| (Rs. in Million) |
| INCOME : | | | | | |
| Operating Income | 3846.30 | 3573.80 | 3105.00 | 1291.90 | 799.20 |
| Rooms / Restaurant / Banquets | 2367.50 | 2169.30 | 1960.80 | 824.80 | 504.40 |
| Communication Services | | | 0.60 | 0.30 | 0.30 |
| Food & Beverages | 254.30 | 250.30 | 236.30 | 113.10 | 61.20 |
| Other Operational Income | 1224.50 | 1154.20 | 907.30 | 353.80 | 233.20 |
| Less: Excise Duty | | | | | |
| Operating Income (Net) | 3846.30 | 3573.80 | 3105.00 | 1291.90 | 799.20 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | | | | | |
| Foods, Beverages Consumed | 143.40 | 131.20 | 123.00 | 64.40 | 43.70 |
| Opening Raw Materials | 7.90 | 8.00 | 5.80 | 6.00 | 9.20 |
| Purchases Raw Materials | 143.10 | 131.10 | 125.20 | 64.10 | 40.50 |
| Closing Raw Materials | 7.60 | 7.90 | 8.00 | 5.80 | 6.00 |
| Other Direct Purchases / Brought in cost | | | | | |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 218.90 | 205.80 | 197.40 | 129.50 | 95.10 |
| Electricity & Power | 218.90 | 205.80 | 197.40 | 129.50 | 95.10 |
| 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 | 706.40 | 662.80 | 536.30 | 376.80 | 253.40 |
| Salaries, Wages & Bonus | 648.10 | 600.90 | 482.90 | 339.90 | 221.90 |
| Contributions to EPF & Pension Funds | 26.80 | 28.10 | 26.60 | 20.70 | 17.40 |
| Workmen and Staff Welfare Expenses | 26.80 | 29.50 | 23.20 | 12.50 | 8.10 |
| Other Employees Cost | 4.80 | 4.30 | 3.70 | 3.70 | 6.00 |
| Other Operating & Servicing Cost | 264.20 | 209.60 | 200.00 | 105.00 | 77.20 |
| Linen & Room Supplies | | | | | |
| Catering Supplies | | | | | |
| Selling and Administration Expenses | 511.40 | 442.90 | 316.80 | 205.30 | 160.80 |
| Rent , Rates & Taxes | 97.30 | 90.40 | 73.90 | 66.90 | 61.30 |
| Insurance | 12.40 | 11.20 | 9.50 | 7.30 | 6.90 |
| Printing and stationery | 8.70 | 7.70 | 7.50 | 4.30 | 2.20 |
| Professional and legal fees | 109.80 | 86.20 | 64.20 | 34.50 | 27.60 |
| Freight outwards | 0.30 | 0.40 | 0.40 | 0.30 | 0.30 |
| Packing expenses | | | | | |
| Commission, Brokerage & Discounts | 136.90 | 137.60 | 70.70 | 40.70 | 23.20 |
| Advertisement & Sales Promotion | 22.20 | 5.40 | 5.80 | 4.10 | 2.60 |
| Other Selling & administrative Expenses | 123.80 | 104.00 | 84.70 | 47.20 | 36.60 |
| Miscellaneous Expenses | 25.30 | 18.50 | 8.00 | 11.00 | 11.70 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | | 1.10 | | | |
| Losson disposal of fixed assets(net) | 0.80 | 0.60 | | 0.40 | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 24.50 | 16.80 | 8.00 | 10.60 | 11.70 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 1869.60 | 1670.70 | 1381.50 | 892.00 | 642.00 |
| Operating Profit (Excl OI) | 1976.70 | 1903.00 | 1723.50 | 399.90 | 157.20 |
| Other Income | 64.90 | 152.30 | 42.80 | 63.80 | 70.40 |
| Interest Received | 56.20 | 38.20 | 36.50 | 34.00 | 30.10 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | | 0.30 | 0.60 | | 0.10 |
| Profits on sale of Investments | | | 0.20 | 3.60 | 0.30 |
| Foreign Exchange Gains | | | | | |
| Provision Written Back | 0.10 | 104.70 | 0.10 | 8.20 | |
| Others | 8.60 | 9.20 | 5.40 | 18.00 | 40.00 |
| Operating Profit | 2041.50 | 2055.30 | 1766.40 | 463.70 | 227.60 |
| Interest | 424.30 | 487.10 | 449.60 | 479.40 | 481.90 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | 140.20 | 195.90 | 227.60 | 246.00 | 282.90 |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 19.10 | 16.30 | 15.50 | 6.30 | 4.40 |
| Other Interest | 264.90 | 274.90 | 206.40 | 227.10 | 194.70 |
| PBDT | 1617.30 | 1568.20 | 1316.80 | -15.70 | -254.40 |
| Depreciation | 195.30 | 210.50 | 199.90 | 210.30 | 225.10 |
| Profit Before Taxation & Exceptional Items | 1421.90 | 1357.70 | 1116.90 | -226.10 | -479.50 |
| Exceptional Income / Expenses | | | | | -59.20 |
| Profit Before Tax | 1421.90 | 1357.70 | 1116.90 | -226.10 | -538.70 |
| Provision for Tax | 417.00 | 388.40 | 329.50 | -65.50 | -131.40 |
| Current Income Tax | 248.70 | 235.60 | 199.20 | | |
| Deferred Tax | 168.30 | 152.70 | 130.30 | -65.50 | -131.40 |
| Other taxes | 0.00 | 0.00 | 0.00 | -65.50 | -131.40 |
| Profit After Tax | 1004.90 | 969.30 | 787.30 | -160.60 | -407.30 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 1004.90 | 969.30 | 787.30 | -160.60 | -407.30 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 2312.80 | 1343.50 | 618.30 | 778.90 | 1186.20 |
| Appropriations | 3317.70 | 2312.80 | 1405.60 | 618.30 | 778.90 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 3317.70 | 2312.80 | 1405.60 | 618.30 | 778.90 |
| Equity Dividend % | | | | | |
| Earnings Per Share | 1.00 | 1.00 | 1.00 | 0.00 | -1.00 |
| Adjusted EPS | 1.00 | 1.00 | 1.00 | 0.00 | -1.00 |