Vedanta Limited CIN no. L13209MH1965PLC291394 |
Regd. Office: Vedanta Limited, 1st Floor, 'C' wing, Unit 103, Corporate Avenue, Atul Projects, Chakala, Andheri (East), Mumbai-400093, Maharashtra
STATEMENT OF UNAUDITED CONSOLIDATED RESULTS FOR THE QUARTER AND HALF YEAR ENDED 30 SEPTEMBER 2022
(₹ in Crore, except as stated)
Quarter ended | Half year ended | Year ended | ||||||||||||||||||||||||
S. No. | Particulars | 30.09.2022 (Unaudited) |
30.06.2022 (Unaudited) |
30.09.2021 (Unaudited) | 30.09.2022 (Unaudited) |
30.09.2021 (Unaudited) |
31.03.2022 (Audited) | |||||||||||||||||||
1 | Revenue from operations | 36,237 | 38,251 | 30,048 | 74,488 | 58,153 | 131,192 | |||||||||||||||||||
2 | Other operating income | 417 | 371 | 353 | 788 | 660 | 1,540 | |||||||||||||||||||
3 | Other income | 697 | 733 | 673 | 1,430 | 1,412 | 2,600 | |||||||||||||||||||
Total income | 37,351 | 39,355 | 31,074 | 76,706 | 60,225 | 135,332 | ||||||||||||||||||||
4 | Expenses | |||||||||||||||||||||||||
a) | Cost of materials consumed | 10,666 | 10,774 | 8,167 | 21,440 | 16,374 | 37,172 | |||||||||||||||||||
b) | Purchases of stock-in-trade | 1 | 12 | 0 | 13 | 88 | 133 | |||||||||||||||||||
c) | Changes in inventories of finished goods, work-in-progress and stock-in-trade | 769 | (813 | ) | (200 | ) | (44 | ) | (966 | ) | (2,049 | ) | ||||||||||||||
d) | Power and fuel charges | 8,553 | 8,953 | 4,412 | 17,506 | 8,330 | 21,164 | |||||||||||||||||||
e) | Employee benefits expense | 783 | 780 | 694 | 1,563 | 1,377 | 2,811 | |||||||||||||||||||
f) | Finance costs | 1,642 | 1,206 | 1,066 | 2,848 | 2,248 | 4,797 | |||||||||||||||||||
g) | Depreciation, depletion and amortisation expense | 2,624 | 2,464 | 2,118 | 5,088 | 4,242 | 8,895 | |||||||||||||||||||
h) | Other expenses | 8,183 | 8,719 | 6,914 | 16,902 | 13,229 | 28,677 | |||||||||||||||||||
5 | Total expenses | 33,221 | 32,095 | 23,171 | 65,316 | 44,922 | 101,600 | |||||||||||||||||||
6 | Profit before exceptional items and tax | 4,130 | 7,260 | 7,903 | 11,390 | 15,303 | 33,732 | |||||||||||||||||||
7 | Net exceptional gain/(loss) (Refer note 3) | 234 | - | (97 | ) | 234 | (327 | ) | (768 | ) | ||||||||||||||||
8 | Profit before tax | 4,364 | 7,260 | 7,806 | 11,624 | 14,976 | 32,964 | |||||||||||||||||||
9 | Tax expense | |||||||||||||||||||||||||
On other than exceptional items | ||||||||||||||||||||||||||
a) | Net current tax expense | 2,194 | 1,516 | 1,399 | 3,710 | 2,829 | 6,889 | |||||||||||||||||||
b) | Net deferred tax (benefit)/ expense, net of tax credits | (366 | ) | 152 | 629 | (214 | ) | 1,168 | 2,544 | |||||||||||||||||
On exceptional items | ||||||||||||||||||||||||||
c) | Net tax benefit on exceptional items (Refer note 3) | (154 | ) | - | (34 | ) | (154 | ) | (115 | ) | (178 | ) | ||||||||||||||
Net tax expense (a+b+c) | 1,674 | 1,668 | 1,994 | 3,342 | 3,882 | 9,255 | ||||||||||||||||||||
10 | Profit after tax before share in (loss)/ profit of jointly controlled entities and associates | 2,690 | 5,592 | 5,812 | 8,282 | 11,094 | 23,709 | |||||||||||||||||||
11 | Add: Share in (loss)/ profit of jointly controlled entities and associates | (3 | ) | 1 | 0 | (2 | ) | 1 | 1 | |||||||||||||||||
12 | Profit after share in (loss)/ profit of jointly controlled entities and associates (a) | 2,687 | 5,593 | 5,812 | 8,280 | 11,095 | 23,710 | |||||||||||||||||||
(₹ in Crore, except as stated)
Quarter ended | Half year ended | Year ended | ||||||||||||||||||||||||
S. No. | Particulars | 30.09.2022 (Unaudited) |
30.06.2022 (Unaudited) |
30.09.2021 (Unaudited) | 30.09.2022 (Unaudited) |
30.09.2021 (Unaudited) |
31.03.2022 (Audited) | |||||||||||||||||||
13 | Other Comprehensive (Loss)/ Income | |||||||||||||||||||||||||
i. | (a) Items that will not be reclassified to profit or loss | 19 | (38 | ) | 15 | (19 | ) | 47 | (3 | ) | ||||||||||||||||
(b) Tax (expense)/ benefit on items that will not be reclassified to profit or loss | (3 | ) | 1 | (2 | ) | (2 | ) | (2 | ) | 1 | ||||||||||||||||
ii. | (a) Items that will be reclassified to profit or loss | (1,208 | ) | 2,763 | (220 | ) | 1,555 | 151 | 893 | |||||||||||||||||
(b) Tax benefit/ (expense) on items that will be reclassified to profit or loss | 687 | (757 | ) | (6 | ) | (70 | ) | 9 | (28 | ) | ||||||||||||||||
Total Other Comprehensive (Loss)/ Income (b) | (505 | ) | 1,969 | (213 | ) | 1,464 | 205 | 863 | ||||||||||||||||||
14 | Total Comprehensive Income (a + b) | 2,182 | 7,562 | 5,599 | 9,744 | 11,300 | 24,573 | |||||||||||||||||||
15 | Profit attributable to: | |||||||||||||||||||||||||
a) | Owners of Vedanta Limited | 1,808 | 4,421 | 4,615 | 6,229 | 8,839 | 18,802 | |||||||||||||||||||
b) | Non-controlling interests | 879 | 1,172 | 1,197 | 2,051 | 2,256 | 4,908 | |||||||||||||||||||
16 | Other Comprehensive (Loss)/ Income attributable to: | |||||||||||||||||||||||||
a) | Owners of Vedanta Limited | (296 | ) | 1,754 | (181 | ) | 1,458 | 212 | 823 | |||||||||||||||||
b) | Non-controlling interests | (209 | ) | 215 | (32 | ) | 6 | (7 | ) | 40 | ||||||||||||||||
17 | Total Comprehensive Income attributable to: | |||||||||||||||||||||||||
a) | Owners of Vedanta Limited | 1,512 | 6,175 | 4,434 | 7,687 | 9,051 | 19,625 | |||||||||||||||||||
b) | Non-controlling interests | 670 | 1,387 | 1,165 | 2,057 | 2,249 | 4,948 | |||||||||||||||||||
18 | Net Profit after taxes, non-controlling interests and share in (loss)/ profit of jointly controlled entities and associates but before exceptional items | 1,424 | 4,421 | 4,677 | 5,845 | 9,019 | 19,279 | |||||||||||||||||||
19 | Paid-up equity share capital (Face value of ₹ 1 each) | 372 | 372 | 372 | 372 | 372 | 372 | |||||||||||||||||||
20 | Reserves excluding revaluation reserves as per balance sheet | 65,011 | ||||||||||||||||||||||||
21 | Earnings per share (₹) (*not annualised) | |||||||||||||||||||||||||
-Basic | 4.88 | * | 11.92 | * | 12.46 | * | 16.79 | * | 23.85 | * | 50.73 | |||||||||||||||
-Diluted | 4.85 | * | 11.84 | * | 12.38 | * | 16.69 | * | 23.70 | * | 50.38 | |||||||||||||||
(₹ in Crore)
Quarter ended | Half year ended | Year ended | ||||||||||||||||||||||||
S. No. | Segment information | 30.09.2022 (Unaudited) |
30.06.2022 (Unaudited) |
30.09.2021 (Unaudited) | 30.09.2022 (Unaudited) |
30.09.2021 (Unaudited) |
31.03.2022 (Audited) | |||||||||||||||||||
1 | Segment Revenue | |||||||||||||||||||||||||
a) | Zinc, Lead and Silver | |||||||||||||||||||||||||
(i) Zinc & Lead - India | 6,999 | 8,066 | 4,914 | 15,065 | 10,131 | 24,418 | ||||||||||||||||||||
(ii) Silver - India | 1,079 | 1,109 | 983 | 2,188 | 2,089 | 4,206 | ||||||||||||||||||||
Total | 8,078 | 9,175 | 5,897 | 17,253 | 12,220 | 28,624 | ||||||||||||||||||||
b) | Zinc - International | 1,440 | 1,459 | 1,044 | 2,899 | 2,163 | 4,484 | |||||||||||||||||||
c) | Oil & Gas | 3,869 | 4,083 | 2,892 | 7,952 | 5,377 | 12,430 | |||||||||||||||||||
d) | Aluminium | 13,486 | 14,644 | 12,119 | 28,130 | 22,382 | 50,881 | |||||||||||||||||||
e) | Copper | 4,011 | 4,215 | 3,560 | 8,226 | 7,059 | 15,151 | |||||||||||||||||||
f) | Iron Ore | 1,506 | 1,367 | 1,492 | 2,873 | 3,068 | 6,350 | |||||||||||||||||||
g) | Power | 1,844 | 1,770 | 1,276 | 3,614 | 2,501 | 5,826 | |||||||||||||||||||
h) | Others | 2,245 | 1,856 | 1,832 | 4,101 | 3,473 | 7,972 | |||||||||||||||||||
Total | 36,479 | 38,569 | 30,112 | 75,048 | 58,243 | 131,718 | ||||||||||||||||||||
Less: | Inter Segment Revenue | 242 | 318 | 64 | 560 | 90 | 526 | |||||||||||||||||||
Revenue from operations | 36,237 | 38,251 | 30,048 | 74,488 | 58,153 | 131,192 | ||||||||||||||||||||
2 | Segment Results (EBITDA) i | |||||||||||||||||||||||||
a) | Zinc, Lead and Silver | 4,342 | 5,230 | 3,280 | 9,572 | 6,789 | 16,161 | |||||||||||||||||||
b) | Zinc - International | 591 | 589 | 299 | 1,180 | 699 | 1,533 | |||||||||||||||||||
c) | Oil & Gas | 2,018 | 2,081 | 1,384 | 4,099 | 2,448 | 5,992 | |||||||||||||||||||
d) | Aluminium | 761 | 2,251 | 4,647 | 3,012 | 8,372 | 17,337 | |||||||||||||||||||
e) | Copper | 15 | (14 | ) | (38 | ) | 1 | (145 | ) | (115 | ) | |||||||||||||||
f) | Iron Ore | 213 | 363 | 559 | 576 | 1,321 | 2,280 | |||||||||||||||||||
g) | Power | 141 | 81 | 264 | 222 | 610 | 1,082 | |||||||||||||||||||
h) | Others | (43 | ) | 160 | 187 | 117 | 518 | 1,049 | ||||||||||||||||||
Total Segment results (EBITDA) | 8,038 | 10,741 | 10,582 | 18,779 | 20,612 | 45,319 | ||||||||||||||||||||
Less: | Depreciation, depletion and amortisation expense | 2,624 | 2,464 | 2,118 | 5,088 | 4,242 | 8,895 | |||||||||||||||||||
Add: | Other income, net of expenses ii | (27 | )* | 3 | * | 61 | (24 | )* | 123 | 245 | ||||||||||||||||
Less: | Finance costs | 1,642 | 1,206 | 1,066 | 2,848 | 2,248 | 4,797 | |||||||||||||||||||
Add: | Other unallocable income, net of expenses | 385 | 186 | 444 | 571 | 1,058 | 1,860 | |||||||||||||||||||
Profit before exceptional items and tax | 4,130 | 7,260 | 7,903 | 11,390 | 15,303 | 33,732 | ||||||||||||||||||||
Add: | Net exceptional gain/(loss) (Refer note 3) | 234 | - | (97 | ) | 234 | (327 | ) | (768 | ) | ||||||||||||||||
Profit before tax | 4,364 | 7,260 | 7,806 | 11,624 | 14,976 | 32,964 | ||||||||||||||||||||
3 | Segment assets | |||||||||||||||||||||||||
a) | Zinc, Lead and Silver - India | 23,541 | 24,452 | 21,481 | 23,541 | 21,481 | 22,822 | |||||||||||||||||||
b) | Zinc - International | 6,300 | 6,859 | 6,429 | 6,300 | 6,429 | 6,984 | |||||||||||||||||||
c) | Oil & Gas | 29,922 | 26,983 | 20,926 | 29,922 | 20,926 | 24,149 | |||||||||||||||||||
d) | Aluminium | 63,632 | 65,340 | 57,499 | 63,632 | 57,499 | 60,407 | |||||||||||||||||||
e) | Copper | 5,062 | 5,898 | 6,150 | 5,062 | 6,150 | 5,912 | |||||||||||||||||||
f) | Iron Ore | 5,504 | 5,182 | 3,521 | 5,504 | 3,521 | 4,156 | |||||||||||||||||||
g) | Power | 17,337 | 17,296 | 17,157 | 17,337 | 17,157 | 17,195 | |||||||||||||||||||
h) | Others | 10,110 | 9,823 | 8,114 | 10,110 | 8,114 | 9,197 | |||||||||||||||||||
i) | Unallocated | 40,675 | 47,826 | 46,489 | 40,675 | 46,489 | 47,778 | |||||||||||||||||||
Total | 202,083 | 209,659 | 187,766 | 202,083 | 187,766 | 198,600 | ||||||||||||||||||||
i) Earnings before interest, depreciation, tax and exceptional items ('EBITDA') is a non- GAAP measure.
ii) Includes amortisation of duty benefits relating to assets recognised as government grant.
* Includes cost of exploration wells written off of ₹ 96 Crore, ₹ 62 Crore and ₹ 158 Crore in Oil & Gas segment for the quarters ended 30 September 2022, 30 June 2022 and half year ended 30 September 2022, respectively in Oil & Gas segment.
(₹ in Crore)
Quarter ended | Half year ended | Year ended | ||||||||||||||||||||||||
S. No. | Segment information | 30.09.2022 (Unaudited) |
30.06.2022 (Unaudited) |
30.09.2021 (Unaudited) | 30.09.2022 (Unaudited) |
30.09.2021 (Unaudited) |
31.03.2022 (Audited) | |||||||||||||||||||
4 | Segment liabilities | |||||||||||||||||||||||||
a) | Zinc, Lead and Silver - India | 6,291 | 6,537 | 5,141 | 6,291 | 5,141 | 6,229 | |||||||||||||||||||
b) | Zinc - International | 1,161 | 1,163 | 1,211 | 1,161 | 1,211 | 1,159 | |||||||||||||||||||
c) | Oil & Gas | 20,904 | 19,140 | 13,800 | 20,904 | 13,800 | 16,138 | |||||||||||||||||||
d) | Aluminium | 23,301 | 21,983 | 19,066 | 23,301 | 19,066 | 20,231 | |||||||||||||||||||
e) | Copper | 4,620 | 5,186 | 4,265 | 4,620 | 4,265 | 5,028 | |||||||||||||||||||
f) | Iron Ore | 2,691 | 3,123 | 1,912 | 2,691 | 1,912 | 2,601 | |||||||||||||||||||
g) | Power | 2,694 | 2,390 | 1,976 | 2,694 | 1,976 | 1,976 | |||||||||||||||||||
h) | Others | 3,129 | 2,861 | 1,896 | 3,129 | 1,896 | 2,694 | |||||||||||||||||||
i) | Unallocated | 66,780 | 68,586 | 56,584 | 66,780 | 56,584 | 59,840 | |||||||||||||||||||
Total | 131,571 | 130,969 | 105,851 | 131,571 | 105,851 | 115,896 | ||||||||||||||||||||
The main business segments are:
(a) Zinc, Lead and Silver - India, which consists of mining of ore, manufacturing of zinc and lead ingots and silver, both from own mining and purchased concentrate. Additional intra segment information of revenues for the Zinc & Lead and Silver segment have been provided to enhance understanding of segment business;
(b) Zinc - International, which consists of exploration, mining, treatment and production of zinc, lead, copper and associated mineral concentrates for sale;
(c) Oil & Gas, which consists of exploration, development and production of oil and gas;
(d) Aluminium, which consist of mining of bauxite and manufacturing of alumina and various aluminium products;
(e) Copper, which consist of mining of copper concentrate, manufacturing of copper cathode, continuous cast copper rod, anode slime from purchased concentrate and manufacturing of precious metal from anode slime, sulphuric acid and phosphoric acid (Refer note 5);
(f) Iron ore, which consists of mining of ore and manufacturing of pig iron and metallurgical coke;
(g) Power, excluding captive power but including power facilities predominantly engaged in generation and sale of commercial power; and
(h) Other business segment comprises port/berth, glass substrate, steel, ferroy alloys and cement. The assets and liabilities that cannot be allocated between the segments are shown as unallocated assets and liabilities, respectively.
Consolidated Balance Sheet | (₹ in Crore) | ||||||||
Particulars | As at 30.09.2022 (Unaudited) |
As at 31.03.2022 (Audited) | |||||||
A | ASSETS | ||||||||
Non-current assets | |||||||||
(a) Property, plant and equipment | 92,182 | 91,990 | |||||||
(b) Capital work-in-progress | 17,060 | 14,230 | |||||||
(c) Intangible assets | 1,416 | 1,476 | |||||||
(d) Exploration intangible assets under development | 2,381 | 1,649 | |||||||
(e) Financial assets | |||||||||
(i) Investments | 246 | 151 | |||||||
(ii) Trade receivables | 3,101 | 3,219 | |||||||
(iii) Loans | 1,006 | 3,166 | |||||||
(iv) Derivatives | 62 | - | |||||||
(v) Others | 3,048 | 2,855 | |||||||
(f) Deferred tax assets (net) | 5,747 | 5,085 | |||||||
(g) Income tax assets (net) | 2,849 | 2,762 | |||||||
(h) Other non-current assets | 3,854 | 3,442 | |||||||
Total non-current assets | 132,952 | 130,025 | |||||||
Current assets | |||||||||
(a) Inventories | 16,160 | 14,313 | |||||||
(b) Financial assets | |||||||||
(i) Investments | 14,496 | 17,140 | |||||||
(ii) Trade receivables | 3,683 | 4,946 | |||||||
(iii) Cash and cash equivalents | 6,119 | 8,671 | |||||||
(iv) Other bank balances | 6,002 | 6,921 | |||||||
(v) Loans | 2,744 | 2,304 | |||||||
(vi) Derivatives | 1,747 | 258 | |||||||
(vii) Others | 12,213 | 8,724 | |||||||
(c) Income tax assets (net) | 20 | 25 | |||||||
(d) Other current assets | 5,947 | 5,273 | |||||||
Total current assets | 69,131 | 68,575 | |||||||
Total Assets | 202,083 | 198,600 | |||||||
B | EQUITY AND LIABILITIES | ||||||||
Equity | |||||||||
Equity share capital | 372 | 372 | |||||||
Other equity | 53,867 | 65,011 | |||||||
Equity attributable to owners of Vedanta Limited | 54,239 | 65,383 | |||||||
Non-controlling interests | 16,273 | 17,321 | |||||||
Total Equity | 70,512 | 82,704 | |||||||
Liabilities | |||||||||
Non-current liabilities | |||||||||
(a) Financial liabilities | |||||||||
(i) Borrowings | 39,101 | 36,205 | |||||||
(ii) Lease liabilities | 159 | 150 | |||||||
(iii) Derivatives | - | 6 | |||||||
(iv) Other financial liabilities | 1,703 | 1,327 | |||||||
(b) Provisions | 3,699 | 3,386 | |||||||
(c) Deferred tax liabilities (net) | 4,750 | 4,435 | |||||||
(d) Other non-current liabilities | 4,842 | 4,674 | |||||||
Total non-current liabilities | 54,254 | 50,183 | |||||||
Current liabilities | |||||||||
(a) Financial liabilities | |||||||||
(i) Borrowings | 19,497 | 16,904 | |||||||
(ii) Lease liabilities | 263 | 324 | |||||||
(iii) Operational buyers' credit / suppliers' credit | 13,901 | 10,993 | |||||||
(iv) Trade payables | 10,664 | 10,538 | |||||||
(v) Derivatives | 212 | 531 | |||||||
(vi) Other financial liabilities | 20,431 | 17,312 | |||||||
(b) Provisions | 459 | 417 | |||||||
(c) Income tax liabilities (net) | 2,334 | 917 | |||||||
(d) Other current liabilities | 9,556 | 7,777 | |||||||
Total current liabilities | 77,317 | 65,713 | |||||||
Total Equity and Liabilities | 202,083 | 198,600 | |||||||
Vedanta Limited
Consolidated statement of cash flows
(₹ in Crore) | ||||||||
Half year ended | ||||||||
Particulars | 30.09.2022 (Unaudited) |
30.09.2021 (Unaudited) | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Profit before taxation | 11,624 | 14,976 | ||||||
Adjustments for: | ||||||||
Depreciation, depletion and amortisation | 5,100 | 4,255 | ||||||
Impairment (reversal)/ capital work in progress written off | (818 | ) | 46 | |||||
Provision for doubtful debts (net)/ advance/ bad debts written off | 160 | 51 | ||||||
Exploration costs written off | 158 | 147 | ||||||
Liabilities written back | (189 | ) | - | |||||
Other exceptional items | - | 134 | ||||||
Fair value loss/ (gain) on financial assets held at fair value through profit or loss | 21 | (162 | ) | |||||
Profit on sale/ discard of property, plant and equipment (net) | (10 | ) | (85 | ) | ||||
Foreign exchange loss (net) | 509 | 126 | ||||||
Unwinding of discount on decommissioning liability | 43 | 37 | ||||||
Share based payment expense | 46 | 51 | ||||||
Interest and dividend income | (1,101 | ) | (1,020 | ) | ||||
Interest expense | 2,805 | 2,210 | ||||||
Deferred government grant | (134 | ) | (123 | ) | ||||
Changes in assets and liabilities | ||||||||
Increase in trade and other receivables | (3,100 | ) | (3,951 | ) | ||||
Increase in inventories | (1,818 | ) | (1,541 | ) | ||||
Increase in trade and other payable | 6,945 | 2,061 | ||||||
Cash generated from operations | 20,241 | 17,212 | ||||||
Income taxes paid (net) | (2,173 | ) | (1,884 | ) | ||||
Net cash generated from operating activities | 18,068 | 15,328 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Purchases of property, plant and equipment (including intangibles) | (8,030 | ) | (4,541 | ) | ||||
Proceeds from sale of property, plant and equipment | 60 | 172 | ||||||
Loans repaid by related parties | 2,352 | 1,610 | ||||||
Deposits made | (3,381 | ) | (8,792 | ) | ||||
Proceeds from redemption of deposits | 4,174 | 11,478 | ||||||
Short term investments made | (52,841 | ) | (42,741 | ) | ||||
Proceeds from sale of short term investments | 55,468 | 41,740 | ||||||
Interest received | 941 | 1,379 | ||||||
Dividends received | 0 | 1 | ||||||
Payment made to site restoration fund | - | (9 | ) | |||||
Purchase of long term investments | (125 | ) | - | |||||
Net cash (used in)/ from investing activities | (1,382 | ) | 297 | |||||
(₹ in Crore) | ||||||||
Half year ended | ||||||||
Particulars | 30.09.2022 (Unaudited) |
30.09.2021 (Unaudited) | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Proceeds/ (repayment) of short-term borrowings (net) | 755 | (250 | ) | |||||
Proceeds from current borrowings | 6,754 | 3,649 | ||||||
Repayment of current borrowings | (5,855 | ) | (3,706 | ) | ||||
Proceeds from long-term borrowings | 9,119 | 6,690 | ||||||
Repayment of long-term borrowings | (5,477 | ) | (12,269 | ) | ||||
Interest paid | (2,530 | ) | (2,871 | ) | ||||
Payment for acquiring non-controlling interest | (17 | ) | - | |||||
Payment of dividends to equity holders of the Company | (18,917 | ) | (6,845 | ) | ||||
Payment of dividends to non-controlling interests | (3,113 | ) | - | |||||
Refund of dividend distribution tax | 86 | - | ||||||
Payment of lease liabilities | (62 | ) | (110 | ) | ||||
Net cash used in financing activities | (19,257 | ) | (15,712 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | 19 | 11 | ||||||
Net decrease in cash and cash equivalents | (2,552 | ) | (76 | ) | ||||
Cash and cash equivalents at the beginning of the period | 8,671 | 4,854 | ||||||
Cash and cash equivalents at end of the period | 6,119 | 4,778 | ||||||
Notes: | ||||||||
1. The figures in parentheses indicate outflow. 2. The above cash flow has been prepared under the "Indirect Method" as set out in Indian Accounting Standard (Ind AS) 7 - Statement of Cash Flows. | ||||||||
Notes:- | ||
1 | The above consolidated results of Vedanta Limited ("the Company") and its subsidiaries ("the Group"), jointly controlled entities, and associates for the quarter and half year ended 30 September 2022 have been reviewed by the Audit and Risk Management Committee and approved by the Board of Directors at its respective meetings held on 28 October 2022. The statutory auditors have carried out a limited review on these results and issued an unmodified conclusion. | |
2 | During the quarter ended 30 September 2022, the Board of Directors of the Company, at its meeting held on 19 July 2022, approved the second interim dividend of ₹ 19.50 per equity share, i.e., 1,950% on face value of ₹ 1/- per equity share for the year ended 31 March 2023. With this, the total dividend declared for FY 2022-23 currently stands at ₹ 51 per equity share of ₹ 1/- each. | |
3 | Net exceptional gain/ (loss) comprise the following: |
(₹ in Crore) | |||||||||||||||||||||||||
Particulars | Quarter ended | Half year ended | Year ended | ||||||||||||||||||||||
30.09.2022 (Unaudited) |
30.06.2022 (Unaudited) |
30.09.2021 (Unaudited) |
30.09.2022 (Unaudited) |
30.09.2021 (Unaudited) |
31.03.2022 (Audited) | ||||||||||||||||||||
Property, plant and equipment, exploration intangible assets under development, capital work-in-progress and other assets write back/ (written off) or reversal/(impaired): | |||||||||||||||||||||||||
- Oil & Gas | |||||||||||||||||||||||||
a) Exploration cost written off | - | - | (51 | ) | - | (147 | ) | (2,618 | ) | ||||||||||||||||
b) Reversal of previously recorded impairment | - | - | - | - | - | 2,697 | |||||||||||||||||||
- Aluminium | - | - | - | - | - | (125 | ) | ||||||||||||||||||
- Iron Ore | |||||||||||||||||||||||||
- Reversal of previously recorded impairment of assets in Liberia on commencement of mining operations. | 644 | - | - | 644 | - | - | |||||||||||||||||||
- Others | 109 | - | (46 | ) | 109 | (46 | ) | (52 | ) | ||||||||||||||||
- Unallocated | - | - | - | - | - | (24 | ) | ||||||||||||||||||
SAED on Oil and Gas sector* | (519 | ) | - | - | (519 | ) | - | - | |||||||||||||||||
Provision for legal disputes (including change in law), force majeure and similar incidences in: | |||||||||||||||||||||||||
- Aluminium | - | - | - | - | - | (288 | ) | ||||||||||||||||||
- Copper | - | - | - | - | - | (217 | ) | ||||||||||||||||||
- Zinc, Lead and Silver - India | - | - | - | - | (134 | ) | (134 | ) | |||||||||||||||||
- Others | - | - | - | - | - | (7 | ) | ||||||||||||||||||
Net exceptional gain/ (loss) | 234 | - | (97 | ) | 234 | (327 | ) | (768 | ) | ||||||||||||||||
Current tax benefit on above | 86 | - | 9 | 86 | 73 | 580 | |||||||||||||||||||
Net deferred tax benefit/ (expense) on above | 68 | - | 25 | 68 | 42 | (402 | ) | ||||||||||||||||||
Non-controlling interests on above | (4 | ) | - | 1 | (4 | ) | 32 | 113 | |||||||||||||||||
Net exceptional gain/ (loss), net of tax and non-controlling interests | 384 | - | (62 | ) | 384 | (180 | ) | (477 | ) | ||||||||||||||||
* | The Government of India ("GoI") vide its notification dated 30 June 2022 levied Special Additional Excise Duty ('SAED') on production of crude oil, i.e., cess on windfall gain triggered by increase in crude oil prices which is effective from 01 July 2022. The consequential net impact of the said duty on the quarterly results has been presented as an exceptional item. | |
4 | The Company operates an oil and gas production facility in Rajasthan under a Production Sharing Contract ("PSC"). The GoI accorded its approval for extension of the PSC for the RJ Block for a period of 10 years till 14 May 2030, under the Pre-NELP Extension policy as per notification dated 07 April 2017 ("Pre-NELP Policy"), vide its letter dated 26 October 2018, subject to fulfilment of certain conditions. | |
The management believes that the Company is eligible for extension of the PSC on same terms and challenged the applicability of above-mentioned policy. The Company's petition was allowed by Single Bench, however was overturned by Division Bench in appeal filed by GoI. The Company has filed an appeal against the order of Division Bench before the Supreme court. However, the Company has been paying additional 10% profit petroleum to the Government as per the conditions of extension. | ||
One of the conditions for extension relates to notification of certain audit exceptions raised for FY 2016-17 as per PSC provisions and provides for payment of amounts, if such audit exceptions result into any creation of liability. | ||
Director General of Hydrocarbons ("DGH") has further updated its demand on account of audit exceptions vide letter dated 06 September 2022 for period up to 14 May 2020 for total amount of ₹ 9,474 Crore (US$ 1,162 million) and applicable interest thereon relating to the share of the Company and one of its subsidiaries. | ||
The Company has disputed the aforesaid demand and the other audit exceptions, notified till date, as in the Company's view the audit notings are not in accordance with the PSC and are entirely unsustainable. Further, as per PSC provisions, disputed notings do not prevail and accordingly do not result in creation of any liability. The Company believes it has reasonable grounds to defend itself which are supported by independent legal opinions. In accordance with PSC terms, the Company had commenced arbitration proceedings. The final hearing and arguments were concluded in September 2022. Post hearing briefs would be filed by the parties on 11 November 2022. | ||
For reasons aforesaid, the Company is not expecting any material liability to devolve on account of these matters. | ||
Pursuant to GOI's approval for extension vide letter dated 26 October 2018, the parties have now executed the addendum for PSC extension for 10 years from 15 May 2020 to 14 May 2030 on 27 October 2022. |
5 | The Company has a copper smelter plant in Tuticorin. The Company's application for renewal of Consent to Operate ("CTO") for the plant was rejected by the Tamil Nadu Pollution Control Board ("TNPCB") in April 2018. Subsequently, the Government of Tamil Nadu issued directions to close and seal the existing copper smelter plant permanently. The Principal Bench of National Green Tribunal ("NGT") ruled in favour of the Company but its order was set aside by the Supreme Court vide its judgment dated 18 February 2019, on the sole basis of maintainability. The Company had filed a writ petition before the Madras High Court challenging various orders passed against the Company. On 18 August 2020, the Madras High Court dismissed the writ petitions filed by the Company, which has been challenged by the Company in the Supreme Court while also seeking interim relief to access the plant for care and maintenance. The hearing on care and maintenance could not be listed at the Supreme Court. Instead, the matter is now being heard on merits. | |
The Company was also in the process of expanding its capacities at an adjacent site ("Expansion Project"). The High Court of Madras, in a Public Interest Litigation, held that the application for renewal of the Environmental Clearance ("EC") for the Expansion Project shall be processed after a mandatory public hearing and in the interim, ordered the Company to cease construction and all other activities on the site with immediate effect. In the meanwhile, State Industries Promotion Corporation of Tamil Nadu ("SIPCOT") cancelled the land allotted for the Expansion Project, which was later stayed by the Madras High Court. Further, TNPCB issued an order directing the withdrawal of the Consent to Establish ("CTE") which was valid till 31 March 2023. The Company has also appealed this action before the TNPCB Appellate Authority and the matter is pending for adjudication and the matter is now being heard on merits. As per the Company's assessment, it is in compliance with the applicable regulations and hence there is no impact on the carrying value of the assets. | ||
6 | On 21 July 2022, the Company acquired Athena Chhattisgarh Power Limited ("ACPL") under the liquidation proceedings of the Insolvency and Bankruptcy Code, 2016 for a consideration of ₹ 565 Crore. ACPL is building a 1,200 MW (600 MW X 2) coal-based power plant located at Jhanjgir Champa district, Chhattisgarh. The plant is expected to fulfill the power requirements for the Company's aluminium business. On consolidation, the consideration paid for acquisition of ACPL represents mainly Capital work in progress. | |
7 | The Company had filed a Scheme of Arrangement ("Scheme") for its capital reorganization, whereby the balance of the General Reserves of ₹ 12,587 Crore as at 31 March 2022 is proposed to be transferred to Retained Earnings. Pursuant to the Order of Hon'ble National Company Law Tribunal, Mumbai Bench, a meeting of the shareholders of the Company was held on 11 October 2022, where the matter was approved with requisite majority. The Scheme is subject to completion of further compliances as may be required under Section 230 and other applicable provisions of the Companies Act, 2013. | |
8 | Previous period/ year figures have been re-grouped/ rearranged, wherever necessary. |
By Order of the Board | ||||||
Sunil Duggal | ||||||
Dated: 28 October 2022 Place: New Delhi | Whole -Time Director and Group Chief Executive Officer |
Vedanta Limited CIN no. L13209MH1965PLC291394 |
Regd. Office: Vedanta Limited, 1st Floor, 'C' wing, Unit 103, Corporate Avenue, Atul Projects, Chakala, Andheri (East),
Mumbai-400093, Maharashtra
STATEMENT OF UNAUDITED STANDALONE RESULTS FOR THE QUARTER AND HALF YEAR ENDED 30 SEPTEMBER 2022
(₹ in Crore, except as stated)
Quarter ended | Half year ended | Year ended | ||||||||||||||||||||||||
S. No. | Particulars | 30.09.2022 (Unaudited) |
30.06.2022 (Unaudited) |
30.09.2021 (Unaudited) |
30.09.2022 (Unaudited) |
30.09.2021 (Unaudited) |
31.03.2022 (Audited) | |||||||||||||||||||
1 | Revenue from operations | 16,878 | 17,779 | 14,975 | 34,657 | 27,858 | 62,801 | |||||||||||||||||||
2 | Other operating income | 120 | 134 | 148 | 254 | 223 | 476 | |||||||||||||||||||
3 | Other income (Refer note 7) | 5,889 | 174 | 690 | 6,063 | 2,089 | 8,347 | |||||||||||||||||||
Total Income | 22,887 | 18,087 | 15,813 | 40,974 | 30,170 | 71,624 | ||||||||||||||||||||
4 | Expenses | |||||||||||||||||||||||||
a) | Cost of materials consumed | 6,478 | 6,593 | 5,228 | 13,071 | 10,178 | 23,751 | |||||||||||||||||||
b) | Purchases of stock-in-trade | 8 | 47 | 3 | 55 | 165 | 228 | |||||||||||||||||||
c) | Changes in inventories of finished goods, work-in-progress and stock-in-trade | 712 | (480 | ) | 67 | 232 | (479 | ) | (1,172 | ) | ||||||||||||||||
d) | Power and fuel charges | 4,794 | 5,375 | 2,384 | 10,169 | 4,440 | 11,874 | |||||||||||||||||||
e) | Employee benefits expense | 220 | 231 | 214 | 451 | 412 | 867 | |||||||||||||||||||
f) | Finance costs | 1,057 | 858 | 716 | 1,915 | 1,438 | 3,146 | |||||||||||||||||||
g) | Depreciation, depletion and amortisation expense | 950 | 873 | 727 | 1,823 | 1,431 | 2,945 | |||||||||||||||||||
h) | Other expenses | 2,921 | 3,250 | 2,486 | 6,171 | 4,760 | 10,051 | |||||||||||||||||||
Total expenses | 17,140 | 16,747 | 11,825 | 33,887 | 22,345 | 51,690 | ||||||||||||||||||||
5 | Profit before exceptional items and tax | 5,747 | 1,340 | 3,988 | 7,087 | 7,825 | 19,934 | |||||||||||||||||||
6 | Net exceptional gain/(loss) (Refer note 3) | 502 | - | (51 | ) | 502 | (147 | ) | (318 | ) | ||||||||||||||||
7 | Profit before tax | 6,249 | 1,340 | 3,937 | 7,589 | 7,678 | 19,616 | |||||||||||||||||||
8 | Tax expense/ (benefit) on other than exceptional items: | |||||||||||||||||||||||||
a) | Net current tax expense | 980 | 218 | 695 | 1,198 | 1,373 | 3,505 | |||||||||||||||||||
b) | Net deferred tax benefit, including tax credits | (770 | ) | (552 | ) | (20 | ) | (1,322 | ) | (259 | ) | (1,023 | ) | |||||||||||||
Net tax benefit on exceptional items: | ||||||||||||||||||||||||||
c) | Net tax benefit on exceptional items (Refer note 3) | (87 | ) | - | (17 | ) | (87 | ) | (51 | ) | (111 | ) | ||||||||||||||
Net tax expense/ (benefit) (a+b+c) | 123 | (334 | ) | 658 | (211 | ) | 1,063 | 2,371 | ||||||||||||||||||
9 | Net profit after tax (A) | 6,126 | 1,674 | 3,279 | 7,800 | 6,615 | 17,245 | |||||||||||||||||||
10 | Net profit after tax before exceptional items (net of tax) | 5,537 | 1,674 | 3,313 | 7,211 | 6,711 | 17,452 | |||||||||||||||||||
11 | Other Comprehensive (Loss)/ Income | |||||||||||||||||||||||||
a) | (i) Items that will not be reclassified to profit or loss | 13 | (35 | ) | (9 | ) | (22 | ) | 27 | (8 | ) | |||||||||||||||
(ii) Tax (expense)/ benefit on items that will not be reclassified to profit or loss | (1 | ) | 0 | 7 | (1 | ) | 6 | 8 | ||||||||||||||||||
b) | (i) Items that will be reclassified to profit or loss | (608 | ) | 1,547 | 12 | 939 | 63 | 407 | ||||||||||||||||||
(ii) Tax benefit/ (expense) on items that will be reclassified to profit or loss | 404 | (456 | ) | (6 | ) | (52 | ) | 5 | (74 | ) | ||||||||||||||||
Total Other Comprehensive (Loss)/ Income (B) | (192 | ) | 1,056 | 4 | 864 | 101 | 333 | |||||||||||||||||||
12 | Total Comprehensive Income (A+B) | 5,934 | 2,730 | 3,283 | 8,664 | 6,716 | 17,578 | |||||||||||||||||||
13 | Paid-up equity share capital (Face value of ₹ 1 each) | 372 | 372 | 372 | 372 | 372 | 372 | |||||||||||||||||||
14 | Reserves excluding revaluation reserves as per balance sheet | 77,277 | ||||||||||||||||||||||||
15 |
Earnings per share (₹) | |||||||||||||||||||||||||
- Basic and diluted | 16.47 | * | 4.50 | * | 8.81 | * | 20.97 | * | 17.78 | * | 46.36 |
(₹ in Crore)
Quarter ended | Half year ended | Year ended | ||||||||||||||||||||||||
S. No. | Segment information | 30.09.2022 (Unaudited) |
30.06.2022 (Unaudited) |
30.09.2021 (Unaudited) |
30.09.2022 (Unaudited) |
30.09.2021 (Unaudited) |
31.03.2022 (Audited) | |||||||||||||||||||
1 | Segment revenue | |||||||||||||||||||||||||
a) | Oil and Gas | 2,098 | 2,122 | 1,544 | 4,220 | 2,883 | 6,622 | |||||||||||||||||||
b) | Aluminium | 10,444 | 11,171 | 9,139 | 21,615 | 16,756 | 38,371 | |||||||||||||||||||
c) | Copper | 2,754 | 3,040 | 2,594 | 5,794 | 4,800 | 11,096 | |||||||||||||||||||
d) | Iron Ore | 1,406 | 1,214 | 1,492 | 2,620 | 3,068 | 6,143 | |||||||||||||||||||
e) | Power | 176 | 232 | 206 | 408 | 351 | 787 | |||||||||||||||||||
Total | 16,878 | 17,779 | 14,975 | 34,657 | 27,858 | 63,019 | ||||||||||||||||||||
Less: | Inter segment revenue | - | - | - | - | - | 218 | |||||||||||||||||||
Revenue from operations | 16,878 | 17,779 | 14,975 | 34,657 | 27,858 | 62,801 | ||||||||||||||||||||
2 | Segment Results (EBITDA) i | |||||||||||||||||||||||||
a) | Oil and Gas | 1,092 | 1,043 | 734 | 2,135 | 1,302 | 3,137 | |||||||||||||||||||
b) | Aluminium | 910 | 1,890 | 3,570 | 2,800 | 6,329 | 13,024 | |||||||||||||||||||
c) | Copper | 8 | (3 | ) | (17 | ) | 5 | (103 | ) | (150 | ) | |||||||||||||||
d) | Iron Ore | 143 | 287 | 574 | 430 | 1,262 | 2,187 | |||||||||||||||||||
e) | Power | (78 | ) | (97 | ) | 4 | (175 | ) | (5 | ) | (172 | ) | ||||||||||||||
Total Segment results (EBITDA) | 2,075 | 3,120 | 4,865 | 5,195 | 8,785 | 18,026 | ||||||||||||||||||||
Less: | Depreciation, depletion and amortisation expense | 950 | 873 | 727 | 1,823 | 1,431 | 2,945 | |||||||||||||||||||
Add: | Other income, net of expenses ii | (75 | )* | (30 | )* | 18 | (105 | )* | 37 | 78 | ||||||||||||||||
Less: | Finance costs | 1,057 | 858 | 716 | 1,915 | 1,438 | 3,146 | |||||||||||||||||||
Add: | Other unallocable income, net of expenses (Refer note 7) | 5,754 | (19 | ) | 548 | 5,735 | 1,872 | 7,921 | ||||||||||||||||||
Profit before exceptional items and tax | 5,747 | 1,340 | 3,988 | 7,087 | 7,825 | 19,934 | ||||||||||||||||||||
Add: | Net exceptional gain/(loss) (Refer note 3) | 502 | - | (51 | ) | 502 | (147 | ) | (318 | ) | ||||||||||||||||
Profit before tax | 6,249 | 1,340 | 3,937 | 7,589 | 7,678 | 19,616 | ||||||||||||||||||||
3 | Segment assets | |||||||||||||||||||||||||
a) | Oil and Gas | 19,466 | 16,870 | 14,095 | 19,466 | 14,095 | 16,420 | |||||||||||||||||||
b) | Aluminium | 50,043 | 51,773 | 44,920 | 50,043 | 44,920 | 47,307 | |||||||||||||||||||
c) | Copper | 4,463 | 5,310 | 5,401 | 4,463 | 5,401 | 5,383 | |||||||||||||||||||
d) | Iron Ore | 4,084 | 4,597 | 3,016 | 4,084 | 3,016 | 3,590 | |||||||||||||||||||
e) | Power | 2,929 | 2,973 | 3,200 | 2,929 | 3,200 | 3,044 | |||||||||||||||||||
f) | Unallocated | 72,341 | 71,405 | 68,172 | 72,341 | 68,172 | 73,215 | |||||||||||||||||||
Total | 153,326 | 152,928 | 138,804 | 153,326 | 138,804 | 148,959 | ||||||||||||||||||||
4 | Segment liabilities | |||||||||||||||||||||||||
a) | Oil and Gas | 13,335 | 12,290 | 8,904 | 13,335 | 8,904 | 10,178 | |||||||||||||||||||
b) | Aluminium | 18,855 | 17,706 | 13,916 | 18,855 | 13,916 | 15,848 | |||||||||||||||||||
c) | Copper | 4,132 | 4,767 | 4,037 | 4,132 | 4,037 | 4,638 | |||||||||||||||||||
d) | Iron Ore | 2,243 | 2,908 | 2,503 | 2,243 | 2,503 | 2,321 | |||||||||||||||||||
e) | Power | 295 | 217 | 206 | 295 | 206 | 152 | |||||||||||||||||||
f) | Unallocated | 46,949 | 46,296 | 32,555 | 46,949 | 32,555 | 38,173 | |||||||||||||||||||
Total | 85,809 | 84,184 | 62,121 | 85,809 | 62,121 | 71,310 | ||||||||||||||||||||
The main business segments are:
(a) Oil and Gas, which consists of exploration, development and production of oil and gas;
(b) Aluminium, which consists of manufacturing of alumina and various aluminium products;
(c) Copper, which consists of manufacturing of copper cathode, continuous cast copper rod, anode slime from purchased concentrate and manufacturing of sulphuric acid, phosphoric acid (Refer note 4);
(d) Iron ore, which consists of mining of ore and manufacturing of pig iron and metallurgical coke; and
(e) Power, excluding captive power but including power facilities predominantly engaged in generation and sale of commercial power.
The assets and liabilities that cannot be allocated between the segments are shown as unallocated assets and liabilities, respectively.
i) Earnings before interest, tax, depreciation and amortisation ("EBITDA") is a non-GAAP measure.
ii) Includes amortisation of duty benefits relating to assets recognised as government grant.
* Includes cost of exploration wells written off of ₹ 95 Crore, ₹ 50 Crore and ₹ 145 Crore for the quarters ended 30 September 2022, 30 June 2022 and half year ended 30 September 2022, respectively in Oil and Gas segment.
Balance Sheet | (₹ in Crore) | ||||||||
Particulars | As at 30.09.2022 (Unaudited) |
As at 31.03.2022 (Audited) | |||||||
A | ASSETS | ||||||||
1 | Non-current assets | ||||||||
(a) Property, Plant and Equipment | 39,583 | 39,490 | |||||||
(b) Capital work-in-progress | 10,386 | 9,226 | |||||||
(c) Intangible assets | 30 | 26 | |||||||
(d) Exploration intangible assets under development | 2,019 | 1,488 | |||||||
(e) Financial assets | |||||||||
(i) Investments | 61,632 | 60,881 | |||||||
(ii) Trade receivables | 1,254 | 1,293 | |||||||
(iii) Loans | 142 | 154 | |||||||
(iv) Derivatives | 62 | - | |||||||
(v) Others | 2,134 | 1,440 | |||||||
(f) Deferred tax assets (net) | 2,385 | 1,118 | |||||||
(g) Income tax assets (net) | 1,700 | 1,800 | |||||||
(h) Other non-current assets | 2,449 | 2,214 | |||||||
Total non-current assets | 123,776 | 119,130 | |||||||
2 | Current assets | ||||||||
(a) Inventories | 8,752 | 8,563 | |||||||
(b) Financial assets | |||||||||
(i) Investments | 454 | 585 | |||||||
(ii) Trade receivables | 1,520 | 2,328 | |||||||
(iii) Cash and cash equivalents | 2,602 | 5,518 | |||||||
(iv) Other bank balances | 1,097 | 1,630 | |||||||
(v) Loans | 392 | 365 | |||||||
(vi) Derivatives | 1,350 | 249 | |||||||
(vii) Others | 9,288 | 7,394 | |||||||
(c) Other current assets | 4,095 | 3,197 | |||||||
Total current assets | 29,550 | 29,829 | |||||||
Total assets | 153,326 | 148,959 | |||||||
B | EQUITY AND LIABILITIES | ||||||||
1 | Equity | ||||||||
Equity Share Capital | 372 | 372 | |||||||
Other Equity | 67,145 | 77,277 | |||||||
Total Equity | 67,517 | 77,649 | |||||||
Liabilities | |||||||||
2 | Non-current liabilities | ||||||||
(a) Financial liabilities | |||||||||
(i) Borrowings | 31,223 | 23,421 | |||||||
(ii) Lease liabilities | 56 | 57 | |||||||
(iii) Derivatives | - | 6 | |||||||
(iv) Other financial liabilities | - | 192 | |||||||
(b) Provisions | 1,425 | 1,268 | |||||||
(c) Other non-current liabilities | 2,935 | 2,751 | |||||||
Total Non-current liabilities | 35,639 | 27,695 | |||||||
3 | Current liabilities | ||||||||
(a) Financial liabilities | |||||||||
(i) Borrowings | 14,073 | 13,275 | |||||||
(ii) Lease liabilities | 25 | 25 | |||||||
(iii) Operational buyers' credit / suppliers' credit | 10,818 | 9,261 | |||||||
(iv) Trade payables | |||||||||
(1) Total outstanding dues of micro, small and medium enterprises | 202 | 195 | |||||||
(2) Total outstanding dues of creditors other than micro, small and medium enterprises | 5,377 | 5,329 | |||||||
(v) Derivatives | 104 | 277 | |||||||
(vi) Other financial liabilities | 12,568 | 10,020 | |||||||
(b) Provisions | 142 | 158 | |||||||
(c) Income tax liabilities (net) | 981 | 601 | |||||||
(d) Other current liabilities | 5,880 | 4,474 | |||||||
Total current liabilities | 50,170 | 43,615 | |||||||
Total Equity and Liabilities | 153,326 | 148,959 | |||||||
Statement of Cash Flows
(₹ in Crore) | ||||||||
Half year ended | ||||||||
Particulars | 30.09.2022 (Unaudited) |
30.09.2021 (Unaudited) | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Profit before tax | 7,589 | 7,678 | ||||||
Adjustments for: | ||||||||
Depreciation, depletion and amortisation | 1,835 | 1,445 | ||||||
Reversal of impairment of investments | (780 | ) | - | |||||
Provision for doubtful debts/ advance/ bad debts written off | 209 | 34 | ||||||
Liabilities written back | (47 | ) | - | |||||
Exploration costs written off | 145 | 147 | ||||||
Fair value (gain)/ loss on financial assets held at fair value through profit or loss | (24 | ) | 10 | |||||
Loss/ (Profit) on sale/ discard of property, plant and equipment (net) | 5 | (97 | ) | |||||
Foreign exchange loss (net) | 202 | 66 | ||||||
Unwinding of discount on decommissioning liability | 14 | 12 | ||||||
Share based payment expense | 23 | 32 | ||||||
Interest and dividend income | (5,914 | ) | (1,931 | ) | ||||
Interest expense | 1,901 | 1,426 | ||||||
Deferred government grant | (40 | ) | (39 | ) | ||||
Changes in assets and liabilities | ||||||||
Increase in trade and other receivables | (2,221 | ) | (2,729 | ) | ||||
Increase in inventories | (117 | ) | (1,041 | ) | ||||
Increase in trade and other payables | 4,871 | 2,129 | ||||||
Cash generated from operations | 7,651 | 7,142 | ||||||
Income taxes paid (net) | (665 | ) | (756 | ) | ||||
Net cash generated from operating activities | 6,986 | 6,386 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Purchases of property, plant and equipment (including intangibles) | (3,396 | ) | (1,871 | ) | ||||
Proceeds from sale of property, plant and equipment | 23 | 156 | ||||||
Loans given to related parties | (170 | ) | (65 | ) | ||||
Loans repaid by related parties | 165 | 83 | ||||||
Deposits made | (788 | ) | (982 | ) | ||||
Proceeds from redemption of deposits | 1,001 | 929 | ||||||
Short term investments made | (22,313 | ) | (9,809 | ) | ||||
Proceeds from sale of short-term investments | 22,471 | 11,593 | ||||||
Interest received | 150 | 81 | ||||||
Dividends received | 5,761 | 1,830 | ||||||
Payments made to site restoration fund | - | (6 | ) | |||||
Advance given for acquisition (Refer note 6) | (565 | ) | - | |||||
Net cash generated from investing activities | 2,339 | 1,939 | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Proceeds/ (repayment) of short-term borrowings (net) | 804 | (300 | ) | |||||
Proceeds from current borrowings | 6,568 | 1,845 | ||||||
Repayment of current borrowings | (5,640 | ) | (1,265 | ) | ||||
Proceeds from long-term borrowings | 10,102 | 5,068 | ||||||
Repayment of long-term borrowings | (3,441 | ) | (7,083 | ) | ||||
Interest paid | (1,793 | ) | (1,951 | ) | ||||
Refund of dividend distribution tax | 86 | - | ||||||
Payment of dividends to equity holders of the Company | (18,917 | ) | (6,855 | ) | ||||
Payment of lease liabilities | (10 | ) | (57 | ) | ||||
Net cash used in financing activities | (12,241 | ) | (10,598 | ) | ||||
Net decrease in cash and cash equivalents | (2,916 | ) | (2,273 | ) | ||||
Cash and cash equivalents at the beginning of the period | 5,518 | 2,861 | ||||||
Cash and cash equivalents at the end of the period | 2,602 | 588 | ||||||
Notes:
1. | The figures in parentheses indicate outflow. |
2. | The above cash flow has been prepared under the "Indirect Method" as set out in Indian Accounting Standard (Ind AS) 7 - Statement of Cash Flows. |
Notes:- | ||
1 | The above results of Vedanta Limited ("the Company"), for the quarter and half year ended 30 September 2022 have been reviewed by the Audit and Risk Management Committee and approved by the Board of Directors at their respective meetings held on 28 October 2022. The statutory auditors have carried out a limited review on these results and issued an unmodified conclusion. | |
2 | During the quarter ended 30 September 2022, the Board of Directors of the Company, at its meeting held on 19 July 2022, approved the second interim dividend of ₹ 19.50 per equity share, i.e., 1,950% on face value of ₹ 1/- per equity share for the year ended 31 March 2023. With this, the total dividend declared for FY 2022-23 currently stands at ₹ 51 per equity share of ₹ 1/- each. | |
3 | Net exceptional gain/ (loss) comprise the following: |
(₹ in Crore) | |||||||||||||||||||||||||
Particulars | Quarter ended | Half year ended | Year ended | ||||||||||||||||||||||
30.09.2022 (Unaudited) |
30.06.2022 (Unaudited) |
30.09.2021 (Unaudited) |
30.09.2022 (Unaudited) |
30.09.2021 (Unaudited) |
31.03.2022 (Audited) | ||||||||||||||||||||
Property, plant and equipment, exploration intangible assets under development, capital work-in-progress and other assets (impaired)/ reversal or (written off)/ written back in: | |||||||||||||||||||||||||
- Oil and Gas | |||||||||||||||||||||||||
a) Exploration wells written off | - | - | (51 | ) | - | (147 | ) | (1,412 | ) | ||||||||||||||||
b) Reversal of previously recorded impairment | - | - | - | - | - | 1,370 | |||||||||||||||||||
- Aluminium | - | - | - | - | - | (125 | ) | ||||||||||||||||||
- Unallocated | |||||||||||||||||||||||||
a) Reversal of previously recorded impairment on investments due to commencement of mining operations in Liberia | 780 | - | - | 780 | - | - | |||||||||||||||||||
b) Capital work-in-progress written off | - | - | - | - | - | (24 | ) | ||||||||||||||||||
SAED on Oil and Gas sector* | (278 | ) | - | - | (278 | ) | - | - | |||||||||||||||||
Provision for legal disputes (including change in law), force majeure and similar incidences in: | |||||||||||||||||||||||||
- Aluminium | - | - | - | - | - | (73 | ) | ||||||||||||||||||
- Copper | - | - | - | - | - | (54 | ) | ||||||||||||||||||
Net exceptional gain/ (loss) | 502 | - | (51 | ) | 502 | (147 | ) | (318 | ) | ||||||||||||||||
Current tax benefit on above | 47 | - | 8 | 47 | 25 | 281 | |||||||||||||||||||
Net deferred tax benefit/ (expense) on above | 40 | - | 9 | 40 | 26 | (170 | ) | ||||||||||||||||||
Net Exceptional gain/ (loss) (net of tax) | 589 | - | (34 | ) | 589 | (96 | ) | (207 | ) | ||||||||||||||||
* | The Government of India ("GoI") vide its notification dated 30 June 2022 levied Special Additional Excise Duty ('SAED') on production of crude oil, i.e., cess on windfall gain triggered by increase in crude oil prices which is effective from 01 July 2022. The consequential net impact of the said duty on the quarterly results has been presented as an exceptional item. |
4 | The Company has a copper smelter plant in Tuticorin. The Company's application for renewal of Consent to Operate ("CTO") for the plant was rejected by the Tamil Nadu Pollution Control Board ("TNPCB") in April 2018. Subsequently, the Government of Tamil Nadu issued directions to close and seal the existing copper smelter plant permanently. The Principal Bench of National Green Tribunal ("NGT") ruled in favour of the Company but its order was set aside by the Supreme Court vide its judgment dated 18 February 2019, on the sole basis of maintainability. The Company had filed a writ petition before the Madras High Court challenging various orders passed against the Company. On 18 August 2020, the Madras High Court dismissed the writ petitions filed by the Company, which has been challenged by the Company in the Supreme Court while also seeking interim relief to access the plant for care and maintenance. The hearing on care and maintenance could not be listed at the Supreme Court. Instead, the matter is now being heard on merits. | |
The Company was also in the process of expanding its capacities at an adjacent site ("Expansion Project"). The High Court of Madras, in a Public Interest Litigation, held that the application for renewal of the Environmental Clearance ("EC") for the Expansion Project shall be processed after a mandatory public hearing and in the interim, ordered the Company to cease construction and all other activities on the site with immediate effect. In the meanwhile, State Industries Promotion Corporation of Tamil Nadu ("SIPCOT") cancelled the land allotted for the Expansion Project, which was later stayed by the Madras High Court. Further, TNPCB issued an order directing the withdrawal of the Consent to Establish ("CTE") which was valid till 31 March 2023. The Company has also appealed this action before the TNPCB Appellate Authority and the matter is pending for adjudication and the matter is now being heard on merits. As per the Company's assessment, it is in compliance with the applicable regulations and hence there is no impact on the carrying value of the assets. | ||
5 | The Company operates an oil and gas production facility in Rajasthan under a Production Sharing Contract ("PSC"). The GoI accorded its approval for extension of the PSC for the RJ Block for a period of 10 years till 14 May 2030, under the Pre-NELP Extension policy as per notification dated 07 April 2017 ("Pre-NELP Policy"), vide its letter dated 26 October 2018, subject to fulfilment of certain conditions. | |
The management believes that the Company is eligible for extension of the PSC on same terms and challenged the applicability of above-mentioned policy. The Company's petition was allowed by Single Bench, however was overturned by Division Bench in appeal filed by GoI. The Company has filed an appeal against the order of Division Bench before the Supreme court. However, the Company has been paying additional 10% profit petroleum to the Government as per the conditions of extension. | ||
One of the conditions for extension relates to notification of certain audit exceptions raised for FY 2016-17 as per PSC provisions and provides for payment of amounts, if such audit exceptions result into any creation of liability. | ||
Director General of Hydrocarbons ("DGH") has further updated its demand on account of audit exceptions vide letter dated 06 September 2022 for period up to 14 May 2020 for total amount of ₹ 9,474 Crore (US$ 1,162 million) and applicable interest thereon relating to the share of the Company and one of its subsidiaries. | ||
The Company has disputed the aforesaid demand and the other audit exceptions, notified till date, as in the Company's view the audit notings are not in accordance with the PSC and are entirely unsustainable. Further, as per PSC provisions, disputed notings do not prevail and accordingly do not result in creation of any liability. The Company believes it has reasonable grounds to defend itself which are supported by independent legal opinions. In accordance with PSC terms, the Company had commenced arbitration proceedings. The final hearing and arguments were concluded in September 2022. Post hearing briefs would be filed by the parties on 11 November 2022. | ||
For reasons aforesaid, the Company is not expecting any material liability to devolve on account of these matters. | ||
Pursuant to GOI's approval for extension vide letter dated 26 October 2018, the parties have now executed the addendum for PSC extension for 10 years from 15 May 2020 to 14 May 2030 on 27 October 2022. | ||
6 | On 21 July 2022, the Company acquired Athena Chhattisgarh Power Limited ("ACPL") under the liquidation proceedings of the Insolvency and Bankruptcy Code, 2016 for a consideration of ₹ 565 Crore, pending receipt of share certificate. ACPL is building a 1,200 MW (600 MW X 2) coal-based power plant located at Jhanjgir Champa district, Chhattisgarh. The plant is expected to fulfill the power requirements for the Company's aluminium business. | |
7 | Other income includes dividend income from subsidiaries of ₹ 5,761 Crore, ₹ Nil Crore, ₹ 513 Crore, ₹ 5,761 Crore, ₹ 1,829 Crore and ₹ 7,828 Crore for the quarters ended 30 September 2022, 30 June 2022, 30 September 2021, half years ended 30 September 2022, 30 September 2021 and year ended 31 March 2022, respectively. | |
8 | Additional disclosures as per Regulation 52(4) of the Securities and Exchange Board of India (Listing Obligations and Disclosures Requirement) Regulations, 2015: |
Particulars | Quarter ended | Half year ended | Year ended | |||||||||||||||||||||||
30.09.2022 (Unaudited) |
30.06.2022 (Unaudited) |
30.09.2021 (Unaudited) |
30.09.2022 (Unaudited) |
30.09.2021 (Unaudited) |
31.03.2022 (Audited) | |||||||||||||||||||||
a) | Debt-Equity Ratio (in times)* | 0.67 | 0.66 | 0.40 | 0.67 | 0.40 | 0.47 | |||||||||||||||||||
b) | Debt Service Coverage Ratio (in times) (annualised) | 2.61 | 2.24 | 1.89 | 2.61 | 1.89 | 1.96 | |||||||||||||||||||
c) | Interest Service Coverage Ratio (in times)* | 7.29 | 3.56 | 7.42 | 5.62 | 7.29 | 8.33 | |||||||||||||||||||
d) | Current Ratio (in times)* | 0.66 | 0.71 | 0.71 | 0.66 | 0.71 | 0.80 | |||||||||||||||||||
e) | Long term debt to working capital Ratio (in times)* | ** | ** | ** | ** | ** | ** | |||||||||||||||||||
f) | Bad debts to Account receivable Ratio (in times)* | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||||||||
g) | Current liability Ratio (in times)* | 0.52 | 0.54 | 0.46 | 0.52 | 0.46 | 0.52 | |||||||||||||||||||
h) | Total debts to total assets Ratio (in times)* | 0.30 | 0.30 | 0.22 | 0.30 | 0.22 | 0.25 | |||||||||||||||||||
i) | Debtors Turnover Ratio (in times)* | 5.78 | 5.32 | 4.47 | 10.92 | 9.79 | 20.81 | |||||||||||||||||||
j) | Inventory Turnover Ratio (in times)* | 1.56 | 1.56 | 1.57 | 3.43 | 3.18 | 6.41 | |||||||||||||||||||
k) | Operating-Profit Margin (%)* | 7 | % | 13 | % | 27 | % | 10 | % | 26 | % | 24 | % | |||||||||||||
l) | Net-Profit Margin (%)* | 33 | % | 9 | % | 22 | % | 21 | % | 24 | % | 28 | % | |||||||||||||
m) | Capital Redemption Reserve (₹ in Crore) | 3,125 | 3,125 | 3,125 | 3,125 | 3,125 | 3,125 | |||||||||||||||||||
n) | Net Worth (Total Equity) (₹ in Crore) | 67,517 | 68,745 | 76,683 | 67,517 | 76,683 | 77,649 |
* Not annualised, except for the year ended 31 March 2022
** Net working capital is negative
Formulae for computation of ratios are as follows:
a) | Debt-Equity Ratio | Total Debt/ Total Equity | ||
b) | Debt Service Coverage Ratio |
Income available for debt service/ (interest expense + repayments made during the period for long term loans), where income available for debt service = Profit before exceptional items and tax + Depreciation, depletion and amortisation expense + Interest expense | ||
c) | Interest Service Coverage Ratio | Income available for debt service/ interest expense | ||
d) | Current Ratio | Current Assets/ Current Liabilities (excluding current maturities of long term borrowing) | ||
e) | Long term debt to working capital Ratio | Non-current borrowing (including current maturities of long term borrowing)/ Working capital (WC), where WC = Current Assets - Current Liabilities (excluding current maturities of long term borrowing) | ||
f) | Bad debts to Account receivable Ratio | Bad Debts written off/ Average Trade Receivables | ||
g) | Current liability Ratio | Current Liabilities (excluding current maturities of long term borrowing)/ Total Liabilities | ||
h) | Total debts to total assets Ratio | Total Debt/ Total Assets | ||
i) | Debtors Turnover Ratio | (Revenue from operations + Other operating income)/ Average Trade Receivables | ||
j) | Inventory Turnover Ratio | (Revenue from operations + Other operating income) less EBITDA/ Average Inventory | ||
k) | Operating-Profit Margin (%) | (EBITDA- Depreciation, depletion and amortisation expense)/ (Revenue from operations + Other operating income) | ||
l) | Net-Profit Margin (%) | Net profit after tax before exceptional items (net of tax) / (Revenue from operations + Other operating income) | ||
m) | Capital Redemption Reserve includes Preference Share Redemption Reserve created on redemption of preference shares. | |||
9 | The listed secured Non-Convertible debentures ("NCDs") of the Company aggregating ₹ 7,836 Crore as on 30 September 2022 are secured by way of first Pari Passu mortgage/charge on certain movable fixed assets and freehold land of the Company. The Company has maintained asset cover of more than 125% and 100% for NCDs with face value of ₹ 6,089 Crore and ₹ 1,750 Crore respectively. | |||
10 | The Company had filed a Scheme of Arrangement ("Scheme") for its capital reorganization, whereby the balance of the General Reserves of ₹ 12,587 Crore as at 31 March 2022 is proposed to be transferred to Retained Earnings. Pursuant to the Order of Hon'ble National Company Law Tribunal, Mumbai Bench, a meeting of the shareholders of the Company was held on 11 October 2022, where the matter was approved with requisite majority. The Scheme is subject to completion of further compliances as may be required under Section 230 and other applicable provisions of the Companies Act, 2013. | |||
11 | Previous period/ year figures have been re-grouped/ rearranged, wherever necessary. |
By Order of the Board | |||||||
Place : New Delhi | Sunil Duggal | ||||||
Date : 28 October 2022 | Whole - Time Director and Group Chief Executive Officer |
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Vedanta Limited published this content on 01 November 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 01 November 2022 10:28:46 UTC.