Adani Power Ltd
NSE:ADANIPOWER
Balance Sheet
Balance Sheet Decomposition
Adani Power Ltd
Current Assets | 196B |
Cash & Short-Term Investments | 42B |
Receivables | 105.5B |
Other Current Assets | 48.6B |
Non-Current Assets | 701.1B |
Long-Term Investments | 21.8B |
PP&E | 650.7B |
Intangibles | 2B |
Other Non-Current Assets | 26.6B |
Current Liabilities | 174.4B |
Accounts Payable | 44B |
Other Current Liabilities | 130.4B |
Non-Current Liabilities | 317.6B |
Long-Term Debt | 252.2B |
Other Non-Current Liabilities | 65.4B |
Balance Sheet
Adani Power Ltd
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
3 122
|
2 546
|
1 068
|
810
|
616
|
245
|
9 411
|
1 130
|
7 824
|
3 492
|
|
Cash |
1 732
|
0
|
0
|
0
|
0
|
0
|
2 211
|
1 130
|
3 996
|
3 492
|
|
Cash Equivalents |
1 390
|
2 546
|
1 068
|
810
|
616
|
245
|
7 200
|
0
|
3 828
|
0
|
|
Short-Term Investments |
1 128
|
5 309
|
8
|
1 643
|
1 950
|
27
|
840
|
733
|
1 877
|
6 115
|
|
Total Receivables |
48 081
|
68 978
|
132 136
|
101 364
|
112 031
|
100 665
|
88 140
|
117 717
|
96 283
|
115 803
|
|
Accounts Receivables |
43 509
|
66 733
|
124 766
|
99 727
|
108 652
|
99 918
|
87 208
|
116 559
|
96 080
|
115 697
|
|
Other Receivables |
4 572
|
2 245
|
7 370
|
1 637
|
3 379
|
747
|
932
|
1 158
|
203
|
106
|
|
Inventory |
12 810
|
20 708
|
19 763
|
24 590
|
15 614
|
17 889
|
27 998
|
28 438
|
36 159
|
47 671
|
|
Other Current Assets |
5 902
|
6 055
|
9 278
|
6 786
|
9 354
|
13 198
|
19 543
|
25 701
|
20 139
|
22 449
|
|
Total Current Assets |
71 042
|
103 596
|
162 252
|
135 193
|
139 565
|
132 025
|
145 932
|
173 719
|
162 281
|
195 530
|
|
PP&E Net |
500 143
|
518 381
|
568 320
|
543 178
|
520 603
|
505 743
|
579 179
|
590 147
|
633 414
|
634 233
|
|
PP&E Gross |
500 143
|
0
|
568 320
|
543 178
|
520 603
|
505 743
|
579 179
|
590 147
|
633 414
|
634 233
|
|
Accumulated Depreciation |
43 372
|
0
|
33 393
|
60 057
|
86 909
|
114 305
|
144 178
|
175 965
|
206 533
|
238 411
|
|
Intangible Assets |
31
|
82
|
66
|
72
|
61
|
39
|
841
|
855
|
120
|
120
|
|
Goodwill |
70
|
70
|
1 906
|
1 906
|
1 906
|
1 906
|
1 906
|
1 906
|
1 906
|
1 906
|
|
Note Receivable |
7 052
|
6 278
|
8 853
|
18 191
|
23 299
|
26 714
|
13 348
|
10 551
|
7 042
|
3 669
|
|
Long-Term Investments |
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
7 475
|
|
Other Long-Term Assets |
8 952
|
22 105
|
16 546
|
16 455
|
9 847
|
13 419
|
9 044
|
8 178
|
15 026
|
15 279
|
|
Other Assets |
70
|
70
|
1 906
|
1 906
|
1 906
|
1 906
|
1 906
|
1 906
|
1 906
|
1 906
|
|
Total Assets |
587 389
N/A
|
650 512
+11%
|
757 942
+17%
|
714 994
-6%
|
695 281
-3%
|
679 846
-2%
|
750 250
+10%
|
785 355
+5%
|
819 810
+4%
|
858 213
+5%
|
|
Liabilities | |||||||||||
Accounts Payable |
37 509
|
56 785
|
62 322
|
73 998
|
76 264
|
63 617
|
55 961
|
38 031
|
35 082
|
30 795
|
|
Accrued Liabilities |
2 466
|
1 574
|
3 375
|
5 428
|
10 912
|
2 093
|
3 474
|
648
|
315
|
867
|
|
Short-Term Debt |
66 373
|
62 949
|
134 357
|
125 800
|
145 603
|
70 735
|
78 018
|
96 833
|
72 404
|
56 716
|
|
Current Portion of Long-Term Debt |
43 815
|
33 193
|
38 761
|
32 538
|
37 146
|
34 959
|
28 448
|
27 788
|
36 924
|
28 870
|
|
Other Current Liabilities |
32 727
|
22 544
|
21 645
|
18 852
|
10 453
|
10 193
|
15 991
|
21 269
|
26 712
|
60 198
|
|
Total Current Liabilities |
182 890
|
177 045
|
260 459
|
256 615
|
280 378
|
181 598
|
181 892
|
184 569
|
171 437
|
177 446
|
|
Long-Term Debt |
331 315
|
349 214
|
356 176
|
366 506
|
345 599
|
364 103
|
446 592
|
400 566
|
379 657
|
337 909
|
|
Deferred Income Tax |
0
|
0
|
3 234
|
2 249
|
2 128
|
1 785
|
2 661
|
13 281
|
24 998
|
0
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
7 751
|
67 268
|
63 394
|
59 745
|
58 283
|
55 238
|
54 302
|
55 813
|
56 685
|
44 101
|
|
Total Liabilities |
521 956
N/A
|
593 527
+14%
|
683 264
+15%
|
685 115
+0%
|
686 387
+0%
|
602 723
-12%
|
685 446
+14%
|
654 229
-5%
|
632 776
-3%
|
559 456
-12%
|
|
Equity | |||||||||||
Common Stock |
28 719
|
28 719
|
33 339
|
38 569
|
38 569
|
38 569
|
38 569
|
38 569
|
41 035
|
41 035
|
|
Retained Earnings |
18 430
|
26 879
|
20 971
|
82 788
|
103 774
|
115 545
|
134 105
|
107 499
|
60 322
|
51 004
|
|
Additional Paid In Capital |
55 144
|
55 144
|
62 310
|
74 098
|
74 098
|
74 098
|
74 098
|
74 098
|
74 098
|
74 098
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
80 000
|
86 242
|
125 957
|
132 223
|
132 620
|
|
Total Equity |
65 434
N/A
|
56 985
-13%
|
74 679
+31%
|
29 879
-60%
|
8 893
-70%
|
77 123
+767%
|
64 804
-16%
|
131 126
+102%
|
187 034
+43%
|
298 757
+60%
|
|
Total Liabilities & Equity |
587 389
N/A
|
650 512
+11%
|
757 942
+17%
|
714 994
-6%
|
695 281
-3%
|
679 846
-2%
|
750 250
+10%
|
785 355
+5%
|
819 810
+4%
|
858 213
+5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
2 872
|
2 872
|
3 334
|
3 857
|
3 857
|
3 857
|
3 857
|
3 857
|
3 857
|
3 857
|