Mahanagar Telephone Nigam Ltd
NSE:MTNL
Balance Sheet
Balance Sheet Decomposition
Mahanagar Telephone Nigam Ltd
Mahanagar Telephone Nigam Ltd
Balance Sheet
Mahanagar Telephone Nigam 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 |
24 457
|
18 155
|
25 531
|
25 340
|
20 694
|
18 849
|
1 373
|
1 354
|
1 046
|
1 277
|
904
|
1 153
|
2 504
|
853
|
1 699
|
986
|
1 059
|
1 201
|
1 972
|
1 271
|
993
|
1 664
|
851
|
1 808
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
1 373
|
1 354
|
1 046
|
1 277
|
904
|
1 153
|
2 504
|
853
|
1 621
|
902
|
758
|
906
|
1 540
|
1 167
|
912
|
1 412
|
792
|
1 808
|
|
| Cash Equivalents |
24 457
|
18 155
|
25 531
|
25 340
|
20 694
|
18 849
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
78
|
84
|
301
|
295
|
432
|
103
|
81
|
252
|
59
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
32 450
|
46 821
|
47 864
|
425
|
3 061
|
340
|
327
|
335
|
223
|
167
|
114
|
204
|
130
|
398
|
493
|
340
|
234
|
292
|
|
| Total Receivables |
98 783
|
105 109
|
112 175
|
119 143
|
110 762
|
120 232
|
73 664
|
72 306
|
87 395
|
9 880
|
9 212
|
13 894
|
19 933
|
17 146
|
23 385
|
41 489
|
42 677
|
49 419
|
76 680
|
54 188
|
54 963
|
53 232
|
52 089
|
50 647
|
|
| Accounts Receivables |
7 362
|
13 070
|
16 503
|
17 647
|
14 494
|
9 848
|
11 637
|
11 533
|
10 613
|
3 660
|
3 496
|
6 646
|
5 566
|
4 721
|
4 943
|
4 922
|
4 254
|
6 115
|
6 290
|
7 717
|
6 710
|
5 871
|
4 938
|
5 385
|
|
| Other Receivables |
91 421
|
92 039
|
95 672
|
101 496
|
96 268
|
110 384
|
62 027
|
60 773
|
76 782
|
6 220
|
5 716
|
7 248
|
14 367
|
12 425
|
18 442
|
36 567
|
38 423
|
43 304
|
70 390
|
46 471
|
48 253
|
47 361
|
47 151
|
45 262
|
|
| Inventory |
2 773
|
1 498
|
888
|
1 919
|
1 432
|
2 230
|
1 630
|
1 920
|
1 597
|
1 267
|
1 025
|
836
|
719
|
600
|
578
|
424
|
493
|
431
|
375
|
408
|
411
|
343
|
447
|
403
|
|
| Other Current Assets |
5 747
|
567
|
685
|
851
|
945
|
1 104
|
32 957
|
34 639
|
28 274
|
7 236
|
5 781
|
861
|
687
|
5 592
|
6 185
|
6 563
|
6 089
|
6 399
|
6 175
|
5 551
|
1 227
|
2 357
|
249
|
277
|
|
| Total Current Assets |
131 760
|
125 329
|
139 279
|
147 253
|
133 833
|
142 415
|
142 074
|
157 041
|
166 177
|
20 086
|
19 983
|
17 084
|
24 170
|
24 525
|
32 069
|
49 629
|
50 432
|
57 655
|
85 331
|
61 816
|
58 086
|
57 936
|
53 869
|
53 426
|
|
| PP&E Net |
61 097
|
63 490
|
66 920
|
71 148
|
71 309
|
72 290
|
73 297
|
72 821
|
77 201
|
80 879
|
79 115
|
77 656
|
69 883
|
61 388
|
55 938
|
52 195
|
50 185
|
46 496
|
44 109
|
39 610
|
35 256
|
31 943
|
29 215
|
26 736
|
|
| PP&E Gross |
61 097
|
63 490
|
66 920
|
71 148
|
71 309
|
72 290
|
73 297
|
72 821
|
77 201
|
0
|
79 115
|
77 656
|
69 883
|
61 388
|
55 938
|
52 195
|
50 185
|
46 496
|
44 109
|
39 610
|
35 256
|
31 943
|
29 215
|
26 736
|
|
| Accumulated Depreciation |
64 204
|
71 480
|
73 527
|
77 933
|
83 001
|
89 005
|
95 372
|
100 297
|
107 080
|
0
|
120 996
|
129 022
|
137 018
|
146 681
|
153 294
|
160 248
|
167 080
|
172 909
|
178 678
|
184 128
|
188 279
|
190 029
|
189 907
|
194 428
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
126
|
330
|
309
|
100 982
|
94 749
|
88 425
|
82 069
|
47 968
|
44 569
|
41 183
|
37 777
|
34 407
|
31 019
|
27 662
|
24 319
|
20 980
|
17 643
|
14 295
|
11 011
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48 875
|
49 352
|
76 439
|
131 550
|
47 502
|
46 784
|
33 353
|
23 705
|
9 183
|
9 273
|
7 388
|
5 952
|
6 103
|
6 075
|
5 069
|
|
| Long-Term Investments |
1 017
|
3 710
|
3 807
|
3 500
|
3 500
|
3 500
|
4 517
|
3 500
|
3 850
|
3 500
|
800
|
600
|
400
|
727
|
431
|
779
|
505
|
404
|
439
|
591
|
2 873
|
850
|
1 128
|
1 132
|
|
| Other Long-Term Assets |
7
|
0
|
0
|
26
|
7 688
|
9 568
|
9 935
|
10 412
|
40
|
26 566
|
31 704
|
10 137
|
1 182
|
14 147
|
10 320
|
3 201
|
3 678
|
2 287
|
66
|
29
|
22
|
1 965
|
2 593
|
4 890
|
|
| Total Assets |
193 881
N/A
|
192 529
-1%
|
210 006
+9%
|
221 927
+6%
|
216 330
-3%
|
227 899
+5%
|
230 153
+1%
|
244 083
+6%
|
348 250
+43%
|
274 655
-21%
|
269 379
-2%
|
263 984
-2%
|
275 153
+4%
|
192 858
-30%
|
186 723
-3%
|
176 933
-5%
|
162 912
-8%
|
147 045
-10%
|
166 881
+13%
|
133 754
-20%
|
123 167
-8%
|
116 440
-5%
|
107 173
-8%
|
102 263
-5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4 760
|
0
|
7 237
|
10 066
|
9 395
|
11 760
|
12 169
|
12 116
|
15 959
|
2 278
|
2 666
|
2 313
|
2 302
|
2 702
|
3 636
|
4 075
|
3 315
|
4 413
|
6 658
|
5 691
|
9 402
|
9 322
|
9 785
|
8 930
|
|
| Accrued Liabilities |
2 141
|
0
|
1 653
|
1 752
|
1 440
|
1 385
|
1 587
|
664
|
556
|
807
|
1 990
|
3 397
|
6 273
|
1 370
|
1 289
|
1 006
|
1 593
|
1 537
|
1 934
|
3 988
|
3 569
|
6 245
|
7 139
|
9 323
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49 081
|
26 484
|
46 049
|
60 164
|
65 955
|
79 238
|
79 102
|
63 821
|
76 204
|
92 964
|
56 739
|
69 453
|
46 743
|
42 329
|
67 403
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 400
|
900
|
46
|
9 546
|
2 796
|
3 447
|
6 447
|
12 190
|
15 738
|
31 643
|
40 591
|
18 353
|
21 648
|
|
| Other Current Liabilities |
71 395
|
92 684
|
92 206
|
94 910
|
80 578
|
85 087
|
84 142
|
97 869
|
237 408
|
30 877
|
31 474
|
29 168
|
23 893
|
17 698
|
16 510
|
19 153
|
18 681
|
27 121
|
55 520
|
23 002
|
22 073
|
20 475
|
20 057
|
22 633
|
|
| Total Current Liabilities |
78 296
|
92 684
|
101 096
|
106 728
|
91 413
|
98 232
|
97 898
|
110 649
|
253 923
|
83 043
|
62 614
|
83 327
|
93 531
|
87 770
|
110 219
|
106 134
|
90 857
|
115 720
|
169 266
|
105 158
|
136 140
|
123 376
|
97 662
|
129 936
|
|
| Long-Term Debt |
26 190
|
0
|
0
|
167
|
167
|
140
|
106
|
137
|
85
|
25 568
|
70 000
|
69 374
|
81 100
|
55 126
|
45 630
|
70 113
|
102 927
|
114 722
|
127 759
|
183 526
|
167 100
|
196 175
|
240 731
|
235 364
|
|
| Deferred Income Tax |
0
|
4 875
|
5 635
|
5 739
|
12 619
|
13 502
|
13 152
|
12 939
|
0
|
21
|
25
|
18
|
18
|
27
|
39
|
46
|
57
|
63
|
68
|
69
|
70
|
66
|
62
|
56
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
99 779
|
111 398
|
139 147
|
50 076
|
34 543
|
34 885
|
34 378
|
32 391
|
13 819
|
5 609
|
5 446
|
6 540
|
5 372
|
5 159
|
6 097
|
|
| Total Liabilities |
104 486
N/A
|
97 559
-7%
|
106 731
+9%
|
112 634
+6%
|
104 199
-7%
|
111 874
+7%
|
111 156
-1%
|
123 724
+11%
|
254 008
+105%
|
208 411
-18%
|
244 037
+17%
|
291 866
+20%
|
224 726
-23%
|
177 467
-21%
|
190 773
+7%
|
210 671
+10%
|
226 232
+7%
|
244 323
+8%
|
302 702
+24%
|
294 199
-3%
|
309 850
+5%
|
324 989
+5%
|
343 614
+6%
|
371 453
+8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
6 300
|
|
| Retained Earnings |
83 095
|
88 670
|
96 976
|
102 994
|
99 182
|
103 076
|
106 049
|
107 411
|
81 291
|
53 294
|
12 392
|
40 831
|
37 343
|
2 441
|
17 018
|
46 378
|
76 417
|
110 371
|
148 863
|
173 400
|
199 571
|
221 479
|
249 331
|
282 102
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
6 650
|
6 650
|
6 650
|
6 650
|
6 650
|
6 650
|
6 650
|
6 650
|
6 650
|
6 650
|
6 650
|
6 650
|
6 650
|
6 650
|
6 650
|
6 650
|
6 650
|
6 650
|
6 650
|
6 650
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
134
|
0
|
18
|
310
|
147
|
143
|
92
|
5
|
62
|
20
|
60
|
38
|
|
| Total Equity |
89 395
N/A
|
94 970
+6%
|
103 276
+9%
|
109 294
+6%
|
112 132
+3%
|
116 026
+3%
|
118 999
+3%
|
120 361
+1%
|
94 241
-22%
|
66 244
-30%
|
25 342
-62%
|
27 881
N/A
|
50 427
N/A
|
15 391
-69%
|
4 050
N/A
|
33 739
-733%
|
63 320
-88%
|
97 278
-54%
|
135 821
-40%
|
160 445
-18%
|
186 683
-16%
|
208 549
-12%
|
236 441
-13%
|
269 190
-14%
|
|
| Total Liabilities & Equity |
193 881
N/A
|
192 529
-1%
|
210 007
+9%
|
221 928
+6%
|
216 330
-3%
|
227 900
+5%
|
230 155
+1%
|
244 086
+6%
|
348 250
+43%
|
274 655
-21%
|
269 379
-2%
|
263 984
-2%
|
275 153
+4%
|
192 858
-30%
|
186 723
-3%
|
176 933
-5%
|
162 912
-8%
|
147 045
-10%
|
166 881
+13%
|
133 754
-20%
|
123 167
-8%
|
116 440
-5%
|
107 173
-8%
|
102 263
-5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
630
|
630
|
630
|
630
|
630
|
630
|
630
|
630
|
630
|
630
|
630
|
630
|
630
|
630
|
630
|
630
|
630
|
630
|
630
|
630
|
630
|
630
|
630
|
630
|
|