Toho Gas Co Ltd
TSE:9533
Balance Sheet
Balance Sheet Decomposition
Toho Gas Co Ltd
Toho Gas Co Ltd
Balance Sheet
Toho 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 |
11 295
|
14 100
|
12 953
|
12 411
|
11 711
|
9 228
|
8 122
|
13 050
|
17 157
|
22 058
|
17 040
|
11 889
|
15 328
|
20 722
|
25 393
|
16 575
|
17 955
|
19 338
|
34 702
|
40 731
|
32 298
|
34 013
|
29 774
|
46 749
|
|
| Cash Equivalents |
11 295
|
14 100
|
12 953
|
12 411
|
11 711
|
9 228
|
8 122
|
13 050
|
17 157
|
22 058
|
17 040
|
11 889
|
15 328
|
20 722
|
25 393
|
16 575
|
17 955
|
19 338
|
34 702
|
40 731
|
32 298
|
34 013
|
29 774
|
46 749
|
|
| Short-Term Investments |
2 564
|
1 847
|
1 612
|
110
|
160
|
50
|
54
|
261
|
0
|
0
|
0
|
0
|
0
|
0
|
35 000
|
0
|
0
|
0
|
0
|
10 000
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
32 068
|
32 542
|
33 422
|
36 062
|
40 347
|
43 715
|
49 010
|
46 406
|
41 888
|
44 370
|
55 054
|
56 127
|
63 503
|
67 881
|
55 530
|
54 123
|
58 472
|
68 788
|
68 947
|
64 008
|
86 348
|
101 985
|
100 314
|
101 244
|
|
| Accounts Receivables |
32 068
|
32 542
|
33 422
|
36 062
|
40 347
|
43 715
|
49 010
|
46 406
|
41 888
|
44 370
|
55 054
|
56 127
|
63 503
|
60 759
|
47 454
|
45 556
|
48 647
|
57 629
|
57 940
|
51 160
|
72 673
|
86 893
|
83 626
|
79 566
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 122
|
8 076
|
8 567
|
9 825
|
11 159
|
11 007
|
12 848
|
13 675
|
15 092
|
16 688
|
21 678
|
|
| Inventory |
10 921
|
10 380
|
9 634
|
11 490
|
14 188
|
14 908
|
21 796
|
16 042
|
17 840
|
19 615
|
23 143
|
31 197
|
22 560
|
28 297
|
14 256
|
17 316
|
18 608
|
24 258
|
23 912
|
18 358
|
21 942
|
37 549
|
30 609
|
28 248
|
|
| Other Current Assets |
13 034
|
14 216
|
13 968
|
23 333
|
34 496
|
27 736
|
36 480
|
19 196
|
21 996
|
14 782
|
14 009
|
15 092
|
16 831
|
24 743
|
14 771
|
10 169
|
4 122
|
4 960
|
4 920
|
14 899
|
29 967
|
15 532
|
19 870
|
11 484
|
|
| Total Current Assets |
69 882
|
73 085
|
71 589
|
83 406
|
100 902
|
95 637
|
115 462
|
94 955
|
98 881
|
100 825
|
109 246
|
114 305
|
118 222
|
141 643
|
144 950
|
98 183
|
99 157
|
117 344
|
132 481
|
147 996
|
170 555
|
189 079
|
180 567
|
187 725
|
|
| PP&E Net |
384 358
|
368 483
|
354 686
|
335 808
|
335 095
|
338 073
|
343 418
|
347 565
|
328 427
|
320 235
|
311 298
|
305 736
|
302 413
|
303 559
|
313 282
|
325 316
|
323 868
|
317 486
|
311 068
|
302 855
|
305 619
|
304 400
|
297 784
|
298 815
|
|
| Intangible Assets |
1 839
|
1 643
|
1 739
|
1 825
|
1 805
|
1 816
|
1 979
|
3 033
|
2 980
|
2 178
|
2 207
|
3 854
|
4 540
|
5 936
|
5 319
|
4 805
|
4 249
|
6 616
|
10 829
|
8 726
|
10 894
|
12 937
|
14 681
|
16 628
|
|
| Note Receivable |
3 454
|
3 166
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 701
|
6 732
|
7 754
|
7 547
|
14 042
|
12 350
|
12 821
|
14 418
|
|
| Long-Term Investments |
74 266
|
56 209
|
87 286
|
77 601
|
111 617
|
105 933
|
76 239
|
50 189
|
58 942
|
50 559
|
49 216
|
60 599
|
66 220
|
79 023
|
69 045
|
82 706
|
92 020
|
83 492
|
76 879
|
101 469
|
112 444
|
129 425
|
166 985
|
170 019
|
|
| Other Long-Term Assets |
6 028
|
13 213
|
9 546
|
10 682
|
5 376
|
5 947
|
9 400
|
20 379
|
17 486
|
21 824
|
20 915
|
19 967
|
18 365
|
13 125
|
22 621
|
21 921
|
16 092
|
18 929
|
25 745
|
33 242
|
42 039
|
45 328
|
61 686
|
71 160
|
|
| Total Assets |
539 827
N/A
|
515 799
-4%
|
524 846
+2%
|
509 322
-3%
|
554 795
+9%
|
547 406
-1%
|
546 498
0%
|
516 121
-6%
|
506 716
-2%
|
495 621
-2%
|
492 882
-1%
|
504 461
+2%
|
509 760
+1%
|
543 286
+7%
|
555 217
+2%
|
532 931
-4%
|
541 087
+2%
|
550 599
+2%
|
564 756
+3%
|
601 835
+7%
|
655 593
+9%
|
693 519
+6%
|
734 524
+6%
|
758 765
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
13 733
|
15 996
|
13 310
|
15 276
|
25 211
|
19 308
|
38 005
|
29 960
|
30 896
|
24 343
|
22 742
|
26 585
|
19 836
|
15 959
|
16 593
|
21 487
|
20 284
|
20 009
|
23 432
|
30 158
|
36 822
|
40 400
|
35 588
|
38 563
|
|
| Short-Term Debt |
42 487
|
33 510
|
29 342
|
22 966
|
19 636
|
10 890
|
12 972
|
13 900
|
13 867
|
13 150
|
13 930
|
21 880
|
24 070
|
12 022
|
7 073
|
5 573
|
7 383
|
17 828
|
6 862
|
4 709
|
2 935
|
2 680
|
2 088
|
2 100
|
|
| Current Portion of Long-Term Debt |
21 211
|
31 045
|
11 905
|
20 172
|
18 381
|
27 168
|
30 780
|
16 198
|
22 326
|
26 121
|
20 337
|
21 148
|
22 275
|
17 133
|
26 780
|
2 807
|
23 576
|
14 799
|
13 833
|
2 612
|
65 664
|
34 620
|
5 499
|
22 166
|
|
| Other Current Liabilities |
56 482
|
62 657
|
62 037
|
65 939
|
74 159
|
46 685
|
46 777
|
48 236
|
46 482
|
45 945
|
39 624
|
38 876
|
32 481
|
47 230
|
68 578
|
43 135
|
41 811
|
38 348
|
53 594
|
45 138
|
21 498
|
54 448
|
49 870
|
57 464
|
|
| Total Current Liabilities |
133 913
|
143 208
|
116 594
|
124 353
|
137 387
|
104 051
|
128 534
|
108 294
|
113 571
|
109 559
|
96 633
|
108 489
|
98 662
|
92 344
|
119 024
|
73 002
|
93 054
|
90 984
|
97 721
|
82 617
|
126 919
|
132 148
|
93 045
|
120 293
|
|
| Long-Term Debt |
135 766
|
119 713
|
132 475
|
121 923
|
123 796
|
131 365
|
128 741
|
151 837
|
126 975
|
117 600
|
128 871
|
118 349
|
117 233
|
119 669
|
93 305
|
106 127
|
81 685
|
95 727
|
108 691
|
122 289
|
101 923
|
119 381
|
132 704
|
136 187
|
|
| Deferred Income Tax |
5 544
|
2 522
|
6 456
|
2 364
|
14 092
|
10 060
|
932
|
750
|
904
|
640
|
574
|
618
|
886
|
886
|
905
|
953
|
608
|
690
|
649
|
3 774
|
9 750
|
2 305
|
13 660
|
15 978
|
|
| Minority Interest |
4 512
|
5 091
|
864
|
704
|
311
|
325
|
110
|
95
|
82
|
75
|
72
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
88 957
|
83 414
|
74 082
|
61 182
|
49 550
|
57 429
|
49 878
|
49 494
|
44 330
|
46 320
|
42 439
|
40 535
|
47 089
|
47 468
|
56 797
|
46 048
|
39 461
|
35 859
|
34 927
|
33 663
|
34 250
|
37 183
|
38 263
|
37 913
|
|
| Total Liabilities |
368 692
N/A
|
353 948
-4%
|
330 471
-7%
|
310 526
-6%
|
325 136
+5%
|
303 230
-7%
|
308 195
+2%
|
310 470
+1%
|
285 862
-8%
|
274 194
-4%
|
268 589
-2%
|
267 991
0%
|
263 870
-2%
|
260 459
-1%
|
270 031
+4%
|
226 130
-16%
|
214 808
-5%
|
223 260
+4%
|
241 988
+8%
|
242 343
+0%
|
272 842
+13%
|
291 017
+7%
|
277 672
-5%
|
310 371
+12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
33 072
|
|
| Retained Earnings |
99 485
|
101 012
|
114 187
|
123 275
|
131 855
|
138 273
|
147 498
|
151 156
|
157 709
|
164 361
|
165 760
|
169 374
|
175 387
|
188 522
|
222 721
|
232 641
|
240 123
|
248 694
|
256 066
|
258 850
|
268 374
|
295 428
|
316 407
|
306 042
|
|
| Additional Paid In Capital |
7 245
|
7 245
|
8 018
|
8 083
|
8 390
|
8 387
|
8 387
|
8 387
|
8 387
|
8 387
|
8 387
|
8 387
|
8 387
|
8 388
|
8 387
|
8 387
|
8 387
|
8 387
|
8 387
|
8 387
|
8 387
|
8 387
|
8 387
|
8 387
|
|
| Unrealized Security Profit/Loss |
31 338
|
20 904
|
40 179
|
35 101
|
56 687
|
51 795
|
31 472
|
15 874
|
21 816
|
16 900
|
17 244
|
24 665
|
29 578
|
39 473
|
32 480
|
38 213
|
42 111
|
35 177
|
29 790
|
45 179
|
43 731
|
44 071
|
65 966
|
61 706
|
|
| Treasury Stock |
8
|
383
|
1 083
|
736
|
347
|
565
|
63
|
258
|
3 429
|
1 053
|
85
|
249
|
324
|
387
|
50
|
2 232
|
45
|
63
|
11
|
40
|
499
|
435
|
367
|
2 470
|
|
| Other Equity |
3
|
1
|
2
|
0
|
0
|
13 214
|
17 937
|
2 579
|
3 298
|
242
|
87
|
1 221
|
210
|
13 759
|
11 424
|
3 280
|
2 631
|
2 072
|
4 536
|
14 044
|
29 686
|
21 979
|
33 387
|
41 657
|
|
| Total Equity |
171 135
N/A
|
161 851
-5%
|
194 375
+20%
|
198 795
+2%
|
229 657
+16%
|
244 176
+6%
|
238 303
-2%
|
205 652
-14%
|
220 853
+7%
|
221 425
+0%
|
224 291
+1%
|
236 470
+5%
|
245 890
+4%
|
282 827
+15%
|
285 186
+1%
|
306 801
+8%
|
326 279
+6%
|
327 339
+0%
|
322 768
-1%
|
359 492
+11%
|
382 751
+6%
|
402 502
+5%
|
456 852
+14%
|
448 394
-2%
|
|
| Total Liabilities & Equity |
539 827
N/A
|
515 799
-4%
|
524 846
+2%
|
509 321
-3%
|
554 793
+9%
|
547 406
-1%
|
546 498
0%
|
516 122
-6%
|
506 715
-2%
|
495 619
-2%
|
492 880
-1%
|
504 461
+2%
|
509 760
+1%
|
543 286
+7%
|
555 217
+2%
|
532 931
-4%
|
541 087
+2%
|
550 599
+2%
|
564 756
+3%
|
601 835
+7%
|
655 593
+9%
|
693 519
+6%
|
734 524
+6%
|
758 765
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
120
|
117
|
116
|
114
|
114
|
113
|
112
|
112
|
111
|
110
|
109
|
109
|
109
|
109
|
108
|
107
|
106
|
106
|
106
|
106
|
105
|
105
|
105
|
98
|
|