 |
Financial Highlights |
| Abridged Profit & Loss Account |
Stand Alone (Rs.in Millions) |
|
|
 |
2007 |
2008 |
2009 |
2010 |
2011 |
| Gross Sales |
19797.2 |
23511.2 |
28064.4 |
32,017.40 |
39,979.10 |
| Other Income |
390.10 |
1,180.70 |
844.30 |
1,406.70 |
2,400.60 |
| Operating Profit (PBDIT) |
3,217.30 |
4,355.50 |
2,945.10 |
8,579.50 |
10,096.90 |
| Interest |
187.30 |
161.10 |
550.60 |
523.30 |
504.90 |
| Depreciation |
718.40 |
746.00 |
824.10 |
954.60 |
1,250.40 |
| Tax |
20.80 |
540.60 |
321.20 |
1,865.90 |
2,116.50 |
| Profit after tax and before Exceptional Items & Minority Interest |
2,290.80 |
2,907.80 |
1,249.20 |
5,235.70 |
6,225.10 |
| Net Profit / (Loss) |
2,290.80 |
2,907.80 |
1,285.40 |
5,257.60 |
5,938.00 |
|
| Abridged Balance Sheet |
(Rs.in Millions) |
|
|
 |
2007 |
2008 |
2009 |
2010 |
2011 |
Fixed Assets
Gross Block |
11,256.00 |
12,556.00 |
15,437.30 |
20,259.30 |
25,379.20 |
| Less: Depreciation |
2,318.10 |
3,049.40 |
3,858.30 |
4,815.40 |
6,052.80 |
| Net Block |
8,937.90 |
9,506.60 |
11,579.00 |
15,443.90 |
19,326.40 |
| Intangible Assets |
18.30 |
10.10 |
9.30 |
4.30 |
1.70 |
| Investments |
2,027.30 |
2,879.50 |
2,694.10 |
3,709.10 |
4,930.90 |
| Current Asset, Loans & Advances |
22,210.10 |
22,547.20 |
26,060.00 |
26,783.70 |
34,152.80 |
| Less: Current Liabilities & Provisions |
3,464.80 |
4,457.30 |
5,203.30 |
6,398.70 |
8,320.30 |
| Bank Borrowings (incl. CP) |
5,362.00 |
5,337.50 |
7,380.20 |
7,022.20 |
6,366.50 |
| Net Working Capital |
13,383.30 |
12,752.40 |
13,476.50 |
13,362.40 |
19,466.00 |
| Net Tangible Assets |
24,366.80 |
25,149.60 |
27,758.90 |
32,519.70 |
43,725.00 |
| Less: Secured Term Loans |
1,497.50 |
481.20 |
750.00 |
- |
4,013.60 |
| Unsecured Loans |
12,903.90 |
11,737.80 |
13,016.60 |
12,425.30 |
12,797.10 |
| Miscellaneous Expenditure (to the extent not written off or adjusted) |
-- |
-- |
-- |
-- |
-- |
| Net Worth |
9,965.40 |
12,930.60 |
13,992.30 |
20,094.40 |
26,914.30 |
| Represented by |
|
|
|
|
|
| Equity Shares |
266.90 |
268.80 |
268.80 |
278.60 |
291.10 |
| Share Warrants |
-- |
-- |
-- |
-- |
-- |
| Minority Interest |
-- |
-- |
-- |
-- |
-- |
| Reserves & Surplus |
9,026.30 |
11,937.20 |
12,939.50 |
18,865.10 |
25,405.00 |
| Total |
9,293.20 |
12,206.00 |
13,208.30 |
19,143.70 |
25,696.10 |
| Deferred tax liability (Net of deferred tax assets) |
672.20 |
724.60 |
784.00 |
950.70 |
1,218.20 |
| Net Worth |
9,965.40 |
12,930.60 |
13,992.30 |
20,094.40 |
26,914.30 |
|
|
 |
|
 |
Consolidated (Rs.in Millions) |
|
|
| 2007 |
2008 |
2009 |
2010 |
2011 |
| 22,240.70 |
25,463.10 |
30,252.90 |
34,535.90 |
42,253.60 |
| 493.10 |
956.90 |
1,600.60 |
2,366.80 |
2,808.10 |
| 3,515.00 |
4,368.00 |
2,840.80 |
9,693.80 |
10,324.80 |
| 453.60 |
446.80 |
838.60 |
677.90 |
624.60 |
| 997.20 |
1,003.70 |
1,276.00 |
1,493.40 |
1,715.00 |
| 43.60 |
536.00 |
213.60 |
1,913.60 |
2,251.20 |
| 2,020.60 |
2,381.50 |
512.60 |
5,608.90 |
5,734.00 |
| 2,009.60 |
2,384.80 |
1,002.60 |
5,634.00 |
5,634.50 |
|
|
| 2007 |
2008 |
2009 |
2010 |
2011 |
15,825.20 |
18,404.00 |
23,913.60 |
28,656.10 |
30,054.60 |
| 3,075.00 |
4,176.90 |
5,748.60 |
6,968.20 |
6,994.00 |
| 12,750.20 |
14,227.10 |
18,165.50 |
21,687.90 |
23,060.60 |
| 963.00 |
921.70 |
1,185.70 |
1,121.30 |
1,361.60 |
| 2.70 |
604.20 |
2.60 |
2.80 |
385.30 |
| 21,349.10 |
20,590.80 |
22,889.70 |
25,059.40 |
33,921.40 |
| 4,706.20 |
5,255.40 |
5,700.50 |
7,079.90 |
8,862.80 |
| 5,362.20 |
5,974.60 |
8,241.60 |
7,963.50 |
6,678.70 |
| 11,280.70 |
9,360.80 |
8,947.60 |
10,016.00 |
18,379.90 |
| 24,996.60 |
25,113.80 |
28,300.90 |
32,828.00 |
43,187.40 |
| 2,028.50 |
996.90 |
1,635.10 |
676.90 |
4,667.50 |
| 13,390.70 |
12,112.50 |
13,453.00 |
12,905.20 |
12,797.30 |
| -- |
-- |
-- |
-- |
-- |
| 9,577.40 |
12,004.40 |
13,212.80 |
19,245.90 |
25,722.60 |
| |
|
|
|
|
| 266.90 |
268.80 |
268.80 |
278.60 |
291.10 |
| -- |
-- |
-- |
-- |
-- |
| 35.40 |
32.00 |
31.50 |
43.30 |
91.20 |
| 8,593.20 |
10,971.40 |
12,143.80 |
18,012.20 |
24,157.20 |
| 8,895.50 |
11,272.20 |
12,444.10 |
18,334.10 |
24,539.50 |
| 681.90 |
732.20 |
768.70 |
911.80 |
1,183.10 |
| 9,577.40 |
12,004.40 |
13,212.80 |
19,245.90 |
25,722.60 |
|
|
 |
|