Tata Motors LTD

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 3

Tata Motors Ltd.

- Research Center

Balance sheet *(rs. crore)


  Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06

Sources of funds
Owner's fund

Equity share capital 570.60 514.05 385.54 385.41 382.87

Share application money - - - - -

Preference share capital - - - - -

Reserves & surplus 14,208.55 11,855.15 7,428.45 6,458.39 5,127.81

Loan funds
Secured loans 7,742.60 5,251.65 2,461.99 2,022.04 822.76

Unsecured loans 8,883.31 7,913.91 3,818.53 1,987.10 2,114.08

Total 31,405.06 25,534.76 14,094.51 10,852.94 8,447.52

Uses of funds
Fixed assets

Gross block 18,416.81 13,905.17 10,830.83 8,775.80 7,971.55

Less : revaluation reserve 24.63 25.07 25.51 25.95 26.39

Less : accumulated depreciation 7,212.92 6,259.90 5,443.52 4,894.54 4,401.51

Net block 11,179.26 7,620.20 5,361.80 3,855.31 3,543.65

Capital work-in-progress 5,232.15 6,954.04 5,064.96 2,513.32 951.19

Investments 22,336.90 12,968.13 4,910.27 2,477.00 2,015.15

Net current assets


Current assets, loans & advances 12,329.48 10,836.58 10,781.23 10,318.42 9,812.06

Less : current liabilities & provisions 19,672.73 12,846.21 12,029.80 8,321.20 7,888.65

Total net current assets -7,343.25 -2,009.63 -1,248.57 1,997.22 1,923.41

Miscellaneous expenses not written - 2.02 6.05 10.09 14.12

Total 31,405.06 25,534.76 14,094.51 10,852.94 8,447.52

Notes:
Book value of unquoted investments 21,991.93 12,358.84 4,145.82 2,117.86 1,648.57

Market value of quoted investments 345.53 558.32 2,530.55 1,323.08 1,550.00

Contingent liabilities 3,708.33 5,433.07 5,590.83 5,196.07 2,185.63

Number of equity sharesoutstanding (Lacs) 5705.58 5140.08 3855.04 3853.74 3828.34

Profit loss account *(rs. Crore)


  Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06

Income
Operating income 35,373.29 25,660.67 28,767.91 26,664.25 20,088.63

Expenses
Material consumed 24,759.49 19,039.41 20,931.81 19,529.88 14,376.11

Manufacturing expenses  1,652.22 1,171.59 1,230.14 1,200.36 929.82

Personnel expenses 1,836.13 1,551.39 1,544.57 1,367.83 1,143.13

Selling expenses 1,583.24 1,224.15 1,179.48 1,068.56 759.54

Adminstrative expenses 2,249.92 1,867.05 1,982.79 1,488.16 1,042.52

Expenses capitalised -740.54 -916.02 -1,131.40 -577.05 -308.85

Cost of sales 31,340.46 23,937.57 25,737.39 24,077.74 17,942.27

Operating profit 4,032.83 1,723.10 3,030.52 2,586.51 2,146.36

Other recurring income 402.27 841.54 359.42 887.23 685.18

Adjusted PBDIT 4,435.10 2,564.64 3,389.94 3,473.74 2,831.54

Financial expenses 1,246.25 704.92 471.56 455.75 350.24

Depreciation  1,033.87 874.54 652.31 586.29 520.94

Other write offs 144.03 51.17 64.35 85.02 73.78

Adjusted PBT 2,010.95 934.01 2,201.72 2,346.68 1,886.58

Tax charges  589.46 12.50 547.55 660.37 524.93

Adjusted PAT 1,421.49 921.51 1,654.17 1,686.31 1,361.65

Non recurring items 818.59 79.75 374.75 227.15 167.23

Other non cash adjustments - 15.29 - -0.07 -

Reported net profit 2,240.08 1,016.55 2,028.92 1,913.39 1,528.88

Earnigs before appropriation 3,926.07 2,399.62 3,042.75 2,690.15 2,094.54

Equity dividend 859.05 311.61 578.43 578.07 497.94

Preference dividend - - - - -

Dividend tax 132.89 34.09 81.25 98.25 69.84

Retained earnings 2,934.13 2,053.92 2,383.07 2,013.83 1,526.76


Cash flow *(rs. Crore)
  Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06

Profit before tax 2,240.08 1,001.26 2,028.92 1,913.46 1,528.88

Net cashflow-operating activity 6,586.03 1,295.02 6,174.50 2,210.13 -221.03

Net cash used in investing activity -11,848.29 -10,644.67 -5,721.86 -2,805.10 -1.06

Netcash used in fin. activity 5,348.49 8,104.70 1,132.46 303.58 -855.27

Net inc/dec in cash and equivlnt 86.23 -1,244.95 1,585.10 -291.39 -1,077.36

Cash and equivalnt begin of year 630.04 2,386.77 806.21 1,118.15 2,196.79

Cash and equivalnt end of year 716.27 1,141.82 2,391.31 826.76 1,119.43

You might also like