Telefonica SA
MAD:TEF
Balance Sheet
Balance Sheet Decomposition
Telefonica SA
Telefonica SA
Balance Sheet
Telefonica SA
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
622
|
544
|
336
|
855
|
2 213
|
3 792
|
5 065
|
4 277
|
9 113
|
4 220
|
4 135
|
9 847
|
9 977
|
6 529
|
2 615
|
3 736
|
5 192
|
5 692
|
6 042
|
5 604
|
8 580
|
7 245
|
7 151
|
8 062
|
|
| Cash Equivalents |
622
|
544
|
336
|
855
|
2 213
|
3 792
|
5 065
|
4 277
|
9 113
|
4 220
|
4 135
|
9 847
|
9 977
|
6 529
|
2 615
|
3 736
|
5 192
|
5 692
|
6 042
|
5 604
|
8 580
|
7 245
|
7 151
|
8 062
|
|
| Short-Term Investments |
1 084
|
2 262
|
2 507
|
1 283
|
1 518
|
1 680
|
1 622
|
2 216
|
1 906
|
1 574
|
2 625
|
1 872
|
2 117
|
2 932
|
3 053
|
2 954
|
2 154
|
2 209
|
3 123
|
2 495
|
1 534
|
1 604
|
534
|
446
|
|
| Total Receivables |
9 229
|
6 799
|
6 910
|
7 941
|
8 611
|
10 604
|
9 997
|
9 595
|
10 899
|
12 501
|
11 701
|
11 530
|
10 164
|
11 307
|
10 446
|
10 807
|
10 102
|
10 095
|
10 313
|
7 122
|
10 329
|
9 681
|
8 815
|
9 427
|
|
| Accounts Receivables |
4 983
|
4 259
|
4 653
|
4 902
|
6 509
|
8 372
|
8 397
|
8 040
|
8 550
|
9 988
|
9 216
|
8 910
|
7 929
|
8 944
|
8 541
|
8 856
|
8 360
|
8 042
|
8 208
|
5 810
|
6 516
|
6 940
|
7 085
|
7 189
|
|
| Other Receivables |
4 246
|
2 540
|
2 257
|
3 039
|
2 102
|
2 232
|
1 600
|
1 555
|
2 349
|
2 513
|
2 485
|
2 620
|
2 235
|
2 363
|
1 905
|
1 951
|
1 742
|
2 053
|
2 105
|
1 312
|
3 813
|
2 741
|
1 730
|
2 238
|
|
| Inventory |
754
|
450
|
401
|
670
|
920
|
1 012
|
987
|
1 188
|
934
|
1 028
|
1 164
|
1 188
|
985
|
934
|
1 456
|
1 055
|
1 117
|
1 692
|
1 999
|
1 718
|
1 749
|
1 546
|
929
|
954
|
|
| Other Current Assets |
548
|
519
|
327
|
894
|
367
|
625
|
807
|
697
|
978
|
1 731
|
1 198
|
1 159
|
6 022
|
1 198
|
1 145
|
1 422
|
1 366
|
3 652
|
2 851
|
16 716
|
2 737
|
2 513
|
3 327
|
3 480
|
|
| Total Current Assets |
12 237
|
10 574
|
10 482
|
11 643
|
13 629
|
17 713
|
18 478
|
17 973
|
23 830
|
21 054
|
20 823
|
25 596
|
29 265
|
22 900
|
18 715
|
19 974
|
19 931
|
23 340
|
24 328
|
33 655
|
24 929
|
22 589
|
20 756
|
22 369
|
|
| PP&E Net |
36 606
|
27 100
|
24 316
|
23 348
|
27 993
|
33 887
|
32 460
|
30 545
|
31 999
|
35 797
|
35 463
|
35 019
|
31 040
|
33 156
|
33 910
|
36 393
|
34 225
|
33 295
|
39 167
|
28 751
|
30 304
|
31 993
|
31 392
|
29 346
|
|
| PP&E Gross |
36 606
|
27 100
|
24 316
|
23 348
|
27 993
|
33 887
|
32 460
|
30 545
|
31 999
|
35 797
|
35 463
|
35 019
|
31 040
|
33 156
|
33 910
|
36 393
|
34 225
|
33 295
|
39 167
|
28 751
|
30 304
|
31 993
|
31 392
|
29 346
|
|
| Accumulated Depreciation |
43 927
|
40 905
|
44 124
|
49 046
|
54 252
|
57 547
|
60 454
|
64 716
|
75 651
|
88 000
|
89 188
|
91 116
|
81 058
|
79 856
|
78 575
|
86 120
|
83 643
|
90 859
|
90 831
|
78 923
|
83 682
|
90 928
|
89 798
|
95 731
|
|
| Intangible Assets |
16 959
|
7 630
|
7 673
|
8 430
|
6 540
|
19 328
|
16 799
|
15 921
|
15 846
|
25 026
|
24 064
|
22 078
|
18 548
|
22 227
|
21 149
|
20 518
|
18 005
|
16 856
|
16 034
|
11 488
|
11 725
|
12 017
|
11 370
|
9 875
|
|
| Goodwill |
9 129
|
6 364
|
6 054
|
7 409
|
8 910
|
21 739
|
19 770
|
18 323
|
19 566
|
29 582
|
29 107
|
27 963
|
23 434
|
25 437
|
27 395
|
28 686
|
26 841
|
25 748
|
25 403
|
17 044
|
16 519
|
18 471
|
18 708
|
16 461
|
|
| Note Receivable |
2 038
|
2 225
|
1 213
|
1 332
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 476
|
3 137
|
2 883
|
2 108
|
1 822
|
1 538
|
1 272
|
1 005
|
1 968
|
2 236
|
2 033
|
1 773
|
|
| Long-Term Investments |
4 203
|
3 174
|
2 582
|
2 236
|
6 380
|
6 184
|
9 016
|
10 154
|
10 929
|
12 623
|
13 749
|
11 809
|
2 624
|
1 564
|
862
|
747
|
589
|
523
|
586
|
762
|
13 140
|
12 084
|
9 206
|
8 960
|
|
| Other Long-Term Assets |
5 251
|
10 975
|
9 755
|
9 068
|
9 722
|
10 131
|
9 350
|
6 980
|
5 971
|
5 693
|
6 417
|
7 308
|
10 475
|
13 927
|
15 415
|
15 215
|
13 653
|
12 747
|
12 087
|
12 346
|
10 628
|
10 252
|
10 859
|
11 718
|
|
| Other Assets |
9 129
|
6 364
|
6 054
|
7 409
|
8 910
|
21 739
|
19 770
|
18 323
|
19 566
|
29 582
|
29 107
|
27 963
|
23 434
|
25 437
|
27 395
|
28 686
|
26 841
|
25 748
|
25 403
|
17 044
|
16 519
|
18 471
|
18 708
|
16 461
|
|
| Total Assets |
86 423
N/A
|
68 041
-21%
|
62 075
-9%
|
63 466
+2%
|
73 174
+15%
|
108 982
+49%
|
105 873
-3%
|
99 896
-6%
|
108 141
+8%
|
129 775
+20%
|
129 623
0%
|
129 773
+0%
|
118 862
-8%
|
122 348
+3%
|
120 329
-2%
|
123 641
+3%
|
115 066
-7%
|
114 047
-1%
|
118 877
+4%
|
105 051
-12%
|
109 213
+4%
|
109 642
+0%
|
104 324
-5%
|
100 502
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
5 059
|
5 014
|
5 235
|
5 570
|
6 912
|
8 450
|
8 642
|
7 845
|
6 963
|
9 038
|
8 888
|
8 719
|
8 144
|
8 770
|
8 668
|
8 043
|
7 943
|
8 457
|
8 095
|
5 913
|
7 551
|
7 793
|
21 868
|
23 023
|
|
| Accrued Liabilities |
528
|
558
|
480
|
619
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 508
|
1 508
|
1 795
|
1 776
|
1 608
|
0
|
0
|
465
|
516
|
608
|
1 005
|
1 073
|
|
| Short-Term Debt |
35
|
26
|
20
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 279
|
774
|
438
|
504
|
172
|
251
|
196
|
178
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7 421
|
5 418
|
4 626
|
7 817
|
9 236
|
8 381
|
6 986
|
8 100
|
9 184
|
9 421
|
10 339
|
10 245
|
8 108
|
8 191
|
12 970
|
13 977
|
9 134
|
9 138
|
10 152
|
8 683
|
8 327
|
5 696
|
5 704
|
7 617
|
|
| Other Current Liabilities |
5 376
|
3 784
|
3 678
|
5 531
|
5 741
|
9 505
|
9 346
|
9 187
|
10 789
|
15 033
|
13 351
|
12 547
|
10 105
|
10 132
|
10 513
|
11 151
|
10 209
|
11 803
|
11 748
|
12 878
|
9 101
|
9 003
|
8 779
|
8 627
|
|
| Total Current Liabilities |
18 419
|
14 799
|
14 039
|
19 554
|
21 889
|
26 336
|
24 974
|
25 132
|
26 936
|
33 492
|
32 578
|
31 511
|
29 144
|
29 709
|
34 384
|
35 451
|
29 066
|
29 649
|
30 191
|
28 117
|
25 495
|
23 100
|
23 399
|
25 734
|
|
| Long-Term Debt |
22 540
|
19 882
|
17 341
|
14 770
|
25 168
|
50 676
|
46 942
|
45 088
|
47 607
|
51 356
|
55 659
|
56 608
|
51 172
|
47 457
|
47 117
|
42 865
|
43 460
|
43 047
|
46 556
|
42 168
|
39 844
|
39 692
|
38 411
|
37 404
|
|
| Deferred Income Tax |
1 541
|
1 629
|
802
|
856
|
2 477
|
4 700
|
3 926
|
3 576
|
3 082
|
6 074
|
4 739
|
4 788
|
3 063
|
2 566
|
2 550
|
2 395
|
2 145
|
2 674
|
2 908
|
2 620
|
2 602
|
3 067
|
2 702
|
2 905
|
|
| Minority Interest |
7 434
|
5 613
|
4 426
|
3 776
|
3 425
|
2 823
|
2 730
|
2 331
|
2 540
|
7 232
|
5 747
|
7 200
|
6 297
|
9 186
|
9 665
|
10 228
|
9 698
|
9 033
|
8 332
|
7 025
|
6 477
|
6 620
|
5 244
|
3 402
|
|
| Other Liabilities |
10 628
|
9 121
|
8 710
|
8 286
|
7 481
|
7 269
|
7 176
|
6 538
|
6 242
|
7 169
|
9 264
|
9 205
|
8 001
|
12 295
|
10 842
|
14 545
|
13 777
|
11 697
|
13 772
|
13 886
|
12 588
|
12 075
|
12 716
|
11 710
|
|
| Total Liabilities |
60 561
N/A
|
51 045
-16%
|
45 319
-11%
|
47 241
+4%
|
60 440
+28%
|
91 804
+52%
|
85 748
-7%
|
82 665
-4%
|
86 407
+5%
|
105 323
+22%
|
107 987
+3%
|
109 312
+1%
|
97 677
-11%
|
101 213
+4%
|
104 558
+3%
|
105 484
+1%
|
98 146
-7%
|
96 100
-2%
|
101 759
+6%
|
93 816
-8%
|
87 006
-7%
|
84 554
-3%
|
82 472
-2%
|
81 155
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 672
|
4 861
|
4 956
|
4 956
|
4 921
|
4 921
|
4 773
|
4 705
|
4 564
|
4 564
|
4 564
|
4 551
|
4 551
|
4 657
|
4 975
|
5 038
|
5 192
|
5 192
|
5 192
|
5 526
|
5 779
|
5 775
|
5 750
|
5 670
|
|
| Retained Earnings |
12 798
|
6 973
|
10 210
|
12 134
|
4 688
|
8 193
|
14 965
|
17 856
|
18 548
|
21 096
|
20 358
|
20 553
|
23 470
|
23 664
|
19 495
|
18 078
|
19 212
|
15 923
|
14 416
|
20 084
|
27 129
|
28 757
|
25 954
|
23 759
|
|
| Additional Paid In Capital |
11 670
|
11 670
|
7 987
|
5 288
|
1 671
|
2 869
|
522
|
460
|
522
|
460
|
460
|
460
|
460
|
460
|
3 227
|
3 227
|
4 538
|
4 538
|
4 538
|
4 538
|
4 233
|
3 824
|
3 751
|
3 521
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
38
|
36
|
94
|
55
|
53
|
40
|
111
|
325
|
420
|
654
|
483
|
479
|
351
|
157
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
373
|
329
|
232
|
2 179
|
527
|
1 376
|
1 782
|
788
|
544
|
1 586
|
1 656
|
1 480
|
688
|
686
|
766
|
476
|
547
|
341
|
429
|
106
|
|
| Other Equity |
3 278
|
6 508
|
6 396
|
6 152
|
1 826
|
1 524
|
97
|
3 611
|
1 373
|
337
|
2 002
|
4 351
|
6 846
|
6 115
|
10 217
|
6 746
|
11 445
|
6 695
|
5 842
|
17 783
|
13 904
|
12 448
|
12 823
|
13 340
|
|
| Total Equity |
25 862
N/A
|
16 996
-34%
|
16 757
-1%
|
16 225
-3%
|
12 733
-22%
|
17 178
+35%
|
20 125
+17%
|
17 231
-14%
|
21 734
+26%
|
24 452
+13%
|
21 636
-12%
|
20 461
-5%
|
21 185
+4%
|
21 135
0%
|
15 771
-25%
|
18 157
+15%
|
16 920
-7%
|
17 947
+6%
|
17 118
-5%
|
11 235
-34%
|
22 207
+98%
|
25 088
+13%
|
21 852
-13%
|
19 347
-11%
|
|
| Total Liabilities & Equity |
86 423
N/A
|
68 041
-21%
|
62 075
-9%
|
63 466
+2%
|
73 174
+15%
|
108 982
+49%
|
105 873
-3%
|
99 896
-6%
|
108 141
+8%
|
129 775
+20%
|
129 623
0%
|
129 773
+0%
|
118 862
-8%
|
122 348
+3%
|
120 329
-2%
|
123 641
+3%
|
115 066
-7%
|
114 047
-1%
|
118 877
+4%
|
105 051
-12%
|
109 213
+4%
|
109 642
+0%
|
104 324
-5%
|
100 502
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
5 165
|
5 374
|
5 479
|
5 479
|
5 290
|
5 357
|
5 206
|
5 063
|
5 039
|
4 985
|
4 953
|
4 901
|
4 921
|
4 656
|
5 176
|
6 018
|
6 300
|
6 300
|
5 918
|
6 121
|
5 775
|
5 690
|
5 639
|
5 643
|
|