DIC India Ltd
NSE:DICIND
Balance Sheet
Balance Sheet Decomposition
DIC India Ltd
DIC India Ltd
Balance Sheet
DIC India Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
183
|
178
|
207
|
176
|
162
|
162
|
204
|
186
|
251
|
176
|
139
|
48
|
62
|
5
|
7
|
217
|
342
|
314
|
149
|
331
|
728
|
671
|
470
|
391
|
|
| Cash |
0
|
178
|
207
|
176
|
162
|
162
|
204
|
186
|
251
|
176
|
139
|
48
|
62
|
0
|
0
|
2
|
2
|
0
|
149
|
266
|
148
|
326
|
370
|
391
|
|
| Cash Equivalents |
183
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
7
|
216
|
340
|
314
|
0
|
65
|
580
|
345
|
100
|
0
|
|
| Short-Term Investments |
0
|
12
|
11
|
13
|
13
|
16
|
54
|
43
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
67
|
71
|
367
|
1
|
590
|
0
|
0
|
0
|
1
|
|
| Total Receivables |
791
|
932
|
930
|
960
|
1 189
|
1 374
|
1 476
|
1 673
|
1 401
|
1 685
|
2 134
|
2 272
|
2 252
|
2 287
|
2 268
|
1 962
|
2 203
|
2 450
|
2 296
|
2 088
|
2 711
|
2 782
|
2 412
|
2 605
|
|
| Accounts Receivables |
747
|
896
|
878
|
922
|
1 057
|
1 194
|
1 256
|
1 446
|
1 269
|
1 491
|
1 884
|
2 023
|
2 027
|
2 009
|
2 060
|
1 962
|
2 203
|
2 450
|
2 008
|
1 819
|
2 334
|
2 507
|
2 202
|
2 410
|
|
| Other Receivables |
45
|
36
|
52
|
39
|
132
|
180
|
220
|
227
|
132
|
193
|
250
|
248
|
225
|
278
|
208
|
0
|
0
|
0
|
289
|
269
|
377
|
276
|
211
|
195
|
|
| Inventory |
180
|
281
|
272
|
364
|
431
|
558
|
488
|
686
|
592
|
854
|
1 035
|
1 145
|
1 084
|
1 120
|
1 014
|
1 162
|
1 217
|
1 394
|
1 024
|
1 081
|
1 549
|
1 159
|
1 066
|
1 224
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
21
|
18
|
113
|
137
|
10
|
31
|
68
|
7
|
5
|
195
|
285
|
557
|
244
|
18
|
13
|
20
|
17
|
19
|
|
| Total Current Assets |
1 154
|
1 404
|
1 420
|
1 512
|
1 795
|
2 111
|
2 243
|
2 606
|
2 358
|
2 853
|
3 318
|
3 496
|
3 466
|
3 418
|
3 294
|
3 603
|
4 118
|
5 082
|
3 714
|
4 108
|
5 001
|
4 632
|
3 965
|
4 240
|
|
| PP&E Net |
308
|
372
|
404
|
457
|
499
|
559
|
722
|
802
|
753
|
772
|
897
|
985
|
940
|
867
|
722
|
710
|
602
|
600
|
606
|
800
|
847
|
1 648
|
1 580
|
1 450
|
|
| PP&E Gross |
308
|
372
|
404
|
457
|
499
|
559
|
722
|
802
|
753
|
772
|
897
|
985
|
940
|
0
|
0
|
0
|
0
|
0
|
606
|
800
|
847
|
1 648
|
1 580
|
1 450
|
|
| Accumulated Depreciation |
216
|
267
|
304
|
343
|
390
|
429
|
470
|
522
|
550
|
618
|
695
|
771
|
877
|
0
|
0
|
0
|
0
|
0
|
490
|
599
|
707
|
799
|
1 010
|
1 021
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
19
|
14
|
9
|
4
|
0
|
0
|
34
|
36
|
23
|
9
|
5
|
2
|
3
|
2
|
2
|
2
|
1
|
3
|
2
|
|
| Goodwill |
0
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
4
|
0
|
40
|
39
|
47
|
80
|
90
|
56
|
257
|
146
|
88
|
87
|
63
|
|
| Long-Term Investments |
108
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
30
|
45
|
0
|
0
|
0
|
5
|
3
|
3
|
|
| Other Long-Term Assets |
43
|
7
|
3
|
0
|
3
|
1
|
6
|
10
|
6
|
9
|
33
|
31
|
33
|
0
|
20
|
52
|
86
|
212
|
311
|
123
|
115
|
118
|
173
|
116
|
|
| Other Assets |
0
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 527
N/A
|
1 786
+17%
|
1 830
+2%
|
1 972
+8%
|
2 300
+17%
|
2 692
+17%
|
2 985
+11%
|
3 426
+15%
|
3 228
-6%
|
3 633
+13%
|
4 258
+17%
|
4 549
+7%
|
4 474
-2%
|
4 348
-3%
|
4 083
-6%
|
4 450
+9%
|
4 918
+11%
|
6 033
+23%
|
4 689
-22%
|
5 291
+13%
|
6 111
+15%
|
6 491
+6%
|
5 811
-10%
|
5 874
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
318
|
417
|
369
|
488
|
627
|
687
|
582
|
623
|
647
|
866
|
932
|
828
|
890
|
1 072
|
819
|
1 151
|
1 361
|
1 922
|
1 108
|
1 119
|
1 893
|
1 692
|
1 167
|
1 195
|
|
| Accrued Liabilities |
14
|
15
|
9
|
5
|
5
|
4
|
6
|
6
|
7
|
8
|
37
|
37
|
37
|
0
|
0
|
0
|
0
|
0
|
25
|
21
|
26
|
36
|
163
|
143
|
|
| Short-Term Debt |
20
|
13
|
23
|
30
|
47
|
36
|
20
|
0
|
12
|
22
|
19
|
0
|
233
|
352
|
25
|
0
|
350
|
507
|
351
|
0
|
0
|
0
|
150
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
227
|
340
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
23
|
38
|
17
|
12
|
|
| Other Current Liabilities |
34
|
31
|
46
|
44
|
56
|
42
|
295
|
287
|
83
|
108
|
293
|
413
|
298
|
277
|
373
|
198
|
270
|
768
|
184
|
254
|
221
|
247
|
288
|
312
|
|
| Total Current Liabilities |
385
|
475
|
447
|
566
|
735
|
768
|
902
|
916
|
748
|
1 004
|
1 508
|
1 618
|
1 457
|
1 701
|
1 217
|
1 349
|
1 980
|
3 197
|
1 668
|
1 417
|
2 163
|
2 012
|
1 784
|
1 662
|
|
| Long-Term Debt |
360
|
408
|
425
|
374
|
444
|
678
|
207
|
485
|
427
|
115
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
32
|
202
|
30
|
22
|
|
| Deferred Income Tax |
0
|
54
|
57
|
62
|
56
|
61
|
69
|
74
|
70
|
77
|
69
|
82
|
87
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
22
|
17
|
16
|
17
|
29
|
35
|
41
|
37
|
42
|
45
|
57
|
55
|
33
|
37
|
|
| Total Liabilities |
744
N/A
|
937
+26%
|
930
-1%
|
1 002
+8%
|
1 235
+23%
|
1 507
+22%
|
1 180
-22%
|
1 477
+25%
|
1 245
-16%
|
1 196
-4%
|
1 599
+34%
|
1 717
+7%
|
1 561
-9%
|
1 743
+12%
|
1 246
-29%
|
1 384
+11%
|
2 021
+46%
|
3 234
+60%
|
1 709
-47%
|
1 497
-12%
|
2 251
+50%
|
2 269
+1%
|
1 847
-19%
|
1 721
-7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
69
|
69
|
69
|
69
|
69
|
69
|
69
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
|
| Retained Earnings |
547
|
613
|
665
|
733
|
829
|
949
|
1 059
|
1 203
|
1 237
|
1 691
|
1 913
|
2 085
|
2 167
|
2 513
|
2 745
|
2 974
|
2 806
|
2 707
|
2 233
|
3 047
|
3 113
|
3 476
|
3 217
|
3 406
|
|
| Additional Paid In Capital |
167
|
167
|
167
|
167
|
167
|
167
|
678
|
655
|
655
|
655
|
655
|
655
|
655
|
0
|
0
|
0
|
0
|
0
|
655
|
655
|
655
|
655
|
655
|
655
|
|
| Total Equity |
783
N/A
|
849
+8%
|
901
+6%
|
969
+8%
|
1 065
+10%
|
1 186
+11%
|
1 805
+52%
|
1 949
+8%
|
1 983
+2%
|
2 437
+23%
|
2 659
+9%
|
2 831
+6%
|
2 914
+3%
|
2 605
-11%
|
2 837
+9%
|
3 065
+8%
|
2 898
-5%
|
2 799
-3%
|
2 979
+6%
|
3 794
+27%
|
3 859
+2%
|
4 223
+9%
|
3 963
-6%
|
4 153
+5%
|
|
| Total Liabilities & Equity |
1 527
N/A
|
1 786
+17%
|
1 830
+2%
|
1 972
+8%
|
2 300
+17%
|
2 692
+17%
|
2 985
+11%
|
3 426
+15%
|
3 228
-6%
|
3 633
+13%
|
4 258
+17%
|
4 549
+7%
|
4 474
-2%
|
4 348
-3%
|
4 083
-6%
|
4 450
+9%
|
4 918
+11%
|
6 033
+23%
|
4 689
-22%
|
5 291
+13%
|
6 111
+15%
|
6 491
+6%
|
5 811
-10%
|
5 874
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|