Chugoku Electric Power Co Inc
TSE:9504
Balance Sheet
Balance Sheet Decomposition
Chugoku Electric Power Co Inc
Chugoku Electric Power Co Inc
Balance Sheet
Chugoku Electric Power Co Inc
| 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 |
20 550
|
24 372
|
23 836
|
24 036
|
17 935
|
21 721
|
17 073
|
55 225
|
54 626
|
78 711
|
115 636
|
115 650
|
108 500
|
138 864
|
133 485
|
65 233
|
93 035
|
111 459
|
67 401
|
59 885
|
66 584
|
254 781
|
301 352
|
286 731
|
|
| Cash Equivalents |
20 550
|
24 372
|
23 836
|
24 036
|
17 935
|
21 721
|
17 073
|
55 225
|
54 626
|
78 711
|
115 636
|
115 650
|
108 500
|
138 864
|
133 485
|
65 233
|
93 035
|
111 459
|
67 401
|
59 885
|
66 584
|
254 781
|
301 352
|
286 731
|
|
| Total Receivables |
59 819
|
56 228
|
52 505
|
58 417
|
62 152
|
68 236
|
67 878
|
69 650
|
61 800
|
63 479
|
77 288
|
76 163
|
90 203
|
96 712
|
93 161
|
106 128
|
118 569
|
132 488
|
128 290
|
133 298
|
103 973
|
122 641
|
114 109
|
129 215
|
|
| Accounts Receivables |
59 819
|
56 228
|
52 505
|
58 417
|
62 152
|
68 236
|
67 878
|
69 650
|
61 800
|
63 479
|
77 288
|
76 163
|
90 203
|
96 712
|
93 161
|
106 128
|
118 569
|
132 488
|
128 290
|
133 298
|
103 973
|
122 641
|
111 918
|
128 297
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 191
|
918
|
|
| Inventory |
39 145
|
37 358
|
34 309
|
34 899
|
46 685
|
46 834
|
48 303
|
58 805
|
52 809
|
48 881
|
58 191
|
67 126
|
78 323
|
70 651
|
55 076
|
53 383
|
61 535
|
58 592
|
56 639
|
53 841
|
59 659
|
112 377
|
77 539
|
85 892
|
|
| Other Current Assets |
15 001
|
18 632
|
17 987
|
20 176
|
23 494
|
27 018
|
26 456
|
50 677
|
43 975
|
38 728
|
40 105
|
49 397
|
49 911
|
125 513
|
36 839
|
119 311
|
51 557
|
35 033
|
37 008
|
49 230
|
109 220
|
157 383
|
157 567
|
193 997
|
|
| Total Current Assets |
134 515
|
136 590
|
128 637
|
137 528
|
150 266
|
163 809
|
159 710
|
234 357
|
213 210
|
229 799
|
291 220
|
308 336
|
326 937
|
431 740
|
318 561
|
344 055
|
324 696
|
337 572
|
289 338
|
296 254
|
339 436
|
647 182
|
650 567
|
695 835
|
|
| PP&E Net |
2 516 672
|
2 479 738
|
2 372 097
|
2 288 038
|
2 220 928
|
2 190 827
|
2 222 180
|
2 251 475
|
2 242 535
|
2 255 236
|
2 253 850
|
2 231 002
|
2 242 879
|
2 303 243
|
2 338 914
|
2 363 624
|
2 491 901
|
2 529 286
|
2 589 824
|
2 672 462
|
2 757 129
|
2 876 821
|
2 975 705
|
3 170 734
|
|
| Long-Term Investments |
62 473
|
55 233
|
59 918
|
58 396
|
69 341
|
67 225
|
55 471
|
44 729
|
137 720
|
155 719
|
161 415
|
185 051
|
188 503
|
197 242
|
234 495
|
253 792
|
226 344
|
235 118
|
256 957
|
287 015
|
316 715
|
316 323
|
345 538
|
354 362
|
|
| Other Long-Term Assets |
132 536
|
143 618
|
151 717
|
152 391
|
214 923
|
258 911
|
273 310
|
275 541
|
188 516
|
190 366
|
180 703
|
174 945
|
189 700
|
174 050
|
178 978
|
139 283
|
136 501
|
159 689
|
129 255
|
129 438
|
153 667
|
199 722
|
161 455
|
140 028
|
|
| Total Assets |
2 846 196
N/A
|
2 815 179
-1%
|
2 712 369
-4%
|
2 636 353
-3%
|
2 655 458
+1%
|
2 680 772
+1%
|
2 710 671
+1%
|
2 806 102
+4%
|
2 781 981
-1%
|
2 831 120
+2%
|
2 887 188
+2%
|
2 899 334
+0%
|
2 948 019
+2%
|
3 106 275
+5%
|
3 070 948
-1%
|
3 100 754
+1%
|
3 179 442
+3%
|
3 261 665
+3%
|
3 265 374
+0%
|
3 385 169
+4%
|
3 566 947
+5%
|
4 040 048
+13%
|
4 133 265
+2%
|
4 360 959
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
33 509
|
30 178
|
27 899
|
42 082
|
46 638
|
50 538
|
47 500
|
44 567
|
43 846
|
45 619
|
61 958
|
64 472
|
77 666
|
61 005
|
45 283
|
57 818
|
66 552
|
48 684
|
56 223
|
68 696
|
81 550
|
111 543
|
102 015
|
117 709
|
|
| Accrued Liabilities |
22 842
|
44 057
|
28 316
|
24 654
|
27 822
|
20 880
|
14 974
|
13 267
|
28 764
|
12 430
|
25 325
|
14 278
|
13 324
|
21 964
|
23 856
|
9 408
|
24 039
|
16 009
|
20 016
|
20 975
|
10 584
|
15 000
|
39 169
|
14 505
|
|
| Short-Term Debt |
109 380
|
109 080
|
77 920
|
97 970
|
68 990
|
67 780
|
67 600
|
67 430
|
72 270
|
71 200
|
70 520
|
68 065
|
68 105
|
69 155
|
71 305
|
69 245
|
77 895
|
67 645
|
67 195
|
157 195
|
235 695
|
398 395
|
70 345
|
76 295
|
|
| Current Portion of Long-Term Debt |
132 792
|
182 462
|
152 550
|
142 882
|
87 888
|
148 748
|
127 994
|
209 838
|
167 567
|
209 263
|
172 491
|
295 155
|
220 830
|
221 443
|
247 364
|
286 278
|
179 603
|
327 284
|
214 530
|
260 411
|
201 995
|
237 243
|
311 496
|
246 349
|
|
| Other Current Liabilities |
128 302
|
158 327
|
132 947
|
157 203
|
123 454
|
110 299
|
108 597
|
100 934
|
105 217
|
92 736
|
102 494
|
159 601
|
179 292
|
199 919
|
220 658
|
231 875
|
261 796
|
263 400
|
173 329
|
168 752
|
164 381
|
252 523
|
198 255
|
180 373
|
|
| Total Current Liabilities |
426 825
|
524 104
|
419 632
|
464 791
|
354 792
|
398 245
|
366 665
|
436 036
|
417 664
|
431 248
|
432 788
|
601 571
|
559 217
|
573 486
|
608 466
|
654 624
|
609 885
|
723 022
|
531 293
|
676 029
|
694 205
|
1 014 704
|
721 280
|
635 231
|
|
| Long-Term Debt |
1 614 709
|
1 463 027
|
1 429 264
|
1 293 362
|
1 378 514
|
1 327 691
|
1 365 900
|
1 424 567
|
1 393 687
|
1 425 531
|
1 495 184
|
1 450 255
|
1 560 893
|
1 683 135
|
1 632 818
|
1 699 197
|
1 822 620
|
1 803 186
|
1 913 537
|
1 875 787
|
2 090 161
|
2 386 566
|
2 622 585
|
2 862 085
|
|
| Deferred Income Tax |
2 552
|
1 946
|
2 859
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
54
|
92
|
65
|
359
|
616
|
354
|
0
|
|
| Minority Interest |
4 505
|
4 920
|
5 025
|
4 853
|
4 660
|
5 072
|
5 048
|
4 893
|
4 168
|
4 337
|
4 375
|
4 421
|
4 802
|
4 987
|
4 170
|
3 791
|
3 628
|
3 147
|
3 380
|
3 151
|
2 667
|
7 995
|
8 527
|
1 670
|
|
| Other Liabilities |
203 857
|
214 352
|
225 985
|
215 142
|
222 001
|
238 867
|
267 031
|
281 528
|
290 946
|
313 098
|
314 346
|
231 958
|
221 427
|
224 779
|
221 129
|
165 771
|
166 192
|
176 748
|
173 754
|
172 942
|
173 777
|
182 679
|
175 645
|
157 778
|
|
| Total Liabilities |
2 252 448
N/A
|
2 208 349
-2%
|
2 082 765
-6%
|
1 978 148
-5%
|
1 959 967
-1%
|
1 969 875
+1%
|
2 004 644
+2%
|
2 147 024
+7%
|
2 106 465
-2%
|
2 174 214
+3%
|
2 246 693
+3%
|
2 288 205
+2%
|
2 346 339
+3%
|
2 486 387
+6%
|
2 466 583
-1%
|
2 523 383
+2%
|
2 602 325
+3%
|
2 706 157
+4%
|
2 622 056
-3%
|
2 727 974
+4%
|
2 961 169
+9%
|
3 592 560
+21%
|
3 528 391
-2%
|
3 653 424
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
185 527
|
185 527
|
185 527
|
185 527
|
185 527
|
185 527
|
185 527
|
185 527
|
185 527
|
185 527
|
185 527
|
185 527
|
185 527
|
185 527
|
185 527
|
185 527
|
185 527
|
185 527
|
197 024
|
197 024
|
197 024
|
197 024
|
197 024
|
197 024
|
|
| Retained Earnings |
377 423
|
402 970
|
427 158
|
455 820
|
481 822
|
500 498
|
507 554
|
465 812
|
478 607
|
462 193
|
446 486
|
406 349
|
378 831
|
384 864
|
393 859
|
387 088
|
390 477
|
384 711
|
455 867
|
451 942
|
393 793
|
232 168
|
364 237
|
450 180
|
|
| Additional Paid In Capital |
16 676
|
16 679
|
16 679
|
16 684
|
16 699
|
17 191
|
17 200
|
17 216
|
17 218
|
17 217
|
17 256
|
17 255
|
17 250
|
17 270
|
17 103
|
17 068
|
17 066
|
17 048
|
28 544
|
28 545
|
28 580
|
28 585
|
28 534
|
28 537
|
|
| Unrealized Security Profit/Loss |
14 204
|
9 170
|
11 810
|
12 129
|
23 572
|
19 679
|
7 982
|
3 291
|
6 740
|
4 522
|
5 807
|
16 588
|
19 547
|
29 382
|
20 448
|
22 809
|
22 509
|
10 258
|
5 933
|
10 312
|
8 094
|
6 840
|
13 355
|
11 882
|
|
| Treasury Stock |
80
|
7 531
|
11 568
|
11 945
|
12 145
|
12 019
|
12 239
|
12 463
|
12 506
|
12 540
|
14 459
|
14 469
|
14 585
|
14 932
|
15 169
|
38 739
|
38 755
|
38 775
|
38 791
|
38 866
|
38 878
|
38 886
|
38 902
|
39 588
|
|
| Other Equity |
0
|
16
|
3
|
8
|
16
|
20
|
5
|
304
|
70
|
12
|
121
|
121
|
15 110
|
17 777
|
2 597
|
3 618
|
293
|
3 261
|
5 259
|
8 238
|
17 165
|
21 757
|
40 626
|
59 500
|
|
| Total Equity |
593 750
N/A
|
606 831
+2%
|
629 603
+4%
|
658 207
+5%
|
695 491
+6%
|
710 896
+2%
|
706 029
-1%
|
659 079
-7%
|
675 516
+2%
|
656 907
-3%
|
640 496
-2%
|
611 129
-5%
|
601 680
-2%
|
619 888
+3%
|
604 365
-3%
|
577 371
-4%
|
577 117
0%
|
555 508
-4%
|
643 318
+16%
|
657 195
+2%
|
605 778
-8%
|
447 488
-26%
|
604 874
+35%
|
707 535
+17%
|
|
| Total Liabilities & Equity |
2 846 198
N/A
|
2 815 180
-1%
|
2 712 368
-4%
|
2 636 355
-3%
|
2 655 458
+1%
|
2 680 771
+1%
|
2 710 673
+1%
|
2 806 103
+4%
|
2 781 981
-1%
|
2 831 121
+2%
|
2 887 189
+2%
|
2 899 334
+0%
|
2 948 019
+2%
|
3 106 275
+5%
|
3 070 948
-1%
|
3 100 754
+1%
|
3 179 442
+3%
|
3 261 665
+3%
|
3 265 374
+0%
|
3 385 169
+4%
|
3 566 947
+5%
|
4 040 048
+13%
|
4 133 265
+2%
|
4 360 959
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
370
|
366
|
364
|
364
|
364
|
364
|
364
|
364
|
364
|
364
|
363
|
363
|
363
|
362
|
362
|
344
|
344
|
344
|
360
|
360
|
360
|
360
|
360
|
360
|
|