|
2 243
|
2 274
|
2 306
|
1 796
|
2 207
|
3 009
|
2 572
|
2 216
|
2 199
|
2 559
|
2 543
|
2 295
|
|
| Total Current Liabilities |
8 230
|
5 834
|
7 576
|
6 412
|
7 899
|
9 396
|
8 123
|
7 752
|
8 682
|
8 990
|
10 684
|
7 522
|
8 684
|
8 129
|
9 188
|
9 081
|
8 785
|
9 553
|
10 094
|
10 424
|
9 698
|
10 092
|
11 526
|
11 521
|
|
| Long-Term Debt |
12 481
|
10 806
|
8 604
|
10 941
|
11 442
|
11 619
|
13 444
|
15 344
|
12 370
|
12 178
|
11 958
|
14 313
|
13 547
|
14 138
|
14 647
|
14 808
|
15 316
|
15 031
|
15 753
|
13 307
|
11 089
|
12 756
|
12 740
|
13 179
|
|
| Deferred Income Tax |
1 987
|
1 814
|
1 807
|
1 804
|
1 705
|
1 513
|
1 575
|
1 593
|
1 927
|
1 730
|
1 107
|
1 330
|
1 286
|
1 558
|
1 493
|
1 443
|
1 537
|
1 529
|
1 605
|
1 580
|
1 678
|
2 112
|
1 783
|
1 843
|
|
| Minority Interest |
2
|
2
|
2
|
2
|
246
|
251
|
228
|
263
|
312
|
218
|
209
|
264
|
138
|
407
|
36
|
19
|
13
|
19
|
674
|
687
|
1 488
|
2 409
|
2 430
|
2 417
|
|
| Other Liabilities |
1 415
|
1 723
|
1 645
|
2 396
|
2 344
|
2 729
|
2 534
|
2 592
|
3 295
|
2 723
|
4 087
|
2 487
|
1 883
|
2 110
|
2 051
|
2 523
|
2 466
|
1 946
|
1 804
|
1 939
|
2 187
|
2 253
|
2 149
|
2 109
|
|
| Total Liabilities |
24 111
N/A
|
20 179
-16%
|
19 634
-3%
|
21 555
+10%
|
23 636
+10%
|
25 508
+8%
|
25 904
+2%
|
27 544
+6%
|
26 586
-3%
|
25 839
-3%
|
28 045
+9%
|
25 916
-8%
|
25 538
-1%
|
26 342
+3%
|
27 415
+4%
|
27 874
+2%
|
28 091
+1%
|
28 040
0%
|
29 930
+7%
|
27 937
-7%
|
26 140
-6%
|
29 622
+13%
|
30 628
+3%
|
31 069
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
6 433
|
6 433
|
6 073
|
5 793
|
5 793
|
5 611
|
5 534
|
5 576
|
5 590
|
5 610
|
5 635
|
5 711
|
5 719
|
5 198
|
5 167
|
4 421
|
4 428
|
4 447
|
4 451
|
4 436
|
3 098
|
3 095
|
3 095
|
2 345
|
|
| Retained Earnings |
7 661
|
9 137
|
9 391
|
8 120
|
7 019
|
7 006
|
6 917
|
7 133
|
7 431
|
7 315
|
6 683
|
7 491
|
8 311
|
8 842
|
10 640
|
9 711
|
10 328
|
10 153
|
10 010
|
10 007
|
12 134
|
12 193
|
11 739
|
11 822
|
|
| Unrealized Security Profit/Loss |
14
|
150
|
105
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
14
|
0
|
23
|
70
|
84
|
299
|
150
|
51
|
37
|
10
|
|
| Other Equity |
0
|
0
|
0
|
257
|
224
|
288
|
434
|
291
|
325
|
851
|
838
|
591
|
208
|
57
|
50
|
0
|
147
|
121
|
72
|
154
|
106
|
68
|
51
|
278
|
|
| Total Equity |
14 108
N/A
|
15 420
+9%
|
15 359
0%
|
13 656
-11%
|
12 588
-8%
|
12 329
-2%
|
12 017
-3%
|
12 418
+3%
|
12 696
+2%
|
12 074
-5%
|
11 480
-5%
|
12 611
+10%
|
13 822
+10%
|
14 103
+2%
|
15 871
+13%
|
14 132
-11%
|
14 632
+4%
|
14 549
-1%
|
14 473
-1%
|
14 588
+1%
|
15 488
+6%
|
15 407
-1%
|
14 922
-3%
|
13 899
-7%
|
|
| Total Liabilities & Equity |
38 219
N/A
|
35 599
-7%
|
34 993
-2%
|
35 211
+1%
|
36 224
+3%
|
37 837
+4%
|
37 921
+0%
|
39 962
+5%
|
39 282
-2%
|
37 913
-3%
|
39 525
+4%
|
38 527
-3%
|
39 360
+2%
|
40 445
+3%
|
43 286
+7%
|
42 006
-3%
|
42 723
+2%
|
42 589
0%
|
44 403
+4%
|
42 525
-4%
|
41 628
-2%
|
45 029
+8%
|
45 550
+1%
|
44 968
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
12 867
|
12 867
|
12 628
|
12 443
|
12 443
|
12 443
|
12 443
|
12 443
|
12 443
|
12 443
|
12 443
|
12 443
|
12 443
|
12 226
|
12 226
|
11 893
|
11 893
|
11 893
|
11 893
|
11 893
|
11 554
|
11 554
|
11 554
|
11 385
|
|