Tokyo Gas Co Ltd
TSE:9531
Balance Sheet
Balance Sheet Decomposition
Tokyo Gas Co Ltd
Tokyo Gas Co Ltd
Balance Sheet
Tokyo Gas Co 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 |
23 040
|
35 672
|
48 605
|
53 246
|
49 116
|
42 616
|
46 092
|
66 905
|
107 391
|
90 302
|
80 149
|
80 669
|
72 979
|
86 493
|
170 262
|
132 626
|
128 331
|
93 092
|
151 288
|
157 881
|
179 769
|
453 502
|
363 945
|
244 388
|
|
| Cash Equivalents |
23 040
|
35 672
|
48 605
|
53 246
|
49 116
|
42 616
|
46 092
|
66 905
|
107 391
|
90 302
|
80 149
|
80 669
|
72 979
|
86 493
|
170 262
|
132 626
|
128 331
|
93 092
|
151 288
|
157 881
|
179 769
|
453 502
|
363 945
|
244 388
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
64 009
|
78 000
|
0
|
0
|
0
|
15
|
0
|
0
|
1 210
|
10
|
10
|
0
|
103
|
|
| Total Receivables |
127 617
|
130 787
|
124 029
|
138 760
|
146 211
|
165 453
|
172 373
|
191 562
|
181 667
|
186 371
|
239 071
|
249 491
|
279 351
|
276 121
|
224 926
|
217 963
|
237 538
|
283 686
|
240 916
|
237 746
|
378 793
|
461 064
|
470 892
|
458 427
|
|
| Accounts Receivables |
127 617
|
130 787
|
124 029
|
138 760
|
146 211
|
165 453
|
172 373
|
165 968
|
155 779
|
159 582
|
211 320
|
222 005
|
252 993
|
249 742
|
200 872
|
193 866
|
215 350
|
264 039
|
220 553
|
218 128
|
360 969
|
443 939
|
452 558
|
440 265
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25 594
|
25 888
|
26 789
|
27 751
|
27 486
|
26 358
|
26 379
|
24 054
|
24 097
|
22 188
|
19 647
|
20 363
|
19 618
|
17 824
|
17 125
|
18 334
|
18 162
|
|
| Inventory |
28 758
|
21 125
|
22 826
|
25 436
|
34 597
|
36 132
|
38 524
|
60 755
|
57 091
|
48 979
|
56 972
|
82 271
|
76 835
|
88 865
|
60 810
|
55 546
|
60 365
|
78 659
|
78 476
|
60 039
|
82 685
|
157 452
|
137 535
|
138 621
|
|
| Other Current Assets |
72 480
|
76 967
|
63 640
|
69 224
|
72 091
|
76 857
|
70 294
|
92 892
|
89 640
|
113 720
|
114 666
|
63 598
|
77 129
|
87 272
|
67 814
|
63 312
|
56 901
|
71 308
|
91 751
|
93 849
|
258 613
|
145 886
|
331 573
|
205 591
|
|
| Total Current Assets |
251 895
|
264 551
|
259 100
|
286 666
|
302 015
|
321 058
|
327 283
|
412 114
|
435 789
|
439 372
|
490 858
|
540 038
|
584 294
|
581 761
|
523 812
|
469 447
|
483 150
|
526 745
|
562 431
|
550 725
|
899 870
|
1 217 914
|
1 303 945
|
1 047 130
|
|
| PP&E Net |
1 249 932
|
1 217 462
|
1 170 427
|
1 159 514
|
1 140 300
|
1 130 477
|
1 124 119
|
1 110 848
|
1 108 841
|
1 120 240
|
1 105 586
|
1 140 003
|
1 195 487
|
1 264 979
|
1 312 068
|
1 392 149
|
1 413 246
|
1 425 634
|
1 459 532
|
1 495 927
|
1 569 373
|
1 582 904
|
1 445 585
|
1 453 739
|
|
| Intangible Assets |
19 196
|
20 609
|
18 856
|
19 877
|
21 144
|
22 671
|
21 385
|
24 816
|
26 517
|
39 944
|
47 987
|
64 055
|
131 659
|
134 938
|
136 348
|
77 615
|
92 168
|
119 053
|
154 067
|
290 317
|
294 297
|
308 123
|
676 113
|
753 089
|
|
| Goodwill |
0
|
0
|
0
|
2 902
|
2 504
|
1 396
|
1 833
|
1 233
|
1 460
|
1 198
|
741
|
827
|
668
|
503
|
841
|
1 600
|
1 254
|
1 306
|
2 056
|
5 320
|
6 018
|
6 410
|
5 524
|
5 896
|
|
| Note Receivable |
6 338
|
10 238
|
13 230
|
4 047
|
3 553
|
3 778
|
18 485
|
24 839
|
40 996
|
21 340
|
24 164
|
21 934
|
15 219
|
16 149
|
24 013
|
28 128
|
27 929
|
40 158
|
50 615
|
57 279
|
48 653
|
56 550
|
16 767
|
33 541
|
|
| Long-Term Investments |
92 712
|
71 544
|
108 485
|
100 601
|
145 047
|
144 666
|
131 443
|
109 173
|
139 052
|
137 456
|
131 305
|
154 476
|
181 196
|
199 166
|
179 410
|
182 443
|
239 379
|
225 212
|
216 052
|
230 782
|
236 303
|
278 497
|
293 923
|
383 571
|
|
| Other Long-Term Assets |
82 630
|
91 654
|
96 724
|
95 121
|
79 329
|
68 582
|
79 093
|
81 153
|
88 307
|
70 104
|
63 236
|
71 070
|
68 293
|
60 166
|
75 026
|
78 887
|
77 190
|
90 041
|
95 166
|
107 998
|
133 113
|
131 027
|
146 998
|
178 127
|
|
| Other Assets |
0
|
0
|
0
|
2 902
|
2 504
|
1 396
|
1 833
|
1 233
|
1 460
|
1 198
|
741
|
827
|
668
|
503
|
841
|
1 600
|
1 254
|
1 306
|
2 056
|
5 320
|
6 018
|
6 410
|
5 524
|
5 896
|
|
| Total Assets |
1 702 703
N/A
|
1 676 058
-2%
|
1 666 822
-1%
|
1 668 728
+0%
|
1 693 892
+2%
|
1 692 628
0%
|
1 703 641
+1%
|
1 764 176
+4%
|
1 840 962
+4%
|
1 829 654
-1%
|
1 863 877
+2%
|
1 992 403
+7%
|
2 176 816
+9%
|
2 257 662
+4%
|
2 251 518
0%
|
2 230 269
-1%
|
2 334 316
+5%
|
2 428 149
+4%
|
2 539 919
+5%
|
2 738 348
+8%
|
3 187 627
+16%
|
3 581 425
+12%
|
3 888 855
+9%
|
3 855 093
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
38 055
|
37 676
|
35 747
|
60 563
|
76 925
|
59 728
|
99 352
|
103 319
|
134 946
|
76 180
|
92 660
|
92 154
|
113 064
|
108 948
|
82 352
|
96 413
|
80 819
|
69 605
|
78 593
|
84 265
|
76 229
|
63 845
|
96 013
|
102 577
|
|
| Short-Term Debt |
42 709
|
41 900
|
30 029
|
25 123
|
17 670
|
10 954
|
8 378
|
5 910
|
11 348
|
17 825
|
16 599
|
15 036
|
18 262
|
18 547
|
16 512
|
10 333
|
7 800
|
5 133
|
6 507
|
5 706
|
36 385
|
6 674
|
86 421
|
10 000
|
|
| Current Portion of Long-Term Debt |
40 443
|
91 239
|
107 020
|
51 969
|
45 597
|
42 742
|
63 200
|
88 087
|
53 379
|
48 688
|
43 631
|
46 752
|
51 079
|
58 020
|
47 044
|
56 395
|
58 094
|
51 566
|
55 933
|
110 680
|
50 693
|
81 938
|
67 924
|
81 298
|
|
| Other Current Liabilities |
176 652
|
169 929
|
156 973
|
154 801
|
153 271
|
171 708
|
135 637
|
149 026
|
160 686
|
166 158
|
159 972
|
179 077
|
190 552
|
200 691
|
190 995
|
165 846
|
209 615
|
211 322
|
229 071
|
214 359
|
388 683
|
453 701
|
419 639
|
416 339
|
|
| Total Current Liabilities |
297 859
|
340 744
|
329 769
|
292 456
|
293 463
|
285 132
|
306 567
|
346 342
|
360 359
|
308 851
|
312 862
|
333 019
|
372 957
|
386 206
|
336 903
|
328 987
|
356 328
|
337 626
|
370 104
|
415 010
|
551 990
|
606 158
|
669 997
|
610 214
|
|
| Long-Term Debt |
680 886
|
598 322
|
545 844
|
547 138
|
496 739
|
465 896
|
487 137
|
499 231
|
488 172
|
499 731
|
563 013
|
578 393
|
646 039
|
651 911
|
651 446
|
641 749
|
653 678
|
729 540
|
842 628
|
949 623
|
1 133 508
|
1 174 617
|
1 286 822
|
1 244 998
|
|
| Deferred Income Tax |
1 652
|
792
|
2 395
|
2 599
|
5 329
|
4 716
|
3 066
|
3 654
|
4 448
|
17 330
|
12 229
|
12 601
|
12 987
|
11 436
|
11 321
|
11 299
|
10 898
|
17 517
|
18 531
|
24 269
|
29 641
|
33 901
|
46 512
|
56 715
|
|
| Minority Interest |
3 796
|
4 039
|
4 258
|
8 630
|
10 255
|
10 944
|
11 382
|
12 250
|
12 404
|
15 174
|
15 933
|
18 877
|
17 705
|
17 747
|
14 900
|
11 309
|
12 405
|
12 289
|
11 391
|
24 457
|
29 368
|
30 896
|
37 471
|
76 024
|
|
| Other Liabilities |
154 436
|
152 457
|
186 105
|
169 139
|
159 875
|
130 840
|
126 418
|
130 336
|
161 696
|
129 649
|
120 673
|
121 879
|
115 341
|
120 847
|
136 676
|
135 427
|
164 979
|
172 121
|
149 518
|
171 175
|
191 338
|
177 448
|
152 306
|
141 696
|
|
| Total Liabilities |
1 138 629
N/A
|
1 096 354
-4%
|
1 068 371
-3%
|
1 019 962
-5%
|
965 661
-5%
|
897 528
-7%
|
934 570
+4%
|
991 813
+6%
|
1 027 079
+4%
|
970 735
-5%
|
1 024 710
+6%
|
1 064 769
+4%
|
1 165 029
+9%
|
1 188 147
+2%
|
1 151 246
-3%
|
1 128 771
-2%
|
1 198 288
+6%
|
1 269 093
+6%
|
1 392 172
+10%
|
1 584 534
+14%
|
1 935 845
+22%
|
2 023 020
+5%
|
2 193 108
+8%
|
2 129 647
-3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
141 843
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
141 844
|
|
| Retained Earnings |
387 315
|
429 652
|
457 924
|
532 810
|
572 599
|
644 652
|
634 116
|
631 045
|
657 387
|
718 439
|
706 620
|
780 196
|
827 129
|
855 776
|
910 353
|
893 436
|
936 635
|
976 550
|
967 718
|
990 762
|
1 076 184
|
1 310 908
|
1 340 347
|
1 343 185
|
|
| Additional Paid In Capital |
2 064
|
2 065
|
2 065
|
2 067
|
2 065
|
2 065
|
2 065
|
2 065
|
2 065
|
2 065
|
2 065
|
2 065
|
2 065
|
2 065
|
1 878
|
1 883
|
1 898
|
1 634
|
2 067
|
1 145
|
846
|
0
|
4 109
|
4 122
|
|
| Unrealized Security Profit/Loss |
32 835
|
17 002
|
35 654
|
31 500
|
56 510
|
49 706
|
31 917
|
11 466
|
20 175
|
14 788
|
14 853
|
21 218
|
25 860
|
34 455
|
26 298
|
27 166
|
30 282
|
22 756
|
15 843
|
22 990
|
18 866
|
30 954
|
59 727
|
71 608
|
|
| Treasury Stock |
95
|
10 862
|
38 808
|
59 145
|
44 840
|
44 564
|
42 774
|
2 361
|
1 986
|
2 355
|
2 196
|
2 348
|
3 643
|
3 715
|
4 441
|
3 087
|
3 642
|
4 111
|
3 875
|
3 907
|
3 524
|
3 658
|
4 459
|
85 205
|
|
| Other Equity |
114
|
4
|
227
|
311
|
51
|
1 397
|
1 903
|
11 695
|
5 600
|
15 863
|
24 019
|
15 341
|
18 532
|
39 090
|
24 340
|
40 256
|
29 011
|
20 383
|
24 150
|
980
|
17 566
|
78 357
|
154 179
|
249 892
|
|
| Total Equity |
564 076
N/A
|
579 705
+3%
|
598 452
+3%
|
648 765
+8%
|
728 229
+12%
|
795 100
+9%
|
769 071
-3%
|
772 364
+0%
|
813 885
+5%
|
858 918
+6%
|
839 167
-2%
|
927 634
+11%
|
1 011 787
+9%
|
1 069 515
+6%
|
1 100 272
+3%
|
1 101 498
+0%
|
1 136 028
+3%
|
1 159 056
+2%
|
1 147 747
-1%
|
1 153 814
+1%
|
1 251 782
+8%
|
1 558 405
+24%
|
1 695 747
+9%
|
1 725 446
+2%
|
|
| Total Liabilities & Equity |
1 702 705
N/A
|
1 676 059
-2%
|
1 666 823
-1%
|
1 668 727
+0%
|
1 693 890
+2%
|
1 692 628
0%
|
1 703 641
+1%
|
1 764 177
+4%
|
1 840 964
+4%
|
1 829 653
-1%
|
1 863 877
+2%
|
1 992 403
+7%
|
2 176 816
+9%
|
2 257 662
+4%
|
2 251 518
0%
|
2 230 269
-1%
|
2 334 316
+5%
|
2 428 149
+4%
|
2 539 919
+5%
|
2 738 348
+8%
|
3 187 627
+16%
|
3 581 425
+12%
|
3 888 855
+9%
|
3 855 093
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
562
|
556
|
540
|
530
|
529
|
543
|
531
|
543
|
540
|
536
|
517
|
514
|
502
|
488
|
478
|
459
|
457
|
450
|
441
|
441
|
440
|
433
|
399
|
370
|
|