Companhia de Saneamento Basico do Estado de Sao Paulo SABESP
BOVESPA:SBSP3
Balance Sheet
Balance Sheet Decomposition
Companhia de Saneamento Basico do Estado de Sao Paulo SABESP
Companhia de Saneamento Basico do Estado de Sao Paulo SABESP
Balance Sheet
Companhia de Saneamento Basico do Estado de Sao Paulo SABESP
| 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 |
460
|
462
|
281
|
106
|
280
|
328
|
465
|
626
|
771
|
1 989
|
2 150
|
1 921
|
1 782
|
1 723
|
1 639
|
1 886
|
2 283
|
3 029
|
2 253
|
396
|
718
|
1 867
|
838
|
1 683
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
136
|
119
|
120
|
190
|
118
|
77
|
137
|
172
|
152
|
176
|
74
|
147
|
140
|
31
|
32
|
|
| Cash Equivalents |
460
|
462
|
281
|
106
|
280
|
328
|
465
|
626
|
771
|
1 853
|
2 031
|
1 801
|
1 592
|
1 605
|
1 562
|
1 749
|
2 111
|
2 878
|
2 077
|
322
|
571
|
1 728
|
807
|
1 651
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 411
|
2 433
|
1 678
|
2 427
|
3 700
|
|
| Total Receivables |
869
|
932
|
825
|
983
|
1 219
|
1 535
|
1 598
|
1 394
|
1 347
|
1 262
|
1 432
|
1 298
|
1 403
|
1 406
|
1 718
|
1 855
|
2 187
|
2 476
|
2 546
|
2 493
|
3 210
|
3 578
|
4 377
|
5 111
|
|
| Accounts Receivables |
812
|
911
|
812
|
950
|
1 195
|
1 479
|
1 546
|
1 340
|
1 316
|
1 109
|
1 258
|
1 152
|
1 255
|
1 157
|
1 483
|
1 760
|
1 853
|
2 017
|
2 331
|
2 372
|
2 869
|
3 268
|
3 846
|
4 214
|
|
| Other Receivables |
57
|
21
|
13
|
33
|
24
|
56
|
52
|
54
|
31
|
153
|
174
|
146
|
148
|
249
|
235
|
95
|
333
|
458
|
216
|
121
|
341
|
309
|
532
|
896
|
|
| Inventory |
22
|
23
|
22
|
30
|
36
|
49
|
53
|
48
|
40
|
36
|
45
|
53
|
58
|
66
|
64
|
58
|
86
|
66
|
70
|
105
|
114
|
124
|
86
|
11
|
|
| Other Current Assets |
20
|
175
|
30
|
112
|
190
|
7
|
109
|
171
|
371
|
303
|
100
|
65
|
10
|
20
|
29
|
24
|
19
|
32
|
26
|
36
|
28
|
37
|
55
|
105
|
|
| Total Current Assets |
1 371
|
1 592
|
1 158
|
1 230
|
1 725
|
1 919
|
2 225
|
2 238
|
2 530
|
3 590
|
3 726
|
3 337
|
3 254
|
3 215
|
3 450
|
3 824
|
4 574
|
5 602
|
4 896
|
6 441
|
6 503
|
7 285
|
7 783
|
10 609
|
|
| PP&E Net |
13 231
|
13 333
|
13 377
|
14 041
|
14 116
|
13 837
|
14 060
|
14 927
|
15 443
|
250
|
356
|
383
|
199
|
305
|
325
|
302
|
255
|
268
|
314
|
268
|
291
|
339
|
475
|
562
|
|
| PP&E Gross |
13 231
|
13 333
|
13 377
|
0
|
0
|
0
|
14 060
|
0
|
0
|
250
|
356
|
383
|
199
|
305
|
325
|
302
|
255
|
268
|
314
|
268
|
291
|
339
|
475
|
562
|
|
| Accumulated Depreciation |
3 597
|
4 066
|
4 582
|
0
|
0
|
0
|
6 784
|
0
|
0
|
166
|
180
|
187
|
178
|
201
|
215
|
242
|
284
|
318
|
311
|
334
|
347
|
360
|
385
|
413
|
|
| Intangible Assets |
279
|
276
|
687
|
0
|
0
|
495
|
508
|
815
|
1 545
|
18 547
|
20 142
|
21 992
|
23 846
|
25 980
|
28 514
|
31 247
|
33 466
|
29 012
|
32 325
|
34 406
|
36 504
|
39 321
|
44 013
|
44 771
|
|
| Note Receivable |
160
|
161
|
334
|
427
|
412
|
445
|
428
|
566
|
513
|
779
|
604
|
607
|
621
|
379
|
1 039
|
938
|
963
|
981
|
993
|
1 034
|
9 580
|
9 927
|
8 760
|
6 250
|
|
| Long-Term Investments |
1
|
1
|
1
|
5
|
1
|
1
|
1
|
1
|
1
|
0
|
53
|
54
|
78
|
75
|
85
|
89
|
95
|
92
|
101
|
110
|
126
|
157
|
209
|
18 633
|
|
| Other Long-Term Assets |
876
|
969
|
975
|
1 081
|
1 181
|
1 302
|
1 443
|
1 567
|
1 533
|
185
|
334
|
303
|
276
|
402
|
293
|
345
|
193
|
7 609
|
7 828
|
8 161
|
162
|
179
|
232
|
141
|
|
| Total Assets |
15 918
N/A
|
16 332
+3%
|
16 531
+1%
|
16 784
+2%
|
17 435
+4%
|
18 000
+3%
|
18 663
+4%
|
20 114
+8%
|
21 565
+7%
|
23 351
+8%
|
25 215
+8%
|
26 676
+6%
|
28 274
+6%
|
30 355
+7%
|
33 707
+11%
|
36 745
+9%
|
39 546
+8%
|
43 565
+10%
|
46 458
+7%
|
50 419
+9%
|
53 165
+5%
|
57 208
+8%
|
61 471
+7%
|
80 965
+32%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
81
|
37
|
52
|
52
|
78
|
144
|
165
|
187
|
196
|
144
|
256
|
297
|
277
|
325
|
250
|
314
|
346
|
475
|
370
|
264
|
238
|
433
|
458
|
767
|
|
| Accrued Liabilities |
529
|
237
|
378
|
251
|
527
|
689
|
914
|
559
|
709
|
802
|
247
|
876
|
950
|
725
|
638
|
1 375
|
1 417
|
1 495
|
1 748
|
929
|
1 338
|
1 919
|
2 491
|
5 031
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
549
|
1 332
|
997
|
1 497
|
759
|
852
|
742
|
1 449
|
1 011
|
1 242
|
1 630
|
1 367
|
641
|
1 207
|
1 526
|
1 247
|
1 747
|
2 104
|
2 860
|
3 034
|
1 831
|
2 246
|
2 616
|
3 134
|
|
| Other Current Liabilities |
359
|
416
|
302
|
301
|
328
|
416
|
634
|
822
|
1 195
|
1 318
|
1 836
|
1 257
|
1 105
|
1 223
|
1 326
|
1 367
|
1 262
|
1 325
|
1 476
|
1 673
|
1 687
|
2 059
|
2 843
|
3 041
|
|
| Total Current Liabilities |
1 519
|
2 021
|
1 728
|
2 101
|
1 692
|
2 102
|
2 455
|
3 017
|
3 110
|
3 506
|
3 969
|
3 797
|
2 972
|
3 481
|
3 740
|
4 303
|
4 772
|
5 399
|
6 453
|
5 900
|
5 093
|
6 657
|
8 408
|
11 972
|
|
| Long-Term Debt |
5 921
|
6 593
|
6 267
|
5 554
|
5 905
|
5 474
|
4 943
|
5 416
|
5 549
|
7 022
|
6 966
|
7 702
|
8 809
|
9 579
|
11 595
|
10 718
|
10 354
|
11 049
|
10 385
|
14 224
|
15 893
|
16 713
|
16 920
|
22 124
|
|
| Deferred Income Tax |
257
|
76
|
121
|
130
|
133
|
147
|
160
|
141
|
157
|
113
|
115
|
125
|
130
|
129
|
133
|
138
|
167
|
402
|
578
|
470
|
443
|
349
|
164
|
3 780
|
|
| Other Liabilities |
225
|
396
|
837
|
1 047
|
1 222
|
1 258
|
1 322
|
1 991
|
2 221
|
3 027
|
3 619
|
3 336
|
3 432
|
3 862
|
4 521
|
6 168
|
6 740
|
7 164
|
7 406
|
7 030
|
6 804
|
6 155
|
6 122
|
6 161
|
|
| Total Liabilities |
7 921
N/A
|
9 085
+15%
|
8 954
-1%
|
8 832
-1%
|
8 953
+1%
|
8 981
+0%
|
8 879
-1%
|
10 566
+19%
|
11 038
+4%
|
13 669
+24%
|
14 669
+7%
|
14 960
+2%
|
15 343
+3%
|
17 051
+11%
|
19 990
+17%
|
21 326
+7%
|
22 033
+3%
|
24 013
+9%
|
24 822
+3%
|
27 625
+11%
|
28 234
+2%
|
29 874
+6%
|
31 614
+6%
|
44 037
+39%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 404
|
3 404
|
3 404
|
3 404
|
3 404
|
3 404
|
3 404
|
6 204
|
6 204
|
6 204
|
6 204
|
6 204
|
6 204
|
10 000
|
10 000
|
10 000
|
10 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
|
| Retained Earnings |
1 639
|
985
|
1 450
|
1 929
|
2 549
|
3 187
|
4 040
|
1 091
|
2 179
|
3 478
|
4 342
|
5 512
|
6 861
|
3 694
|
4 070
|
6 245
|
8 051
|
5 101
|
7 548
|
8 195
|
9 885
|
12 156
|
14 711
|
21 648
|
|
| Unrealized Security Profit/Loss |
2 954
|
2 858
|
2 724
|
2 619
|
2 530
|
2 427
|
2 340
|
2 253
|
2 145
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
134
|
390
|
353
|
826
|
538
|
549
|
912
|
401
|
46
|
178
|
146
|
280
|
|
| Total Equity |
7 997
N/A
|
7 246
-9%
|
7 577
+5%
|
7 952
+5%
|
8 483
+7%
|
9 018
+6%
|
9 784
+8%
|
9 548
-2%
|
10 528
+10%
|
9 682
-8%
|
10 546
+9%
|
11 716
+11%
|
12 931
+10%
|
13 304
+3%
|
13 717
+3%
|
15 419
+12%
|
17 513
+14%
|
19 552
+12%
|
21 636
+11%
|
22 794
+5%
|
24 932
+9%
|
27 334
+10%
|
29 857
+9%
|
36 928
+24%
|
|
| Total Liabilities & Equity |
15 918
N/A
|
16 332
+3%
|
16 531
+1%
|
16 784
+2%
|
17 435
+4%
|
18 000
+3%
|
18 663
+4%
|
20 114
+8%
|
21 565
+7%
|
23 351
+8%
|
25 215
+8%
|
26 676
+6%
|
28 274
+6%
|
30 355
+7%
|
33 707
+11%
|
36 745
+9%
|
39 546
+8%
|
43 565
+10%
|
46 458
+7%
|
50 419
+9%
|
53 165
+5%
|
57 208
+8%
|
61 471
+7%
|
80 965
+32%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
684
|
684
|
684
|
684
|
684
|
684
|
684
|
684
|
684
|
684
|
684
|
684
|
684
|
684
|
684
|
684
|
684
|
684
|
684
|
684
|
684
|
684
|
684
|
684
|
|