Bharat Heavy Electricals Ltd
NSE:BHEL
Balance Sheet
Balance Sheet Decomposition
Bharat Heavy Electricals Ltd
Bharat Heavy Electricals Ltd
Balance Sheet
Bharat Heavy Electricals 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 |
4 766
|
13 209
|
26 596
|
31 779
|
41 340
|
20 689
|
15 110
|
19 559
|
8 886
|
97 064
|
67 341
|
31 019
|
26 763
|
84 584
|
100 839
|
104 905
|
27 688
|
7 957
|
14 029
|
15 272
|
7 326
|
81 464
|
17 189
|
3 903
|
|
| Cash |
4 766
|
13 209
|
26 596
|
31 779
|
41 340
|
20 689
|
15 110
|
19 559
|
8 886
|
97 064
|
67 341
|
31 019
|
26 763
|
84 584
|
100 839
|
104 905
|
25 688
|
0
|
14 026
|
15 272
|
7 326
|
14 483
|
17 189
|
1 913
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 000
|
7 957
|
3
|
0
|
0
|
66 981
|
0
|
1 990
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
37 400
|
68 750
|
83 736
|
89 679
|
0
|
0
|
47 500
|
93 399
|
18 850
|
5 453
|
5 656
|
84 003
|
67 001
|
50 000
|
51 600
|
64 111
|
48 523
|
37 397
|
66 181
|
|
| Total Receivables |
55 806
|
50 254
|
56 477
|
72 018
|
83 679
|
102 728
|
129 262
|
177 367
|
228 672
|
226 682
|
286 994
|
316 878
|
305 651
|
183 676
|
165 194
|
189 403
|
247 037
|
230 773
|
173 844
|
144 475
|
141 481
|
150 984
|
207 032
|
246 760
|
|
| Accounts Receivables |
45 841
|
40 758
|
46 085
|
59 721
|
71 681
|
96 128
|
119 749
|
68 751
|
97 777
|
84 984
|
96 268
|
293 703
|
281 986
|
239 702
|
224 389
|
220 776
|
140 647
|
118 631
|
71 085
|
40 350
|
30 246
|
131 496
|
183 601
|
218 039
|
|
| Other Receivables |
9 965
|
9 496
|
10 392
|
12 297
|
11 998
|
6 600
|
9 513
|
108 616
|
130 895
|
141 698
|
190 726
|
23 175
|
23 665
|
56 026
|
59 195
|
31 373
|
106 390
|
112 142
|
102 759
|
104 125
|
111 235
|
19 489
|
23 432
|
28 721
|
|
| Inventory |
19 942
|
20 011
|
21 039
|
29 161
|
37 444
|
42 177
|
57 364
|
78 920
|
92 838
|
109 035
|
136 334
|
118 690
|
98 087
|
101 088
|
96 084
|
73 797
|
62 632
|
78 000
|
89 082
|
71 945
|
65 602
|
68 942
|
72 860
|
99 687
|
|
| Other Current Assets |
0
|
10
|
135
|
472
|
845
|
6 806
|
6 561
|
10 271
|
9 950
|
3 104
|
1 522
|
20
|
52
|
81 503
|
83 829
|
55 280
|
72
|
77
|
157
|
143
|
100
|
8 004
|
10 979
|
11 067
|
|
| Total Current Assets |
80 514
|
83 484
|
104 247
|
133 430
|
163 308
|
209 800
|
277 047
|
369 852
|
430 023
|
435 885
|
492 191
|
514 108
|
523 951
|
469 702
|
451 399
|
429 040
|
421 432
|
383 809
|
327 112
|
283 434
|
278 620
|
290 945
|
345 457
|
427 598
|
|
| PP&E Net |
12 332
|
12 292
|
12 027
|
11 396
|
6 551
|
7 578
|
10 989
|
25 942
|
39 324
|
50 345
|
59 354
|
67 645
|
74 710
|
44 890
|
41 408
|
36 559
|
31 764
|
31 106
|
30 453
|
28 322
|
27 587
|
27 533
|
27 930
|
30 242
|
|
| PP&E Gross |
12 332
|
12 292
|
12 027
|
11 396
|
6 551
|
7 578
|
10 989
|
25 942
|
39 324
|
50 345
|
59 354
|
67 645
|
74 710
|
0
|
41 408
|
36 559
|
31 764
|
31 106
|
30 453
|
28 322
|
27 587
|
27 533
|
27 930
|
30 242
|
|
| Accumulated Depreciation |
20 577
|
22 303
|
24 115
|
26 193
|
28 334
|
30 777
|
33 433
|
37 114
|
41 286
|
46 021
|
53 388
|
62 186
|
71 354
|
0
|
8 866
|
16 851
|
24 295
|
28 657
|
33 194
|
37 505
|
39 946
|
42 122
|
43 863
|
45 420
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
146
|
364
|
432
|
418
|
430
|
1 460
|
1 608
|
1 833
|
1 893
|
1 756
|
1 457
|
1 136
|
995
|
953
|
859
|
785
|
708
|
765
|
894
|
1 180
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 859
|
1 859
|
1 859
|
1 859
|
1 859
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
4 971
|
4 972
|
4 972
|
0
|
0
|
82 960
|
101 969
|
113 047
|
126 416
|
118 741
|
114 349
|
100 706
|
139 931
|
186 897
|
209 783
|
201 296
|
218 122
|
202 904
|
168 488
|
170 681
|
|
| Long-Term Investments |
103
|
103
|
290
|
90
|
83
|
83
|
83
|
59
|
59
|
113
|
59
|
59
|
59
|
5 468
|
7 964
|
7 571
|
4 290
|
1 524
|
1 621
|
1 853
|
2 101
|
2 354
|
2 557
|
2 760
|
|
| Other Long-Term Assets |
5 539
|
5 029
|
5 164
|
5 183
|
6 737
|
9 946
|
13 945
|
18 988
|
16 049
|
23 557
|
17 263
|
18 977
|
25 417
|
28 161
|
36 627
|
38 462
|
36 324
|
35 055
|
27 659
|
36 713
|
35 301
|
44 699
|
44 729
|
48 372
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 859
|
1 859
|
1 859
|
1 859
|
1 859
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
98 489
N/A
|
100 908
+2%
|
121 728
+21%
|
150 098
+23%
|
181 796
+21%
|
232 741
+28%
|
307 468
+32%
|
417 118
+36%
|
487 743
+17%
|
596 178
+22%
|
674 303
+13%
|
717 529
+6%
|
752 445
+5%
|
668 718
-11%
|
653 205
-2%
|
613 475
-6%
|
634 736
+3%
|
639 343
+1%
|
597 486
-7%
|
552 402
-8%
|
562 438
+2%
|
569 200
+1%
|
590 055
+4%
|
680 832
+15%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
18 571
|
15 634
|
17 380
|
20 997
|
28 041
|
34 570
|
44 240
|
58 981
|
2 229
|
81 631
|
103 527
|
97 537
|
88 319
|
88 032
|
87 084
|
87 159
|
105 893
|
113 810
|
88 292
|
66 835
|
77 496
|
98 958
|
86 962
|
95 409
|
|
| Accrued Liabilities |
189
|
171
|
171
|
169
|
169
|
5
|
7
|
5
|
5
|
3
|
15
|
0
|
182
|
69
|
83
|
66
|
38
|
45
|
11 285
|
8 320
|
10 697
|
13 919
|
12 531
|
8 830
|
|
| Short-Term Debt |
278
|
172
|
230
|
341
|
481
|
554
|
598
|
671
|
423
|
940
|
868
|
13 895
|
26 638
|
21
|
35
|
60
|
103
|
24 446
|
49 479
|
48 493
|
47 450
|
53 850
|
88 080
|
87 950
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
553
|
627
|
755
|
679
|
568
|
762
|
603
|
423
|
585
|
567
|
482
|
498
|
348
|
249
|
572
|
|
| Other Current Liabilities |
28 096
|
31 553
|
45 587
|
62 952
|
74 509
|
108 242
|
153 363
|
226 030
|
323 904
|
169 448
|
186 380
|
169 786
|
144 162
|
130 326
|
119 442
|
113 538
|
112 222
|
91 667
|
76 463
|
79 469
|
77 570
|
67 721
|
65 505
|
89 495
|
|
| Total Current Liabilities |
47 135
|
47 529
|
63 369
|
84 459
|
103 200
|
143 371
|
198 208
|
285 687
|
326 561
|
252 575
|
291 416
|
281 974
|
259 981
|
219 016
|
207 407
|
201 426
|
218 678
|
230 552
|
226 085
|
203 599
|
213 712
|
234 796
|
253 328
|
282 256
|
|
| Long-Term Debt |
6 658
|
5 342
|
5 400
|
5 370
|
5 582
|
893
|
952
|
1 503
|
1 298
|
1 024
|
2 821
|
12 330
|
19 614
|
610
|
1 263
|
896
|
572
|
955
|
754
|
534
|
351
|
338
|
236
|
1 624
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
595
|
565
|
579
|
739
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
47
|
42
|
22
|
8
|
11
|
41
|
67
|
91
|
117
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
162
|
185
|
141 029
|
125 985
|
117 694
|
141 106
|
116 297
|
121 386
|
87 274
|
92 177
|
98 861
|
84 131
|
88 549
|
83 309
|
90 285
|
92 105
|
149 730
|
|
| Total Liabilities |
53 793
N/A
|
52 872
-2%
|
68 769
+30%
|
89 829
+31%
|
108 783
+21%
|
144 859
+33%
|
199 725
+38%
|
287 932
+44%
|
328 783
+14%
|
394 628
+20%
|
420 272
+6%
|
412 045
-2%
|
420 743
+2%
|
335 945
-20%
|
330 063
-2%
|
289 585
-12%
|
311 386
+8%
|
330 300
+6%
|
310 878
-6%
|
292 566
-6%
|
297 372
+2%
|
325 418
+9%
|
345 669
+6%
|
433 610
+25%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 448
|
2 448
|
2 448
|
2 448
|
2 448
|
2 448
|
4 895
|
4 895
|
4 895
|
4 895
|
4 895
|
4 895
|
4 895
|
4 895
|
4 895
|
4 895
|
7 343
|
7 343
|
6 964
|
6 964
|
6 964
|
6 964
|
6 964
|
6 964
|
|
| Retained Earnings |
42 248
|
45 589
|
50 512
|
57 821
|
70 566
|
85 435
|
102 847
|
124 291
|
154 065
|
196 655
|
249 135
|
300 432
|
326 674
|
327 878
|
319 010
|
320 048
|
316 227
|
303 491
|
283 793
|
256 822
|
261 283
|
240 166
|
241 596
|
246 064
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
156
|
134
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
379
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
764
|
1 053
|
220
|
1 412
|
4 150
|
3 950
|
3 181
|
3 348
|
4 173
|
5 807
|
|
| Total Equity |
44 696
N/A
|
48 037
+7%
|
52 959
+10%
|
60 269
+14%
|
73 014
+21%
|
87 883
+20%
|
107 742
+23%
|
129 186
+20%
|
158 960
+23%
|
201 550
+27%
|
254 031
+26%
|
305 484
+20%
|
331 702
+9%
|
332 773
+0%
|
323 142
-3%
|
323 890
+0%
|
323 350
0%
|
309 043
-4%
|
286 607
-7%
|
259 837
-9%
|
265 066
+2%
|
243 783
-8%
|
244 387
+0%
|
247 222
+1%
|
|
| Total Liabilities & Equity |
98 489
N/A
|
100 908
+2%
|
121 728
+21%
|
150 098
+23%
|
181 796
+21%
|
232 741
+28%
|
307 468
+32%
|
417 118
+36%
|
487 743
+17%
|
596 178
+22%
|
674 303
+13%
|
717 529
+6%
|
752 445
+5%
|
668 718
-11%
|
653 205
-2%
|
613 475
-6%
|
634 736
+3%
|
639 343
+1%
|
597 486
-7%
|
552 402
-8%
|
562 438
+2%
|
569 200
+1%
|
590 055
+4%
|
680 832
+15%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3 671
|
3 671
|
3 671
|
3 671
|
3 671
|
3 671
|
3 671
|
3 671
|
3 671
|
3 671
|
3 671
|
3 671
|
3 671
|
3 671
|
3 671
|
3 671
|
3 671
|
3 482
|
3 482
|
3 482
|
3 482
|
3 482
|
3 482
|
3 482
|
|