Hindustan Unilever Ltd
NSE:HINDUNILVR
Balance Sheet
Balance Sheet Decomposition
Hindustan Unilever Ltd
Hindustan Unilever Ltd
Balance Sheet
Hindustan Unilever Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | 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 |
9 432
|
9 773
|
8 938
|
7 832
|
4 214
|
4 638
|
2 502
|
2 362
|
2 944
|
2 865
|
9 551
|
4 625
|
8 454
|
8 050
|
8 300
|
6 280
|
6 490
|
6 210
|
32 160
|
18 420
|
11 470
|
7 140
|
8 250
|
60 710
|
|
| Cash |
9 432
|
9 773
|
8 938
|
7 832
|
4 214
|
4 638
|
2 502
|
2 362
|
2 944
|
2 753
|
2 662
|
676
|
8 454
|
850
|
2 900
|
1 100
|
1 090
|
640
|
29 570
|
1 890
|
1 360
|
950
|
1 920
|
1 230
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
112
|
6 889
|
3 949
|
0
|
7 200
|
5 400
|
5 180
|
5 400
|
5 570
|
2 590
|
16 530
|
10 110
|
6 190
|
6 330
|
59 480
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
123
|
16 279
|
17 180
|
25 790
|
32 393
|
32 243
|
40 434
|
45 580
|
46 340
|
48 720
|
55 670
|
56 970
|
29 570
|
51 280
|
59 950
|
64 650
|
110 510
|
49 820
|
|
| Total Receivables |
12 495
|
11 695
|
12 073
|
11 769
|
11 031
|
11 182
|
11 473
|
11 605
|
11 640
|
13 738
|
13 203
|
16 281
|
16 008
|
15 350
|
17 850
|
17 400
|
25 640
|
26 750
|
27 740
|
30 800
|
35 660
|
38 650
|
35 600
|
46 750
|
|
| Accounts Receivables |
4 687
|
4 359
|
5 270
|
5 694
|
5 797
|
4 804
|
4 649
|
5 606
|
6 848
|
9 633
|
8 567
|
9 965
|
10 168
|
10 070
|
12 640
|
10 850
|
13 100
|
18 160
|
11 490
|
17 580
|
22 360
|
30 790
|
29 970
|
38 190
|
|
| Other Receivables |
7 808
|
7 336
|
6 803
|
6 075
|
5 234
|
6 378
|
6 824
|
5 999
|
4 792
|
4 105
|
4 636
|
6 316
|
5 840
|
5 280
|
5 210
|
6 550
|
12 540
|
8 590
|
16 250
|
13 220
|
13 300
|
7 860
|
5 630
|
8 560
|
|
| Inventory |
13 041
|
13 641
|
14 898
|
15 588
|
13 918
|
16 044
|
20 038
|
25 805
|
22 264
|
28 757
|
26 674
|
27 060
|
29 398
|
28 160
|
27 260
|
25 410
|
25 130
|
25 740
|
27 670
|
35 790
|
40 960
|
42 510
|
40 220
|
44 150
|
|
| Other Current Assets |
49
|
178
|
199
|
92
|
32
|
33
|
61
|
1 652
|
1 365
|
601
|
686
|
948
|
988
|
3 110
|
3 700
|
4 370
|
3 670
|
3 470
|
6 070
|
5 880
|
7 180
|
17 030
|
18 660
|
19 080
|
|
| Total Current Assets |
35 018
|
35 287
|
36 108
|
35 281
|
29 195
|
31 897
|
34 196
|
57 702
|
55 393
|
71 751
|
82 507
|
81 157
|
95 282
|
100 250
|
103 450
|
102 180
|
116 600
|
119 140
|
123 210
|
142 170
|
155 220
|
169 980
|
213 240
|
220 510
|
|
| PP&E Net |
13 014
|
13 171
|
14 028
|
15 340
|
14 467
|
14 220
|
17 060
|
20 659
|
24 391
|
24 050
|
24 502
|
26 074
|
30 058
|
31 870
|
35 730
|
41 970
|
45 410
|
45 980
|
55 570
|
68 610
|
74 820
|
80 810
|
90 560
|
96 340
|
|
| PP&E Gross |
13 014
|
13 171
|
14 028
|
15 340
|
14 467
|
14 220
|
17 060
|
20 659
|
24 391
|
24 050
|
24 502
|
26 074
|
30 058
|
0
|
35 730
|
41 970
|
45 410
|
45 980
|
55 570
|
68 610
|
74 820
|
80 810
|
90 560
|
96 340
|
|
| Accumulated Depreciation |
7 894
|
8 586
|
9 423
|
9 862
|
10 403
|
10 945
|
10 063
|
11 187
|
12 499
|
14 081
|
15 565
|
17 265
|
20 582
|
0
|
3 260
|
7 290
|
11 910
|
16 960
|
24 370
|
33 910
|
39 950
|
47 520
|
53 450
|
62 570
|
|
| Intangible Assets |
1 618
|
1 618
|
1 655
|
1 655
|
1 733
|
1 632
|
417
|
700
|
552
|
1 077
|
403
|
464
|
318
|
220
|
120
|
3 700
|
3 670
|
4 060
|
4 020
|
279 300
|
279 070
|
282 630
|
282 470
|
282 440
|
|
| Goodwill |
1 153
|
1 150
|
652
|
102
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
812
|
810
|
810
|
810
|
810
|
1 170
|
1 170
|
173 970
|
173 970
|
174 660
|
174 660
|
174 660
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 787
|
2 501
|
2 823
|
2 288
|
5 240
|
5 500
|
6 570
|
9 020
|
12 070
|
14 670
|
17 150
|
15 700
|
14 720
|
15 680
|
16 450
|
|
| Long-Term Investments |
15 848
|
22 449
|
24 784
|
22 002
|
18 216
|
23 523
|
14 292
|
2 876
|
12 244
|
529
|
748
|
7 013
|
3 809
|
270
|
320
|
70
|
30
|
30
|
30
|
6 100
|
6 110
|
6 800
|
7 110
|
6 730
|
|
| Other Long-Term Assets |
3 624
|
3 936
|
3 820
|
3 748
|
3 383
|
3 914
|
4 096
|
4 437
|
4 555
|
3 284
|
3 412
|
3 387
|
4 974
|
1 650
|
2 010
|
1 760
|
3 080
|
3 840
|
2 860
|
270
|
280
|
1 270
|
1 270
|
1 670
|
|
| Other Assets |
1 153
|
1 150
|
652
|
102
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
812
|
810
|
810
|
810
|
810
|
1 170
|
1 170
|
173 970
|
173 970
|
174 660
|
174 660
|
174 660
|
|
| Total Assets |
70 275
N/A
|
77 610
+10%
|
81 047
+4%
|
78 127
-4%
|
66 998
-14%
|
75 186
+12%
|
70 061
-7%
|
86 374
+23%
|
97 135
+12%
|
103 478
+7%
|
114 073
+10%
|
120 918
+6%
|
137 541
+14%
|
140 310
+2%
|
147 940
+5%
|
157 060
+6%
|
178 620
+14%
|
186 290
+4%
|
201 530
+8%
|
687 570
+241%
|
705 170
+3%
|
730 870
+4%
|
784 990
+7%
|
798 800
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
22 592
|
22 029
|
19 611
|
21 541
|
24 443
|
25 223
|
29 120
|
33 523
|
43 960
|
50 790
|
48 439
|
53 417
|
58 249
|
54 410
|
56 850
|
61 860
|
71 700
|
72 060
|
75 350
|
88 020
|
90 680
|
95 740
|
104 860
|
113 150
|
|
| Accrued Liabilities |
27
|
31
|
691
|
623
|
48
|
0
|
0
|
0
|
0
|
2 201
|
1 809
|
1 913
|
2 778
|
2 910
|
2 030
|
2 110
|
2 390
|
2 060
|
2 160
|
0
|
2 820
|
2 870
|
4 370
|
4 170
|
|
| Short-Term Debt |
2 079
|
3 304
|
6 054
|
4 541
|
5 612
|
6 837
|
8 803
|
8 836
|
8 493
|
0
|
0
|
163
|
371
|
0
|
1 770
|
2 770
|
0
|
990
|
0
|
0
|
0
|
980
|
130
|
10
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 360
|
2 780
|
3 020
|
3 140
|
3 650
|
4 040
|
|
| Other Current Liabilities |
11 778
|
13 054
|
14 491
|
12 416
|
12 687
|
14 278
|
14 027
|
16 314
|
15 708
|
14 063
|
16 772
|
24 562
|
27 769
|
9 240
|
10 020
|
10 400
|
14 780
|
11 560
|
13 300
|
20 230
|
16 280
|
17 550
|
15 750
|
44 000
|
|
| Total Current Liabilities |
36 477
|
38 419
|
40 847
|
39 121
|
42 791
|
46 338
|
51 950
|
58 674
|
68 160
|
67 054
|
67 019
|
80 055
|
89 166
|
66 560
|
70 670
|
77 140
|
88 870
|
86 670
|
93 170
|
111 030
|
112 800
|
120 280
|
128 760
|
165 370
|
|
| Long-Term Debt |
1 025
|
862
|
17 152
|
16 043
|
1 186
|
925
|
1 021
|
4 341
|
108
|
0
|
0
|
84
|
84
|
200
|
200
|
0
|
0
|
0
|
6 060
|
7 310
|
7 410
|
8 070
|
11 060
|
12 430
|
|
| Deferred Income Tax |
1 065
|
1 190
|
1 156
|
1 477
|
1 287
|
1 641
|
1 953
|
1 907
|
2 073
|
0
|
0
|
0
|
2
|
0
|
10
|
0
|
0
|
0
|
0
|
59 880
|
61 410
|
64 210
|
65 570
|
66 850
|
|
| Minority Interest |
262
|
229
|
132
|
107
|
39
|
47
|
55
|
78
|
105
|
146
|
183
|
209
|
223
|
190
|
200
|
220
|
200
|
180
|
170
|
200
|
260
|
2 180
|
2 050
|
2 070
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 929
|
10 060
|
11 923
|
12 692
|
8 820
|
11 130
|
12 260
|
16 740
|
20 770
|
19 840
|
32 410
|
32 680
|
33 090
|
65 370
|
58 060
|
|
| Total Liabilities |
38 829
N/A
|
40 700
+5%
|
59 287
+46%
|
56 747
-4%
|
45 304
-20%
|
48 951
+8%
|
54 979
+12%
|
64 999
+18%
|
70 446
+8%
|
76 129
+8%
|
77 262
+1%
|
92 271
+19%
|
102 168
+11%
|
75 770
-26%
|
82 210
+8%
|
89 620
+9%
|
105 810
+18%
|
107 620
+2%
|
119 240
+11%
|
210 830
+77%
|
214 560
+2%
|
227 830
+6%
|
272 810
+20%
|
304 780
+12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 207
|
2 177
|
2 180
|
2 182
|
2 160
|
2 162
|
2 163
|
2 163
|
2 160
|
2 160
|
2 160
|
2 160
|
2 160
|
2 160
|
2 350
|
2 350
|
2 350
|
2 350
|
2 350
|
|
| Retained Earnings |
29 245
|
34 709
|
19 559
|
19 179
|
19 494
|
24 028
|
12 904
|
19 195
|
24 508
|
24 890
|
33 898
|
25 539
|
32 179
|
61 140
|
62 380
|
64 450
|
69 510
|
75 310
|
78 810
|
70 630
|
84 540
|
97 260
|
106 310
|
88 210
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
387
|
557
|
598
|
810
|
980
|
1 160
|
1 270
|
1 420
|
1 530
|
403 500
|
403 520
|
403 500
|
403 480
|
403 460
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
285
|
358
|
383
|
427
|
430
|
210
|
330
|
130
|
220
|
210
|
260
|
200
|
60
|
30
|
10
|
|
| Total Equity |
31 447
N/A
|
36 910
+17%
|
21 760
-41%
|
21 380
-2%
|
21 695
+1%
|
26 235
+21%
|
15 082
-43%
|
21 375
+42%
|
26 689
+25%
|
27 350
+2%
|
36 811
+35%
|
28 648
-22%
|
35 373
+23%
|
64 540
+82%
|
65 730
+2%
|
67 440
+3%
|
72 810
+8%
|
78 670
+8%
|
82 290
+5%
|
476 740
+479%
|
490 610
+3%
|
503 040
+3%
|
512 180
+2%
|
494 020
-4%
|
|
| Total Liabilities & Equity |
70 275
N/A
|
77 610
+10%
|
81 047
+4%
|
78 127
-4%
|
66 998
-14%
|
75 186
+12%
|
70 061
-7%
|
86 374
+23%
|
97 135
+12%
|
103 478
+7%
|
114 073
+10%
|
120 918
+6%
|
137 541
+14%
|
140 310
+2%
|
147 940
+5%
|
157 060
+6%
|
178 620
+14%
|
186 290
+4%
|
201 530
+8%
|
687 570
+241%
|
705 170
+3%
|
730 870
+4%
|
784 990
+7%
|
798 800
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 207
|
2 177
|
2 180
|
2 182
|
2 159
|
2 162
|
2 162
|
2 163
|
2 163
|
2 164
|
2 164
|
2 165
|
2 165
|
2 165
|
2 350
|
2 350
|
2 350
|
2 350
|
2 350
|
|