Hellenic Telecommunications Organization SA
ATHEX:HTO
Balance Sheet
Balance Sheet Decomposition
Hellenic Telecommunications Organization SA
Hellenic Telecommunications Organization SA
Balance Sheet
Hellenic Telecommunications Organization SA
| 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 |
310
|
448
|
601
|
870
|
1 512
|
2 043
|
1 316
|
1 428
|
869
|
1 004
|
683
|
1 162
|
1 444
|
1 510
|
1 323
|
1 586
|
1 298
|
1 085
|
1 058
|
516
|
631
|
590
|
464
|
467
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 004
|
683
|
1 162
|
1 444
|
1 510
|
1 323
|
1 586
|
1 298
|
1 085
|
1 058
|
516
|
631
|
590
|
464
|
467
|
|
| Cash Equivalents |
310
|
448
|
601
|
870
|
1 512
|
2 043
|
1 316
|
1 428
|
869
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
354
|
7
|
17
|
4
|
7
|
6
|
6
|
5
|
6
|
5
|
6
|
5
|
6
|
6
|
|
| Total Receivables |
1 274
|
1 447
|
1 400
|
1 133
|
1 067
|
1 161
|
1 172
|
1 194
|
1 153
|
1 011
|
929
|
826
|
720
|
685
|
729
|
731
|
720
|
725
|
718
|
513
|
603
|
546
|
629
|
635
|
|
| Accounts Receivables |
1 274
|
1 387
|
1 314
|
1 083
|
1 067
|
1 161
|
1 172
|
1 194
|
1 153
|
1 011
|
929
|
826
|
720
|
685
|
729
|
731
|
720
|
642
|
630
|
462
|
539
|
521
|
602
|
613
|
|
| Other Receivables |
0
|
60
|
86
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
82
|
88
|
51
|
64
|
25
|
27
|
22
|
|
| Inventory |
134
|
67
|
150
|
132
|
130
|
205
|
202
|
201
|
229
|
161
|
125
|
111
|
97
|
88
|
97
|
96
|
91
|
82
|
51
|
27
|
38
|
54
|
59
|
51
|
|
| Other Current Assets |
148
|
163
|
166
|
198
|
411
|
448
|
373
|
398
|
291
|
242
|
213
|
276
|
233
|
208
|
255
|
311
|
264
|
166
|
143
|
95
|
115
|
61
|
77
|
114
|
|
| Total Current Assets |
1 865
|
2 124
|
2 317
|
2 334
|
3 120
|
3 856
|
3 063
|
3 221
|
2 542
|
2 418
|
2 304
|
2 381
|
2 511
|
2 494
|
2 410
|
2 729
|
2 378
|
2 063
|
1 977
|
1 156
|
1 392
|
1 256
|
1 234
|
1 273
|
|
| PP&E Net |
4 776
|
5 265
|
6 873
|
6 736
|
6 740
|
6 584
|
6 371
|
5 873
|
5 625
|
5 062
|
4 328
|
3 914
|
3 279
|
3 103
|
2 951
|
2 853
|
2 741
|
2 741
|
2 760
|
2 423
|
2 345
|
2 348
|
2 447
|
2 490
|
|
| PP&E Gross |
4 776
|
5 265
|
6 873
|
6 736
|
6 740
|
6 584
|
6 371
|
5 873
|
5 625
|
5 062
|
4 328
|
3 914
|
3 279
|
3 103
|
2 951
|
2 853
|
2 741
|
2 741
|
2 760
|
2 423
|
2 345
|
2 348
|
2 447
|
2 490
|
|
| Accumulated Depreciation |
2 808
|
3 470
|
4 351
|
5 361
|
6 484
|
7 872
|
8 520
|
8 934
|
9 461
|
10 310
|
10 688
|
11 195
|
10 838
|
11 179
|
11 465
|
11 893
|
12 175
|
11 817
|
12 167
|
10 322
|
10 023
|
10 287
|
9 364
|
9 737
|
|
| Intangible Assets |
369
|
408
|
446
|
495
|
393
|
384
|
396
|
886
|
362
|
787
|
936
|
953
|
981
|
1 144
|
1 076
|
982
|
1 028
|
881
|
752
|
769
|
737
|
631
|
527
|
507
|
|
| Goodwill |
261
|
70
|
71
|
80
|
72
|
541
|
542
|
531
|
552
|
572
|
569
|
567
|
506
|
506
|
506
|
507
|
447
|
447
|
377
|
377
|
377
|
377
|
377
|
377
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
181
|
188
|
230
|
195
|
155
|
126
|
122
|
117
|
111
|
104
|
88
|
86
|
83
|
164
|
125
|
97
|
93
|
95
|
89
|
124
|
|
| Long-Term Investments |
812
|
574
|
229
|
221
|
159
|
159
|
158
|
313
|
157
|
157
|
381
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
457
|
547
|
489
|
351
|
384
|
837
|
773
|
408
|
902
|
415
|
451
|
426
|
472
|
453
|
428
|
416
|
426
|
405
|
366
|
1 046
|
274
|
254
|
262
|
224
|
|
| Other Assets |
261
|
70
|
71
|
80
|
72
|
541
|
542
|
531
|
552
|
572
|
569
|
567
|
506
|
506
|
506
|
507
|
447
|
447
|
377
|
377
|
377
|
377
|
377
|
377
|
|
| Total Assets |
8 540
N/A
|
8 986
+5%
|
10 425
+16%
|
10 218
-2%
|
11 050
+8%
|
12 549
+14%
|
11 533
-8%
|
11 425
-1%
|
10 294
-10%
|
9 538
-7%
|
9 091
-5%
|
8 360
-8%
|
7 860
-6%
|
7 804
-1%
|
7 460
-4%
|
7 572
+1%
|
7 102
-6%
|
6 700
-6%
|
6 356
-5%
|
5 868
-8%
|
5 217
-11%
|
4 960
-5%
|
4 936
0%
|
4 995
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
693
|
817
|
922
|
847
|
721
|
938
|
932
|
944
|
813
|
695
|
750
|
742
|
924
|
975
|
1 203
|
1 364
|
1 162
|
1 034
|
936
|
720
|
819
|
874
|
866
|
866
|
|
| Accrued Liabilities |
513
|
356
|
451
|
539
|
0
|
0
|
0
|
0
|
0
|
231
|
0
|
0
|
0
|
0
|
0
|
48
|
37
|
95
|
87
|
59
|
66
|
75
|
58
|
56
|
|
| Short-Term Debt |
100
|
293
|
52
|
37
|
14
|
25
|
1 497
|
5
|
3
|
6
|
2
|
1
|
11
|
0
|
0
|
0
|
0
|
0
|
9
|
206
|
0
|
150
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
407
|
42
|
75
|
321
|
321
|
528
|
83
|
633
|
33
|
2 083
|
761
|
1 414
|
389
|
465
|
434
|
184
|
765
|
548
|
770
|
84
|
469
|
99
|
61
|
63
|
|
| Other Current Liabilities |
250
|
316
|
311
|
299
|
1 175
|
1 167
|
1 064
|
1 421
|
1 229
|
912
|
989
|
905
|
1 101
|
994
|
853
|
844
|
757
|
659
|
616
|
685
|
585
|
570
|
664
|
662
|
|
| Total Current Liabilities |
1 963
|
1 823
|
1 811
|
2 042
|
2 232
|
2 659
|
3 576
|
3 003
|
2 078
|
3 926
|
2 502
|
3 062
|
2 425
|
2 435
|
2 489
|
2 440
|
2 721
|
2 336
|
2 418
|
1 754
|
1 938
|
1 767
|
1 649
|
1 647
|
|
| Long-Term Debt |
1 946
|
2 576
|
3 155
|
2 823
|
3 104
|
4 037
|
3 947
|
5 410
|
5 386
|
3 211
|
4 139
|
2 635
|
2 557
|
2 173
|
1 756
|
1 941
|
1 276
|
1 281
|
1 331
|
1 265
|
943
|
1 064
|
1 033
|
1 038
|
|
| Deferred Income Tax |
43
|
0
|
0
|
96
|
0
|
0
|
0
|
117
|
114
|
66
|
93
|
84
|
68
|
60
|
55
|
50
|
31
|
24
|
17
|
10
|
3
|
0
|
0
|
1
|
|
| Minority Interest |
250
|
332
|
993
|
1 020
|
1 202
|
1 224
|
1 023
|
861
|
758
|
553
|
374
|
390
|
375
|
376
|
352
|
296
|
245
|
242
|
131
|
144
|
2
|
1
|
1
|
0
|
|
| Other Liabilities |
661
|
759
|
877
|
814
|
1 200
|
964
|
955
|
723
|
737
|
681
|
600
|
564
|
515
|
638
|
551
|
488
|
485
|
485
|
407
|
699
|
361
|
279
|
311
|
344
|
|
| Total Liabilities |
4 863
N/A
|
5 490
+13%
|
6 835
+24%
|
6 795
-1%
|
7 738
+14%
|
8 884
+15%
|
9 502
+7%
|
10 113
+6%
|
9 072
-10%
|
8 438
-7%
|
7 707
-9%
|
6 736
-13%
|
5 940
-12%
|
5 682
-4%
|
5 203
-8%
|
5 216
+0%
|
4 758
-9%
|
4 367
-8%
|
4 304
-1%
|
3 872
-10%
|
3 247
-16%
|
3 111
-4%
|
2 993
-4%
|
3 030
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 109
|
1 205
|
1 205
|
1 174
|
1 173
|
1 172
|
1 172
|
1 172
|
1 172
|
1 172
|
1 172
|
1 172
|
1 387
|
1 387
|
1 387
|
1 387
|
1 387
|
1 387
|
1 358
|
1 331
|
1 293
|
1 227
|
1 183
|
1 168
|
|
| Retained Earnings |
2 325
|
2 146
|
2 214
|
2 001
|
1 658
|
2 007
|
374
|
358
|
401
|
2 886
|
2 953
|
3 430
|
3 506
|
3 754
|
3 702
|
3 801
|
3 790
|
3 982
|
3 774
|
3 807
|
3 820
|
390
|
497
|
619
|
|
| Additional Paid In Capital |
590
|
507
|
506
|
488
|
487
|
486
|
486
|
498
|
505
|
511
|
508
|
510
|
512
|
497
|
496
|
496
|
496
|
497
|
487
|
476
|
463
|
439
|
423
|
416
|
|
| Treasury Stock |
267
|
273
|
277
|
15
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
15
|
15
|
14
|
15
|
109
|
110
|
132
|
157
|
74
|
25
|
104
|
|
| Other Equity |
80
|
89
|
57
|
225
|
0
|
0
|
0
|
0
|
53
|
3 469
|
3 249
|
3 487
|
3 473
|
3 501
|
3 314
|
3 314
|
3 314
|
3 425
|
3 456
|
3 486
|
3 447
|
134
|
134
|
135
|
|
| Total Equity |
3 677
N/A
|
3 496
-5%
|
3 590
+3%
|
3 423
-5%
|
3 312
-3%
|
3 665
+11%
|
2 032
-45%
|
1 312
-35%
|
1 222
-7%
|
1 100
-10%
|
1 384
+26%
|
1 624
+17%
|
1 920
+18%
|
2 122
+11%
|
2 257
+6%
|
2 356
+4%
|
2 344
0%
|
2 333
0%
|
2 052
-12%
|
1 996
-3%
|
1 971
-1%
|
1 848
-6%
|
1 943
+5%
|
1 965
+1%
|
|
| Total Liabilities & Equity |
8 540
N/A
|
8 986
+5%
|
10 425
+16%
|
10 218
-2%
|
11 050
+8%
|
12 549
+14%
|
11 533
-8%
|
11 425
-1%
|
10 294
-10%
|
9 538
-7%
|
9 091
-5%
|
8 360
-8%
|
7 860
-6%
|
7 804
-1%
|
7 460
-4%
|
7 572
+1%
|
7 102
-6%
|
6 700
-6%
|
6 356
-5%
|
5 868
-8%
|
5 217
-11%
|
4 960
-5%
|
4 936
0%
|
4 995
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
491
|
491
|
490
|
490
|
490
|
490
|
490
|
490
|
490
|
490
|
490
|
490
|
489
|
489
|
489
|
489
|
489
|
480
|
471
|
459
|
447
|
429
|
416
|
406
|
|