Shenandoah Telecommunications Co
NASDAQ:SHEN
Balance Sheet
Balance Sheet Decomposition
Shenandoah Telecommunications Co
Shenandoah Telecommunications Co
Balance Sheet
Shenandoah Telecommunications Co
| 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 |
2
|
2
|
29
|
14
|
3
|
13
|
17
|
5
|
12
|
28
|
16
|
71
|
38
|
69
|
77
|
36
|
79
|
85
|
102
|
195
|
84
|
44
|
139
|
46
|
|
| Cash Equivalents |
2
|
2
|
29
|
14
|
3
|
13
|
17
|
5
|
12
|
28
|
16
|
71
|
38
|
69
|
77
|
36
|
79
|
85
|
102
|
195
|
84
|
44
|
139
|
46
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Total Receivables |
7
|
8
|
8
|
16
|
13
|
12
|
16
|
29
|
21
|
23
|
34
|
30
|
42
|
45
|
38
|
70
|
72
|
98
|
79
|
73
|
55
|
53
|
27
|
34
|
|
| Accounts Receivables |
6
|
8
|
7
|
9
|
12
|
12
|
12
|
21
|
15
|
21
|
22
|
25
|
26
|
30
|
30
|
70
|
54
|
92
|
69
|
73
|
25
|
23
|
22
|
33
|
|
| Other Receivables |
1
|
0
|
2
|
7
|
1
|
0
|
4
|
7
|
6
|
3
|
13
|
5
|
17
|
15
|
8
|
0
|
17
|
5
|
10
|
0
|
30
|
30
|
5
|
1
|
|
| Inventory |
3
|
2
|
2
|
2
|
3
|
3
|
5
|
6
|
6
|
6
|
8
|
10
|
11
|
9
|
4
|
39
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
5
|
9
|
2
|
2
|
3
|
3
|
3
|
32
|
14
|
14
|
7
|
6
|
7
|
6
|
10
|
16
|
17
|
22
|
61
|
1 139
|
27
|
31
|
10
|
14
|
|
| Total Current Assets |
17
|
21
|
41
|
35
|
21
|
31
|
41
|
72
|
53
|
71
|
65
|
116
|
98
|
128
|
128
|
162
|
173
|
210
|
242
|
1 407
|
166
|
129
|
176
|
95
|
|
| PP&E Net |
125
|
132
|
128
|
156
|
162
|
156
|
155
|
177
|
202
|
280
|
311
|
366
|
409
|
406
|
410
|
698
|
686
|
701
|
406
|
491
|
611
|
741
|
930
|
1 458
|
|
| PP&E Gross |
125
|
132
|
128
|
156
|
162
|
156
|
155
|
177
|
202
|
280
|
311
|
366
|
409
|
406
|
410
|
698
|
686
|
701
|
406
|
491
|
611
|
741
|
930
|
1 458
|
|
| Accumulated Depreciation |
45
|
57
|
72
|
74
|
95
|
118
|
145
|
152
|
180
|
212
|
238
|
246
|
248
|
288
|
345
|
461
|
595
|
702
|
373
|
428
|
474
|
469
|
507
|
542
|
|
| Intangible Assets |
0
|
0
|
0
|
4
|
3
|
3
|
2
|
3
|
2
|
90
|
81
|
75
|
71
|
68
|
67
|
455
|
381
|
366
|
86
|
104
|
87
|
78
|
78
|
91
|
|
| Goodwill |
3
|
3
|
3
|
9
|
10
|
10
|
10
|
5
|
4
|
11
|
11
|
0
|
0
|
0
|
0
|
145
|
147
|
147
|
3
|
3
|
3
|
3
|
3
|
67
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
5
|
6
|
6
|
6
|
7
|
|
| Long-Term Investments |
19
|
7
|
8
|
7
|
7
|
7
|
10
|
8
|
9
|
9
|
8
|
8
|
9
|
10
|
11
|
10
|
12
|
11
|
12
|
14
|
14
|
13
|
13
|
16
|
|
| Other Long-Term Assets |
5
|
1
|
6
|
1
|
1
|
2
|
3
|
2
|
1
|
5
|
4
|
6
|
10
|
7
|
12
|
15
|
14
|
50
|
1 145
|
1
|
5
|
7
|
8
|
7
|
|
| Other Assets |
3
|
3
|
3
|
9
|
10
|
10
|
10
|
5
|
4
|
11
|
11
|
0
|
0
|
0
|
0
|
145
|
147
|
147
|
3
|
3
|
3
|
3
|
3
|
67
|
|
| Total Assets |
167
N/A
|
164
-2%
|
186
+13%
|
211
+14%
|
205
-3%
|
208
+1%
|
222
+7%
|
267
+20%
|
272
+2%
|
466
+72%
|
480
+3%
|
571
+19%
|
597
+5%
|
619
+4%
|
627
+1%
|
1 484
+137%
|
1 412
-5%
|
1 485
+5%
|
1 899
+28%
|
2 024
+7%
|
891
-56%
|
978
+10%
|
1 214
+24%
|
1 740
+43%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
5
|
5
|
5
|
6
|
7
|
7
|
6
|
6
|
9
|
12
|
12
|
32
|
13
|
11
|
13
|
73
|
29
|
36
|
40
|
20
|
29
|
49
|
54
|
58
|
|
| Accrued Liabilities |
3
|
3
|
4
|
7
|
7
|
5
|
8
|
8
|
4
|
9
|
11
|
11
|
12
|
11
|
13
|
38
|
23
|
17
|
16
|
22
|
19
|
19
|
18
|
24
|
|
| Short-Term Debt |
6
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
4
|
5
|
4
|
4
|
5
|
4
|
4
|
4
|
5
|
15
|
22
|
2
|
6
|
23
|
23
|
32
|
64
|
21
|
32
|
689
|
0
|
1
|
7
|
9
|
|
| Other Current Liabilities |
3
|
4
|
3
|
5
|
4
|
5
|
6
|
6
|
7
|
9
|
11
|
13
|
13
|
14
|
12
|
22
|
21
|
15
|
66
|
478
|
20
|
27
|
20
|
24
|
|
| Total Current Liabilities |
22
|
20
|
16
|
22
|
23
|
21
|
24
|
24
|
25
|
45
|
56
|
58
|
44
|
59
|
61
|
164
|
138
|
89
|
154
|
1 208
|
67
|
96
|
98
|
115
|
|
| Long-Term Debt |
52
|
48
|
39
|
48
|
31
|
22
|
18
|
37
|
28
|
180
|
159
|
230
|
224
|
201
|
177
|
797
|
758
|
750
|
690
|
2
|
2
|
76
|
294
|
409
|
|
| Deferred Income Tax |
15
|
16
|
20
|
24
|
25
|
23
|
23
|
30
|
30
|
36
|
52
|
58
|
75
|
77
|
75
|
152
|
101
|
128
|
138
|
149
|
86
|
85
|
88
|
168
|
|
| Minority Interest |
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
82
|
|
| Other Liabilities |
2
|
2
|
5
|
5
|
5
|
7
|
8
|
10
|
13
|
15
|
16
|
17
|
20
|
24
|
24
|
75
|
66
|
77
|
445
|
89
|
94
|
83
|
81
|
48
|
|
| Total Liabilities |
93
N/A
|
87
-6%
|
80
-8%
|
99
+23%
|
83
-16%
|
73
-13%
|
72
-1%
|
101
+40%
|
96
-4%
|
276
+187%
|
282
+2%
|
363
+29%
|
363
0%
|
361
0%
|
337
-7%
|
1 189
+252%
|
1 062
-11%
|
1 043
-2%
|
1 427
+37%
|
1 447
+1%
|
249
-83%
|
340
+37%
|
562
+65%
|
822
+46%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5
|
5
|
6
|
6
|
8
|
11
|
15
|
16
|
18
|
20
|
22
|
25
|
27
|
30
|
33
|
46
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
70
|
71
|
100
|
106
|
114
|
126
|
137
|
153
|
160
|
171
|
176
|
184
|
205
|
228
|
257
|
244
|
297
|
387
|
430
|
534
|
593
|
581
|
584
|
769
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
42
|
47
|
49
|
58
|
67
|
148
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
2
|
0
|
0
|
1
|
3
|
1
|
0
|
7
|
8
|
8
|
0
|
5
|
0
|
0
|
2
|
2
|
|
| Total Equity |
75
N/A
|
77
+3%
|
105
+38%
|
113
+7%
|
122
+8%
|
135
+11%
|
150
+11%
|
166
+11%
|
176
+6%
|
190
+8%
|
198
+4%
|
208
+5%
|
234
+13%
|
258
+10%
|
290
+12%
|
296
+2%
|
350
+18%
|
442
+26%
|
472
+7%
|
577
+22%
|
642
+11%
|
638
-1%
|
653
+2%
|
919
+41%
|
|
| Total Liabilities & Equity |
167
N/A
|
164
-2%
|
186
+13%
|
211
+14%
|
205
-3%
|
208
+1%
|
222
+7%
|
267
+20%
|
272
+2%
|
466
+72%
|
480
+3%
|
571
+19%
|
597
+5%
|
619
+4%
|
627
+1%
|
1 484
+137%
|
1 412
-5%
|
1 485
+5%
|
1 899
+28%
|
2 024
+7%
|
891
-56%
|
978
+10%
|
1 214
+24%
|
1 740
+43%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
45
|
45
|
46
|
46
|
46
|
47
|
47
|
47
|
47
|
48
|
48
|
48
|
48
|
48
|
49
|
49
|
49
|
50
|
50
|
50
|
50
|
50
|
50
|
55
|
|