Proximus PLC (EBR:PROX)

Proximus Balance Sheet

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	616	497	716	299	249	310
Short-Term Investments	-	41	-	-	-	3
Cash & Short-Term Investments	616	538	716	299	249	313
Cash Growth	-51.72%	-24.86%	139.47%	20.08%	-20.45%	-3.99%
Accounts Receivable	1,080	1,244	1,033	1,075	999	983
Other Receivables	-	84	58	65	197	145
Receivables	1,080	1,328	1,091	1,140	1,196	1,128
Inventory	152	147	159	187	132	106
Prepaid Expenses	-	181	154	103	108	113
Other Current Assets	690	164	100	223	-	-
Total Current Assets	2,538	2,358	2,220	1,952	1,685	1,660
Property, Plant & Equipment	5,099	5,052	4,141	3,808	3,585	3,454
Long-Term Investments	23	138	114	60	59	25
Goodwill	-	3,275	2,592	2,595	2,588	2,465
Other Intangible Assets	5,244	2,076	1,702	1,779	1,265	1,047
Long-Term Accounts Receivable	-	9	10	7	6	7
Long-Term Deferred Tax Assets	-	17	4	5	6	12
Long-Term Deferred Charges	-	103	111	111	110	108
Other Long-Term Assets	529	299	259	224	80	1
Total Assets	13,433	13,327	11,153	10,541	9,384	8,779
Accounts Payable	1,448	1,508	1,433	1,483	1,548	1,213
Accrued Expenses	-	560	503	533	447	458
Short-Term Debt	1	-	1	477	251	162
Current Portion of Long-Term Debt	555	525	610	111	1	1
Current Portion of Leases	98	97	88	73	69	68
Current Income Taxes Payable	-	28	58	16	11	11
Current Unearned Revenue	-	141	178	145	145	170
Other Current Liabilities	1,042	332	188	164	37	31
Total Current Liabilities	3,144	3,191	3,059	3,002	2,509	2,114
Long-Term Debt	3,996	3,981	3,308	2,676	2,737	2,507
Long-Term Leases	233	197	210	199	204	216
Long-Term Deferred Tax Liabilities	-	313	197	181	136	115
Other Long-Term Liabilities	1,426	786	742	813	373	242
Total Liabilities	8,799	8,792	7,853	7,232	6,406	5,753
Common Stock	1,000	1,000	1,000	1,000	1,000	1,000
Retained Earnings	2,785	2,657	2,432	2,466	2,402	2,535
Treasury Stock	-414	-417	-419	-425	-422	-423
Comprehensive Income & Other	1,048	1,070	287	267	-2	-209
Total Common Equity	4,419	4,310	3,300	3,308	2,978	2,903
Minority Interest	215	225	-	1	-	123
Shareholders' Equity	4,634	4,535	3,300	3,309	2,978	3,026
Total Liabilities & Equity	13,433	13,327	11,153	10,541	9,384	8,779
Total Debt	4,883	4,800	4,217	3,536	3,262	2,954
Net Cash (Debt)	-4,267	-4,262	-3,501	-3,237	-3,013	-2,641
Net Cash Per Share	-13.23	-13.21	-10.86	-10.04	-9.34	-8.18
Filing Date Shares Outstanding	322.64	322.46	322.62	322.39	322.74	322.69
Total Common Shares Outstanding	322.64	322.46	322.62	322.39	322.74	322.69
Working Capital	-606	-833	-839	-1,050	-824	-454
Book Value Per Share	11.53	11.20	10.23	10.26	9.23	9.00
Tangible Book Value	-825	-1,041	-994	-1,066	-875	-609
Tangible Book Value Per Share	-4.73	-5.40	-3.08	-3.31	-2.71	-1.89
Land	-	113	155	166	541	538
Machinery	-	1,284	1,296	1,325	1,342	1,553

Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.