Duncan Statements
50
Duncan Income Statement
B
M
INR (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
316.37
100
159.21
51.9
157.16
48.1
—
0
72.749
23.4
118.5
37.4
38.658
10.7
-0.686
-0.3
10.765
3.1
48.737
13.5
12.483
3.5
36.254
10.1
9.81
3.696
351.02
100
194.03
55.4
156.99
44.6
—
0
62.013
16.9
107.4
30.9
49.594
13.7
-1.041
-0.3
8.101
2
56.654
15.4
11.078
3.6
45.576
11.8
12.335
3.695
349.93
100
187.47
50.8
162.46
49.2
—
0
58.627
15.8
96.006
26.6
66.457
22.6
-0.601
-0.2
6.759
2.1
72.615
24.5
19.159
6.6
53.456
17.9
14.46
3.697
310.13
100
174.71
56.1
135.42
43.9
—
0
44.511
12.1
82.4
24.7
53.023
19.2
-1.615
-0.3
3.58
1.2
54.988
20.1
14.475
5
40.513
15.1
10.964
3.693
247.55
100
167.02
55.9
80.531
44.1
—
0
29.288
21.4
52.925
30.9
27.606
13.2
-0.982
-0.4
2.512
1.3
29.136
14.1
7.203
3.7
21.933
10.4
5.94
3.693
253.27
100
201.6
79.9
51.668
20.1
—
0
—
0
25.337
8.3
26.331
11.8
-0.755
-0.3
3.259
1.6
28.825
13.1
-42.38
-31.7
71.205
44.8
19.31
3.692
161.56
100
134.34
76.5
27.215
23.5
—
0
—
0
19.259
9.9
7.956
13.6
-1.218
-0.6
1.933
1.2
8.671
14.2
—
0
8.671
14.2
2.35
3.697
205.37
100
164.32
78.3
41.043
21.7
—
0
—
0
24.965
12.3
16.078
9.4
-1.906
-1.2
3.373
0.9
-0.013
-7.7
0.001
0.001
-0.015
-7.7
-0.004
3.696
228.43
100
173.57
72.3
54.861
27.7
—
0
—
0
26.309
11.2
28.552
16.6
-2.231
-0.8
6.725
0.6
33.046
16.4
0.401
-2.3
32.646
18.7
8.833
3.696
232.42
100
183.63
77.2
48.791
22.8
—
0
—
0
33.376
12
15.416
10.9
-2.843
-0.9
3.743
3.1
16.315
13
3.217
2.7
13.098
10.3
3.544
3.696
212.1
100
167.4
78.9
44.8
21.2
—
0
—
0
28.4
14
16.3
7.1
-4.6
-2.1
3
1.4
14.7
6.4
—
0
14.7
6.4
3.98
3.7