
Entity Wise Cash and Debt (In crore) Dec 31, 2019 Sep 30, 2019 Dec 31, 2018 Company Debt Cash & LI Net Debt Debt Cash & LI Net Debt Debt Cash & LI Net Debt Vedanta Limited Standalone 36,569 3,808 32,761 37,956 7,162 30,794 42,708 4,784 37,924 Cairn India Holdings 3,157 6,900 (3,743) 1,213 5,180 (3,968) 3,330 7,195 (3,865) Limited1 Zinc India 2,990 22,535 (19,545)—19,655 (19,655) 4,935 17,483 (12,548) Zinc International 428 395 33 423 833 (410) 133 275 (142) BALCO 4,173 11 4,162 4,412 169 4,243 5,019 9 5,010 Talwandi Sabo 6,289 181 6,108 6,477 1,265 5,212 8,814 10 8,804 Vedanta Star Limited2 3,381 30 3,351 3,386 27 3,359 3,367 32 3,335 Others3 1,602 1,345 257 2,031 1,526 506 1,755 742 1,013 Vedanta Limited 58,589 35,205 23,384 55,898 35,817 20,081 70,061 30,530 39,531 Consolidated Notes: Debt numbers are at Book Value and excludes inter-company eliminations. 1. Cairn India Holdings Limited is a wholly owned subsidiary of Vedanta Limited which holds 50% of the group’s share in the RJ Block 2. Vedanta Star limited, 100% subsidiary of VEDL which owns 96% (FY19: 90%) stake in ESL 3. Others includes MALCO Energy, CMT, VGCB, Electrosteel, Fujairah Gold, Vedanta Limited’s investment companies and ASI. VEDANTA LIMITED – Q3 FY2020 INVESTOR PRESENTATION 24