Cogeco Communications Inc
F:COG
Balance Sheet
Balance Sheet Decomposition
Cogeco Communications Inc
Cogeco Communications Inc
Balance Sheet
Cogeco Communications Inc
| Aug-2002 | Aug-2003 | Aug-2004 | Aug-2005 | Aug-2006 | Aug-2007 | Aug-2008 | Aug-2009 | Aug-2010 | Aug-2011 | Aug-2012 | Aug-2013 | Aug-2014 | Aug-2015 | Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | Aug-2024 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
0
|
72
|
64
|
36
|
40
|
36
|
55
|
215
|
40
|
64
|
163
|
62
|
211
|
85
|
557
|
367
|
549
|
243
|
292
|
68
|
75
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
36
|
24
|
36
|
51
|
65
|
0
|
0
|
0
|
0
|
162
|
0
|
0
|
0
|
0
|
177
|
263
|
68
|
75
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
72
|
64
|
0
|
16
|
0
|
4
|
150
|
40
|
64
|
163
|
62
|
49
|
85
|
557
|
367
|
549
|
66
|
29
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
41
|
34
|
31
|
27
|
44
|
49
|
62
|
65
|
112
|
113
|
81
|
105
|
117
|
135
|
128
|
95
|
122
|
93
|
86
|
84
|
115
|
146
|
126
|
135
|
|
| Accounts Receivables |
34
|
34
|
31
|
27
|
44
|
47
|
54
|
51
|
60
|
67
|
63
|
79
|
84
|
87
|
115
|
84
|
89
|
67
|
74
|
78
|
87
|
87
|
86
|
76
|
|
| Other Receivables |
7
|
0
|
0
|
0
|
0
|
3
|
8
|
13
|
52
|
46
|
18
|
26
|
33
|
48
|
13
|
11
|
33
|
26
|
13
|
6
|
28
|
59
|
40
|
60
|
|
| Other Current Assets |
4
|
3
|
5
|
4
|
6
|
26
|
22
|
19
|
20
|
13
|
12
|
13
|
16
|
66
|
17
|
21
|
31
|
23
|
29
|
34
|
170
|
118
|
52
|
50
|
|
| Total Current Assets |
45
|
37
|
36
|
31
|
122
|
139
|
120
|
123
|
168
|
181
|
308
|
158
|
197
|
364
|
208
|
381
|
238
|
673
|
482
|
667
|
528
|
556
|
246
|
260
|
|
| PP&E Net |
757
|
723
|
688
|
698
|
1 022
|
1 120
|
1 258
|
1 302
|
1 325
|
1 254
|
1 322
|
1 854
|
1 831
|
1 985
|
1 990
|
1 947
|
2 324
|
2 008
|
2 089
|
2 358
|
3 028
|
3 230
|
3 305
|
3 282
|
|
| PP&E Gross |
757
|
723
|
688
|
698
|
1 022
|
1 120
|
1 258
|
1 302
|
1 325
|
1 254
|
1 322
|
1 854
|
1 831
|
1 985
|
0
|
1 947
|
2 324
|
2 008
|
2 089
|
2 358
|
3 028
|
3 230
|
3 305
|
3 282
|
|
| Accumulated Depreciation |
398
|
467
|
544
|
552
|
608
|
738
|
874
|
1 072
|
1 203
|
1 395
|
1 166
|
1 479
|
1 867
|
2 268
|
0
|
2 928
|
3 388
|
3 250
|
3 616
|
3 806
|
4 285
|
4 532
|
4 886
|
5 251
|
|
| Intangible Assets |
990
|
990
|
990
|
990
|
990
|
1 058
|
1 091
|
1 022
|
1 018
|
1 046
|
1 040
|
1 910
|
1 895
|
2 125
|
2 060
|
1 978
|
2 927
|
2 851
|
2 800
|
2 740
|
3 571
|
3 662
|
3 812
|
3 809
|
|
| Goodwill |
0
|
0
|
0
|
0
|
422
|
343
|
488
|
154
|
145
|
209
|
210
|
1 189
|
1 221
|
1 504
|
1 061
|
1 023
|
1 608
|
1 373
|
1 381
|
1 476
|
1 982
|
2 118
|
2 133
|
2 167
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
39
|
53
|
48
|
38
|
48
|
55
|
63
|
30
|
48
|
23
|
27
|
38
|
30
|
31
|
16
|
19
|
83
|
47
|
52
|
111
|
169
|
203
|
179
|
174
|
|
| Other Assets |
0
|
0
|
0
|
0
|
422
|
343
|
488
|
154
|
145
|
209
|
210
|
1 189
|
1 221
|
1 504
|
1 061
|
1 023
|
1 608
|
1 373
|
1 381
|
1 476
|
1 982
|
2 118
|
2 133
|
2 167
|
|
| Total Assets |
1 830
N/A
|
1 803
-2%
|
1 761
-2%
|
1 756
0%
|
2 603
+48%
|
2 714
+4%
|
3 019
+11%
|
2 631
-13%
|
2 703
+3%
|
2 713
+0%
|
2 908
+7%
|
5 149
+77%
|
5 174
+0%
|
6 014
+16%
|
5 333
-11%
|
5 348
+0%
|
7 180
+34%
|
6 951
-3%
|
6 804
-2%
|
7 352
+8%
|
9 279
+26%
|
9 768
+5%
|
9 675
-1%
|
9 692
+0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
98
|
110
|
109
|
125
|
283
|
211
|
248
|
244
|
235
|
240
|
220
|
261
|
314
|
288
|
290
|
317
|
303
|
261
|
211
|
270
|
380
|
319
|
360
|
381
|
|
| Short-Term Debt |
3
|
2
|
5
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
44
|
4
|
6
|
0
|
8
|
4
|
9
|
22
|
14
|
1
|
|
| Current Portion of Long-Term Debt |
0
|
2
|
3
|
1
|
127
|
17
|
337
|
45
|
2
|
2
|
1
|
15
|
32
|
298
|
23
|
132
|
77
|
23
|
27
|
225
|
339
|
42
|
362
|
44
|
|
| Other Current Liabilities |
22
|
22
|
24
|
26
|
27
|
31
|
133
|
75
|
126
|
118
|
104
|
92
|
119
|
140
|
119
|
212
|
102
|
101
|
128
|
251
|
259
|
127
|
127
|
132
|
|
| Total Current Liabilities |
123
|
136
|
141
|
152
|
437
|
259
|
728
|
364
|
363
|
360
|
326
|
381
|
465
|
725
|
475
|
665
|
488
|
384
|
373
|
752
|
987
|
510
|
863
|
557
|
|
| Long-Term Debt |
821
|
803
|
750
|
691
|
1 190
|
1 011
|
718
|
1 010
|
953
|
947
|
1 036
|
2 877
|
2 686
|
2 982
|
2 838
|
2 445
|
3 781
|
3 382
|
3 087
|
3 047
|
4 334
|
4 979
|
4 448
|
4 511
|
|
| Deferred Income Tax |
169
|
160
|
196
|
211
|
218
|
266
|
253
|
232
|
235
|
322
|
319
|
522
|
485
|
514
|
601
|
604
|
555
|
554
|
611
|
673
|
753
|
830
|
864
|
901
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
336
|
360
|
374
|
391
|
438
|
478
|
495
|
523
|
|
| Other Liabilities |
1
|
9
|
11
|
12
|
13
|
13
|
15
|
18
|
16
|
52
|
39
|
26
|
30
|
34
|
39
|
36
|
23
|
72
|
92
|
74
|
15
|
14
|
25
|
39
|
|
| Total Liabilities |
1 114
N/A
|
1 108
-1%
|
1 098
-1%
|
1 066
-3%
|
1 857
+74%
|
1 549
-17%
|
1 714
+11%
|
1 624
-5%
|
1 567
-4%
|
1 679
+7%
|
1 720
+2%
|
3 806
+121%
|
3 666
-4%
|
4 255
+16%
|
3 953
-7%
|
3 749
-5%
|
5 183
+38%
|
4 751
-8%
|
4 536
-5%
|
4 937
+9%
|
6 527
+32%
|
6 811
+4%
|
6 695
-2%
|
6 532
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
629
|
629
|
629
|
630
|
631
|
984
|
989
|
990
|
989
|
993
|
992
|
993
|
997
|
1 002
|
1 009
|
1 018
|
1 017
|
1 038
|
1 001
|
974
|
947
|
913
|
855
|
859
|
|
| Retained Earnings |
88
|
66
|
34
|
59
|
118
|
182
|
297
|
7
|
123
|
10
|
183
|
320
|
472
|
661
|
274
|
492
|
851
|
1 132
|
1 274
|
1 475
|
1 691
|
1 885
|
2 018
|
2 189
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
16
|
16
|
16
|
16
|
15
|
13
|
|
| Other Equity |
0
|
0
|
0
|
1
|
3
|
1
|
19
|
24
|
25
|
30
|
13
|
30
|
40
|
96
|
98
|
90
|
129
|
45
|
9
|
18
|
130
|
176
|
122
|
126
|
|
| Total Equity |
717
N/A
|
695
-3%
|
664
-5%
|
690
+4%
|
745
+8%
|
1 166
+56%
|
1 305
+12%
|
1 007
-23%
|
1 136
+13%
|
1 033
-9%
|
1 188
+15%
|
1 343
+13%
|
1 508
+12%
|
1 759
+17%
|
1 380
-22%
|
1 599
+16%
|
1 997
+25%
|
2 200
+10%
|
2 268
+3%
|
2 415
+6%
|
2 751
+14%
|
2 958
+8%
|
2 980
+1%
|
3 161
+6%
|
|
| Total Liabilities & Equity |
1 830
N/A
|
1 803
-2%
|
1 761
-2%
|
1 756
0%
|
2 603
+48%
|
2 714
+4%
|
3 019
+11%
|
2 631
-13%
|
2 703
+3%
|
2 713
+0%
|
2 908
+7%
|
5 149
+77%
|
5 174
+0%
|
6 014
+16%
|
5 333
-11%
|
5 348
+0%
|
7 180
+34%
|
6 951
-3%
|
6 804
-2%
|
7 352
+8%
|
9 279
+26%
|
9 768
+5%
|
9 675
-1%
|
9 692
+0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
40
|
40
|
40
|
40
|
40
|
48
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
50
|
50
|
49
|
48
|
47
|
46
|
44
|
42
|
42
|
|