BOM:502180 Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	249.74	251.89	877.84	580.8	552.76
Depreciation & Amortization	312.46	295.34	343.85	350.09	310.51
Other Amortization	-	2.18	2.33	2.51	3.52
Loss (Gain) From Sale of Assets	0.01	0.09	-0.14	-0.54	1.44
Stock-Based Compensation	-1.48	15.23	0.12	1.1	3.4
Provision & Write-off of Bad Debts	0.47	0.31	1.57	-0.52	2
Other Operating Activities	91.5	-84.18	-47.81	-81.54	72.88
Change in Accounts Receivable	-192.27	141.15	-104.86	-83.06	-25.98
Change in Inventory	-17.9	229.23	-184.3	107.89	-520.93
Change in Accounts Payable	-416.71	685.57	45.59	32.48	119.41
Change in Other Net Operating Assets	-4,135	-187.25	22.33	-46.34	53.72
Operating Cash Flow	-4,109	1,350	956.52	862.88	572.74
Operating Cash Flow Growth	-	41.09%	10.85%	50.66%	-39.68%
Capital Expenditures	-794.15	-1,833	-588.83	-206.87	-354.64
Sale of Property, Plant & Equipment	-	-	1.8	0.87	1.49
Investment in Securities	681.4	146.9	-92.17	-192.3	-76.01
Other Investing Activities	34.66	42.45	69.51	31.68	30.82
Investing Cash Flow	-78.09	-1,643	-609.69	-366.62	-398.33
Long-Term Debt Issued	4,280	1,100	-	-	-
Total Debt Issued	4,280	1,100	-	-	-
Long-Term Debt Repaid	-250.56	-1.06	-0.15	-1.95	-4.66
Total Debt Repaid	-250.56	-1.06	-0.15	-1.95	-4.66
Net Debt Issued (Repaid)	4,029	1,099	-0.15	-1.95	-4.66
Issuance of Common Stock	0.88	6.52	35.26	18.8	27.77
Common Dividends Paid	-222.21	-439.72	-361.54	-504.51	-572.36
Other Financing Activities	-75.55	-14.22	-14.18	-9.98	-10.58
Financing Cash Flow	3,732	651.52	-340.61	-497.63	-559.82
Net Cash Flow	-454.43	357.9	6.22	-1.37	-385.42
Free Cash Flow	-4,903	-482.97	367.69	656.01	218.1
Free Cash Flow Growth	-	-	-43.95%	200.78%	-67.46%
Free Cash Flow Margin	-65.10%	-6.66%	4.64%	9.03%	3.47%
Free Cash Flow Per Share	-33.18	-3.27	2.51	4.49	1.49
Cash Interest Paid	-	14.22	14.18	9.98	10.58
Cash Income Tax Paid	-	120.46	300.02	167.36	238.88
Levered Free Cash Flow	-5,004	-414.01	269.05	576.43	136.55
Unlevered Free Cash Flow	-4,944	-407.93	276.1	582.1	139.78
Change in Working Capital	-4,761	868.7	-221.24	10.97	-373.78

Source: S&P Global Market Intelligence. Standard template. Financial Sources.