Mahanagar Gas Ltd
NSE:MGL
Balance Sheet
Balance Sheet Decomposition
Mahanagar Gas Ltd
Mahanagar Gas Ltd
Balance Sheet
Mahanagar Gas Ltd
| 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 |
342
|
510
|
660
|
888
|
168
|
222
|
74
|
150
|
265
|
154
|
282
|
843
|
1 179
|
1 497
|
1 518
|
|
| Cash |
0
|
0
|
0
|
0
|
168
|
222
|
74
|
150
|
265
|
154
|
282
|
825
|
1 179
|
1 294
|
1 507
|
|
| Cash Equivalents |
342
|
510
|
660
|
888
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
0
|
203
|
10
|
|
| Short-Term Investments |
1 130
|
2 355
|
3 021
|
3 421
|
4 910
|
5 452
|
5 945
|
7 632
|
9 141
|
13 032
|
14 577
|
14 667
|
14 128
|
13 088
|
12 463
|
|
| Total Receivables |
1 333
|
1 152
|
1 132
|
1 401
|
1 214
|
1 188
|
1 327
|
1 264
|
1 560
|
844
|
1 404
|
1 906
|
3 035
|
3 037
|
3 738
|
|
| Accounts Receivables |
1 058
|
825
|
902
|
1 093
|
959
|
923
|
945
|
913
|
995
|
684
|
1 275
|
1 840
|
2 940
|
2 965
|
3 641
|
|
| Other Receivables |
275
|
327
|
230
|
308
|
255
|
265
|
382
|
351
|
565
|
160
|
129
|
66
|
95
|
72
|
98
|
|
| Inventory |
136
|
143
|
138
|
159
|
174
|
180
|
238
|
240
|
191
|
186
|
222
|
275
|
534
|
505
|
627
|
|
| Other Current Assets |
142
|
164
|
204
|
252
|
332
|
348
|
361
|
468
|
584
|
837
|
1 059
|
760
|
1 186
|
1 152
|
1 118
|
|
| Total Current Assets |
3 083
|
4 325
|
5 154
|
6 121
|
6 797
|
7 390
|
7 946
|
9 755
|
11 741
|
15 052
|
17 543
|
18 451
|
20 062
|
19 076
|
19 464
|
|
| PP&E Net |
9 221
|
10 800
|
12 358
|
13 326
|
14 086
|
15 529
|
17 118
|
18 847
|
21 284
|
25 311
|
27 240
|
32 244
|
37 292
|
46 021
|
54 900
|
|
| PP&E Gross |
9 221
|
10 800
|
12 358
|
13 326
|
0
|
15 529
|
17 118
|
18 847
|
21 284
|
25 311
|
27 240
|
32 244
|
37 292
|
46 021
|
54 900
|
|
| Accumulated Depreciation |
3 233
|
3 856
|
4 437
|
5 203
|
0
|
805
|
1 727
|
2 812
|
4 034
|
5 597
|
7 311
|
9 204
|
11 437
|
14 147
|
17 355
|
|
| Intangible Assets |
62
|
55
|
46
|
44
|
46
|
47
|
44
|
39
|
47
|
46
|
57
|
52
|
51
|
4 455
|
4 212
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
109
|
109
|
|
| Note Receivable |
459
|
283
|
271
|
253
|
190
|
301
|
310
|
426
|
532
|
721
|
1 044
|
1 452
|
1 088
|
1 227
|
1 558
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
537
|
1 179
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
550
|
437
|
824
|
1 036
|
807
|
151
|
128
|
138
|
1 830
|
1 109
|
1 280
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
109
|
109
|
|
| Total Assets |
12 826
N/A
|
15 463
+21%
|
17 830
+15%
|
19 743
+11%
|
21 669
+10%
|
23 705
+9%
|
26 242
+11%
|
30 102
+15%
|
34 410
+14%
|
41 280
+20%
|
46 011
+11%
|
52 338
+14%
|
60 323
+15%
|
72 534
+20%
|
82 702
+14%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
753
|
569
|
1 075
|
1 280
|
1 216
|
1 386
|
1 201
|
1 100
|
1 524
|
1 318
|
1 559
|
2 718
|
3 222
|
3 479
|
4 313
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
9
|
6
|
0
|
0
|
0
|
176
|
168
|
206
|
208
|
236
|
356
|
|
| Other Current Liabilities |
2 225
|
3 463
|
4 033
|
4 478
|
3 182
|
3 669
|
5 096
|
6 132
|
6 687
|
7 973
|
9 383
|
10 342
|
12 182
|
13 283
|
14 081
|
|
| Total Current Liabilities |
2 978
|
4 031
|
5 107
|
5 758
|
4 407
|
5 061
|
6 297
|
7 233
|
8 212
|
9 467
|
11 109
|
13 266
|
15 612
|
16 998
|
18 750
|
|
| Long-Term Debt |
108
|
105
|
98
|
80
|
68
|
44
|
27
|
12
|
0
|
490
|
573
|
824
|
938
|
1 178
|
1 655
|
|
| Deferred Income Tax |
583
|
651
|
797
|
887
|
1 029
|
1 199
|
1 376
|
1 748
|
2 048
|
1 607
|
1 773
|
2 008
|
2 086
|
2 443
|
2 771
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
146
|
|
| Other Liabilities |
5
|
6
|
1
|
48
|
126
|
116
|
142
|
156
|
161
|
190
|
233
|
267
|
345
|
482
|
579
|
|
| Total Liabilities |
3 675
N/A
|
4 792
+30%
|
6 003
+25%
|
6 773
+13%
|
5 629
-17%
|
6 421
+14%
|
7 842
+22%
|
9 149
+17%
|
10 422
+14%
|
11 754
+13%
|
13 688
+16%
|
16 365
+20%
|
18 981
+16%
|
21 150
+11%
|
23 900
+13%
|
|
| Equity | ||||||||||||||||
| Common Stock |
893
|
893
|
893
|
893
|
893
|
893
|
988
|
988
|
988
|
988
|
988
|
988
|
988
|
988
|
988
|
|
| Retained Earnings |
8 257
|
9 777
|
10 933
|
12 076
|
15 067
|
16 311
|
17 413
|
19 966
|
23 001
|
28 539
|
31 336
|
34 985
|
40 354
|
50 436
|
57 878
|
|
| Other Equity |
0
|
0
|
0
|
0
|
79
|
79
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
64
|
|
| Total Equity |
9 151
N/A
|
10 670
+17%
|
11 826
+11%
|
12 970
+10%
|
16 040
+24%
|
17 284
+8%
|
18 400
+6%
|
20 953
+14%
|
23 989
+14%
|
29 527
+23%
|
32 324
+9%
|
35 973
+11%
|
41 342
+15%
|
51 384
+24%
|
58 802
+14%
|
|
| Total Liabilities & Equity |
12 826
N/A
|
15 463
+21%
|
17 830
+15%
|
19 743
+11%
|
21 669
+10%
|
23 705
+9%
|
26 242
+11%
|
30 102
+15%
|
34 410
+14%
|
41 280
+20%
|
46 011
+11%
|
52 338
+14%
|
60 323
+15%
|
72 534
+20%
|
82 702
+14%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
99
|
99
|
99
|
99
|
89
|
89
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
|