Borosil Ltd
NSE:BOROLTD
Balance Sheet
Balance Sheet Decomposition
Borosil Ltd
Current Assets | 6.2B |
Cash & Short-Term Investments | 655.9m |
Receivables | 1.5B |
Other Current Assets | 4B |
Non-Current Assets | 8.1B |
Long-Term Investments | 417.4m |
PP&E | 6.5B |
Intangibles | 792.2m |
Other Non-Current Assets | 426.5m |
Current Liabilities | 3.6B |
Accounts Payable | 894.3m |
Other Current Liabilities | 2.7B |
Non-Current Liabilities | 1.6B |
Long-Term Debt | 1.2B |
Other Non-Current Liabilities | 441m |
Balance Sheet
Borosil Ltd
Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|
Assets | ||||||
Cash & Cash Equivalents |
104
|
36
|
76
|
286
|
86
|
|
Cash |
104
|
36
|
65
|
225
|
86
|
|
Cash Equivalents |
0
|
0
|
11
|
61
|
0
|
|
Short-Term Investments |
709
|
837
|
2 022
|
1 631
|
1 445
|
|
Total Receivables |
917
|
892
|
669
|
898
|
1 171
|
|
Accounts Receivables |
912
|
885
|
664
|
743
|
931
|
|
Other Receivables |
4
|
6
|
6
|
155
|
240
|
|
Inventory |
1 728
|
1 839
|
1 476
|
1 933
|
2 471
|
|
Other Current Assets |
147
|
196
|
123
|
828
|
424
|
|
Total Current Assets |
3 605
|
3 799
|
4 366
|
5 577
|
5 597
|
|
PP&E Net |
2 837
|
3 027
|
2 908
|
2 320
|
4 897
|
|
PP&E Gross |
2 837
|
3 027
|
2 908
|
2 320
|
4 897
|
|
Accumulated Depreciation |
626
|
884
|
1 229
|
1 407
|
1 604
|
|
Intangible Assets |
13
|
10
|
5
|
4
|
26
|
|
Goodwill |
677
|
677
|
677
|
677
|
677
|
|
Note Receivable |
68
|
62
|
67
|
68
|
429
|
|
Long-Term Investments |
734
|
729
|
538
|
458
|
378
|
|
Other Long-Term Assets |
218
|
119
|
66
|
467
|
130
|
|
Other Assets |
677
|
677
|
677
|
677
|
677
|
|
Total Assets |
8 151
N/A
|
8 423
+3%
|
8 626
+2%
|
9 569
+11%
|
12 133
+27%
|
|
Liabilities | ||||||
Accounts Payable |
425
|
445
|
516
|
571
|
620
|
|
Accrued Liabilities |
4
|
5
|
4
|
3
|
7
|
|
Short-Term Debt |
622
|
486
|
60
|
0
|
286
|
|
Current Portion of Long-Term Debt |
68
|
11
|
7
|
0
|
156
|
|
Other Current Liabilities |
633
|
751
|
746
|
914
|
1 411
|
|
Total Current Liabilities |
1 752
|
1 698
|
1 333
|
1 488
|
2 480
|
|
Long-Term Debt |
31
|
12
|
18
|
12
|
610
|
|
Deferred Income Tax |
113
|
68
|
150
|
209
|
212
|
|
Minority Interest |
131
|
126
|
129
|
160
|
164
|
|
Other Liabilities |
34
|
40
|
48
|
28
|
30
|
|
Total Liabilities |
2 060
N/A
|
1 944
-6%
|
1 679
-14%
|
1 897
+13%
|
3 497
+84%
|
|
Equity | ||||||
Common Stock |
0
|
114
|
114
|
114
|
114
|
|
Retained Earnings |
5 987
|
6 379
|
6 832
|
7 550
|
8 455
|
|
Additional Paid In Capital |
0
|
0
|
0
|
0
|
78
|
|
Other Equity |
104
|
14
|
1
|
8
|
12
|
|
Total Equity |
6 090
N/A
|
6 479
+6%
|
6 948
+7%
|
7 672
+10%
|
8 636
+13%
|
|
Total Liabilities & Equity |
8 151
N/A
|
8 423
+3%
|
8 626
+2%
|
9 569
+11%
|
12 133
+27%
|
|
Shares Outstanding | ||||||
Common Shares Outstanding |
114
|
114
|
114
|
114
|
114
|