| (Rs. in Millions) |
| INCOME : | | | | | |
| Operating Income | 87253.60 | 80267.30 | 67363.10 | 55466.20 | 49474.50 |
| Revenue from property development | 84240.50 | 79648.40 | 66518.40 | 54646.30 | 48832.40 |
| Sale of Development Rights | | | | | |
| Development Charges | | | | | |
| Income From Investment in Properties | | | | | |
| Other Operational Income | 3013.10 | 618.80 | 844.60 | 819.90 | 642.10 |
| Less: Excise Duty | | | | | |
| Operating Income (Net) | 87253.60 | 80267.30 | 67363.10 | 55466.20 | 49474.50 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | 1479.80 | 961.70 | 1088.80 | 366.70 | 481.10 |
| Cost of Construction and Development | 213.30 | 39.90 | 1.10 | 272.80 | 13.20 |
| Opening Raw Materials | 1.50 | 1.70 | 90.40 | 1.00 | 1.00 |
| Cost of Land & Construction Materials | 213.30 | 39.80 | -7.90 | 362.20 | 13.20 |
| Closing Stock | 1.50 | 1.50 | 81.40 | 90.40 | 1.00 |
| Cost of Constructed property Sold | | | | | |
| Development Rights | | | | | |
| Other Construction Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 26.70 | 16.90 | 21.80 | 28.90 | 17.10 |
| Electricity & Power | 26.70 | 16.90 | 21.80 | 28.90 | 17.10 |
| 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 | 2633.10 | 2486.30 | 2544.70 | 2340.10 | 2353.30 |
| Salaries, Wages & Bonus | 2024.30 | 1894.30 | 1949.80 | 1782.70 | 1833.00 |
| Contributions to EPF & Pension Funds | 262.20 | 246.70 | 245.60 | 235.50 | 237.50 |
| Workmen and Staff Welfare Expenses | 86.10 | 79.10 | 71.30 | 73.10 | 60.60 |
| Other Employees Cost | 260.50 | 266.20 | 278.00 | 248.90 | 222.30 |
| Operating Expenses | 75045.30 | 71446.50 | 59427.30 | 50162.00 | 44637.00 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | 74831.70 | 71274.90 | 59366.80 | 50105.40 | 44563.40 |
| Repairs and Maintenance | 61.00 | 72.90 | 43.70 | 53.60 | 69.60 |
| Packing Material Consumed | | | | | |
| Other Manufacturing expenses | 152.60 | 98.60 | 16.90 | 3.00 | 4.00 |
| General and Administration Expenses | 714.80 | 454.90 | 359.50 | 317.50 | 284.80 |
| Rent , Rates & Taxes | 47.90 | 22.80 | 29.40 | 43.30 | 19.70 |
| Insurance | 2.10 | 2.90 | 2.50 | 1.50 | 2.20 |
| Printing and stationery | 11.10 | 9.70 | 9.00 | 6.60 | 6.10 |
| Professional and legal fees | 408.00 | 227.40 | 199.40 | 185.80 | 173.50 |
| Other Administration | 245.70 | 192.20 | 119.30 | 80.30 | 83.20 |
| Selling and Distribution Expenses | 34.30 | 14.90 | 12.90 | 9.90 | 10.80 |
| Advertisement & Sales Promotion | 34.30 | 14.90 | 12.80 | 9.70 | 9.10 |
| Sales Commissions & Incentives | | | | | |
| Freight and Forwarding | | 0.00 | 0.00 | 0.20 | 1.80 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 2744.90 | 629.00 | 859.00 | 381.50 | 811.60 |
| Bad debts /advances written off | 2363.90 | 303.70 | 367.70 | 98.20 | 120.80 |
| Provision for doubtful debts | | | | | 124.60 |
| Losson disposal of fixed assets(net) | 34.60 | | 0.30 | 0.10 | 0.00 |
| Losson foreign exchange fluctuations | | 65.80 | 26.50 | 1.60 | 1.90 |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 346.40 | 259.50 | 464.50 | 281.60 | 564.30 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 82892.20 | 76050.00 | 64315.20 | 53879.40 | 48608.90 |
| Operating Profit (Excl OI) | 4361.40 | 4217.30 | 3047.90 | 1586.80 | 865.60 |
| Other Income | 3729.70 | 3057.10 | 2531.90 | 2502.20 | 2325.60 |
| Interest Received | 2229.90 | 2402.40 | 2413.30 | 2193.80 | 2035.80 |
| Dividend Received | 453.10 | 182.60 | 94.00 | 240.90 | 236.50 |
| Profit on sale of Fixed Assets | | 100.40 | | | |
| Profits on sale of Investments | | | | | 1.40 |
| Provision Written Back | 35.70 | 212.30 | | | |
| Foreign Exchange Gains | 60.30 | | | 10.70 | 0.00 |
| Others | 950.80 | 159.30 | 24.70 | 56.80 | 51.90 |
| Operating Profit | 8091.10 | 7274.30 | 5579.80 | 4089.00 | 3191.20 |
| Interest | 796.00 | 854.20 | 739.40 | 706.50 | 723.60 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | 726.90 | 555.70 | 540.90 | 435.50 | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 17.10 | 18.50 | 31.40 | 19.20 | 8.60 |
| Other Interest | 52.00 | 280.00 | 167.10 | 251.80 | 715.00 |
| PBDT | 7295.20 | 6420.10 | 4840.40 | 3382.50 | 2467.60 |
| Depreciation | 38.00 | 19.50 | 21.10 | 17.20 | 23.10 |
| Profit Before Taxation & Exceptional Items | 7257.20 | 6400.60 | 4819.40 | 3365.30 | 2444.50 |
| Exceptional Income / Expenses | -959.60 | -1835.70 | -1696.60 | -998.00 | |
| Profit Before Tax | 6297.60 | 4564.90 | 3122.80 | 2367.30 | 2444.50 |
| Provision for Tax | 1536.50 | 1121.30 | 811.40 | 538.80 | 427.00 |
| Current Income Tax | 935.60 | 1002.00 | 920.50 | 341.70 | 606.30 |
| Deferred Tax | 593.30 | 158.10 | -101.40 | 211.80 | 18.30 |
| Other taxes | 7.60 | -38.80 | -7.70 | -14.80 | -197.60 |
| Profit After Tax | 4761.10 | 3443.60 | 2311.30 | 1828.60 | 2017.40 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 16434.70 | 13963.00 | 12520.60 | 11538.00 | 9763.60 |
| Appropriations | 21195.80 | 17406.70 | 14831.90 | 13366.60 | 11781.00 |
| General Reserve | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 21195.80 | 17406.70 | 14831.90 | 13366.60 | 11781.00 |
| Equity Dividend % | 67.00 | 63.00 | 54.00 | 50.00 | 47.00 |
| Earnings Per Share | 2.00 | 2.00 | 1.00 | 1.00 | 1.00 |
| Adjusted EPS | 2.00 | 1.00 | 1.00 | 1.00 | 1.00 |