25.10.2013 Views

GAMMON INDIA LIMITED

GAMMON INDIA LIMITED

GAMMON INDIA LIMITED

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

REFORMATTED CONSOLIDATED CASH FLOW STATEMENT FOR THE LAST THREE REPORTING YEARS<br />

2008-09 2007-08 2006-07<br />

Rs.in Millions Rs. in Millions Rs.in Millions<br />

A. CASH FLOW FROM OPERATING ACTIVITIES :<br />

Net Profit before Tax and extraordinary items 1,492.71 1,458.99 1,571.34<br />

Adjustments for : -<br />

Depreciation & Amortisation 1,439.07 883.17 778.39<br />

Personnel Cost (Stock Option Scheme) 23.62 11.35 -<br />

Profit / Loss on Sale of investments (net) (441.34) (45.19) (10.08)<br />

Profit / Loss on Sale of Assets - (0.83) 2.04<br />

Dividend Income (107.62) (5.71) (9.89)<br />

Interest (Net) 2,414.51 970.24 632.36<br />

Foreign Exchange loss / gain 4.49 1.27 1.00<br />

Preliminary Expenses written off 2.28 0.78 0.93<br />

Foreign Currency translation Reserve (173.76) - -<br />

Foreign exchange translation 312.33 - -<br />

Prior Period Adjustments 45.19 - -<br />

Share of Loss in Associates 18.66 (151.04) (129.89)<br />

Goodwill Amortised - - 20.72<br />

Amount written off 63.09 15.79 31.95<br />

3,600.52 1,679.83 1,317.53<br />

Operating Profit before Working Capital Changes 5,093.23 3,138.82 2,888.87<br />

Adjustments for : -<br />

Trade and Other Receivables (1,648.62) (1,859.86) (1,252.00)<br />

Inventory (6,366.47) (528.35) (1,561.70)<br />

Trade Payables & Working Capital Finance 9,005.68 1,897.54 710.81<br />

Loan and Advances (1,863.95) 785.63 (1,690.00)<br />

Preliminary Expenses (11.31) (1.08) (10.80)<br />

(884.67) 293.88 (3,803.69)<br />

CASH GENERATED FROM THE OPERATIONS 4,208.56 3,432.70 (914.82)<br />

Direct Taxes paid (1,737.44) (1,282.76) (388.80)<br />

Net Cash Flow from Operating Activities 2,471.12 2,149.94 (1,303.62)<br />

B. CASH FLOW FROM INVESTMENT ACTIVITIES : -<br />

Goodwill on Acquisition (5,606.54) (582.12) (30.00)<br />

Purchase of Fixed Assets (excl. impairment) (10,447.78) (4,543.24) (3,234.80)<br />

Cash and bank balances taken over pursuant to amalgamation 3,431.23 - -<br />

Sale of Fixed Assets 43.10 2.03 53.00<br />

Share Application Money Pending Allotment 24.87 (22.99) 20.70<br />

Purchase of Investments in - Associates (55.16) (0.49) (216.60)<br />

- Others (20,185.81) (7,461.36) (2,679.30)<br />

Sale of Investments in - Associates - 2.90 51.60<br />

- Others 21,141.49 6,580.28 2,686.80<br />

Interest received 276.77 259.47 317.60<br />

Dividend received 107.62 5.71 9.90<br />

Net Cash Flow after Investing Activities (11,270.21) (5,759.81) (3,021.10)<br />

C CASH FLOW FROM FINANCING ACTIVITIES :<br />

Interest Paid (2,615.87) (1,194.90) (1,023.00)<br />

Grant Received 332.38 - -<br />

xxviii

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!