Bhartiya International Ltd
NSE:BIL
Balance Sheet
Balance Sheet Decomposition
Bhartiya International Ltd
Bhartiya International Ltd
Balance Sheet
Bhartiya International Ltd
| 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 |
141
|
304
|
55
|
118
|
89
|
66
|
81
|
119
|
304
|
261
|
242
|
466
|
271
|
374
|
494
|
172
|
333
|
326
|
715
|
767
|
|
| Cash |
141
|
304
|
55
|
118
|
89
|
66
|
81
|
119
|
304
|
261
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
239
|
715
|
120
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
242
|
466
|
271
|
374
|
494
|
172
|
333
|
87
|
0
|
648
|
|
| Short-Term Investments |
0
|
0
|
31
|
31
|
31
|
27
|
16
|
14
|
10
|
50
|
0
|
35
|
60
|
0
|
0
|
0
|
12
|
0
|
299
|
358
|
|
| Total Receivables |
618
|
723
|
441
|
334
|
267
|
345
|
431
|
576
|
596
|
1 296
|
1 179
|
1 181
|
2 456
|
1 639
|
1 594
|
1 753
|
1 645
|
1 530
|
1 760
|
2 248
|
|
| Accounts Receivables |
85
|
170
|
156
|
143
|
104
|
135
|
250
|
376
|
288
|
915
|
899
|
913
|
1 909
|
1 231
|
1 263
|
1 402
|
1 298
|
1 297
|
1 439
|
1 879
|
|
| Other Receivables |
533
|
553
|
284
|
192
|
163
|
210
|
181
|
200
|
308
|
382
|
279
|
268
|
547
|
408
|
331
|
351
|
347
|
233
|
321
|
369
|
|
| Inventory |
338
|
346
|
436
|
713
|
516
|
766
|
949
|
1 081
|
1 663
|
1 938
|
2 532
|
2 803
|
3 433
|
4 010
|
4 270
|
4 210
|
4 639
|
5 409
|
5 966
|
6 470
|
|
| Other Current Assets |
3
|
5
|
10
|
11
|
10
|
32
|
32
|
40
|
129
|
65
|
278
|
262
|
320
|
330
|
309
|
529
|
691
|
295
|
516
|
717
|
|
| Total Current Assets |
1 100
|
1 377
|
972
|
1 207
|
913
|
1 235
|
1 509
|
1 830
|
2 702
|
3 610
|
4 230
|
4 747
|
6 538
|
6 353
|
6 667
|
6 664
|
7 320
|
7 321
|
8 512
|
9 554
|
|
| PP&E Net |
175
|
172
|
224
|
363
|
421
|
486
|
569
|
649
|
680
|
718
|
706
|
871
|
1 135
|
1 164
|
1 297
|
1 238
|
1 433
|
1 537
|
1 486
|
1 431
|
|
| PP&E Gross |
175
|
172
|
224
|
363
|
421
|
486
|
569
|
649
|
680
|
718
|
0
|
871
|
1 135
|
1 164
|
1 297
|
1 238
|
1 433
|
1 537
|
1 486
|
1 431
|
|
| Accumulated Depreciation |
78
|
92
|
106
|
124
|
169
|
170
|
194
|
211
|
245
|
282
|
0
|
375
|
439
|
179
|
269
|
361
|
452
|
561
|
671
|
762
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
4
|
1
|
4
|
7
|
13
|
20
|
18
|
19
|
13
|
7
|
661
|
531
|
399
|
267
|
137
|
|
| Goodwill |
14
|
11
|
10
|
8
|
3
|
3
|
6
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
6
|
18
|
8
|
25
|
23
|
11
|
17
|
14
|
20
|
19
|
23
|
20
|
31
|
9
|
5
|
|
| Long-Term Investments |
110
|
433
|
488
|
441
|
449
|
403
|
400
|
394
|
378
|
366
|
450
|
465
|
1 316
|
1 550
|
1 043
|
433
|
115
|
603
|
479
|
491
|
|
| Other Long-Term Assets |
0
|
0
|
15
|
20
|
15
|
8
|
1
|
12
|
1
|
1
|
83
|
71
|
75
|
74
|
10
|
9
|
8
|
232
|
218
|
104
|
|
| Other Assets |
14
|
11
|
10
|
8
|
3
|
3
|
6
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Total Assets |
1 398
N/A
|
1 993
+43%
|
1 709
-14%
|
2 039
+19%
|
1 801
-12%
|
2 146
+19%
|
2 503
+17%
|
2 903
+16%
|
3 798
+31%
|
4 734
+25%
|
5 503
+16%
|
6 192
+13%
|
9 099
+47%
|
9 177
+1%
|
9 045
-1%
|
9 030
0%
|
9 429
+4%
|
10 126
+7%
|
10 973
+8%
|
11 724
+7%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
63
|
147
|
135
|
139
|
114
|
152
|
241
|
255
|
295
|
538
|
560
|
575
|
1 499
|
1 021
|
772
|
1 024
|
1 175
|
911
|
1 556
|
2 017
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
83
|
84
|
100
|
|
| Short-Term Debt |
26
|
46
|
17
|
11
|
19
|
0
|
24
|
30
|
1 355
|
1 675
|
1 834
|
2 297
|
2 922
|
3 152
|
3 731
|
2 882
|
2 766
|
2 976
|
3 497
|
3 447
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
598
|
679
|
766
|
38
|
53
|
53
|
52
|
81
|
80
|
95
|
206
|
299
|
316
|
608
|
653
|
|
| Other Current Liabilities |
73
|
98
|
76
|
240
|
110
|
106
|
99
|
94
|
157
|
310
|
291
|
199
|
274
|
245
|
250
|
148
|
135
|
128
|
144
|
215
|
|
| Total Current Liabilities |
162
|
290
|
229
|
389
|
243
|
856
|
1 042
|
1 146
|
1 846
|
2 575
|
2 738
|
3 123
|
4 777
|
4 497
|
4 847
|
4 260
|
4 375
|
4 413
|
5 891
|
6 433
|
|
| Long-Term Debt |
545
|
798
|
506
|
645
|
461
|
62
|
89
|
272
|
314
|
314
|
342
|
305
|
473
|
598
|
646
|
1 277
|
1 714
|
1 719
|
1 064
|
690
|
|
| Deferred Income Tax |
9
|
9
|
18
|
19
|
22
|
14
|
17
|
23
|
33
|
28
|
75
|
65
|
70
|
101
|
58
|
59
|
75
|
81
|
84
|
80
|
|
| Minority Interest |
0
|
0
|
0
|
15
|
15
|
15
|
16
|
15
|
15
|
17
|
0
|
0
|
0
|
15
|
15
|
14
|
0
|
14
|
13
|
13
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
20
|
25
|
23
|
26
|
30
|
23
|
24
|
31
|
32
|
25
|
31
|
32
|
34
|
34
|
36
|
|
| Total Liabilities |
716
N/A
|
1 097
+53%
|
752
-31%
|
1 069
+42%
|
741
-31%
|
966
+30%
|
1 189
+23%
|
1 479
+24%
|
2 233
+51%
|
2 964
+33%
|
3 178
+7%
|
3 517
+11%
|
5 350
+52%
|
5 242
-2%
|
5 592
+7%
|
5 641
+1%
|
6 196
+10%
|
6 261
+1%
|
7 086
+13%
|
7 252
+2%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
63
|
73
|
79
|
79
|
87
|
120
|
114
|
113
|
113
|
142
|
117
|
222
|
161
|
122
|
122
|
122
|
122
|
122
|
122
|
130
|
|
| Retained Earnings |
533
|
558
|
608
|
621
|
659
|
712
|
813
|
901
|
1 034
|
1 225
|
2 208
|
1 751
|
2 741
|
2 923
|
2 383
|
2 322
|
2 168
|
2 780
|
2 782
|
2 984
|
|
| Additional Paid In Capital |
87
|
268
|
262
|
262
|
304
|
315
|
355
|
385
|
385
|
400
|
0
|
527
|
827
|
872
|
876
|
876
|
879
|
878
|
880
|
1 205
|
|
| Other Equity |
0
|
3
|
8
|
8
|
11
|
33
|
33
|
26
|
34
|
3
|
0
|
174
|
20
|
17
|
72
|
69
|
64
|
84
|
103
|
154
|
|
| Total Equity |
682
N/A
|
896
+31%
|
957
+7%
|
970
+1%
|
1 060
+9%
|
1 180
+11%
|
1 314
+11%
|
1 424
+8%
|
1 565
+10%
|
1 770
+13%
|
2 325
+31%
|
2 675
+15%
|
3 749
+40%
|
3 935
+5%
|
3 453
-12%
|
3 389
-2%
|
3 233
-5%
|
3 865
+20%
|
3 887
+1%
|
4 473
+15%
|
|
| Total Liabilities & Equity |
1 398
N/A
|
1 993
+43%
|
1 709
-14%
|
2 039
+19%
|
1 801
-12%
|
2 146
+19%
|
2 503
+17%
|
2 903
+16%
|
3 798
+31%
|
4 734
+25%
|
5 503
+16%
|
6 192
+13%
|
9 099
+47%
|
9 177
+1%
|
9 045
-1%
|
9 030
0%
|
9 429
+4%
|
10 126
+7%
|
10 973
+8%
|
11 724
+7%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
6
|
7
|
8
|
8
|
9
|
10
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
|