Adani Total Gas Ltd
NSE:ATGL
Balance Sheet
Balance Sheet Decomposition
Adani Total Gas Ltd
Current Assets | 8.9B |
Cash & Short-Term Investments | 3.9B |
Receivables | 3.7B |
Other Current Assets | 1.3B |
Non-Current Assets | 50.5B |
Long-Term Investments | 7.2B |
PP&E | 41.1B |
Intangibles | 464.4m |
Other Non-Current Assets | 1.8B |
Current Liabilities | 22.4B |
Accounts Payable | 3.4B |
Other Current Liabilities | 19B |
Non-Current Liabilities | 4.6B |
Long-Term Debt | 2.6B |
Other Non-Current Liabilities | 2.1B |
Balance Sheet
Adani Total Gas Ltd
Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash & Cash Equivalents |
1 342
|
121
|
156
|
241
|
1 593
|
886
|
102
|
311
|
120
|
|
Cash |
0
|
0
|
136
|
84
|
1 364
|
196
|
102
|
311
|
120
|
|
Cash Equivalents |
1 342
|
121
|
20
|
157
|
229
|
690
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
38
|
56
|
657
|
5
|
0
|
0
|
1
|
401
|
|
Total Receivables |
1 075
|
3 854
|
5 710
|
5 042
|
4 593
|
3 980
|
1 348
|
2 272
|
3 295
|
|
Accounts Receivables |
634
|
393
|
563
|
1 412
|
828
|
612
|
1 037
|
2 210
|
3 206
|
|
Other Receivables |
441
|
3 461
|
5 147
|
3 630
|
3 765
|
3 368
|
311
|
62
|
89
|
|
Inventory |
355
|
387
|
387
|
422
|
440
|
413
|
520
|
768
|
910
|
|
Other Current Assets |
9
|
84
|
51
|
149
|
105
|
301
|
262
|
264
|
3 854
|
|
Total Current Assets |
2 781
|
4 484
|
6 359
|
6 510
|
6 736
|
5 581
|
2 233
|
3 617
|
8 580
|
|
PP&E Net |
9 069
|
8 854
|
8 885
|
9 700
|
11 413
|
15 071
|
20 401
|
28 704
|
39 194
|
|
PP&E Gross |
9 069
|
8 854
|
8 885
|
9 700
|
11 413
|
15 071
|
20 401
|
28 704
|
39 194
|
|
Accumulated Depreciation |
3 048
|
507
|
1 048
|
1 634
|
2 275
|
2 769
|
3 368
|
4 146
|
5 251
|
|
Intangible Assets |
38
|
36
|
44
|
31
|
39
|
75
|
102
|
76
|
87
|
|
Goodwill |
255
|
255
|
255
|
255
|
255
|
255
|
255
|
255
|
255
|
|
Note Receivable |
278
|
20
|
24
|
10 324
|
218
|
907
|
1 587
|
1 584
|
1 197
|
|
Long-Term Investments |
123
|
625
|
941
|
1 145
|
1 855
|
2 816
|
4 173
|
6 339
|
6 823
|
|
Other Long-Term Assets |
14
|
68
|
89
|
61
|
61
|
59
|
3 285
|
3 577
|
318
|
|
Other Assets |
255
|
255
|
255
|
255
|
255
|
255
|
255
|
255
|
255
|
|
Total Assets |
12 558
N/A
|
14 340
+14%
|
16 598
+16%
|
28 025
+69%
|
20 576
-27%
|
24 763
+20%
|
32 036
+29%
|
44 153
+38%
|
56 453
+28%
|
|
Liabilities | ||||||||||
Accounts Payable |
516
|
448
|
527
|
1 372
|
1 039
|
826
|
1 155
|
1 655
|
3 069
|
|
Accrued Liabilities |
0
|
0
|
0
|
742
|
30
|
26
|
23
|
37
|
25
|
|
Short-Term Debt |
200
|
3 660
|
1 700
|
0
|
0
|
573
|
1 228
|
5 389
|
7 668
|
|
Current Portion of Long-Term Debt |
801
|
146
|
584
|
1 104
|
482
|
523
|
610
|
1 081
|
3 427
|
|
Other Current Liabilities |
243
|
351
|
504
|
427
|
3 368
|
3 964
|
5 067
|
6 479
|
7 746
|
|
Total Current Liabilities |
1 760
|
4 605
|
3 315
|
3 645
|
4 918
|
5 911
|
8 082
|
14 641
|
21 934
|
|
Long-Term Debt |
2 545
|
942
|
3 207
|
12 343
|
3 458
|
3 188
|
3 454
|
3 882
|
3 127
|
|
Deferred Income Tax |
704
|
804
|
884
|
996
|
1 020
|
903
|
1 105
|
1 368
|
1 758
|
|
Other Liabilities |
1 700
|
1 850
|
2 043
|
2 348
|
65
|
53
|
57
|
99
|
226
|
|
Total Liabilities |
6 709
N/A
|
8 201
+22%
|
9 450
+15%
|
19 331
+105%
|
9 462
-51%
|
10 054
+6%
|
12 698
+26%
|
19 990
+57%
|
27 043
+35%
|
|
Equity | ||||||||||
Common Stock |
2 567
|
2 567
|
2 567
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
|
Retained Earnings |
3 282
|
3 572
|
1 012
|
7 594
|
10 015
|
13 609
|
18 238
|
23 063
|
28 241
|
|
Other Equity |
0
|
0
|
3 569
|
0
|
0
|
0
|
0
|
0
|
69
|
|
Total Equity |
5 849
N/A
|
6 140
+5%
|
7 148
+16%
|
8 694
+22%
|
11 115
+28%
|
14 709
+32%
|
19 338
+31%
|
24 162
+25%
|
29 410
+22%
|
|
Total Liabilities & Equity |
12 558
N/A
|
14 340
+14%
|
16 598
+16%
|
28 025
+69%
|
20 576
-27%
|
24 763
+20%
|
32 036
+29%
|
44 153
+38%
|
56 453
+28%
|
|
Shares Outstanding | ||||||||||
Common Shares Outstanding |
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|