Centrais Eletricas Brasileiras SA
NYSE:EBR
Balance Sheet
Balance Sheet Decomposition
Centrais Eletricas Brasileiras SA
Centrais Eletricas Brasileiras SA
Balance Sheet
Centrais Eletricas Brasileiras SA
| 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 |
2 313
|
1 683
|
2 788
|
2 657
|
3 818
|
5 459
|
8 095
|
13 566
|
276
|
762
|
4 960
|
4 429
|
3 598
|
1 407
|
657
|
680
|
792
|
583
|
335
|
287
|
193
|
10 739
|
0
|
0
|
|
| Cash |
2 313
|
1 683
|
2 788
|
2 657
|
3 818
|
5 459
|
8 095
|
13 566
|
0
|
0
|
389
|
535
|
394
|
251
|
657
|
296
|
423
|
0
|
184
|
124
|
86
|
59
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
276
|
762
|
4 571
|
3 894
|
3 204
|
1 156
|
0
|
384
|
369
|
583
|
151
|
162
|
107
|
10 680
|
0
|
0
|
|
| Short-Term Investments |
293
|
296
|
379
|
410
|
237
|
0
|
0
|
0
|
15 122
|
17 239
|
13 466
|
7 455
|
7 372
|
7 293
|
0
|
7 835
|
14 149
|
6 408
|
10 426
|
14 039
|
15 641
|
12 583
|
0
|
0
|
|
| Total Receivables |
5 988
|
6 183
|
5 706
|
5 138
|
5 753
|
5 885
|
6 149
|
6 909
|
7 276
|
5 894
|
6 480
|
7 865
|
7 266
|
8 024
|
0
|
8 514
|
8 201
|
16 637
|
18 042
|
21 919
|
14 459
|
15 973
|
20 945
|
19 758
|
|
| Accounts Receivables |
4 658
|
4 751
|
4 292
|
3 833
|
4 071
|
3 943
|
3 622
|
4 341
|
4 261
|
4 016
|
4 352
|
4 497
|
3 587
|
4 427
|
0
|
4 402
|
4 662
|
11 518
|
13 094
|
16 337
|
12 451
|
14 144
|
0
|
0
|
|
| Other Receivables |
1 330
|
1 432
|
1 414
|
1 305
|
1 682
|
1 942
|
2 527
|
2 568
|
3 015
|
1 878
|
2 128
|
3 368
|
3 679
|
3 596
|
0
|
4 111
|
3 538
|
5 119
|
4 948
|
5 583
|
2 008
|
1 829
|
0
|
0
|
|
| Inventory |
277
|
421
|
574
|
424
|
450
|
520
|
603
|
760
|
859
|
677
|
747
|
815
|
958
|
853
|
0
|
997
|
944
|
891
|
1 011
|
938
|
1 115
|
429
|
427
|
441
|
|
| Other Current Assets |
1 261
|
2 405
|
2 734
|
3 276
|
2 553
|
3 358
|
3 763
|
4 362
|
4 661
|
8 234
|
11 009
|
23 778
|
19 886
|
12 975
|
0
|
11 247
|
13 273
|
22 448
|
11 673
|
8 008
|
8 337
|
9 899
|
7 684
|
8 727
|
|
| Total Current Assets |
10 132
|
10 988
|
12 181
|
11 904
|
12 811
|
15 222
|
18 610
|
25 598
|
28 195
|
32 806
|
36 663
|
44 343
|
39 080
|
30 551
|
0
|
29 273
|
37 359
|
46 967
|
41 487
|
45 192
|
39 745
|
49 623
|
48 022
|
64 451
|
|
| PP&E Net |
73 239
|
84 008
|
80 132
|
79 720
|
78 674
|
77 695
|
72 114
|
80 263
|
77 262
|
46 682
|
53 215
|
47 407
|
30 039
|
31 168
|
0
|
26 813
|
27 966
|
32 370
|
33 316
|
32 663
|
33 368
|
34 740
|
35 805
|
36 854
|
|
| PP&E Gross |
73 239
|
84 008
|
0
|
0
|
0
|
0
|
0
|
80 263
|
77 262
|
46 682
|
53 215
|
47 407
|
30 039
|
31 168
|
0
|
26 813
|
27 966
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
24 410
|
25 677
|
0
|
0
|
0
|
0
|
0
|
36 409
|
36 409
|
24 455
|
25 739
|
20 343
|
22 764
|
24 421
|
32 528
|
37 767
|
40 627
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
470
|
376
|
527
|
2 264
|
2 371
|
2 301
|
789
|
1 365
|
0
|
762
|
750
|
650
|
655
|
651
|
4 992
|
79 981
|
79 866
|
78 173
|
|
| Note Receivable |
12 656
|
16 554
|
17 790
|
18 595
|
17 941
|
17 788
|
15 326
|
15 538
|
11 360
|
9 770
|
9 130
|
11 165
|
16 657
|
16 200
|
0
|
14 565
|
10 364
|
53 702
|
53 433
|
50 331
|
59 244
|
56 276
|
57 688
|
63 287
|
|
| Long-Term Investments |
5 285
|
4 319
|
4 319
|
4 945
|
5 783
|
5 980
|
6 679
|
6 515
|
7 503
|
46 435
|
51 304
|
50 861
|
41 419
|
49 400
|
0
|
79 528
|
79 701
|
32 857
|
33 404
|
32 613
|
31 342
|
34 403
|
33 637
|
32 120
|
|
| Other Long-Term Assets |
3 531
|
5 635
|
4 355
|
3 905
|
5 238
|
5 207
|
7 380
|
9 765
|
8 970
|
8 943
|
10 459
|
16 120
|
10 402
|
15 947
|
0
|
19 559
|
16 836
|
15 165
|
16 327
|
17 518
|
19 611
|
15 195
|
2 439
|
3 910
|
|
| Total Assets |
104 845
N/A
|
121 503
+16%
|
118 777
-2%
|
119 069
+0%
|
120 448
+1%
|
121 892
+1%
|
120 579
-1%
|
138 054
+14%
|
133 817
-3%
|
146 901
+10%
|
163 142
+11%
|
172 196
+6%
|
138 385
-20%
|
144 632
+5%
|
0
N/A
|
170 499
N/A
|
172 975
+1%
|
181 710
+5%
|
178 622
-2%
|
178 966
+0%
|
188 303
+5%
|
270 217
+44%
|
267 058
-1%
|
289 871
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
3 243
|
3 465
|
2 468
|
2 117
|
2 253
|
1 977
|
2 292
|
2 595
|
3 472
|
5 166
|
6 338
|
7 491
|
7 741
|
7 489
|
0
|
9 659
|
10 444
|
3 361
|
3 095
|
3 904
|
4 032
|
3 517
|
2 964
|
2 756
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
772
|
803
|
1 445
|
1 289
|
1 175
|
0
|
1 188
|
1 204
|
1 396
|
1 331
|
1 454
|
1 603
|
2 319
|
1 635
|
1 065
|
|
| 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 |
1 939
|
1 443
|
2 220
|
2 655
|
1 756
|
2 254
|
1 855
|
2 265
|
1 831
|
1 989
|
4 888
|
4 927
|
2 164
|
5 332
|
0
|
5 983
|
6 215
|
12 255
|
7 935
|
11 628
|
8 445
|
7 749
|
10 935
|
12 837
|
|
| Other Current Liabilities |
4 963
|
4 114
|
4 717
|
5 354
|
5 034
|
5 771
|
6 855
|
9 427
|
8 861
|
10 443
|
14 096
|
16 987
|
14 504
|
5 288
|
0
|
14 308
|
16 324
|
20 312
|
13 980
|
9 414
|
9 804
|
12 856
|
11 626
|
14 972
|
|
| Total Current Liabilities |
10 146
|
9 022
|
9 405
|
10 126
|
9 043
|
10 002
|
11 003
|
14 287
|
14 163
|
18 370
|
26 125
|
30 850
|
25 698
|
19 284
|
0
|
31 139
|
34 187
|
37 323
|
26 341
|
26 400
|
23 883
|
26 441
|
27 160
|
31 630
|
|
| Long-Term Debt |
21 141
|
31 598
|
26 662
|
24 229
|
19 988
|
17 907
|
13 184
|
18 427
|
16 918
|
33 106
|
40 675
|
47 473
|
32 604
|
36 294
|
0
|
41 009
|
40 455
|
43 562
|
41 172
|
36 427
|
36 475
|
52 111
|
48 742
|
62 966
|
|
| Deferred Income Tax |
1 377
|
4 308
|
3 306
|
0
|
0
|
0
|
0
|
0
|
0
|
1 218
|
1 903
|
1 415
|
1 427
|
1 407
|
0
|
9 365
|
9 228
|
8 509
|
4 434
|
3 887
|
7 505
|
7 018
|
6 297
|
4 660
|
|
| Minority Interest |
306
|
299
|
298
|
244
|
248
|
245
|
386
|
233
|
205
|
226
|
359
|
197
|
195
|
309
|
0
|
139
|
413
|
504
|
457
|
273
|
296
|
524
|
131
|
137
|
|
| Other Liabilities |
7 589
|
9 725
|
11 269
|
14 596
|
15 453
|
15 902
|
16 043
|
19 488
|
26 438
|
23 677
|
17 238
|
25 177
|
17 968
|
30 798
|
0
|
44 922
|
46 352
|
36 636
|
35 516
|
38 501
|
44 023
|
73 619
|
72 394
|
68 615
|
|
| Total Liabilities |
40 559
N/A
|
54 953
+35%
|
50 940
-7%
|
49 195
-3%
|
44 733
-9%
|
44 056
-2%
|
40 615
-8%
|
52 436
+29%
|
57 725
+10%
|
76 597
+33%
|
86 299
+13%
|
105 112
+22%
|
77 892
-26%
|
88 092
+13%
|
0
N/A
|
126 296
N/A
|
130 636
+3%
|
126 535
-3%
|
107 920
-15%
|
105 488
-2%
|
112 182
+6%
|
159 713
+42%
|
154 724
-3%
|
168 008
+9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
20 612
|
20 612
|
20 785
|
20 785
|
24 236
|
24 236
|
24 236
|
26 157
|
26 157
|
26 157
|
31 305
|
31 305
|
31 305
|
31 305
|
0
|
31 305
|
31 305
|
31 305
|
31 305
|
39 057
|
39 057
|
69 706
|
69 992
|
69 992
|
|
| Retained Earnings |
40 279
|
42 265
|
43 328
|
45 016
|
51 231
|
49 962
|
51 708
|
54 949
|
45 058
|
43 606
|
45 325
|
37 319
|
30 817
|
28 307
|
0
|
16 886
|
15 189
|
29 459
|
45 708
|
42 775
|
44 757
|
47 777
|
51 642
|
59 351
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
248
|
231
|
208
|
197
|
179
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 114
|
2 223
|
|
| Other Equity |
3 394
|
3 674
|
3 725
|
4 072
|
0
|
3 408
|
3 812
|
4 316
|
4 698
|
541
|
213
|
1 540
|
1 628
|
3 073
|
0
|
3 988
|
4 155
|
5 589
|
6 311
|
8 354
|
7 693
|
6 978
|
7 186
|
5 256
|
|
| Total Equity |
64 286
N/A
|
66 551
+4%
|
67 838
+2%
|
69 874
+3%
|
75 715
+8%
|
77 836
+3%
|
79 963
+3%
|
85 618
+7%
|
76 092
-11%
|
70 304
-8%
|
76 844
+9%
|
67 084
-13%
|
60 494
-10%
|
56 540
-7%
|
0
N/A
|
44 203
N/A
|
42 339
-4%
|
55 176
+30%
|
70 702
+28%
|
73 478
+4%
|
76 121
+4%
|
110 505
+45%
|
112 333
+2%
|
121 863
+8%
|
|
| Total Liabilities & Equity |
104 845
N/A
|
121 503
+16%
|
118 777
-2%
|
119 069
+0%
|
120 448
+1%
|
121 892
+1%
|
120 579
-1%
|
138 054
+14%
|
133 817
-3%
|
146 901
+10%
|
163 142
+11%
|
172 196
+6%
|
138 385
-20%
|
144 632
+5%
|
0
N/A
|
170 499
N/A
|
172 975
+1%
|
181 710
+5%
|
178 622
-2%
|
178 966
+0%
|
188 303
+5%
|
270 217
+44%
|
267 058
-1%
|
289 871
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 076
|
1 076
|
1 076
|
1 076
|
1 130
|
1 130
|
1 130
|
1 133
|
1 133
|
1 133
|
1 353
|
1 353
|
1 353
|
1 353
|
0
|
1 353
|
1 353
|
1 353
|
1 353
|
1 569
|
1 569
|
2 301
|
2 250
|
2 248
|
|