Telus Corp
TSX:T
Balance Sheet
Balance Sheet Decomposition
Telus Corp
Telus Corp
Balance Sheet
Telus Corp
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
6
|
897
|
9
|
0
|
20
|
4
|
41
|
17
|
46
|
107
|
336
|
60
|
223
|
432
|
509
|
414
|
535
|
848
|
723
|
974
|
864
|
869
|
2 621
|
|
| Cash Equivalents |
0
|
6
|
897
|
9
|
0
|
20
|
4
|
41
|
17
|
46
|
107
|
336
|
60
|
223
|
432
|
509
|
414
|
535
|
848
|
723
|
974
|
864
|
869
|
2 621
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
151
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
774
|
911
|
996
|
714
|
803
|
832
|
991
|
710
|
1 380
|
1 494
|
1 566
|
1 493
|
1 580
|
1 429
|
1 480
|
2 467
|
2 463
|
2 826
|
2 942
|
3 320
|
3 881
|
4 247
|
4 666
|
4 840
|
|
| Accounts Receivables |
640
|
724
|
864
|
507
|
707
|
711
|
966
|
600
|
1 203
|
1 253
|
1 331
|
1 295
|
1 290
|
1 275
|
1 294
|
2 069
|
2 245
|
2 441
|
2 547
|
2 869
|
3 451
|
3 760
|
4 160
|
4 207
|
|
| Other Receivables |
134
|
187
|
132
|
207
|
96
|
121
|
25
|
110
|
177
|
241
|
235
|
198
|
290
|
154
|
186
|
398
|
218
|
385
|
395
|
451
|
430
|
487
|
506
|
633
|
|
| Inventory |
97
|
124
|
133
|
139
|
196
|
243
|
397
|
270
|
283
|
353
|
350
|
326
|
320
|
360
|
318
|
380
|
376
|
437
|
407
|
448
|
537
|
484
|
629
|
482
|
|
| Other Current Assets |
303
|
476
|
621
|
381
|
195
|
200
|
122
|
106
|
117
|
158
|
187
|
174
|
226
|
319
|
244
|
511
|
588
|
555
|
480
|
541
|
700
|
718
|
468
|
429
|
|
| Total Current Assets |
1 173
|
1 517
|
2 648
|
1 243
|
1 345
|
1 341
|
1 514
|
1 127
|
1 797
|
2 051
|
2 210
|
2 329
|
2 186
|
2 331
|
2 474
|
3 867
|
3 841
|
4 353
|
4 677
|
5 032
|
6 092
|
6 313
|
6 632
|
8 372
|
|
| PP&E Net |
8 026
|
7 764
|
7 528
|
7 339
|
7 118
|
7 177
|
7 317
|
7 729
|
7 831
|
7 964
|
8 215
|
8 428
|
9 123
|
9 736
|
10 464
|
11 368
|
12 091
|
14 232
|
15 014
|
15 926
|
17 084
|
17 248
|
17 291
|
17 458
|
|
| PP&E Gross |
8 026
|
7 764
|
7 528
|
7 339
|
7 118
|
7 177
|
7 317
|
7 729
|
7 831
|
7 964
|
8 215
|
8 428
|
9 123
|
9 736
|
10 464
|
11 368
|
12 091
|
14 232
|
15 014
|
15 926
|
17 084
|
17 248
|
17 291
|
17 458
|
|
| Accumulated Depreciation |
11 489
|
12 478
|
13 483
|
14 444
|
15 419
|
16 632
|
17 632
|
18 702
|
19 269
|
20 347
|
18 847
|
21 037
|
21 815
|
21 890
|
22 442
|
22 231
|
205 839
|
24 183
|
25 570
|
26 879
|
28 420
|
30 160
|
30 943
|
32 317
|
|
| Intangible Assets |
3 949
|
3 799
|
3 693
|
3 602
|
3 864
|
3 945
|
5 166
|
5 148
|
6 152
|
6 153
|
6 181
|
6 531
|
7 797
|
9 985
|
10 364
|
10 658
|
10 934
|
12 844
|
15 048
|
17 485
|
19 178
|
19 721
|
20 593
|
20 328
|
|
| Goodwill |
3 125
|
3 118
|
3 127
|
3 157
|
3 170
|
3 168
|
3 564
|
3 572
|
3 572
|
3 661
|
3 702
|
3 737
|
3 757
|
3 761
|
3 787
|
4 236
|
4 747
|
5 309
|
7 160
|
7 281
|
9 169
|
10 058
|
10 564
|
10 460
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
396
|
458
|
328
|
629
|
811
|
891
|
1 034
|
1 256
|
1 230
|
|
| Long-Term Investments |
48
|
42
|
38
|
31
|
35
|
39
|
42
|
41
|
37
|
21
|
69
|
59
|
70
|
94
|
83
|
88
|
144
|
217
|
420
|
702
|
723
|
826
|
1 104
|
1 209
|
|
| Other Long-Term Assets |
1 899
|
1 237
|
804
|
850
|
1 130
|
1 318
|
1 418
|
1 602
|
235
|
81
|
68
|
482
|
284
|
499
|
557
|
440
|
842
|
702
|
325
|
757
|
909
|
936
|
588
|
556
|
|
| Other Assets |
3 125
|
3 118
|
3 127
|
3 157
|
3 170
|
3 168
|
3 564
|
3 572
|
3 572
|
3 661
|
3 702
|
3 737
|
3 757
|
3 761
|
3 787
|
4 236
|
4 747
|
5 309
|
7 160
|
7 281
|
9 169
|
10 058
|
10 564
|
10 460
|
|
| Total Assets |
18 220
N/A
|
17 478
-4%
|
17 838
+2%
|
16 222
-9%
|
16 661
+3%
|
16 988
+2%
|
19 021
+12%
|
19 219
+1%
|
19 624
+2%
|
19 931
+2%
|
20 445
+3%
|
21 566
+5%
|
23 217
+8%
|
26 406
+14%
|
27 729
+5%
|
31 053
+12%
|
33 057
+6%
|
37 985
+15%
|
43 273
+14%
|
47 994
+11%
|
54 046
+13%
|
56 136
+4%
|
58 028
+3%
|
59 613
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 199
|
1 295
|
1 363
|
394
|
1 364
|
1 477
|
1 465
|
382
|
448
|
406
|
423
|
458
|
458
|
476
|
578
|
717
|
686
|
892
|
864
|
1 213
|
1 382
|
996
|
1 126
|
982
|
|
| Accrued Liabilities |
0
|
0
|
0
|
999
|
0
|
0
|
0
|
906
|
930
|
937
|
1 008
|
1 208
|
1 361
|
1 387
|
1 617
|
1 616
|
1 745
|
1 673
|
1 969
|
2 345
|
2 455
|
2 395
|
2 504
|
2 512
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
400
|
404
|
402
|
400
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
114
|
104
|
104
|
922
|
920
|
|
| Current Portion of Long-Term Debt |
190
|
221
|
4
|
5
|
1 434
|
5
|
4
|
82
|
847
|
1 066
|
545
|
0
|
255
|
856
|
1 327
|
1 404
|
836
|
1 332
|
1 432
|
2 927
|
2 541
|
3 994
|
3 246
|
3 102
|
|
| Other Current Liabilities |
792
|
640
|
602
|
629
|
984
|
1 204
|
1 588
|
1 594
|
1 473
|
1 032
|
1 142
|
1 233
|
1 325
|
1 457
|
1 329
|
1 203
|
1 477
|
1 577
|
1 540
|
1 674
|
1 799
|
1 989
|
2 038
|
2 173
|
|
| Total Current Liabilities |
2 181
|
2 155
|
1 969
|
2 028
|
3 781
|
2 686
|
3 057
|
2 964
|
4 098
|
3 845
|
3 520
|
3 299
|
3 499
|
4 276
|
4 951
|
5 040
|
4 844
|
5 574
|
5 905
|
8 273
|
8 281
|
9 478
|
9 836
|
9 689
|
|
| Long-Term Debt |
8 197
|
6 610
|
6 332
|
4 640
|
3 475
|
4 584
|
6 348
|
6 090
|
5 209
|
5 508
|
5 711
|
7 493
|
9 055
|
11 182
|
11 604
|
12 256
|
13 265
|
17 142
|
18 856
|
17 925
|
22 496
|
23 355
|
25 608
|
27 437
|
|
| Deferred Income Tax |
992
|
1 007
|
992
|
1 024
|
1 077
|
1 048
|
1 213
|
1 319
|
1 683
|
1 600
|
1 624
|
1 891
|
1 936
|
2 155
|
2 107
|
2 941
|
3 148
|
3 214
|
3 718
|
4 056
|
4 437
|
4 390
|
4 231
|
4 292
|
|
| Minority Interest |
11
|
11
|
13
|
26
|
24
|
26
|
23
|
21
|
22
|
0
|
0
|
0
|
0
|
0
|
19
|
42
|
82
|
111
|
528
|
943
|
1 089
|
1 190
|
1 178
|
804
|
|
| Other Liabilities |
405
|
1 174
|
1 506
|
1 635
|
1 257
|
1 718
|
1 295
|
1 271
|
853
|
1 465
|
1 904
|
868
|
1 273
|
1 121
|
1 131
|
1 358
|
1 459
|
1 396
|
2 226
|
1 681
|
1 174
|
1 611
|
1 555
|
1 616
|
|
| Total Liabilities |
11 787
N/A
|
10 956
-7%
|
10 812
-1%
|
9 352
-14%
|
9 613
+3%
|
10 061
+5%
|
11 936
+19%
|
11 665
-2%
|
11 865
+2%
|
12 418
+5%
|
12 759
+3%
|
13 551
+6%
|
15 763
+16%
|
18 734
+19%
|
19 812
+6%
|
21 637
+9%
|
22 798
+5%
|
27 437
+20%
|
31 233
+14%
|
32 878
+5%
|
37 477
+14%
|
40 024
+7%
|
42 408
+6%
|
43 838
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5 588
|
5 716
|
5 834
|
5 868
|
5 685
|
5 420
|
5 285
|
5 286
|
5 456
|
5 556
|
5 579
|
5 296
|
5 175
|
5 050
|
5 029
|
5 205
|
5 390
|
5 660
|
7 677
|
9 644
|
11 399
|
12 324
|
13 124
|
14 096
|
|
| Retained Earnings |
630
|
742
|
1 008
|
850
|
1 200
|
1 458
|
1 762
|
2 159
|
2 126
|
1 780
|
1 904
|
2 539
|
2 100
|
2 428
|
2 474
|
3 794
|
4 474
|
4 371
|
3 712
|
4 256
|
4 104
|
2 835
|
1 520
|
98
|
|
| Additional Paid In Capital |
64
|
57
|
176
|
159
|
164
|
153
|
168
|
181
|
176
|
166
|
163
|
149
|
141
|
135
|
372
|
370
|
383
|
398
|
534
|
1 013
|
956
|
997
|
1 081
|
1 577
|
|
| Other Equity |
150
|
7
|
7
|
7
|
2
|
104
|
130
|
72
|
1
|
11
|
40
|
31
|
38
|
59
|
42
|
47
|
12
|
119
|
117
|
203
|
110
|
44
|
105
|
4
|
|
| Total Equity |
6 433
N/A
|
6 521
+1%
|
7 026
+8%
|
6 870
-2%
|
7 048
+3%
|
6 926
-2%
|
7 085
+2%
|
7 554
+7%
|
7 759
+3%
|
7 513
-3%
|
7 686
+2%
|
8 015
+4%
|
7 454
-7%
|
7 672
+3%
|
7 917
+3%
|
9 416
+19%
|
10 259
+9%
|
10 548
+3%
|
12 040
+14%
|
15 116
+26%
|
16 569
+10%
|
16 112
-3%
|
15 620
-3%
|
15 775
+1%
|
|
| Total Liabilities & Equity |
18 220
N/A
|
17 478
-4%
|
17 838
+2%
|
16 222
-9%
|
16 661
+3%
|
16 988
+2%
|
19 021
+12%
|
19 219
+1%
|
19 624
+2%
|
19 931
+2%
|
20 445
+3%
|
21 566
+5%
|
23 217
+8%
|
26 406
+14%
|
27 729
+5%
|
31 053
+12%
|
33 057
+6%
|
37 985
+15%
|
43 273
+14%
|
47 994
+11%
|
54 046
+13%
|
56 136
+4%
|
58 028
+3%
|
59 613
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
907
|
924
|
937
|
901
|
874
|
852
|
842
|
842
|
1 547
|
1 549
|
1 550
|
1 247
|
1 218
|
1 189
|
1 180
|
1 190
|
1 192
|
1 210
|
1 291
|
1 370
|
1 431
|
1 468
|
1 504
|
1 549
|
|