PNC Infratech Ltd
NSE:PNCINFRA
Balance Sheet
Balance Sheet Decomposition
PNC Infratech Ltd
PNC Infratech Ltd
Balance Sheet
PNC Infratech Ltd
| 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 |
139
|
107
|
36
|
59
|
56
|
519
|
409
|
451
|
735
|
1 043
|
254
|
665
|
155
|
1 440
|
2 975
|
8 463
|
8 469
|
5 213
|
4 152
|
10 016
|
11 410
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
561
|
160
|
508
|
155
|
1 404
|
1 184
|
2 973
|
3 091
|
3 799
|
2 745
|
6 919
|
8 522
|
|
| Cash Equivalents |
139
|
107
|
36
|
59
|
56
|
519
|
409
|
451
|
735
|
482
|
94
|
157
|
0
|
36
|
1 791
|
5 490
|
5 378
|
1 414
|
1 407
|
3 097
|
2 888
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
193
|
0
|
0
|
0
|
0
|
128
|
9
|
112
|
675
|
1 401
|
2 861
|
4 250
|
5 551
|
5 283
|
5 215
|
7 915
|
11 563
|
|
| Total Receivables |
327
|
868
|
937
|
1 117
|
1 425
|
1 607
|
2 077
|
4 111
|
3 302
|
3 485
|
4 289
|
6 265
|
8 814
|
9 025
|
8 865
|
7 765
|
9 627
|
11 492
|
13 556
|
17 694
|
17 119
|
|
| Accounts Receivables |
87
|
505
|
497
|
611
|
1 036
|
1 339
|
1 902
|
3 462
|
2 388
|
1 917
|
3 021
|
4 106
|
6 524
|
5 945
|
5 194
|
2 841
|
3 966
|
6 723
|
11 461
|
17 118
|
16 304
|
|
| Other Receivables |
240
|
363
|
440
|
506
|
389
|
268
|
175
|
649
|
914
|
1 568
|
1 268
|
2 159
|
2 290
|
3 080
|
3 671
|
4 924
|
5 661
|
4 769
|
2 095
|
576
|
815
|
|
| Inventory |
42
|
246
|
500
|
238
|
227
|
429
|
1 476
|
1 484
|
1 082
|
1 048
|
2 794
|
2 440
|
1 573
|
1 826
|
4 123
|
2 783
|
3 621
|
4 945
|
7 738
|
9 397
|
11 903
|
|
| Other Current Assets |
4
|
5
|
5
|
3
|
0
|
6
|
8
|
16
|
17
|
118
|
161
|
392
|
360
|
414
|
576
|
578
|
833
|
1 952
|
1 574
|
1 612
|
2 264
|
|
| Total Current Assets |
512
|
1 226
|
1 478
|
1 417
|
1 901
|
2 560
|
3 969
|
6 062
|
5 136
|
5 823
|
7 506
|
9 874
|
11 578
|
14 107
|
19 398
|
23 839
|
28 100
|
28 885
|
32 236
|
46 634
|
54 258
|
|
| PP&E Net |
221
|
547
|
581
|
644
|
930
|
890
|
1 013
|
1 165
|
1 276
|
1 609
|
2 225
|
2 189
|
3 590
|
4 204
|
6 229
|
5 911
|
6 609
|
5 911
|
5 346
|
4 755
|
4 124
|
|
| PP&E Gross |
221
|
547
|
581
|
644
|
930
|
0
|
0
|
0
|
0
|
1 609
|
0
|
2 189
|
3 590
|
4 204
|
6 229
|
5 911
|
6 609
|
5 911
|
5 346
|
4 755
|
4 124
|
|
| Accumulated Depreciation |
74
|
127
|
226
|
326
|
462
|
0
|
0
|
0
|
0
|
1 356
|
0
|
2 231
|
1 002
|
1 703
|
2 517
|
3 671
|
4 737
|
5 599
|
6 588
|
7 456
|
8 165
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
73
|
171
|
1 870
|
6 122
|
10 805
|
22 373
|
22 301
|
20 536
|
18 695
|
16 164
|
13 779
|
11 287
|
8 688
|
7 278
|
6 554
|
5 518
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
7
|
91
|
108
|
218
|
283
|
283
|
283
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
105
|
171
|
717
|
719
|
917
|
8 917
|
12 946
|
13 121
|
18 282
|
26 471
|
38 121
|
46 491
|
60 288
|
78 612
|
94 001
|
112 378
|
|
| Long-Term Investments |
0
|
0
|
0
|
8
|
101
|
229
|
512
|
512
|
923
|
923
|
990
|
559
|
1 025
|
1 060
|
1 174
|
364
|
406
|
6
|
6
|
6
|
6
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
10
|
107
|
111
|
96
|
43
|
128
|
423
|
1 002
|
2 335
|
2 673
|
3 100
|
2 798
|
2 751
|
2 455
|
2 561
|
3 869
|
4 020
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
7
|
91
|
108
|
218
|
283
|
283
|
283
|
|
| Total Assets |
733
N/A
|
1 773
+142%
|
2 059
+16%
|
2 069
+0%
|
2 942
+42%
|
3 963
+35%
|
5 947
+50%
|
10 422
+75%
|
14 220
+36%
|
20 206
+42%
|
42 433
+110%
|
48 871
+15%
|
52 185
+7%
|
59 020
+13%
|
72 544
+23%
|
84 903
+17%
|
95 752
+13%
|
106 449
+11%
|
126 321
+19%
|
156 102
+24%
|
180 587
+16%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
68
|
85
|
35
|
71
|
0
|
247
|
422
|
857
|
1 443
|
875
|
1 111
|
2 046
|
2 768
|
4 727
|
4 788
|
4 758
|
7 261
|
5 143
|
6 882
|
9 530
|
8 738
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
65
|
105
|
110
|
126
|
156
|
218
|
137
|
363
|
389
|
427
|
1 031
|
1 340
|
|
| Short-Term Debt |
0
|
0
|
0
|
2
|
0
|
693
|
742
|
2 453
|
2 135
|
2 429
|
3 283
|
301
|
1 213
|
225
|
195
|
163
|
202
|
141
|
2 122
|
1 000
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
391
|
575
|
474
|
1 118
|
1 557
|
2 406
|
2 527
|
4 334
|
4 318
|
5 031
|
6 550
|
6 395
|
|
| Other Current Liabilities |
94
|
644
|
622
|
388
|
645
|
562
|
284
|
526
|
934
|
857
|
1 433
|
2 385
|
2 160
|
3 103
|
3 823
|
4 555
|
4 195
|
7 162
|
4 576
|
4 363
|
7 182
|
|
| Total Current Liabilities |
162
|
729
|
657
|
461
|
645
|
1 502
|
1 448
|
3 836
|
4 512
|
4 616
|
6 508
|
5 317
|
7 385
|
9 767
|
11 430
|
12 140
|
16 355
|
17 152
|
19 039
|
22 475
|
23 655
|
|
| Long-Term Debt |
159
|
466
|
636
|
573
|
1 028
|
117
|
147
|
1 124
|
3 457
|
7 431
|
13 042
|
15 713
|
16 734
|
18 427
|
25 151
|
32 528
|
37 368
|
43 471
|
55 662
|
72 703
|
87 249
|
|
| Deferred Income Tax |
20
|
24
|
25
|
24
|
30
|
25
|
21
|
20
|
2
|
31
|
322
|
632
|
0
|
0
|
0
|
0
|
0
|
0
|
212
|
7
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
5
|
2
|
0
|
0
|
1
|
|
| Other Liabilities |
12
|
12
|
67
|
123
|
0
|
381
|
181
|
507
|
369
|
1 030
|
15 148
|
13 630
|
13 456
|
13 939
|
15 719
|
14 692
|
11 502
|
9 547
|
8 558
|
9 070
|
9 793
|
|
| Total Liabilities |
353
N/A
|
1 231
+249%
|
1 385
+13%
|
1 182
-15%
|
1 703
+44%
|
2 024
+19%
|
1 797
-11%
|
5 488
+205%
|
8 340
+52%
|
13 109
+57%
|
35 020
+167%
|
35 293
+1%
|
37 575
+6%
|
42 133
+12%
|
52 300
+24%
|
59 360
+13%
|
65 221
+10%
|
70 168
+8%
|
83 471
+19%
|
104 254
+25%
|
120 697
+16%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
101
|
108
|
108
|
216
|
221
|
341
|
398
|
398
|
398
|
398
|
398
|
513
|
513
|
513
|
513
|
513
|
513
|
513
|
513
|
513
|
513
|
|
| Retained Earnings |
280
|
434
|
566
|
682
|
687
|
1 598
|
3 752
|
4 537
|
5 481
|
4 854
|
5 171
|
7 164
|
8 196
|
10 473
|
13 829
|
19 128
|
24 117
|
29 866
|
36 435
|
45 433
|
53 475
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
331
|
0
|
0
|
0
|
0
|
1 845
|
1 845
|
5 902
|
5 901
|
5 901
|
5 901
|
5 902
|
5 902
|
5 902
|
5 903
|
5 903
|
5 903
|
|
| Other Equity |
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
380
N/A
|
542
+43%
|
674
+24%
|
887
+32%
|
1 239
+40%
|
1 939
+56%
|
4 150
+114%
|
4 935
+19%
|
5 879
+19%
|
7 097
+21%
|
7 414
+4%
|
13 579
+83%
|
14 610
+8%
|
16 887
+16%
|
20 244
+20%
|
25 543
+26%
|
30 532
+20%
|
36 281
+19%
|
42 850
+18%
|
51 848
+21%
|
59 890
+16%
|
|
| Total Liabilities & Equity |
733
N/A
|
1 773
+142%
|
2 059
+16%
|
2 069
+0%
|
2 942
+42%
|
3 963
+35%
|
5 947
+50%
|
10 422
+75%
|
14 220
+36%
|
20 206
+42%
|
42 433
+110%
|
48 871
+15%
|
52 185
+7%
|
59 020
+13%
|
72 544
+23%
|
84 903
+17%
|
95 752
+13%
|
106 449
+11%
|
126 321
+19%
|
156 102
+24%
|
180 587
+16%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
51
|
54
|
54
|
108
|
111
|
199
|
199
|
199
|
199
|
199
|
199
|
257
|
257
|
257
|
257
|
257
|
257
|
257
|
257
|
257
|
257
|
|