Professional Documents
Culture Documents
Rs. Cr.
Balance Sheet of Nestle India -------------------
Dec 17 Dec-16 Dec-15 Dec-14 Dec-13
Long Term Loans And Advances 46.35 135.04 130.43 129.95 123.94
Other Non-Current Assets 83.23 0 0 0 0.47
Total Non-Current Assets 3,425.20 3,526.98 3,600.85 3,855.83 4,012.55
CURRENT ASSETS
Current Investments 1,393.59 1,275.04 983.14 507.36 626.96
Inventories 902.47 943.18 820.81 844.1 735.93
Trade Receivables 88.97 97.93 78.42 99.1 84.27
Cash And Cash Equivalents 1,457.42 880 499.55 445.82 749.36
Short Term Loans And Advances 28.8 57.02 82.97 52.07 101.36
OtherCurrentAssets 66.14 25.82 14.72 15.22 3.84
Total Current Assets 3,937.39 3,278.99 2,479.61 1,963.67 2,301.72
Total Assets 7,362.59 6,805.97 6,080.46 5,819.50 6,314.27
OTHER ADDITIONAL INFORMATION
CONTINGENT LIABILITIES, COMMITMENTS
Contingent Liabilities 32.24 81.44 111.92 43.53 72.68
CIF VALUE OF IMPORTS
Raw Materials 0 291.91 301.03 354.42 299.44
APPLICATION OF FUNDS
Goodwill on consolidation
Fixed Assets
Gross Block
Less: Depreciation/Amortisation
Net Block
Add : Capital Work in Progress
Net Fixed Assets
Investments
Total Long Term Assets
Current Assets, Loans and Advances
Cash and Bank Balances
Interest accrued on investments
Inventories
Sundry debtors (receivables)
Other Current Assets
Loans and Advances
Total Current Assets
Current Liabilities and Provisions
Current Liabilities
Provisions
Total Current Liabilities
Net Current Assets
Total
Ratio Analysis
Dec-13
Dec-13
Dec-13
56.9%
97.7%
12.3%
Dec-13
Dec-13
has more amout of asset to pay off its liability. For every 1 liability the company has 2.6 assets to pay it off.
Nestle India Previous Years »
---------------
---- in Rs.
Cr.
---------------
Standalone Profit & Loss account ----
Dec 17 Dec-16 Dec-15 Dec-14 Dec-13
INCOME
Revenue From Operations [Gross] 10,135.11 9,491.72 8,430.44 10,129.50 9,379.87
Less: Excise/Sevice Tax/Other Levies 182.58 332.44 307.17 323.23 317.97
Revenue From Operations [Net] (total sales) 9,952.53 9,159.28 8,123.27 9,806.27 9,061.90
Other Operating Revenues 57.07 64.52 52.04 48.57 39.15
Total Operating Revenues 10,009.60 9,223.80 8,175.31 9,854.84 9,101.05
Other Income 176.92 149.39 110.09 87.32 83.09
Total Revenue 10,186.52 9,373.19 8,285.40 9,942.16 9,184.14
EXPENSES
Cost Of Materials Consumed 4,231.66 3,775.09 3,358.87 4,482.54 3,906.99
Purchase Of Stock-In Trade 174.76 115.38 98.07 108.85 110.04
Changes In Inventories Of FG,WIP And Stock-In Trade -79.56 -10.78 11.97 -67.43 105.32
Employee Benefit Expenses 1,017.45 1,073.36 912.75 819.74 741.5
Finance Costs 91.9 3.51 3.29 14.23 36.51
Provsions and Contingencies 87.65 180.3 63.46 61.38 62.05
Depreciation And Amortisation Expenses 342.25 353.62 347.26 337.54 329.95
Other Expenses 2,481.11 2,379.03 2,175.26 2,409.45 2,227.57
Total Expenses 8,347.22 7,869.51 6,970.93 8,166.30 7,519.93
Dec-17 Dec-16 Dec-15 Dec-14 Dec-13
Profit/Loss After Tax And Before ExtraOrdinary Items 1,225.19 926.54 563.27 1,193.20 1,117.13
Extraordinary Items 0 0 0 -8.51 0
Profit/Loss From Continuing Operations 1,225.19 926.54 563.27 1,184.69 1,117.13
Profit/Loss For The Period 1,225.19 926.54 563.27 1,184.69 1,117.13
Dec-17 Dec-16 Dec-15 Dec-14 Dec-13
12 mths 12 mths 12 mths 12 mths 12 mths
Horizontal Analysis
Dec-17 Dec-16 Dec-15 Dec-14 Dec-13
Income
Revenue From Operations [Gross] 7% 13% -17% 8%
Less: Excise/Sevice Tax/Other Levies -45% 8% -5% 2%
Revenue From Operations [Net] 9% 13% -17% 8%
Other Operating Revenues -12% 24% 7% 24%
Total Operating Revenues 9% 13% -17% 8%
Other Income 18% 36% 26% 5%
Total Revenue 9% 13% -17% 8%
EXPENSES
Cost Of Materials Consumed 12% 12% -25% 15%
Purchase Of Stock-In Trade 51% 18% -10% -1%
Changes In Inventories Of FG,WIP And Stock-In Trade 638% -190% -118% -164%
Employee Benefit Expenses -5% 18% 11% 11%
Finance Costs 2518% 7% -77% -61%
Provsions and Contingencies -51% 184% 3% -1%
Depreciation And Amortisation Expenses -3% 2% 3% 2%
Other Expenses 4% 9% -10% 8%
Total Expenses 6% 13% -15% 9%
Profit/Loss Before Exceptional, ExtraOrdinary Items
And Tax 22% 14% -26% 7%
Exceptional Items -100% -88% -7255% -49%
Profit/Loss Before Tax 28% 77% -54% 6%
Tax Expenses-Continued Operations
Current Tax 22% 84% -50% 15%
Deferred Tax 87% -53% -645% -86%
Total Tax Expenses 19% 106% -58% 5%
Profit/Loss After Tax And Before ExtraOrdinary Items 32% 64% -53% 7%
Extraordinary Items -100%
Profit/Loss From Continuing Operations 32% 64% -52% 6%
Profit/Loss For The Period 32% 64% -52% 6%
Nestle
India Previous Years »
---------------
---- in Rs.
Cr.
---------------
Cash Flow ----
Dec 17 Dec-16 Dec-15 Dec-14 Dec-13
Net
Profit/Los
s Before
Extraordin
ary Items
And Tax 1,839.30 1,441.54 813.63 1,774.35 1,678.02
Net
CashFlow
From
Operating
Activities 1,817.79 1,465.91 1,098.10 1,644.02 1,796.40
Net Cash
Used In
Investing
Activities -130.56 -127.41 -70.48 -431.7 -440.94
Net Cash
Used From
Financing
Activities -996.62 -666.55 -498.32 -1,635.28 -580.12
Net
Inc/Dec In
Cash And
Cash
Equivalen
ts 690.61 671.95 529.3 -422.96 775.34
Cash And
Cash
Equivalent
s Begin of
Year 2,150.67 1,472.41 943.11 1,366.07 590.73
Cash And
Cash
Equivalent
s End Of
Year 2,841.28 2,144.36 1,472.41 943.11 1,366.07