COMMON SIZE BALANCE SHEET OF RANBAXY

PARTICULARS

2009

2010

2009
(%)

2010 (%)

A. Gross block

26,576.34

28,576.34

25

22.30

(-) accumulated depreciation,amortisation

and impairment.

10,275.15

11,455.16

9.8

8.9

Net block

15,934.05

17,121.18

15.2

13.36

Capital work in progress

4,149.16

3,301.82

3.96

2.57

20,083.21

20,423.00

19.16

15.94

38,336.9

38.044.37

36.57

29.69

Inventories

12,304.82

14,899.06

11.74

11.6

Sundry debtors

15,346.48

12926.32

14.64

10.08

Cash and bank balances

7541.24

27,122.82

7.19

21.16

Loans and advances

9648.16

11,498.55

9.20

8.97

Other current asset

1558.74

3205.97

1.48

2.50

B. Investment
C. Current asset loans and advances

COMMON SIZE BALANCE SHEET OF RANBAXY

PARTICULARS

2009

2010

2009
(%)

2010 (%)

46,399.44

69,652.72

44.3

54.37

10,4819.55

128,120.09

Share capital

2,102.09

2105.20

1.928

1.643

Equity share warrants

1756.59

1.16

Total asset
a.Liabilities and capital

Share application money pending allotment 1.95

65.96

.001

.05

Reserves and surplus

37,485.42

49152.76

34.38

38.36

41346.05

51323.92

37.9

40.06

Secured loan

1758.27

1953.85

1.61

1.52

Unsecured loans

31725.53

40653.30

29.10

31.73

Total liabilities

104819.55

128,120.09

b. Long term liabilities

Common size income statement of Ranbaxy for the year

ended on 31st december 2010
PARTICULARS

2009

2010

2009
(%)

2010 (%)

Net operating income

4787.60

56721.02

99.69

99.73

Materials consumed

20,480.28

21,709.34

42.69

38.147

Personnel expenses

7284.04

7761.38

15.18

13.647

Operating and other expenses

13614.82

14,712.20

28.38

25.87

Other income

6047.40

10017.82

12.605 17.614

Earnings after tax

23134.3

34145.8

48.22

60.038