ALT Telecom PCL
SET:ALT
Balance Sheet
Balance Sheet Decomposition
ALT Telecom PCL
ALT Telecom PCL
Balance Sheet
ALT Telecom PCL
| 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 |
24
|
125
|
94
|
68
|
161
|
129
|
192
|
37
|
497
|
253
|
316
|
137
|
246
|
|
| Cash |
0
|
125
|
94
|
68
|
161
|
129
|
192
|
37
|
497
|
253
|
316
|
137
|
246
|
|
| Cash Equivalents |
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
2
|
2
|
2
|
3
|
25
|
15
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
636
|
852
|
798
|
1 481
|
1 749
|
1 674
|
818
|
646
|
740
|
500
|
603
|
710
|
760
|
|
| Accounts Receivables |
626
|
812
|
728
|
1 273
|
1 278
|
1 080
|
613
|
343
|
659
|
371
|
363
|
497
|
400
|
|
| Other Receivables |
10
|
40
|
70
|
208
|
471
|
595
|
205
|
303
|
81
|
129
|
240
|
213
|
360
|
|
| Inventory |
232
|
572
|
563
|
447
|
330
|
202
|
314
|
369
|
156
|
127
|
156
|
137
|
67
|
|
| Other Current Assets |
23
|
26
|
12
|
14
|
23
|
35
|
51
|
30
|
10
|
43
|
142
|
155
|
217
|
|
| Total Current Assets |
917
|
1 577
|
1 470
|
2 012
|
2 288
|
2 055
|
1 376
|
1 083
|
1 405
|
923
|
1 217
|
1 140
|
1 291
|
|
| PP&E Net |
401
|
375
|
350
|
357
|
656
|
1 044
|
1 170
|
1 182
|
1 096
|
1 026
|
1 104
|
1 625
|
2 068
|
|
| PP&E Gross |
0
|
375
|
350
|
357
|
656
|
1 044
|
1 170
|
1 182
|
1 096
|
1 026
|
1 104
|
1 625
|
2 068
|
|
| Accumulated Depreciation |
0
|
69
|
84
|
70
|
77
|
247
|
317
|
408
|
389
|
448
|
565
|
644
|
742
|
|
| Intangible Assets |
12
|
13
|
13
|
10
|
10
|
13
|
17
|
10
|
8
|
7
|
5
|
7
|
10
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
149
|
0
|
412
|
201
|
192
|
193
|
95
|
179
|
176
|
|
| Long-Term Investments |
0
|
0
|
0
|
14
|
65
|
86
|
91
|
81
|
262
|
288
|
366
|
386
|
391
|
|
| Other Long-Term Assets |
84
|
182
|
84
|
99
|
189
|
243
|
273
|
317
|
238
|
243
|
237
|
293
|
289
|
|
| Total Assets |
1 414
N/A
|
2 147
+52%
|
1 918
-11%
|
2 492
+30%
|
3 357
+35%
|
3 441
+2%
|
3 338
-3%
|
2 875
-14%
|
3 202
+11%
|
2 680
-16%
|
3 024
+13%
|
3 630
+20%
|
4 224
+16%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
439
|
1 025
|
892
|
1 066
|
139
|
140
|
160
|
132
|
145
|
94
|
126
|
272
|
162
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
488
|
351
|
285
|
185
|
199
|
181
|
159
|
156
|
154
|
|
| Short-Term Debt |
534
|
476
|
545
|
755
|
573
|
928
|
1 113
|
905
|
466
|
182
|
432
|
643
|
408
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
1
|
0
|
98
|
101
|
24
|
28
|
82
|
76
|
21
|
54
|
99
|
|
| Other Current Liabilities |
23
|
28
|
37
|
56
|
85
|
72
|
97
|
102
|
69
|
122
|
70
|
111
|
197
|
|
| Total Current Liabilities |
996
|
1 530
|
1 475
|
1 876
|
1 383
|
1 592
|
1 679
|
1 351
|
961
|
656
|
809
|
1 237
|
1 019
|
|
| Long-Term Debt |
54
|
223
|
0
|
0
|
90
|
1
|
63
|
36
|
97
|
26
|
15
|
86
|
413
|
|
| Deferred Income Tax |
25
|
10
|
0
|
4
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
34
|
28
|
7
|
10
|
0
|
0
|
0
|
6
|
1
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
11
|
11
|
10
|
11
|
38
|
46
|
72
|
79
|
309
|
303
|
613
|
695
|
1 172
|
|
| Total Liabilities |
1 119
N/A
|
1 802
+61%
|
1 492
-17%
|
1 901
+27%
|
1 511
-21%
|
1 639
+8%
|
1 814
+11%
|
1 460
-20%
|
1 371
-6%
|
985
-28%
|
1 437
+46%
|
2 018
+40%
|
2 605
+29%
|
|
| Equity | ||||||||||||||
| Common Stock |
155
|
155
|
155
|
375
|
500
|
500
|
508
|
510
|
566
|
566
|
566
|
566
|
566
|
|
| Retained Earnings |
140
|
178
|
226
|
173
|
292
|
291
|
35
|
153
|
77
|
212
|
320
|
296
|
287
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
1 010
|
1 010
|
1 051
|
1 058
|
1 341
|
1 341
|
1 341
|
1 341
|
1 341
|
|
| Other Equity |
1
|
13
|
44
|
43
|
44
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
|
| Total Equity |
294
N/A
|
346
+17%
|
426
+23%
|
591
+39%
|
1 846
+212%
|
1 802
-2%
|
1 524
-15%
|
1 415
-7%
|
1 830
+29%
|
1 695
-7%
|
1 587
-6%
|
1 612
+2%
|
1 619
+0%
|
|
| Total Liabilities & Equity |
1 414
N/A
|
2 147
+52%
|
1 918
-11%
|
2 492
+30%
|
3 357
+35%
|
3 441
+2%
|
3 338
-3%
|
2 875
-14%
|
3 202
+11%
|
2 680
-16%
|
3 024
+13%
|
3 630
+20%
|
4 224
+16%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
310
|
310
|
310
|
750
|
1 000
|
1 000
|
1 016
|
1 019
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
|