Hindustan Unilever LTD.: Cash Flow Summary: Mar 2010 - Mar 2019: Non-Annualised: Rs. Million

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Hindustan Unilever Ltd.

Cash Flow Summary : Mar 2010 - Mar 2019 : Non-


Annualised : Rs. Million

Mar-10 Mar-11 Mar-12 Mar-13 Mar-14


12 mths 12 mths 12 mths 12 mths 12 mths
IGAAP IGAAP IGAAP IGAAP IGAAP
-
Net cash flow from operating activities 36,571.10 18,917.80 28,724.10 35,295.80 37,241.50
Net profit before tax & extraordinary items 27,070.70 27,302.00 33,501.60 43,494.80 47,997.10
Add: Adj for non-cash and non-op exp 1,982.00 2,355.00 2,880.50 3,168.30 3,709.90
Less: Adj for non-cash and non-op income 1,481.00 2,519.50 2,778.80 5,929.20 6,393.80
Operating cash flow before working cap chgs 27,571.70 27,137.50 33,603.30 40,733.90 45,313.20
Add:Cash inflow due to decr/(incr) in wkg cap 14,450.60 9,306.70 2,590.80 7,754.60 6,970.90
Less:Cash outflow due to (decr)/incr in wkg cap 64.7 10,914.10 755.6 3,028.00 2,205.40
Cash flow generated from operations 41,957.60 25,530.10 35,438.50 45,460.50 50,078.70
Cash flow before extraordinary items 35,340.20 19,006.00 28,870.90 35,413.80 37,293.40
Cash outflow due to extraordinary items 0 88.2 146.8 118 51.9
Cash inflow due to extraordinary items 1,230.90 0 0 0 0
Cash outflow due to misc expend

Net cash inflow from investing activities -13,622.00 -2,940.20 -4,524.50 343.3 -5,131.60
Less: Cash outflow from investing activities 67,138.20 29,131.60 142,435.20 173,506.70 103,060.90
Add: Cash inflow due to investing activities 53,516.20 26,191.40 137,910.70 173,850.00 97,929.30

Net cash flow from financing activities -21,803.20 -22,760.80 -17,251.70 -41,604.40 -29,167.90
Less: Cash outflow due to financing activities 22,115.90 22,825.90 17,587.20 41,677.80 29,183.00
Add: Cash inflow from financing activities 312.7 65.1 335.5 73.4 15.1

Net change in cash & cash equivalents(cl-op) 1,145.90 -6,783.20 6,947.90 -5,965.30 2,942.00
Cash & cash equivalents as at the start of the year 17,773.50 9,064.70 2,281.50 9,229.40 3,264.10
Cash & cash equivalents as at the end of the year 18,919.40 2,281.50 9,229.40 3,264.10 6,206.10
Mar-15 Mar-16 Mar-17 Mar-18 Mar-19
12 mths 12 mths 12 mths 12 mths 12 mths
IGAAP INDAS INDAS INDAS INDAS

31,037.60 39,740.00 49,530.00 59,130.00 57,280.00


55,231.20 59,770.00 61,550.00 72,850.00 85,220.00
3,662.90 3,780.00 5,770.00 6,950.00 7,370.00
6,244.90 5,640.00 5,130.00 7,430.00 5,850.00
52,649.20 57,910.00 62,190.00 72,370.00 86,740.00
1,448.50 1,680.00 5,680.00 15,880.00 2,410.00
3,604.20 2,810.00 300 7,240.00 5,020.00
50,493.50 56,780.00 67,570.00 81,010.00 84,130.00
31,089.20 39,820.00 49,740.00 59,130.00 57,280.00
51.6 80 210
0 0 0

4,398.10 -510 -7,520.00 -12,610.00 -2,640.00


182,394.80 200,380.00 276,820.00 503,130.00 714,750.00
186,792.90 199,870.00 269,300.00 490,520.00 712,110.00

-34,422.10 -40,080.00 -42,640.00 -46,510.00 -54,620.00


34,443.90 40,080.00 42,640.00 46,510.00 54,620.00
21.8 0 0

1,013.60 -850 -630 10 20


6,206.10 7,200.00 6,350.00 5,720.00 5,730.00
7,219.70 6,350.00 5,720.00 5,730.00 5,750.00

You might also like