Intouch Holdings PCL
SET:INTUCH
Balance Sheet
Balance Sheet Decomposition
Intouch Holdings PCL
Intouch Holdings PCL
Balance Sheet
Intouch Holdings PCL
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
3 621
|
3 065
|
2 261
|
3 072
|
3 426
|
2 843
|
2 235
|
5 562
|
2 524
|
1 318
|
|
| Cash |
2 638
|
2 570
|
1 950
|
2 537
|
2 458
|
2 117
|
1 758
|
5 462
|
1 061
|
1 084
|
|
| Cash Equivalents |
983
|
495
|
311
|
535
|
968
|
726
|
477
|
100
|
1 463
|
234
|
|
| Short-Term Investments |
4 404
|
6 096
|
6 157
|
7 141
|
5 652
|
7 269
|
6 229
|
1 383
|
19
|
0
|
|
| Total Receivables |
2 841
|
2 343
|
1 909
|
2 329
|
2 525
|
2 754
|
3 103
|
36
|
11
|
8
|
|
| Accounts Receivables |
2 161
|
2 120
|
1 450
|
1 556
|
1 578
|
1 525
|
1 722
|
0
|
11
|
8
|
|
| Other Receivables |
680
|
223
|
458
|
773
|
947
|
1 230
|
1 381
|
36
|
0
|
0
|
|
| Inventory |
230
|
324
|
125
|
122
|
124
|
55
|
7
|
0
|
0
|
0
|
|
| Other Current Assets |
54
|
331
|
2 121
|
289
|
187
|
95
|
81
|
0
|
0
|
0
|
|
| Total Current Assets |
11 150
|
12 159
|
12 572
|
12 954
|
11 914
|
13 017
|
11 655
|
6 982
|
2 554
|
1 326
|
|
| PP&E Net |
9 146
|
9 441
|
7 943
|
4 876
|
3 358
|
3 298
|
4 248
|
47
|
37
|
31
|
|
| PP&E Gross |
9 146
|
9 441
|
7 943
|
4 876
|
3 358
|
3 298
|
4 248
|
47
|
37
|
31
|
|
| Accumulated Depreciation |
4 629
|
5 332
|
4 548
|
7 549
|
9 088
|
9 293
|
9 686
|
36
|
41
|
25
|
|
| Intangible Assets |
11 973
|
9 826
|
4 402
|
3 310
|
1 563
|
652
|
66
|
2
|
1
|
1
|
|
| Goodwill |
229
|
228
|
139
|
139
|
139
|
84
|
84
|
0
|
0
|
0
|
|
| Note Receivable |
2 162
|
2 146
|
1 712
|
1 457
|
1 127
|
899
|
750
|
0
|
0
|
0
|
|
| Long-Term Investments |
22 053
|
19 930
|
23 028
|
25 803
|
30 325
|
33 662
|
36 160
|
36 006
|
37 917
|
40 200
|
|
| Other Long-Term Assets |
1 115
|
877
|
1 164
|
1 470
|
1 108
|
1 025
|
1 020
|
4
|
2
|
2
|
|
| Other Assets |
229
|
228
|
139
|
139
|
139
|
84
|
84
|
0
|
0
|
0
|
|
| Total Assets |
57 827
N/A
|
54 607
-6%
|
50 960
-7%
|
50 009
-2%
|
49 535
-1%
|
52 637
+6%
|
53 984
+3%
|
43 041
-20%
|
40 511
-6%
|
41 560
+3%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
611
|
497
|
241
|
144
|
120
|
54
|
41
|
0
|
0
|
0
|
|
| Accrued Liabilities |
1 113
|
1 223
|
878
|
780
|
620
|
455
|
460
|
33
|
0
|
0
|
|
| Short-Term Debt |
1 651
|
230
|
0
|
1
|
4
|
1
|
2
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
69
|
729
|
422
|
2 652
|
392
|
2 674
|
666
|
5
|
5
|
5
|
|
| Other Current Liabilities |
7 877
|
3 929
|
4 394
|
3 428
|
3 388
|
3 259
|
3 273
|
7 386
|
35
|
165
|
|
| Total Current Liabilities |
11 321
|
6 608
|
5 935
|
7 005
|
4 524
|
6 444
|
4 441
|
7 425
|
40
|
171
|
|
| Long-Term Debt |
10 004
|
9 209
|
6 913
|
4 306
|
3 768
|
1 231
|
2 079
|
25
|
20
|
14
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
2
|
9
|
1
|
0
|
0
|
0
|
|
| Minority Interest |
9 857
|
10 518
|
8 411
|
7 173
|
5 924
|
6 077
|
6 014
|
765
|
599
|
7
|
|
| Other Liabilities |
1 162
|
1 115
|
786
|
757
|
791
|
812
|
761
|
39
|
37
|
40
|
|
| Total Liabilities |
32 343
N/A
|
27 450
-15%
|
22 044
-20%
|
19 241
-13%
|
15 009
-22%
|
14 573
-3%
|
13 297
-9%
|
6 723
-49%
|
696
-90%
|
231
-67%
|
|
| Equity | |||||||||||
| Common Stock |
3 206
|
3 206
|
3 206
|
3 206
|
3 206
|
3 207
|
3 207
|
3 207
|
3 207
|
3 207
|
|
| Retained Earnings |
7 585
|
9 307
|
11 176
|
13 695
|
17 430
|
20 961
|
23 595
|
19 200
|
22 752
|
24 265
|
|
| Additional Paid In Capital |
10 342
|
10 348
|
10 348
|
10 348
|
10 348
|
10 353
|
10 357
|
10 362
|
10 362
|
10 362
|
|
| Unrealized Security Profit/Loss |
4 248
|
4 223
|
4 231
|
3 590
|
3 652
|
3 658
|
3 663
|
3 550
|
3 494
|
3 494
|
|
| Other Equity |
103
|
73
|
46
|
71
|
112
|
114
|
136
|
0
|
0
|
0
|
|
| Total Equity |
25 484
N/A
|
27 157
+7%
|
28 915
+6%
|
30 768
+6%
|
34 525
+12%
|
38 064
+10%
|
40 687
+7%
|
36 318
-11%
|
39 816
+10%
|
41 328
+4%
|
|
| Total Liabilities & Equity |
57 827
N/A
|
54 607
-6%
|
50 960
-7%
|
50 009
-2%
|
49 535
-1%
|
52 637
+6%
|
53 984
+3%
|
43 041
-20%
|
40 511
-6%
|
41 560
+3%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
3 206
|
3 206
|
3 206
|
3 206
|
3 206
|
3 207
|
3 207
|
3 207
|
3 207
|
3 207
|
|