CESC Ltd
BSE:500084
Balance Sheet
Balance Sheet Decomposition
CESC Ltd
CESC Ltd
Balance Sheet
CESC Ltd
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
656
|
666
|
527
|
1 651
|
3 959
|
7 314
|
1 649
|
1 958
|
1 297
|
2 841
|
4 918
|
9 819
|
9 268
|
10 484
|
11 962
|
11 398
|
7 675
|
5 025
|
12 624
|
8 396
|
21 527
|
11 292
|
12 754
|
21 812
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
1 649
|
1 958
|
1 297
|
2 841
|
4 918
|
9 819
|
6 308
|
2 835
|
9 542
|
9 769
|
6 103
|
4 404
|
12 475
|
8 362
|
21 491
|
6 821
|
10 086
|
19 891
|
|
| Cash Equivalents |
656
|
666
|
527
|
1 651
|
3 959
|
7 314
|
0
|
0
|
0
|
0
|
0
|
0
|
2 960
|
7 649
|
2 420
|
1 629
|
1 572
|
621
|
149
|
34
|
36
|
4 471
|
2 668
|
1 921
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
8 521
|
11 108
|
10 372
|
13 236
|
9 345
|
3 854
|
3 553
|
5 667
|
5 924
|
6 871
|
5 064
|
9 206
|
6 080
|
10 664
|
13 193
|
11 264
|
9 160
|
12 992
|
|
| Total Receivables |
12 034
|
11 807
|
9 436
|
7 072
|
6 623
|
5 921
|
5 768
|
5 565
|
6 853
|
7 367
|
12 354
|
18 577
|
17 976
|
17 359
|
14 481
|
17 166
|
16 074
|
22 406
|
21 605
|
25 616
|
23 776
|
23 778
|
25 460
|
30 661
|
|
| Accounts Receivables |
9 454
|
9 308
|
7 489
|
5 692
|
5 224
|
4 151
|
3 403
|
4 257
|
5 176
|
5 760
|
9 941
|
16 201
|
15 302
|
17 066
|
14 132
|
15 596
|
15 374
|
17 389
|
18 392
|
23 150
|
20 955
|
22 333
|
23 135
|
24 868
|
|
| Other Receivables |
2 580
|
2 499
|
1 947
|
1 380
|
1 399
|
1 770
|
2 365
|
1 308
|
1 677
|
1 607
|
2 413
|
2 376
|
2 674
|
293
|
349
|
1 570
|
700
|
5 017
|
3 213
|
2 466
|
2 821
|
1 444
|
2 325
|
5 793
|
|
| Inventory |
867
|
1 049
|
1 228
|
1 423
|
1 713
|
1 673
|
3 520
|
3 776
|
3 739
|
4 079
|
4 077
|
4 342
|
5 383
|
6 626
|
6 967
|
8 454
|
5 826
|
7 005
|
7 202
|
5 977
|
6 594
|
13 622
|
11 907
|
9 990
|
|
| Other Current Assets |
288
|
288
|
104
|
69
|
750
|
515
|
1 710
|
2 010
|
1 305
|
148
|
270
|
3 236
|
3 738
|
42 173
|
43 894
|
49 426
|
45 425
|
43 575
|
53 899
|
60 242
|
70 328
|
81 512
|
82 038
|
85 395
|
|
| Total Current Assets |
13 844
|
13 810
|
11 294
|
10 216
|
13 045
|
15 424
|
21 168
|
24 417
|
23 566
|
27 671
|
30 965
|
39 828
|
39 917
|
82 309
|
83 228
|
93 314
|
80 063
|
87 216
|
101 411
|
110 894
|
135 418
|
141 468
|
141 319
|
160 850
|
|
| PP&E Net |
46 882
|
44 573
|
40 350
|
38 427
|
55 608
|
55 543
|
62 257
|
72 310
|
79 204
|
82 626
|
103 687
|
137 302
|
172 946
|
243 984
|
245 370
|
247 064
|
238 448
|
235 961
|
246 722
|
241 045
|
231 212
|
227 741
|
221 237
|
221 001
|
|
| PP&E Gross |
46 882
|
44 573
|
40 350
|
38 427
|
55 608
|
55 543
|
62 257
|
72 310
|
79 204
|
0
|
0
|
137 302
|
172 946
|
0
|
245 370
|
247 064
|
238 448
|
235 961
|
246 722
|
241 045
|
231 212
|
227 741
|
221 237
|
221 001
|
|
| Accumulated Depreciation |
15 721
|
19 189
|
21 271
|
24 597
|
28 239
|
31 728
|
35 649
|
38 879
|
42 186
|
0
|
0
|
58 540
|
63 306
|
0
|
9 726
|
20 621
|
29 334
|
39 572
|
52 509
|
63 237
|
71 408
|
82 005
|
96 292
|
109 806
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
50
|
14
|
114
|
562
|
546
|
3 604
|
3 551
|
549
|
596
|
677
|
2 184
|
2 451
|
1 694
|
1 579
|
1 719
|
1 636
|
1 340
|
1 294
|
1 187
|
9 551
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
3 121
|
0
|
0
|
22 373
|
24 687
|
21 459
|
22 500
|
20 106
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
757
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 583
|
5 489
|
4 912
|
5 973
|
3 425
|
2 848
|
2 404
|
1 175
|
1 435
|
1 519
|
2 192
|
3 199
|
3 447
|
4 500
|
14 091
|
|
| Long-Term Investments |
109
|
110
|
301
|
314
|
314
|
2 414
|
5 299
|
4 343
|
4 374
|
374
|
914
|
976
|
737
|
3 507
|
4 157
|
4 785
|
7 234
|
7 285
|
2 273
|
2 023
|
1 774
|
1 399
|
1 145
|
1 222
|
|
| Other Long-Term Assets |
119
|
113
|
106
|
107
|
100
|
93
|
707
|
1 843
|
2 534
|
4 216
|
3 266
|
7 198
|
4 908
|
6 168
|
7 646
|
8 604
|
1 261
|
1 222
|
927
|
825
|
1 992
|
1 771
|
2 291
|
2 338
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
3 121
|
0
|
0
|
22 373
|
24 687
|
21 459
|
22 500
|
20 106
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
757
|
|
| Total Assets |
60 955
N/A
|
58 606
-4%
|
52 051
-11%
|
49 064
-6%
|
69 116
+41%
|
73 488
+6%
|
89 546
+22%
|
103 486
+16%
|
113 346
+10%
|
122 073
+8%
|
147 871
+21%
|
213 136
+44%
|
249 763
+17%
|
361 530
+45%
|
367 932
+2%
|
378 727
+3%
|
329 874
-13%
|
334 697
+1%
|
354 570
+6%
|
358 615
+1%
|
374 935
+5%
|
377 119
+1%
|
371 678
-1%
|
409 811
+10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
3 964
|
4 573
|
3 022
|
1 961
|
2 087
|
3 444
|
3 915
|
4 483
|
3 821
|
4 342
|
5 775
|
5 318
|
5 977
|
5 951
|
7 890
|
6 907
|
5 723
|
8 161
|
9 392
|
10 416
|
10 898
|
12 719
|
15 880
|
|
| Accrued Liabilities |
0
|
567
|
379
|
356
|
522
|
374
|
224
|
252
|
270
|
274
|
352
|
644
|
772
|
1 386
|
1 358
|
317
|
137
|
170
|
200
|
446
|
578
|
4 715
|
5 416
|
4 647
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 397
|
9 940
|
10 526
|
10 531
|
19 355
|
23 398
|
23 723
|
22 005
|
23 869
|
24 215
|
15 665
|
22 431
|
20 380
|
14 058
|
27 471
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 889
|
4 921
|
7 968
|
17 300
|
21 427
|
20 863
|
16 374
|
13 295
|
18 599
|
18 093
|
15 763
|
19 519
|
24 893
|
21 336
|
21 583
|
|
| Other Current Liabilities |
9 705
|
2 895
|
3 515
|
4 213
|
5 007
|
7 367
|
10 427
|
14 746
|
14 576
|
6 695
|
9 825
|
12 377
|
18 753
|
37 552
|
35 897
|
37 290
|
35 347
|
31 942
|
38 867
|
34 090
|
35 401
|
32 954
|
15 920
|
15 240
|
|
| Total Current Liabilities |
9 705
|
7 426
|
8 467
|
7 591
|
7 490
|
9 829
|
14 095
|
18 912
|
19 329
|
23 077
|
29 379
|
37 290
|
52 673
|
85 697
|
87 466
|
85 594
|
77 690
|
80 304
|
89 535
|
75 356
|
88 345
|
93 842
|
69 450
|
84 820
|
|
| Long-Term Debt |
30 759
|
29 930
|
26 093
|
21 672
|
19 100
|
17 983
|
20 683
|
27 981
|
35 189
|
28 992
|
43 007
|
78 113
|
91 323
|
100 952
|
104 514
|
115 897
|
110 542
|
102 320
|
100 387
|
111 025
|
107 658
|
97 355
|
110 042
|
130 725
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
285
|
332
|
37 330
|
38 307
|
38 873
|
36 410
|
39 421
|
40 423
|
41 583
|
42 875
|
42 795
|
41 505
|
33 911
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
9
|
21
|
27
|
7 425
|
9 079
|
9 683
|
10 920
|
12 101
|
694
|
821
|
3 645
|
3 963
|
4 342
|
4 787
|
5 397
|
5 928
|
|
| Other Liabilities |
2 498
|
3 163
|
3 732
|
4 410
|
5 596
|
7 526
|
9 396
|
11 583
|
13 426
|
22 976
|
27 035
|
38 588
|
40 006
|
21 407
|
20 688
|
20 036
|
20 336
|
22 093
|
26 464
|
27 960
|
27 751
|
29 237
|
30 828
|
34 330
|
|
| Total Liabilities |
42 961
N/A
|
40 519
-6%
|
38 292
-5%
|
33 673
-12%
|
32 185
-4%
|
35 337
+10%
|
44 183
+25%
|
58 476
+32%
|
67 953
+16%
|
75 066
+10%
|
99 448
+32%
|
161 701
+63%
|
193 413
+20%
|
255 069
+32%
|
261 895
+3%
|
272 500
+4%
|
245 672
-10%
|
244 958
0%
|
260 454
+6%
|
259 888
0%
|
270 970
+4%
|
268 015
-1%
|
257 221
-4%
|
289 714
+13%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
617
|
617
|
667
|
750
|
830
|
850
|
1 256
|
1 256
|
1 256
|
1 256
|
1 256
|
1 256
|
1 256
|
1 332
|
1 332
|
1 332
|
1 332
|
1 332
|
1 332
|
1 332
|
1 332
|
1 332
|
1 332
|
1 332
|
|
| Retained Earnings |
17 376
|
17 470
|
13 092
|
14 641
|
36 059
|
37 302
|
11 407
|
11 597
|
12 587
|
14 790
|
16 523
|
19 716
|
23 450
|
85 745
|
85 360
|
85 928
|
82 557
|
88 185
|
92 598
|
97 161
|
102 348
|
107 563
|
112 803
|
118 369
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
43
|
0
|
12 548
|
12 553
|
12 558
|
12 549
|
12 549
|
12 549
|
12 549
|
17 380
|
17 381
|
17 459
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
16 143
|
14 905
|
13 737
|
12 650
|
11 558
|
10 589
|
9 612
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
4 008
|
4 698
|
5 255
|
5 764
|
6 538
|
7 326
|
9 483
|
2 004
|
1 964
|
1 508
|
312
|
221
|
186
|
235
|
284
|
208
|
321
|
396
|
|
| Total Equity |
17 994
N/A
|
18 087
+1%
|
13 759
-24%
|
15 392
+12%
|
36 932
+140%
|
38 152
+3%
|
45 363
+19%
|
45 010
-1%
|
45 393
+1%
|
47 008
+4%
|
48 423
+3%
|
51 436
+6%
|
56 350
+10%
|
106 461
+89%
|
106 037
0%
|
106 227
+0%
|
84 202
-21%
|
89 738
+7%
|
94 116
+5%
|
98 728
+5%
|
103 964
+5%
|
109 104
+5%
|
114 456
+5%
|
120 097
+5%
|
|
| Total Liabilities & Equity |
60 955
N/A
|
58 606
-4%
|
52 051
-11%
|
49 064
-6%
|
69 116
+41%
|
73 488
+6%
|
89 546
+22%
|
103 486
+16%
|
113 346
+10%
|
122 073
+8%
|
147 871
+21%
|
213 136
+44%
|
249 763
+17%
|
361 530
+45%
|
367 932
+2%
|
378 727
+3%
|
329 874
-13%
|
334 697
+1%
|
354 570
+6%
|
358 615
+1%
|
374 935
+5%
|
377 119
+1%
|
371 678
-1%
|
409 811
+10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
593
|
629
|
662
|
744
|
823
|
843
|
1 249
|
1 249
|
1 249
|
1 249
|
1 249
|
1 249
|
1 249
|
1 326
|
1 326
|
1 326
|
1 326
|
1 326
|
1 326
|
1 326
|
1 326
|
1 326
|
1 326
|
1 326
|
|
| Preferred Shares Outstanding |
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|