for the year ended March 31, 2015
` Crores
Particulars |
For the year ended March 31, 2015 |
For the year ended March 31, 2014 |
A. Cash Flow from Operating Activities |
||
Net Profit Before Tax | 3,328.82 | 2,867.25 |
Adjustments for: | ||
Add: Depreciation and amortisation | 539.97 | 1,107.37 |
Loss on fixed assets sold/discarded | 22.84 | 13.98 |
Loss on sale of non-trade current investments | 0.21 | 1.26 |
Provision for diminution in value of investment: | ||
Exceptional item: Long term trade investment - Non Current | 155.04 | - |
Long term non trade investment | 0.72 | 0.45 |
Finance cost | 11.09 | 11.09 |
Provision for doubtful debts | 0.70 | 0.85 |
730.57 | 1,135.73 | |
Less: Interest on long term and current non-trade investments | 50.37 | 53.10 |
Interest on loans, deposits etc. | 98.86 | 90.27 |
Profit on sale of fixed assets | 0.68 | 0.68 |
Exchange differences | (0.03) | (3.02) |
Dividend income: | ||
On current Investments - Non-Trade | 1.50 | 0.69 |
On long-term investments-Trade and Non trade | 2.25 | 2.25 |
Profit on sale of non-trade current investments | 320.08 | 300.65 |
473.71 | 444.62 | |
Operating profit before working capital changes | 3,585.68 | 3,558.36 |
Changes in working capital: | ||
Adjustment for (increase)/decrease in operating assets: | ||
Add: Inventories | (145.94) | (32.79) |
Trade receivables | (469.74) | (259.46) |
Short-term loans and advances | (237.35) | (16.76) |
Long-term loans and advances | (23.00) | (131.92) |
Other current assets | (30.78) | - |
(906.81) | (440.93) | |
Adjustment for increase/(decrease) in operating liabilities: | ||
Less: Trade payables | 551.96 | 417.25 |
Other current liabilities | (6.53) | 52.74 |
Other long-term liabilities | 6.88 | 3.47 |
Short-term provisions | 2.95 | 2.15 |
Long-term provisions | 15.64 | 19.82 |
570.90 | 495.43 | |
Cash generated from operations | 3,249.77 | 3,612.86 |
Less: Direct taxes paid | 999.77 | 649.45 |
Net cash from operating activities | 2,250.00 | 2,963.41 |
B. Cash Flow from Investing Activities |
||
Proceeds from sale of fixed assets | 2.71 | 4.05 |
Sale / (Purchase) of investments (net) | 1,354.16 | (8.66) |
Investment in Associates | (167.90) | (0.16) |
Investment in Subsidiaries | (87.49) | (157.18) |
Inter corporate deposits received back | 515.00 | 625.00 |
Inter corporate deposits paid | (295.00) | (605.00) |
Interest received on long term and current non-trade investments | 31.01 | 51.58 |
Interest received on loans, deposits etc. | 98.86 | 90.27 |
Dividend income | ||
On current Investments - Non-Trade | 1.50 | 0.69 |
On long-term investments-Trade and Non trade | 2.25 | 2.25 |
Capital expenditure on fixed assets, including capital advances | (1,155.68) | (936.80) |
Payment of deferred credits | (287.34) | (685.36) |
Net cash (used) in investing activities | 12.08 | (1,619.32) |
C Cash Flow from Financing Activities |
||
Interest paid | (11.09) | (11.82) |
Dividends paid | (1,897.03) | (1,199.29) |
Tax on dividend | (322.40) | (203.82) |
Net cash (used) in financing activities | (2,230.52)) | (1,414.93) |
D Increase/(Decrease) in Cash and Cash Equivalents (A+B+C) |
31.56 | (70.84) |
Cash and cash equivalents at the beginning of the year | 66.41 | 134.95 |
Add: on account of amalgamation (refer note 36) | - | 2.30 |
Cash and cash equivalents at the end of the year | ||
Cash and bank balances | 97.97 | 66.41 |
97.97 | 66.41 | |
Reconciliation | ||
Cash and Bank balances as per Balance Sheet | 159.25 | 117.50 |
Less: Unpaid dividend current account with Banks | 61.28 | 51.09 |
Net Cash and cash equivalents at the end of the year | 97.97 | 66.41 |
Accompanying notes forming part of the financial statements
In terms of our report attached For DELOITTE HASKINS & SELLS Chartered Accountants |
For and on behalf of the Board of Directors | |
Brijmohan Lall Munjal Chairman DIN - 0004134 |
||
Jaideep Bhargava Partner |
Pawan Munjal Vice Chairman, Managing Director & CEO DIN - 00004223 |
Pradeep Dinodia Chairman-Audit Committee DIN - 00027995 |
New Delhi May 7, 2015 |
Ravi Sud Sr. Vice President & CFO |
IIam C. Kamboj Asso. V. P. Legal & Company Secretary |