Timken India Ltd
NSE:TIMKEN
Balance Sheet
Balance Sheet Decomposition
Timken India Ltd
Timken India Ltd
Balance Sheet
Timken India Ltd
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | 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 |
65
|
93
|
47
|
117
|
86
|
82
|
53
|
75
|
31
|
95
|
118
|
201
|
124
|
231
|
103
|
151
|
202
|
4 133
|
1 686
|
127
|
1 584
|
3 282
|
3 943
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
124
|
231
|
103
|
151
|
202
|
428
|
45
|
127
|
271
|
604
|
611
|
|
| Cash Equivalents |
65
|
93
|
47
|
117
|
86
|
82
|
53
|
75
|
31
|
95
|
118
|
201
|
0
|
0
|
0
|
0
|
0
|
3 705
|
1 641
|
0
|
1 313
|
2 678
|
3 333
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
659
|
318
|
233
|
166
|
384
|
906
|
552
|
1 757
|
132
|
0
|
990
|
2 359
|
1 605
|
1 171
|
|
| Total Receivables |
780
|
510
|
605
|
650
|
708
|
801
|
1 008
|
706
|
977
|
1 270
|
1 460
|
1 687
|
2 143
|
2 389
|
2 496
|
3 186
|
3 561
|
3 205
|
4 005
|
5 821
|
6 349
|
6 725
|
7 561
|
|
| Accounts Receivables |
672
|
416
|
527
|
524
|
594
|
661
|
787
|
507
|
823
|
1 094
|
1 294
|
1 486
|
1 733
|
1 929
|
1 921
|
2 232
|
3 020
|
2 915
|
3 713
|
5 388
|
5 758
|
6 519
|
6 998
|
|
| Other Receivables |
108
|
94
|
78
|
126
|
114
|
140
|
221
|
199
|
154
|
176
|
166
|
201
|
410
|
460
|
575
|
954
|
541
|
290
|
292
|
433
|
591
|
206
|
562
|
|
| Inventory |
415
|
325
|
388
|
442
|
507
|
628
|
842
|
673
|
1 053
|
1 476
|
1 403
|
1 368
|
1 675
|
1 859
|
1 880
|
2 454
|
3 171
|
2 925
|
3 689
|
5 589
|
5 705
|
6 733
|
6 670
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
60
|
62
|
64
|
80
|
43
|
112
|
78
|
129
|
142
|
108
|
137
|
58
|
47
|
69
|
73
|
120
|
142
|
181
|
|
| Total Current Assets |
1 261
|
927
|
1 039
|
1 209
|
1 301
|
1 571
|
1 964
|
1 518
|
2 142
|
3 542
|
3 412
|
3 568
|
4 237
|
5 004
|
5 494
|
6 480
|
8 750
|
10 441
|
9 450
|
12 600
|
16 117
|
18 487
|
19 526
|
|
| PP&E Net |
511
|
496
|
485
|
563
|
594
|
632
|
705
|
676
|
607
|
897
|
1 035
|
1 207
|
1 328
|
1 578
|
2 887
|
3 048
|
5 017
|
6 605
|
6 646
|
6 631
|
6 556
|
7 209
|
11 691
|
|
| PP&E Gross |
511
|
496
|
485
|
563
|
594
|
632
|
705
|
676
|
607
|
897
|
1 035
|
1 207
|
1 328
|
1 578
|
2 887
|
3 048
|
5 017
|
6 605
|
6 646
|
6 631
|
6 556
|
7 209
|
11 691
|
|
| Accumulated Depreciation |
965
|
1 039
|
1 117
|
1 119
|
1 206
|
1 276
|
1 348
|
1 437
|
1 509
|
1 622
|
1 724
|
1 839
|
113
|
220
|
505
|
900
|
1 649
|
2 279
|
2 947
|
3 716
|
4 473
|
5 195
|
5 927
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
13
|
14
|
9
|
4
|
0
|
1
|
1 751
|
627
|
594
|
550
|
497
|
450
|
403
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 813
|
1 813
|
1 813
|
1 813
|
1 813
|
1 813
|
1 813
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
125
|
126
|
163
|
77
|
228
|
146
|
82
|
246
|
303
|
270
|
230
|
366
|
1 562
|
457
|
|
| Long-Term Investments |
118
|
55
|
416
|
545
|
617
|
823
|
1 134
|
1 691
|
2 103
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
106
|
104
|
101
|
185
|
160
|
|
| Other Long-Term Assets |
7
|
5
|
2
|
0
|
0
|
0
|
9
|
4
|
37
|
27
|
44
|
45
|
200
|
208
|
244
|
177
|
168
|
14
|
6
|
10
|
114
|
169
|
204
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 813
|
1 813
|
1 813
|
1 813
|
1 813
|
1 813
|
1 813
|
|
| Total Assets |
1 897
N/A
|
1 483
-22%
|
1 943
+31%
|
2 316
+19%
|
2 511
+8%
|
3 026
+21%
|
3 813
+26%
|
3 889
+2%
|
4 889
+26%
|
4 593
-6%
|
4 631
+1%
|
4 997
+8%
|
5 851
+17%
|
7 023
+20%
|
8 772
+25%
|
9 789
+12%
|
17 745
+81%
|
19 804
+12%
|
18 885
-5%
|
21 938
+16%
|
25 565
+17%
|
29 876
+17%
|
34 254
+15%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
455
|
235
|
363
|
436
|
283
|
434
|
681
|
484
|
790
|
974
|
658
|
730
|
860
|
1 130
|
1 568
|
1 966
|
2 335
|
2 157
|
3 355
|
3 285
|
3 444
|
3 857
|
3 970
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
44
|
59
|
46
|
67
|
36
|
79
|
70
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
148
|
0
|
32
|
25
|
43
|
84
|
159
|
231
|
200
|
327
|
298
|
294
|
60
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
10
|
10
|
5
|
28
|
29
|
|
| Other Current Liabilities |
132
|
167
|
111
|
140
|
138
|
140
|
162
|
110
|
293
|
254
|
459
|
321
|
557
|
500
|
723
|
286
|
481
|
457
|
636
|
698
|
494
|
708
|
1 048
|
|
| Total Current Liabilities |
587
|
402
|
474
|
576
|
421
|
574
|
843
|
594
|
1 083
|
1 376
|
1 118
|
1 084
|
1 442
|
1 674
|
2 376
|
2 413
|
3 091
|
2 886
|
4 373
|
4 358
|
4 273
|
4 732
|
5 117
|
|
| Long-Term Debt |
205
|
32
|
96
|
34
|
16
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
17
|
10
|
6
|
165
|
137
|
|
| Deferred Income Tax |
41
|
44
|
37
|
23
|
10
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
549
|
377
|
323
|
280
|
264
|
226
|
210
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
86
|
99
|
90
|
27
|
49
|
217
|
331
|
697
|
751
|
737
|
721
|
650
|
580
|
341
|
|
| Total Liabilities |
832
N/A
|
478
-43%
|
608
+27%
|
632
+4%
|
447
-29%
|
586
+31%
|
843
+44%
|
594
-30%
|
1 083
+82%
|
1 462
+35%
|
1 217
-17%
|
1 174
-4%
|
1 469
+25%
|
1 723
+17%
|
2 594
+51%
|
2 765
+7%
|
4 338
+57%
|
4 038
-7%
|
5 450
+35%
|
5 369
-1%
|
5 194
-3%
|
5 703
+10%
|
5 805
+2%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
897
|
637
|
637
|
637
|
637
|
637
|
637
|
637
|
637
|
637
|
637
|
680
|
680
|
680
|
680
|
680
|
752
|
752
|
752
|
752
|
752
|
752
|
752
|
|
| Retained Earnings |
168
|
368
|
697
|
1 046
|
1 428
|
1 803
|
2 333
|
2 658
|
3 169
|
2 494
|
2 777
|
2 708
|
3 266
|
4 185
|
5 063
|
5 908
|
7 307
|
9 666
|
7 334
|
10 469
|
14 271
|
18 072
|
22 348
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
436
|
436
|
436
|
436
|
436
|
5 349
|
5 349
|
5 349
|
5 349
|
5 349
|
5 349
|
5 349
|
|
| Total Equity |
1 065
N/A
|
1 005
-6%
|
1 335
+33%
|
1 684
+26%
|
2 065
+23%
|
2 440
+18%
|
2 970
+22%
|
3 295
+11%
|
3 806
+16%
|
3 131
-18%
|
3 415
+9%
|
3 823
+12%
|
4 382
+15%
|
5 300
+21%
|
6 179
+17%
|
7 023
+14%
|
13 407
+91%
|
15 767
+18%
|
13 435
-15%
|
16 569
+23%
|
20 372
+23%
|
24 173
+19%
|
28 449
+18%
|
|
| Total Liabilities & Equity |
1 897
N/A
|
1 483
-22%
|
1 943
+31%
|
2 316
+19%
|
2 511
+8%
|
3 026
+21%
|
3 813
+26%
|
3 889
+2%
|
4 889
+26%
|
4 593
-6%
|
4 631
+1%
|
4 997
+8%
|
5 851
+17%
|
7 023
+20%
|
8 772
+25%
|
9 789
+12%
|
17 745
+81%
|
19 804
+12%
|
18 885
-5%
|
21 938
+16%
|
25 565
+17%
|
29 876
+17%
|
34 254
+15%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
64
|
64
|
64
|
64
|
64
|
64
|
64
|
64
|
64
|
64
|
64
|
68
|
68
|
68
|
68
|
68
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
|