Godfrey Phillips India Ltd
NSE:GODFRYPHLP
Balance Sheet
Balance Sheet Decomposition
Godfrey Phillips India Ltd
Godfrey Phillips India Ltd
Balance Sheet
Godfrey Phillips India 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 |
81
|
167
|
77
|
55
|
69
|
153
|
74
|
139
|
261
|
118
|
132
|
222
|
238
|
105
|
133
|
91
|
207
|
290
|
247
|
235
|
288
|
157
|
105
|
142
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
104
|
151
|
105
|
133
|
91
|
207
|
290
|
247
|
220
|
273
|
157
|
105
|
142
|
|
| Cash Equivalents |
81
|
167
|
77
|
55
|
69
|
153
|
74
|
139
|
261
|
118
|
132
|
118
|
87
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
16
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
10
|
5
|
3
|
2 588
|
1 991
|
1 585
|
753
|
72
|
577
|
932
|
1 740
|
2 451
|
1 325
|
4 668
|
4 739
|
1 447
|
1 599
|
1 814
|
|
| Total Receivables |
495
|
400
|
511
|
506
|
598
|
567
|
976
|
988
|
1 245
|
892
|
1 205
|
1 434
|
1 681
|
1 635
|
1 376
|
1 865
|
908
|
719
|
721
|
1 265
|
2 659
|
2 897
|
3 575
|
7 395
|
|
| Accounts Receivables |
31
|
116
|
126
|
25
|
116
|
157
|
231
|
304
|
493
|
455
|
750
|
794
|
1 036
|
1 305
|
1 084
|
1 798
|
869
|
697
|
699
|
1 241
|
1 566
|
1 518
|
1 774
|
5 211
|
|
| Other Receivables |
464
|
284
|
385
|
481
|
482
|
410
|
745
|
684
|
752
|
437
|
455
|
640
|
645
|
330
|
292
|
67
|
39
|
22
|
22
|
23
|
1 093
|
1 380
|
1 800
|
2 184
|
|
| Inventory |
1 035
|
1 057
|
1 271
|
1 299
|
1 528
|
1 542
|
2 414
|
3 686
|
3 654
|
3 540
|
3 817
|
5 434
|
5 902
|
8 103
|
7 379
|
6 517
|
5 853
|
6 415
|
6 879
|
7 557
|
8 414
|
9 398
|
14 583
|
20 267
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
11
|
138
|
153
|
377
|
606
|
154
|
190
|
580
|
694
|
739
|
978
|
991
|
1 395
|
1 513
|
385
|
295
|
255
|
333
|
|
| Total Current Assets |
1 610
|
1 624
|
1 859
|
1 860
|
2 194
|
2 263
|
3 486
|
4 956
|
5 315
|
7 513
|
7 750
|
8 828
|
8 764
|
10 495
|
10 159
|
10 145
|
9 687
|
10 865
|
10 567
|
15 238
|
16 486
|
14 194
|
20 116
|
29 952
|
|
| PP&E Net |
891
|
926
|
1 085
|
1 644
|
1 664
|
1 699
|
1 859
|
2 909
|
3 559
|
5 011
|
7 018
|
7 502
|
7 435
|
7 075
|
7 393
|
7 018
|
6 550
|
6 968
|
10 182
|
10 417
|
9 703
|
8 989
|
8 527
|
7 025
|
|
| PP&E Gross |
891
|
926
|
1 085
|
1 644
|
1 664
|
1 699
|
1 859
|
2 909
|
3 559
|
5 011
|
0
|
7 502
|
7 435
|
0
|
7 393
|
7 018
|
6 550
|
6 968
|
10 182
|
10 417
|
9 703
|
8 989
|
8 527
|
7 025
|
|
| Accumulated Depreciation |
598
|
699
|
805
|
968
|
1 165
|
1 343
|
1 519
|
1 799
|
2 102
|
2 459
|
0
|
3 929
|
4 584
|
0
|
1 030
|
1 979
|
2 898
|
3 835
|
4 795
|
5 616
|
7 843
|
8 285
|
9 393
|
8 074
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
28
|
29
|
23
|
59
|
69
|
54
|
42
|
64
|
43
|
32
|
46
|
95
|
186
|
202
|
163
|
121
|
|
| Goodwill |
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
380
|
384
|
359
|
381
|
208
|
123
|
321
|
390
|
372
|
660
|
390
|
403
|
446
|
697
|
1 234
|
|
| Long-Term Investments |
1 263
|
1 542
|
1 426
|
1 987
|
2 111
|
2 458
|
3 360
|
2 155
|
1 948
|
807
|
1 267
|
1 280
|
2 521
|
3 833
|
3 630
|
4 295
|
7 741
|
10 097
|
11 484
|
11 008
|
14 091
|
25 844
|
28 919
|
30 624
|
|
| Other Long-Term Assets |
31
|
73
|
121
|
155
|
0
|
70
|
99
|
181
|
171
|
91
|
162
|
122
|
224
|
301
|
246
|
267
|
251
|
333
|
12
|
170
|
148
|
7
|
10
|
734
|
|
| Other Assets |
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
3 750
N/A
|
4 181
+11%
|
4 508
+8%
|
5 662
+26%
|
5 986
+6%
|
6 506
+9%
|
8 821
+36%
|
10 252
+16%
|
11 039
+8%
|
13 848
+25%
|
16 620
+20%
|
18 166
+9%
|
19 411
+7%
|
21 966
+13%
|
21 593
-2%
|
22 109
+2%
|
24 663
+12%
|
28 667
+16%
|
32 951
+15%
|
37 317
+13%
|
41 016
+10%
|
49 682
+21%
|
58 433
+18%
|
69 690
+19%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
1 009
|
1 257
|
1 039
|
971
|
1 753
|
2 411
|
2 128
|
942
|
2 476
|
1 458
|
1 326
|
1 352
|
1 122
|
1 481
|
1 624
|
2 896
|
2 540
|
2 332
|
2 529
|
3 655
|
4 668
|
4 996
|
|
| Accrued Liabilities |
0
|
0
|
2
|
6
|
4
|
3
|
8
|
9
|
18
|
1 412
|
165
|
254
|
257
|
340
|
190
|
301
|
161
|
104
|
166
|
34
|
38
|
94
|
155
|
1 077
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
247
|
304
|
593
|
554
|
1 753
|
547
|
475
|
319
|
0
|
0
|
0
|
298
|
346
|
440
|
292
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
327
|
672
|
782
|
863
|
508
|
504
|
259
|
0
|
412
|
720
|
1 128
|
396
|
398
|
424
|
279
|
|
| Other Current Liabilities |
902
|
1 221
|
351
|
447
|
491
|
563
|
684
|
715
|
713
|
884
|
970
|
2 374
|
3 167
|
2 421
|
2 182
|
1 814
|
3 524
|
3 965
|
3 959
|
4 412
|
4 963
|
5 905
|
6 453
|
7 562
|
|
| Total Current Liabilities |
902
|
1 221
|
1 362
|
1 710
|
1 535
|
1 538
|
2 445
|
3 136
|
2 860
|
3 812
|
4 587
|
5 459
|
6 168
|
6 374
|
4 545
|
4 330
|
5 627
|
7 377
|
7 386
|
7 906
|
8 223
|
10 398
|
12 139
|
14 207
|
|
| Long-Term Debt |
342
|
278
|
175
|
611
|
744
|
607
|
1 034
|
953
|
1 146
|
1 682
|
2 319
|
1 661
|
971
|
211
|
265
|
0
|
7
|
8
|
2 846
|
2 828
|
2 676
|
2 805
|
2 590
|
1 218
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
47
|
114
|
125
|
168
|
194
|
2
|
0
|
51
|
0
|
0
|
0
|
131
|
192
|
323
|
282
|
411
|
498
|
691
|
1 057
|
1 387
|
|
| Minority Interest |
1
|
1
|
1
|
1
|
1
|
0
|
32
|
29
|
26
|
23
|
20
|
19
|
14
|
478
|
441
|
405
|
366
|
328
|
286
|
54
|
54
|
53
|
62
|
67
|
|
| Other Liabilities |
61
|
53
|
32
|
12
|
0
|
0
|
0
|
0
|
0
|
276
|
333
|
402
|
415
|
529
|
583
|
639
|
536
|
244
|
278
|
298
|
290
|
256
|
262
|
352
|
|
| Total Liabilities |
1 306
N/A
|
1 553
+19%
|
1 570
+1%
|
2 333
+49%
|
2 326
0%
|
2 260
-3%
|
3 635
+61%
|
4 285
+18%
|
4 224
-1%
|
5 795
+37%
|
7 260
+25%
|
7 592
+5%
|
7 568
0%
|
7 592
+0%
|
5 834
-23%
|
5 504
-6%
|
6 729
+22%
|
8 280
+23%
|
11 078
+34%
|
11 497
+4%
|
11 740
+2%
|
14 203
+21%
|
16 111
+13%
|
17 232
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
|
| Retained Earnings |
2 316
|
2 501
|
2 811
|
3 202
|
3 533
|
4 118
|
5 058
|
5 839
|
6 687
|
7 925
|
9 257
|
10 470
|
11 739
|
14 074
|
15 248
|
16 071
|
17 228
|
19 313
|
20 919
|
24 674
|
27 809
|
33 267
|
39 824
|
45 794
|
|
| Unrealized Security Profit/Loss |
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 097
|
3 046
|
6 549
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
664
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
196
|
407
|
430
|
601
|
970
|
851
|
1 043
|
1 363
|
12
|
12
|
12
|
|
| Total Equity |
2 444
N/A
|
2 628
+8%
|
2 939
+12%
|
3 329
+13%
|
3 661
+10%
|
4 246
+16%
|
5 185
+22%
|
5 967
+15%
|
6 814
+14%
|
8 053
+18%
|
9 361
+16%
|
10 574
+13%
|
11 843
+12%
|
14 373
+21%
|
15 759
+10%
|
16 604
+5%
|
17 934
+8%
|
20 387
+14%
|
21 873
+7%
|
25 821
+18%
|
29 276
+13%
|
35 479
+21%
|
42 321
+19%
|
52 458
+24%
|
|
| Total Liabilities & Equity |
3 750
N/A
|
4 181
+11%
|
4 508
+8%
|
5 662
+26%
|
5 986
+6%
|
6 506
+9%
|
8 821
+36%
|
10 252
+16%
|
11 039
+8%
|
13 848
+25%
|
16 620
+20%
|
18 166
+9%
|
19 411
+7%
|
21 966
+13%
|
21 593
-2%
|
22 109
+2%
|
24 663
+12%
|
28 667
+16%
|
32 951
+15%
|
37 317
+13%
|
41 016
+10%
|
49 682
+21%
|
58 433
+18%
|
69 690
+19%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
156
|
156
|
156
|
156
|
156
|
156
|
156
|
156
|
156
|
156
|
156
|
156
|
156
|
156
|
156
|
156
|
156
|
156
|
156
|
156
|
156
|
156
|
156
|
156
|
|