NMDC Ltd
NSE:NMDC
Balance Sheet
Balance Sheet Decomposition
NMDC Ltd
Current Assets | 193.9B |
Cash & Short-Term Investments | 142B |
Receivables | 13.6B |
Other Current Assets | 38.3B |
Non-Current Assets | 132.1B |
Long-Term Investments | 36.2B |
PP&E | 49.3B |
Intangibles | 7.9B |
Other Non-Current Assets | 38.6B |
Current Liabilities | 66.5B |
Accounts Payable | 4B |
Short-Term Debt | 21.4B |
Other Current Liabilities | 41.1B |
Non-Current Liabilities | 14.4B |
Long-Term Debt | 44m |
Other Non-Current Liabilities | 14.4B |
Balance Sheet
NMDC Ltd
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
56 831
|
1 934
|
497
|
425
|
344
|
457
|
1 055
|
4 641
|
1 215
|
930
|
|
Cash |
1 630
|
900
|
353
|
333
|
274
|
396
|
643
|
4 117
|
866
|
930
|
|
Cash Equivalents |
55 201
|
1 034
|
144
|
92
|
70
|
61
|
412
|
524
|
349
|
0
|
|
Short-Term Investments |
101 001
|
163 474
|
109 603
|
48 321
|
50 213
|
40 924
|
23 289
|
53 621
|
77 751
|
69 115
|
|
Total Receivables |
36 777
|
27 617
|
25 169
|
18 897
|
25 810
|
23 896
|
37 531
|
38 125
|
56 609
|
60 425
|
|
Accounts Receivables |
14 484
|
9 478
|
7 961
|
10 435
|
14 727
|
14 245
|
22 237
|
21 399
|
29 543
|
26 791
|
|
Other Receivables |
22 293
|
18 139
|
17 208
|
8 462
|
11 083
|
9 651
|
15 294
|
16 726
|
27 066
|
33 634
|
|
Inventory |
6 812
|
6 827
|
6 221
|
5 400
|
8 184
|
9 642
|
7 235
|
9 217
|
21 649
|
26 606
|
|
Other Current Assets |
36 949
|
21 297
|
39 873
|
6 719
|
4 092
|
4 855
|
95
|
398
|
884
|
997
|
|
Total Current Assets |
238 369
|
221 150
|
181 361
|
79 762
|
88 643
|
79 773
|
69 206
|
106 002
|
158 108
|
158 072
|
|
PP&E Net |
65 913
|
89 730
|
113 999
|
135 888
|
156 947
|
170 174
|
187 612
|
204 275
|
224 897
|
43 803
|
|
PP&E Gross |
65 913
|
0
|
113 999
|
135 888
|
156 947
|
170 174
|
187 612
|
204 275
|
224 897
|
43 803
|
|
Accumulated Depreciation |
13 004
|
0
|
2 020
|
3 430
|
5 270
|
7 253
|
9 738
|
11 661
|
13 965
|
14 945
|
|
Intangible Assets |
773
|
1 281
|
3 118
|
2 679
|
2 137
|
2 200
|
4 843
|
5 700
|
5 407
|
7 224
|
|
Goodwill |
0
|
939
|
939
|
939
|
939
|
939
|
939
|
939
|
939
|
939
|
|
Note Receivable |
7 190
|
8 151
|
13 976
|
20 830
|
21 373
|
23 933
|
29 260
|
30 228
|
33 437
|
22 435
|
|
Long-Term Investments |
2 193
|
6 144
|
5 916
|
6 123
|
6 727
|
8 589
|
9 101
|
10 224
|
10 768
|
35 809
|
|
Other Long-Term Assets |
0
|
16 133
|
8 250
|
11 616
|
10 147
|
13 304
|
11 983
|
11 931
|
14 961
|
14 195
|
|
Other Assets |
0
|
939
|
939
|
939
|
939
|
939
|
939
|
939
|
939
|
939
|
|
Total Assets |
314 439
N/A
|
343 528
+9%
|
327 558
-5%
|
257 837
-21%
|
286 913
+11%
|
298 912
+4%
|
312 944
+5%
|
369 298
+18%
|
448 516
+21%
|
282 477
-37%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 857
|
2 264
|
3 245
|
1 989
|
1 596
|
2 028
|
2 259
|
3 608
|
9 675
|
4 259
|
|
Short-Term Debt |
0
|
0
|
14 970
|
0
|
5 001
|
3 642
|
5 656
|
14 707
|
18 151
|
4 160
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 309
|
4 163
|
17
|
|
Other Current Liabilities |
11 623
|
13 044
|
13 839
|
23 758
|
28 852
|
24 979
|
19 881
|
32 430
|
37 354
|
33 578
|
|
Total Current Liabilities |
13 480
|
15 308
|
32 053
|
25 747
|
35 449
|
30 648
|
27 795
|
54 053
|
69 344
|
42 014
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
58
|
5 285
|
16 741
|
50
|
|
Deferred Income Tax |
1 071
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Minority Interest |
14
|
165
|
169
|
154
|
149
|
139
|
81
|
135
|
135
|
142
|
|
Other Liabilities |
406
|
3 135
|
3 535
|
6 113
|
7 141
|
7 685
|
8 280
|
10 984
|
12 427
|
14 063
|
|
Total Liabilities |
14 971
N/A
|
18 608
+24%
|
35 757
+92%
|
32 015
-10%
|
42 739
+33%
|
38 472
-10%
|
36 214
-6%
|
70 457
+95%
|
98 647
+40%
|
56 269
-43%
|
|
Equity | |||||||||||
Common Stock |
3 965
|
3 965
|
3 965
|
3 164
|
3 164
|
3 062
|
3 062
|
2 931
|
2 931
|
2 931
|
|
Retained Earnings |
295 504
|
320 955
|
287 836
|
222 658
|
241 081
|
256 929
|
273 143
|
296 320
|
346 897
|
222 215
|
|
Other Equity |
0
|
0
|
0
|
0
|
71
|
449
|
526
|
410
|
41
|
1 063
|
|
Total Equity |
299 468
N/A
|
324 920
+8%
|
291 801
-10%
|
225 822
-23%
|
244 174
+8%
|
260 440
+7%
|
276 731
+6%
|
298 841
+8%
|
349 869
+17%
|
226 208
-35%
|
|
Total Liabilities & Equity |
314 439
N/A
|
343 528
+9%
|
327 558
-5%
|
257 837
-21%
|
286 913
+11%
|
298 912
+4%
|
312 944
+5%
|
369 298
+18%
|
448 516
+21%
|
282 477
-37%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
3 965
|
3 965
|
3 965
|
3 164
|
3 164
|
3 062
|
3 062
|
2 931
|
2 931
|
2 931
|