Telus International Cda Inc
TSX:TIXT
Balance Sheet
Balance Sheet Decomposition
Telus International Cda Inc
Telus International Cda Inc
Balance Sheet
Telus International Cda Inc
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
66
|
80
|
153
|
115
|
125
|
127
|
174
|
|
| Cash Equivalents |
66
|
80
|
153
|
115
|
125
|
127
|
174
|
|
| Total Receivables |
160
|
218
|
370
|
473
|
516
|
565
|
478
|
|
| Accounts Receivables |
137
|
177
|
303
|
414
|
428
|
498
|
454
|
|
| Other Receivables |
23
|
41
|
67
|
59
|
88
|
67
|
24
|
|
| Other Current Assets |
24
|
31
|
25
|
39
|
54
|
51
|
55
|
|
| Total Current Assets |
250
|
328
|
548
|
627
|
695
|
743
|
707
|
|
| PP&E Net |
115
|
301
|
362
|
405
|
449
|
517
|
456
|
|
| PP&E Gross |
115
|
301
|
362
|
405
|
449
|
517
|
456
|
|
| Accumulated Depreciation |
121
|
178
|
265
|
336
|
413
|
533
|
597
|
|
| Intangible Assets |
105
|
90
|
1 294
|
1 158
|
1 008
|
1 546
|
1 379
|
|
| Goodwill |
421
|
418
|
1 487
|
1 380
|
1 350
|
1 963
|
1 926
|
|
| Other Long-Term Assets |
18
|
32
|
41
|
56
|
54
|
54
|
53
|
|
| Other Assets |
421
|
418
|
1 487
|
1 380
|
1 350
|
1 963
|
1 926
|
|
| Total Assets |
909
N/A
|
1 169
+29%
|
3 732
+219%
|
3 626
-3%
|
3 556
-2%
|
4 823
+36%
|
4 521
-6%
|
|
| Liabilities | ||||||||
| Accounts Payable |
116
|
152
|
254
|
327
|
290
|
290
|
60
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
261
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
6
|
43
|
92
|
328
|
83
|
122
|
116
|
|
| Other Current Liabilities |
71
|
81
|
158
|
152
|
179
|
237
|
308
|
|
| Total Current Liabilities |
193
|
276
|
504
|
807
|
552
|
649
|
745
|
|
| Long-Term Debt |
302
|
478
|
1 674
|
820
|
881
|
1 628
|
1 409
|
|
| Deferred Income Tax |
3
|
2
|
353
|
305
|
264
|
290
|
256
|
|
| Other Liabilities |
215
|
168
|
90
|
39
|
21
|
219
|
166
|
|
| Total Liabilities |
712
N/A
|
923
+30%
|
2 621
+184%
|
1 971
-25%
|
1 718
-13%
|
2 786
+62%
|
2 576
-8%
|
|
| Equity | ||||||||
| Common Stock |
197
|
246
|
989
|
1 490
|
1 503
|
1 648
|
1 656
|
|
| Retained Earnings |
0
|
0
|
33
|
107
|
292
|
347
|
286
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
24
|
55
|
55
|
69
|
|
| Other Equity |
0
|
0
|
89
|
34
|
12
|
13
|
66
|
|
| Total Equity |
197
N/A
|
246
+25%
|
1 111
+352%
|
1 655
+49%
|
1 838
+11%
|
2 037
+11%
|
1 945
-5%
|
|
| Total Liabilities & Equity |
909
N/A
|
1 169
+29%
|
3 732
+219%
|
3 626
-3%
|
3 556
-2%
|
4 823
+36%
|
4 521
-6%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
266
|
266
|
296
|
266
|
273
|
274
|
276
|
|