BF Utilities Limited
NSE:BFUTILITIE.NS
848 (INR) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 496.033 | 81.79 | 247.43 | 271 | 216.75 | 240.896 | 239.71 | 247.886 | 63.18 | 334.042 | 685.873 | 878.691 | 328.905 | 2,820.83 | 390.531 | 98.584 | 148.841 | 2,085.764 | 95.725 |
Short Term Investments
| 1,869.455 | 2,052.18 | 2,596.88 | 2,330.67 | 2,047.89 | 531.805 | 228.116 | 268.606 | 297.274 | 350.707 | 742.396 | 0 | 0 | 346.624 | 2,549.592 | 1,368.708 | 944.153 | 1,061.633 | 1,462.811 |
Cash and Short Term Investments
| 2,365.488 | 2,133.97 | 2,844.31 | 2,601.67 | 2,264.64 | 772.701 | 467.825 | 516.491 | 360.454 | 684.749 | 1,428.269 | 878.691 | 328.905 | 3,167.454 | 2,940.123 | 1,467.292 | 1,092.994 | 3,147.397 | 1,558.536 |
Net Receivables
| 261.242 | 339.14 | 446.93 | 286.82 | 52.94 | 177.17 | 1,433.585 | 345.727 | 1,359.206 | 1,393.847 | 368.966 | 1.19 | 0.656 | 83.418 | 608.507 | 1,006.353 | 538.909 | 663.785 | 500.219 |
Inventory
| 2,241.123 | 2,248.42 | 2,232.21 | 2,232.53 | 1,714.31 | 1,715.013 | 1,716.218 | 1,721.207 | 1,967.835 | 2,032.806 | 1,612.462 | 642.644 | 377.75 | 276.246 | 310.846 | 270.041 | 206.282 | 166.032 | 236.959 |
Other Current Assets
| 160.521 | 0.36 | 0.26 | 37.45 | 108.16 | 634.11 | 215.567 | 785.445 | 147.686 | 57.13 | 55.907 | 2,832.388 | 941.018 | 62.505 | 304.365 | 208.502 | 38.533 | 50.066 | 32.572 |
Total Current Assets
| 5,028.374 | 4,721.89 | 5,523.71 | 5,186.51 | 4,087.11 | 3,121.823 | 3,833.196 | 3,023.144 | 3,835.182 | 4,168.532 | 3,465.604 | 4,354.914 | 1,648.329 | 3,589.623 | 4,163.842 | 2,952.188 | 1,876.717 | 4,027.28 | 2,328.286 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 558.146 | 4,732.11 | 4,767.48 | 4,855.69 | 4,874.81 | 3,621.958 | 974.188 | 4,854.632 | 2,165.092 | 2,752.531 | 1,504.469 | 11,924.734 | 14,125.123 | 13,097.426 | 1,310.126 | 1,295.313 | 1,237.917 | 1,354.403 | 1,103.033 |
Goodwill
| 63.509 | 63.51 | 63.51 | 63.51 | 63.51 | 63.509 | 63.509 | 63.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 207.446 |
Intangible Assets
| 11,690.606 | 11,172.75 | 10,896.22 | 11,335.13 | 10,801.97 | 11,246.649 | 11,894.132 | 11,302.489 | 12,661.102 | 11,815.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 11,754.115 | 11,236.26 | 10,959.73 | 11,398.64 | 10,865.48 | 11,310.158 | 13,280.848 | 11,365.998 | 12,661.102 | 11,815.353 | 10,919.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 207.446 |
Long Term Investments
| -1,743.919 | -1,549.13 | -2,559.65 | -2,293.44 | -2,014.94 | -529.904 | -227.17 | 143.32 | -278.081 | -331.479 | -723.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,973.067 |
Tax Assets
| 50.63 | 40.12 | 16.11 | 0 | 22.28 | 1.087 | 3,718.184 | 83.454 | -12,661.102 | -11,815.353 | 3,870.371 | 23.798 | 33.517 | 42.869 | 57.373 | 47.175 | 49.655 | 90.901 | 133.58 |
Other Non-Current Assets
| 6,721.44 | 2,333.5 | 2,866.3 | 2,559.56 | 2,170.98 | 643.68 | 407.431 | 0 | 16,767.467 | 15,969.036 | 1,428.076 | 6,530.542 | 832.417 | 1,660.876 | 6,133.934 | 5,831.168 | 5,562.974 | 3,265.843 | 588.004 |
Total Non-Current Assets
| 17,340.412 | 16,792.86 | 16,049.97 | 16,520.45 | 15,918.61 | 15,046.979 | 18,153.48 | 16,447.405 | 18,654.479 | 18,390.088 | 16,998.998 | 18,479.073 | 14,991.057 | 14,801.172 | 7,501.433 | 7,173.657 | 6,850.547 | 4,711.146 | 5,005.129 |
Total Assets
| 22,368.786 | 21,514.75 | 21,573.68 | 21,706.96 | 20,005.72 | 18,168.803 | 21,986.676 | 19,470.548 | 22,489.66 | 22,558.62 | 20,464.602 | 22,833.987 | 16,639.386 | 18,390.795 | 11,665.275 | 10,125.845 | 8,727.264 | 8,738.427 | 7,333.416 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 392.49 | 465.7 | 462.32 | 488.98 | 548.61 | 256.127 | 143.205 | 196.461 | 186.726 | 87.45 | 114.847 | 0 | 0 | 0 | 169.033 | 264.274 | 268.548 | 215.269 | 152.567 |
Short Term Debt
| 1,363.633 | 1,114.77 | 1,087.39 | 888.79 | 948.6 | 625.545 | 578.645 | 430.183 | 122.1 | 60 | 65.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 5.352 | 6.54 | 10.53 | 0 | 23.34 | 45.709 | 25.041 | 18.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 742.628 | 0 | 720.734 | 0 | 23.34 | 693.495 | 1,200.19 | 963.177 | 220.196 | 198.648 | 213.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1,345.644 | 1,700.6 | 1,238.526 | 1,992.86 | 718.12 | 0.918 | 453.378 | 0.946 | 2,595.16 | 1,511.769 | 896.715 | 1,425.502 | 1,563.907 | 1,477.488 | 1,839.459 | 1,740.267 | 1,409.571 | 1,650.079 | 1,189.655 |
Total Current Liabilities
| 3,844.395 | 3,281.07 | 3,508.97 | 3,370.63 | 2,238.67 | 1,576.085 | 2,375.418 | 1,590.768 | 3,124.182 | 1,857.867 | 1,290.967 | 1,425.502 | 1,563.907 | 1,477.488 | 2,008.492 | 2,004.541 | 1,678.119 | 1,865.349 | 1,342.222 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 13,460.449 | 15,198.22 | 16,062.26 | 16,243.76 | 16,608.43 | 15,802.915 | 17,466.135 | 20,452.327 | 18,509.303 | 18,728.731 | 15,934.777 | 15,559.993 | 12,943.769 | 14,209.933 | 1,868.87 | 1,395.473 | 1,363.124 | 1,650.981 | 2,497.627 |
Deferred Revenue Non-Current
| 598.832 | 407.72 | 407.72 | 407.72 | 407.72 | 407.723 | 14.795 | 407.723 | 9.116 | 7.963 | 6.523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 340.984 | 16.89 | 0.34 | 14.39 | 14.25 | 18.869 | 31.239 | 94.506 | 60.83 | 64.501 | 65.283 | 93.943 | 63.292 | 63.292 | 132.032 | 112.375 | 102.344 | 133.91 | 166.917 |
Other Non-Current Liabilities
| 823.553 | 1,891.7 | 1,828.48 | 1,695.07 | 1,329.84 | 1,350.342 | 463.29 | 1,063.644 | 253.056 | 254.592 | 429.517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 15,223.818 | 17,514.53 | 18,298.8 | 18,360.94 | 18,360.24 | 17,579.85 | 17,975.458 | 22,018.201 | 18,832.305 | 19,055.786 | 16,436.1 | 15,653.936 | 13,007.061 | 14,273.225 | 2,000.902 | 1,507.848 | 1,465.469 | 1,784.891 | 2,664.544 |
Total Liabilities
| 19,068.213 | 20,795.6 | 21,807.77 | 21,731.57 | 20,598.91 | 19,155.935 | 20,350.876 | 23,608.969 | 21,956.487 | 20,913.653 | 17,727.067 | 17,079.437 | 14,570.968 | 15,750.713 | 4,009.394 | 3,512.389 | 3,143.588 | 3,650.24 | 4,006.766 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 643.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 188.338 | 188.34 | 188.34 | 188.34 | 188.34 | 188.338 | 188.338 | 188.338 | 188.338 | 188.338 | 188.338 | 188.338 | 188.338 | 792.696 | 229.395 | 229.395 | 229.395 | 188.338 | 188.338 |
Retained Earnings
| -4,911.95 | -5,348.22 | -5,845.02 | -5,820.34 | -6,017.6 | -6,345.471 | -980.011 | -6,636.326 | -3,474.589 | -2,835.142 | 0 | 0 | 0 | 75.347 | 3,957.568 | 3,036.957 | 2,184.622 | 1,837.233 | 0 |
Accumulated Other Comprehensive Income/Loss
| 1,941.7 | 1,583.51 | 1,578.4 | 1,553.79 | -1,206.62 | -1,145.702 | -1,222.035 | -1,024.791 | -1,039.951 | -943.704 | -1,007.073 | -1,559.455 | -1,159.142 | -738.75 | -914.565 | -791.635 | -671.04 | -594 | -683.612 |
Other Total Stockholders Equity
| 1,864.849 | 1,864.84 | 1,845.63 | 1,864.84 | 4,389.82 | 4,379.39 | 3,323.954 | 2,492.002 | 1,521.676 | 1,306.672 | -980.953 | 1,918.85 | 1,824.751 | 738.75 | 4,118.716 | 3,874.575 | 3,576.294 | 3,392.8 | 3,456.723 |
Total Shareholders Equity
| -917.063 | -1,711.53 | -2,232.65 | -2,213.37 | -2,646.06 | -2,923.444 | 1,310.246 | -4,336.956 | -2,804.526 | -2,283.836 | -1,799.687 | 547.734 | 853.947 | 868.043 | 7,391.115 | 6,349.292 | 5,319.271 | 4,824.372 | 2,961.45 |
Total Equity
| 3,300.573 | 719.15 | -234.09 | -24.61 | -593.19 | -987.132 | 1,635.8 | -4,138.421 | 533.173 | 1,644.967 | 2,737.534 | 5,754.55 | 2,068.418 | 2,640.082 | 7,655.881 | 6,613.456 | 5,583.676 | 5,088.187 | 3,326.649 |
Total Liabilities & Shareholders Equity
| 22,368.786 | 21,514.75 | 21,573.68 | 21,706.96 | 20,005.72 | 18,168.803 | 21,986.676 | 19,470.548 | 22,489.66 | 22,558.62 | 20,464.602 | 22,833.987 | 16,639.386 | 18,390.795 | 11,665.275 | 10,125.845 | 8,727.264 | 8,738.427 | 7,333.416 |