Eutelsat Communications SA
XMUN:E3B
Balance Sheet
Balance Sheet Decomposition
Eutelsat Communications SA
Eutelsat Communications SA
Balance Sheet
Eutelsat Communications SA
| Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents |
64
|
30
|
5
|
264
|
45
|
21
|
144
|
60
|
137
|
105
|
248
|
293
|
420
|
1 154
|
408
|
734
|
1 455
|
832
|
861
|
681
|
482
|
837
|
518
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
42
|
53
|
63
|
38
|
106
|
226
|
205
|
316
|
323
|
307
|
542
|
485
|
529
|
597
|
469
|
417
|
412
|
|
| Cash Equivalents |
64
|
30
|
5
|
264
|
45
|
21
|
102
|
6
|
74
|
67
|
142
|
68
|
215
|
837
|
85
|
426
|
914
|
347
|
332
|
84
|
14
|
420
|
106
|
|
| Short-Term Investments |
0
|
0
|
1
|
63
|
146
|
193
|
5
|
5
|
2
|
20
|
1
|
33
|
27
|
31
|
27
|
17
|
83
|
24
|
27
|
65
|
389
|
7
|
57
|
|
| Total Receivables |
248
|
228
|
212
|
216
|
230
|
263
|
310
|
311
|
264
|
284
|
317
|
369
|
336
|
433
|
376
|
348
|
327
|
394
|
289
|
295
|
261
|
306
|
367
|
|
| Accounts Receivables |
248
|
219
|
212
|
214
|
221
|
239
|
299
|
299
|
244
|
271
|
273
|
323
|
309
|
406
|
345
|
344
|
305
|
352
|
262
|
266
|
221
|
286
|
341
|
|
| Other Receivables |
0
|
9
|
0
|
2
|
9
|
24
|
12
|
13
|
20
|
13
|
44
|
45
|
26
|
27
|
31
|
5
|
22
|
43
|
27
|
30
|
41
|
20
|
26
|
|
| Inventory |
0
|
2
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
2
|
4
|
7
|
8
|
13
|
13
|
39
|
116
|
|
| Other Current Assets |
40
|
21
|
30
|
20
|
18
|
17
|
9
|
4
|
7
|
6
|
6
|
8
|
20
|
325
|
323
|
30
|
26
|
44
|
43
|
33
|
39
|
127
|
531
|
|
| Total Current Assets |
353
|
281
|
249
|
564
|
441
|
497
|
470
|
381
|
411
|
416
|
573
|
704
|
804
|
1 946
|
1 137
|
1 131
|
1 895
|
1 300
|
1 228
|
1 087
|
1 184
|
1 316
|
1 589
|
|
| PP&E Net |
2 252
|
2 315
|
2 064
|
2 060
|
2 167
|
2 219
|
2 324
|
2 531
|
2 648
|
2 888
|
3 258
|
4 080
|
4 563
|
5 000
|
4 894
|
4 762
|
4 539
|
4 413
|
4 248
|
4 130
|
3 932
|
5 250
|
4 148
|
|
| PP&E Gross |
2 252
|
2 315
|
2 064
|
2 060
|
2 167
|
2 219
|
2 324
|
2 531
|
2 648
|
2 888
|
3 258
|
4 080
|
4 563
|
5 000
|
4 894
|
0
|
4 539
|
4 413
|
4 248
|
4 130
|
3 932
|
5 250
|
4 148
|
|
| Accumulated Depreciation |
424
|
679
|
1 017
|
328
|
607
|
871
|
1 199
|
1 401
|
1 621
|
1 578
|
1 863
|
2 076
|
2 139
|
2 452
|
2 548
|
0
|
3 543
|
3 999
|
4 064
|
4 459
|
4 518
|
4 702
|
4 756
|
|
| Intangible Assets |
0
|
0
|
0
|
875
|
830
|
793
|
751
|
709
|
671
|
638
|
640
|
799
|
810
|
752
|
703
|
654
|
576
|
515
|
440
|
377
|
302
|
473
|
382
|
|
| Goodwill |
0
|
0
|
0
|
751
|
758
|
805
|
808
|
808
|
808
|
808
|
856
|
1 104
|
1 165
|
1 166
|
1 151
|
1 198
|
1 206
|
1 209
|
1 247
|
1 295
|
1 280
|
1 303
|
665
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
59
|
75
|
38
|
34
|
32
|
37
|
43
|
|
| Long-Term Investments |
110
|
119
|
113
|
120
|
128
|
180
|
219
|
236
|
188
|
197
|
266
|
287
|
294
|
10
|
22
|
22
|
14
|
33
|
72
|
649
|
665
|
108
|
144
|
|
| Other Long-Term Assets |
37
|
40
|
65
|
19
|
1
|
2
|
37
|
53
|
19
|
24
|
13
|
32
|
24
|
8
|
4
|
5
|
3
|
36
|
8
|
1
|
15
|
30
|
29
|
|
| Other Assets |
0
|
0
|
0
|
751
|
758
|
805
|
808
|
808
|
808
|
808
|
856
|
1 104
|
1 165
|
1 166
|
1 151
|
1 198
|
1 206
|
1 209
|
1 247
|
1 295
|
1 280
|
1 303
|
665
|
|
| Total Assets |
2 752
N/A
|
2 755
+0%
|
2 492
-10%
|
4 389
+76%
|
4 326
-1%
|
4 496
+4%
|
4 609
+3%
|
4 717
+2%
|
4 751
+1%
|
4 970
+5%
|
5 605
+13%
|
7 006
+25%
|
7 659
+9%
|
8 882
+16%
|
7 910
-11%
|
7 794
-1%
|
8 292
+6%
|
7 581
-9%
|
7 279
-4%
|
7 574
+4%
|
7 411
-2%
|
8 518
+15%
|
6 999
-18%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
38
|
36
|
36
|
42
|
44
|
51
|
42
|
41
|
53
|
47
|
65
|
76
|
69
|
67
|
55
|
56
|
62
|
73
|
85
|
78
|
94
|
171
|
117
|
|
| Accrued Liabilities |
0
|
0
|
0
|
38
|
14
|
16
|
55
|
66
|
63
|
79
|
74
|
102
|
110
|
102
|
106
|
37
|
32
|
34
|
38
|
39
|
33
|
39
|
38
|
|
| Short-Term Debt |
0
|
0
|
0
|
1
|
9
|
15
|
2
|
18
|
5
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
748
|
174
|
129
|
46
|
24
|
34
|
139
|
161
|
85
|
79
|
41
|
35
|
18
|
881
|
24
|
824
|
1 029
|
598
|
31
|
360
|
112
|
172
|
494
|
|
| Other Current Liabilities |
230
|
144
|
154
|
118
|
165
|
123
|
151
|
102
|
120
|
84
|
144
|
221
|
173
|
186
|
213
|
385
|
364
|
563
|
249
|
562
|
475
|
380
|
501
|
|
| Total Current Liabilities |
1 016
|
354
|
318
|
245
|
256
|
239
|
388
|
388
|
326
|
306
|
324
|
433
|
370
|
1 236
|
398
|
1 302
|
1 487
|
1 269
|
403
|
1 038
|
713
|
761
|
1 149
|
|
| Long-Term Debt |
126
|
548
|
747
|
2 446
|
2 309
|
2 426
|
2 466
|
2 465
|
2 315
|
2 450
|
2 849
|
3 814
|
3 663
|
3 302
|
3 253
|
2 435
|
3 380
|
2 925
|
3 509
|
3 084
|
3 114
|
3 189
|
2 652
|
|
| Deferred Income Tax |
0
|
0
|
0
|
303
|
305
|
311
|
267
|
290
|
308
|
324
|
318
|
338
|
297
|
271
|
307
|
265
|
229
|
264
|
198
|
185
|
158
|
134
|
103
|
|
| Minority Interest |
0
|
0
|
0
|
71
|
75
|
66
|
67
|
69
|
77
|
63
|
47
|
48
|
61
|
81
|
201
|
181
|
186
|
145
|
76
|
83
|
97
|
96
|
67
|
|
| Other Liabilities |
231
|
239
|
248
|
185
|
144
|
103
|
91
|
62
|
74
|
43
|
163
|
391
|
794
|
1 338
|
1 042
|
946
|
328
|
319
|
478
|
406
|
354
|
487
|
434
|
|
| Total Liabilities |
1 374
N/A
|
1 141
-17%
|
1 313
+15%
|
3 250
+147%
|
3 089
-5%
|
3 144
+2%
|
3 279
+4%
|
3 274
0%
|
3 100
-5%
|
3 186
+3%
|
3 701
+16%
|
5 023
+36%
|
5 186
+3%
|
6 229
+20%
|
5 200
-17%
|
5 128
-1%
|
5 611
+9%
|
4 921
-12%
|
4 665
-5%
|
4 796
+3%
|
4 436
-8%
|
4 667
+5%
|
4 405
-6%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
1 002
|
987
|
990
|
216
|
217
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
227
|
233
|
233
|
233
|
233
|
231
|
231
|
231
|
249
|
475
|
475
|
|
| Retained Earnings |
277
|
530
|
184
|
16
|
243
|
470
|
585
|
726
|
978
|
1 111
|
1 231
|
1 310
|
1 652
|
1 683
|
1 739
|
1 696
|
1 710
|
1 711
|
1 666
|
1 829
|
1 895
|
264
|
993
|
|
| Additional Paid In Capital |
100
|
98
|
5
|
907
|
776
|
663
|
526
|
497
|
453
|
453
|
453
|
453
|
594
|
738
|
738
|
738
|
738
|
718
|
718
|
718
|
831
|
3 112
|
3 112
|
|
| Other Equity |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 378
N/A
|
1 614
+17%
|
1 178
-27%
|
1 139
-3%
|
1 236
+8%
|
1 352
+9%
|
1 331
-2%
|
1 443
+8%
|
1 652
+14%
|
1 785
+8%
|
1 904
+7%
|
1 983
+4%
|
2 473
+25%
|
2 654
+7%
|
2 710
+2%
|
2 666
-2%
|
2 681
+1%
|
2 660
-1%
|
2 615
-2%
|
2 777
+6%
|
2 975
+7%
|
3 851
+29%
|
2 594
-33%
|
|
| Total Liabilities & Equity |
2 752
N/A
|
2 755
+0%
|
2 492
-10%
|
4 389
+76%
|
4 326
-1%
|
4 496
+4%
|
4 609
+3%
|
4 717
+2%
|
4 751
+1%
|
4 970
+5%
|
5 605
+13%
|
7 006
+25%
|
7 659
+9%
|
8 882
+16%
|
7 910
-11%
|
7 794
-1%
|
8 292
+6%
|
7 581
-9%
|
7 279
-4%
|
7 574
+4%
|
7 411
-2%
|
8 518
+15%
|
6 999
-18%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
280
|
280
|
280
|
216
|
217
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
227
|
232
|
232
|
232
|
232
|
230
|
230
|
230
|
249
|
609
|
609
|
|