Eastern Power Group PCL
SET:EP
Balance Sheet
Balance Sheet Decomposition
Eastern Power Group PCL
Eastern Power Group PCL
Balance Sheet
Eastern Power Group 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 |
39
|
439
|
159
|
308
|
151
|
950
|
57
|
135
|
309
|
57
|
|
| Cash |
35
|
434
|
154
|
304
|
150
|
948
|
55
|
131
|
308
|
56
|
|
| Cash Equivalents |
4
|
6
|
5
|
3
|
1
|
1
|
2
|
3
|
1
|
1
|
|
| Short-Term Investments |
61
|
1 985
|
27
|
280
|
626
|
63
|
3 365
|
0
|
0
|
0
|
|
| Total Receivables |
230
|
369
|
566
|
380
|
471
|
790
|
351
|
459
|
184
|
238
|
|
| Accounts Receivables |
224
|
242
|
239
|
266
|
264
|
135
|
316
|
195
|
138
|
204
|
|
| Other Receivables |
7
|
127
|
328
|
114
|
207
|
655
|
667
|
654
|
46
|
34
|
|
| Inventory |
64
|
61
|
190
|
119
|
106
|
134
|
168
|
172
|
127
|
110
|
|
| Other Current Assets |
5
|
387
|
24
|
457
|
229
|
197
|
960
|
728
|
106
|
311
|
|
| Total Current Assets |
399
|
3 241
|
966
|
1 544
|
1 583
|
2 134
|
4 900
|
1 494
|
726
|
716
|
|
| PP&E Net |
1 674
|
2 669
|
3 283
|
4 573
|
5 119
|
1 578
|
6 276
|
7 993
|
8 517
|
8 112
|
|
| PP&E Gross |
1 674
|
2 669
|
3 283
|
4 573
|
5 119
|
1 578
|
6 276
|
7 993
|
8 517
|
8 112
|
|
| Accumulated Depreciation |
791
|
852
|
967
|
2 023
|
2 115
|
1 447
|
1 508
|
1 584
|
1 098
|
1 321
|
|
| Intangible Assets |
469
|
478
|
644
|
635
|
588
|
158
|
1
|
1
|
1
|
1
|
|
| Note Receivable |
3
|
3
|
2
|
2
|
3
|
154
|
3
|
4
|
3
|
1
|
|
| Long-Term Investments |
0
|
508
|
3 357
|
3 602
|
3 993
|
4 234
|
326
|
231
|
403
|
403
|
|
| Other Long-Term Assets |
32
|
33
|
256
|
243
|
269
|
123
|
24
|
43
|
55
|
30
|
|
| Total Assets |
2 579
N/A
|
6 930
+169%
|
8 508
+23%
|
10 599
+25%
|
11 555
+9%
|
8 382
-27%
|
11 530
+38%
|
9 765
-15%
|
9 705
-1%
|
9 263
-5%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
22
|
21
|
21
|
68
|
35
|
30
|
47
|
56
|
601
|
474
|
|
| Accrued Liabilities |
9
|
23
|
29
|
41
|
40
|
32
|
136
|
23
|
38
|
68
|
|
| Short-Term Debt |
82
|
609
|
830
|
861
|
531
|
138
|
820
|
445
|
1 019
|
1 195
|
|
| Current Portion of Long-Term Debt |
175
|
837
|
254
|
1 246
|
1 975
|
1 811
|
1 724
|
2 366
|
1 046
|
3 223
|
|
| Other Current Liabilities |
22
|
125
|
177
|
179
|
285
|
148
|
882
|
387
|
50
|
108
|
|
| Total Current Liabilities |
311
|
1 616
|
1 311
|
2 395
|
2 865
|
2 159
|
3 608
|
3 277
|
2 753
|
5 069
|
|
| Long-Term Debt |
814
|
3 051
|
4 647
|
4 795
|
4 654
|
1 234
|
2 555
|
1 786
|
2 552
|
449
|
|
| Deferred Income Tax |
0
|
0
|
0
|
44
|
35
|
0
|
23
|
21
|
7
|
0
|
|
| Minority Interest |
1
|
295
|
364
|
707
|
598
|
924
|
970
|
808
|
723
|
547
|
|
| Other Liabilities |
73
|
72
|
77
|
85
|
104
|
127
|
73
|
65
|
60
|
59
|
|
| Total Liabilities |
1 196
N/A
|
5 034
+321%
|
6 399
+27%
|
8 026
+25%
|
8 256
+3%
|
4 445
-46%
|
7 229
+63%
|
5 956
-18%
|
6 095
+2%
|
6 125
+0%
|
|
| Equity | |||||||||||
| Common Stock |
736
|
766
|
836
|
922
|
922
|
933
|
933
|
933
|
933
|
933
|
|
| Retained Earnings |
291
|
742
|
823
|
1 052
|
1 637
|
2 596
|
2 849
|
2 344
|
1 879
|
1 054
|
|
| Additional Paid In Capital |
371
|
371
|
371
|
568
|
568
|
609
|
609
|
609
|
609
|
609
|
|
| Other Equity |
15
|
17
|
78
|
32
|
174
|
201
|
91
|
77
|
189
|
542
|
|
| Total Equity |
1 382
N/A
|
1 896
+37%
|
2 109
+11%
|
2 573
+22%
|
3 300
+28%
|
3 937
+19%
|
4 301
+9%
|
3 808
-11%
|
3 610
-5%
|
3 138
-13%
|
|
| Total Liabilities & Equity |
2 579
N/A
|
6 930
+169%
|
8 508
+23%
|
10 599
+25%
|
11 555
+9%
|
8 382
-27%
|
11 530
+38%
|
9 765
-15%
|
9 705
-1%
|
9 263
-5%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
845
|
845
|
845
|
922
|
922
|
933
|
933
|
933
|
933
|
933
|
|