
Telus (TU) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
5.0B
Gross Profit
3.2B
63.19%
Operating Income
706.0M
14.07%
Net Income
301.0M
6.00%
EPS (Diluted)
$0.21
Balance Sheet Metrics
Total Assets
58.0B
Total Liabilities
41.2B
Shareholders Equity
16.8B
Debt to Equity
2.45
Cash Flow Metrics
Operating Cash Flow
1.4B
Free Cash Flow
423.0M
Revenue & Profitability Trend
Telus Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 20.1B | 20.0B | 18.3B | 16.8B | 15.3B |
Cost of Goods Sold | 7.6B | 7.5B | 7.1B | 6.7B | 6.3B |
Gross Profit | 12.5B | 12.5B | 11.2B | 10.1B | 9.1B |
Gross Margin % | 62.1% | 62.3% | 61.1% | 60.2% | 59.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 5.9B | 6.1B | 4.9B | 4.3B | 3.7B |
Other Operating Expenses | -5.0M | -13.0M | -6.0M | -8.0M | -13.0M |
Total Operating Expenses | 5.9B | 6.1B | 4.9B | 4.3B | 3.7B |
Operating Income | 2.6B | 2.3B | 2.8B | 2.7B | 2.4B |
Operating Margin % | 12.7% | 11.3% | 15.5% | 15.8% | 15.5% |
Non-Operating Items | |||||
Interest Income | 39.0M | 29.0M | 21.0M | 20.0M | 11.0M |
Interest Expense | 1.4B | 1.3B | 867.0M | 805.0M | 746.0M |
Other Non-Operating Income | 41.0M | 89.0M | 328.0M | 401.0M | 73.0M |
Pre-tax Income | 1.2B | 1.1B | 2.3B | 2.3B | 1.7B |
Income Tax | 290.0M | 222.0M | 604.0M | 580.0M | 451.0M |
Effective Tax Rate % | 23.6% | 20.4% | 26.0% | 25.5% | 26.4% |
Net Income | 938.0M | 867.0M | 1.7B | 1.7B | 1.3B |
Net Margin % | 4.7% | 4.3% | 9.4% | 10.1% | 8.2% |
Key Metrics | |||||
EBITDA | 6.8B | 6.4B | 6.3B | 5.9B | 5.4B |
EPS (Basic) | $0.67 | $0.58 | $1.16 | $1.23 | $0.95 |
EPS (Diluted) | $0.67 | $0.58 | $1.15 | $1.22 | $0.94 |
Basic Shares Outstanding | 1488000000 | 1451000000 | 2028388000 | 1955738000 | 1852575000 |
Diluted Shares Outstanding | 1488000000 | 1451000000 | 2028388000 | 1955738000 | 1852575000 |
Income Statement Trend
Telus Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | - | - | - | - | - |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 3.3B | 3.3B | 3.0B | 2.4B | 2.1B |
Inventory | 629.0M | 484.0M | 537.0M | 448.0M | 407.0M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 6.6B | 6.3B | 6.1B | 5.0B | 4.7B |
Non-Current Assets | |||||
Property, Plant & Equipment | 39.2B | 38.6B | 37.0B | 35.2B | 33.6B |
Goodwill | 41.7B | 39.8B | 37.5B | 32.0B | 29.4B |
Intangible Assets | 20.6B | 19.7B | 19.2B | 17.5B | 15.0B |
Long-term Investments | 113.0M | 179.0M | 250.0M | 76.0M | 40.0M |
Other Non-Current Assets | 1.4B | 1.3B | 1.2B | 1.1B | 851.0M |
Total Non-Current Assets | 51.4B | 49.8B | 48.0B | 43.0B | 38.6B |
Total Assets | 58.0B | 56.1B | 54.1B | 48.0B | 43.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.1B | 996.0M | 1.4B | 1.2B | 855.0M |
Short-term Debt | 4.2B | 4.1B | 2.6B | 3.0B | 1.5B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 11.0M | 25.0M | 18.0M | 24.0M | 32.0M |
Total Current Liabilities | 9.8B | 9.5B | 8.3B | 8.3B | 5.9B |
Non-Current Liabilities | |||||
Long-term Debt | 25.6B | 23.4B | 22.5B | 17.9B | 18.9B |
Deferred Tax Liabilities | 4.2B | 4.4B | 4.5B | 4.0B | 3.7B |
Other Non-Current Liabilities | 54.0M | 59.0M | 64.0M | 35.0M | 32.0M |
Total Non-Current Liabilities | 31.4B | 29.4B | 28.1B | 23.7B | 24.8B |
Total Liabilities | 41.2B | 38.8B | 36.4B | 31.9B | 30.7B |
Equity | |||||
Common Stock | 13.1B | 12.3B | 11.4B | 9.6B | 7.7B |
Retained Earnings | 1.5B | 2.8B | 4.1B | 4.3B | 3.7B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 16.8B | 17.3B | 17.7B | 16.1B | 12.6B |
Key Metrics | |||||
Total Debt | 29.8B | 27.5B | 25.1B | 21.0B | 20.4B |
Working Capital | -3.2B | -3.2B | -2.2B | -3.2B | -1.2B |
Balance Sheet Composition
Telus Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 938.0M | 867.0M | 1.7B | 1.7B | 1.3B |
Depreciation & Amortization | 4.0B | 4.1B | 3.5B | 3.2B | 3.0B |
Stock-Based Compensation | 151.0M | 117.0M | 122.0M | 139.0M | 27.0M |
Working Capital Changes | -190.0M | 2.0M | -310.0M | -331.0M | 2.0M |
Operating Cash Flow | 4.7B | 4.7B | 4.8B | 4.4B | 4.2B |
Investing Activities | |||||
Capital Expenditures | -2.8B | -3.2B | -3.6B | -3.1B | -2.8B |
Acquisitions | -338.0M | -1.3B | -1.5B | 40.0M | -3.1B |
Investment Purchases | -66.0M | -132.0M | -214.0M | -148.0M | -129.0M |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -3.1B | -4.7B | -5.4B | -3.2B | -6.2B |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -1.6B | -1.3B | -1.2B | -1.0B | -930.0M |
Debt Issuance | 6.5B | 9.2B | 10.3B | 4.9B | 4.9B |
Debt Repayment | -6.8B | -7.7B | -8.0B | -5.0B | -3.9B |
Financing Cash Flow | -1.1B | 139.0M | 848.0M | 953.0M | 1.9B |
Free Cash Flow | 1.5B | 1.3B | 1.2B | -928.0M | 1.8B |
Net Change in Cash | 450.0M | 149.0M | 219.0M | 2.1B | -86.0M |
Cash Flow Trend
Telus Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
34.21
Forward P/E
21.44
Price to Book
1.61
Price to Sales
1.20
PEG Ratio
21.44
Profitability Ratios
Profit Margin
4.73%
Operating Margin
15.94%
Return on Equity
3.82%
Return on Assets
3.38%
Financial Health
Current Ratio
0.86
Debt to Equity
207.27
Beta
0.89
Per Share Data
EPS (TTM)
$0.47
Book Value per Share
$9.98
Revenue per Share
$13.54
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
tu | 24.5B | 34.21 | 1.61 | 3.82% | 4.73% | 207.27 |
T-Mobile US | 275.7B | 23.13 | 4.52 | 19.74% | 14.53% | 194.22 |
AT&T | 200.8B | 16.05 | 1.91 | 11.53% | 10.29% | 123.19 |
Verizon | 181.9B | 10.03 | 1.77 | 18.45% | 13.28% | 167.44 |
Comcast | 116.9B | 5.25 | 1.21 | 24.92% | 18.44% | 104.18 |
Charter | 35.0B | 7.02 | 2.16 | 32.65% | 9.53% | 472.72 |
Financial data is updated regularly. All figures are in the company's reporting currency.