| (Rs. in Millions) |
| INCOME : | | | | | |
| Operating Income | 14003.00 | 13140.30 | 11961.80 | 9606.80 | 8222.40 |
| Rooms / Restaurant / Banquets | 799.80 | 700.40 | 621.60 | 277.40 | 180.50 |
| Communication Services | | | | | |
| Food & Beverages | 2238.90 | 2103.60 | 2066.70 | 1326.80 | 727.10 |
| Other Operational Income | 10964.30 | 10336.30 | 9273.50 | 8002.60 | 7314.90 |
| Less: Excise Duty | | | | | |
| Operating Income (Net) | 14003.00 | 13140.30 | 11961.80 | 9606.80 | 8222.40 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | | | | | |
| Foods, Beverages Consumed | 527.70 | 486.80 | 474.10 | 311.80 | 186.00 |
| Opening Raw Materials | 16.70 | 18.70 | 17.50 | 12.80 | 11.20 |
| Purchases Raw Materials | 534.60 | 484.80 | 475.30 | 316.60 | 187.60 |
| Closing Raw Materials | 23.60 | 16.70 | 18.70 | 17.50 | 12.80 |
| Other Direct Purchases / Brought in cost | | | | | |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 506.70 | 485.10 | 467.40 | 306.80 | 206.20 |
| Electricity & Power | 506.70 | 485.10 | 467.40 | 306.80 | 206.20 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 3989.90 | 3516.60 | 3019.30 | 2486.20 | 2430.10 |
| Salaries, Wages & Bonus | 3492.40 | 3115.90 | 2619.70 | 2175.30 | 2190.10 |
| Contributions to EPF & Pension Funds | 201.40 | 180.40 | 180.30 | 162.50 | 144.30 |
| Workmen and Staff Welfare Expenses | 291.00 | 215.10 | 187.80 | 121.50 | 82.90 |
| Other Employees Cost | 5.20 | 5.20 | 31.50 | 26.90 | 12.80 |
| Other Operating & Servicing Cost | 1115.20 | 1001.40 | 895.40 | 616.10 | 503.10 |
| Linen & Room Supplies | | | | | |
| Catering Supplies | | | | | |
| Selling and Administration Expenses | 3975.70 | 4289.80 | 4040.70 | 3220.20 | 2635.40 |
| Rent , Rates & Taxes | 1313.90 | 1157.60 | 878.30 | 581.80 | 576.70 |
| Insurance | 64.50 | 63.40 | 60.00 | 54.00 | 51.60 |
| Printing and stationery | 43.20 | 36.60 | 25.60 | 16.20 | 14.80 |
| Professional and legal fees | 402.50 | 377.40 | 352.70 | 374.60 | 206.10 |
| Freight outwards | | | | | |
| Packing expenses | | | | | |
| Commission, Brokerage & Discounts | 379.20 | 566.70 | 557.20 | 477.70 | 507.40 |
| Advertisement & Sales Promotion | 1187.80 | 1556.60 | 1591.30 | 1313.70 | 947.20 |
| Other Selling & administrative Expenses | 584.70 | 531.50 | 575.70 | 402.10 | 331.70 |
| Miscellaneous Expenses | 349.70 | 342.70 | 277.30 | 270.10 | 181.90 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | 39.80 | | | | |
| Losson disposal of fixed assets(net) | 3.40 | 8.20 | 12.80 | 22.20 | 12.30 |
| Losson foreign exchange fluctuations | | 2.00 | | 19.30 | 2.60 |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 306.50 | 332.50 | 264.60 | 228.60 | 167.10 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 10465.00 | 10122.40 | 9174.20 | 7211.20 | 6142.70 |
| Operating Profit (Excl OI) | 3538.00 | 3017.90 | 2787.60 | 2395.70 | 2079.70 |
| Other Income | 1446.10 | 1200.80 | 1093.80 | 1100.40 | 865.20 |
| Interest Received | 774.80 | 806.10 | 547.10 | 587.70 | 503.90 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | | | | | |
| Profits on sale of Investments | | | | | |
| Foreign Exchange Gains | 41.00 | | 288.10 | | |
| Provision Written Back | | | | | |
| Others | 630.30 | 394.70 | 258.60 | 512.70 | 361.30 |
| Operating Profit | 4984.10 | 4218.70 | 3881.50 | 3496.00 | 2944.90 |
| Interest | 508.70 | 399.60 | 350.00 | 261.90 | 212.90 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | 0.10 | 0.00 | 0.30 | 0.00 | 0.00 |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 67.10 | 62.80 | 58.70 | 50.30 | 83.30 |
| Other Interest | 441.50 | 336.70 | 291.00 | 211.60 | 129.60 |
| PBDT | 4475.40 | 3819.20 | 3531.50 | 3234.10 | 2732.10 |
| Depreciation | 1779.60 | 1587.20 | 1390.90 | 1198.90 | 1037.40 |
| Profit Before Taxation & Exceptional Items | 2695.80 | 2232.00 | 2140.60 | 2035.30 | 1694.60 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | 2695.80 | 2232.00 | 2140.60 | 2035.30 | 1694.60 |
| Provision for Tax | 691.00 | 425.60 | 554.80 | 522.20 | 437.00 |
| Current Income Tax | | | 678.80 | 266.60 | |
| Deferred Tax | 691.00 | 579.70 | -124.00 | 255.60 | 437.00 |
| Other taxes | 691.00 | 425.60 | 0.00 | 0.00 | 437.00 |
| Profit After Tax | 2004.80 | 1806.40 | 1585.80 | 1513.00 | 1257.60 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 2004.80 | 1806.40 | 1585.80 | 1513.00 | 1257.60 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 11020.40 | 9213.90 | 7628.20 | 6115.10 | 4857.50 |
| Appropriations | 13025.20 | 11020.40 | 9213.90 | 7628.20 | 6115.10 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 13025.20 | 11020.40 | 9213.90 | 7628.20 | 6115.10 |
| Equity Dividend % | | | | | |
| Earnings Per Share | 10.00 | 9.00 | 8.00 | 8.00 | 9.00 |
| Adjusted EPS | 10.00 | 9.00 | 8.00 | 8.00 | 6.00 |