Dynamic Statements
52
Dynamic 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
197.95
100
142.66
73.4
55.287
26.6
—
0
16.392
7.6
55.009
25.3
0.278
1.2
-2.108
-1.5
1.801
1.3
-0.029
1.1
-0.322
0.3
0.293
0.8
0.097
2.999
163.42
100
111
70.4
52.416
29.6
—
0
16.045
9.1
55.381
31.7
-2.965
-2.04
-1.154
-0.7
0.035
0.8
-4.084
-1.9
-0.795
-0.2
-3.289
-1.7
-1.09
3.016
194.23
100
141.67
66.2
52.56
33.8
—
0
15.889
9.6
49.313
31.5
3.247
2.4
-0.795
-0.3
-0.337
-4.07
2.115
-2.05
1.805
0.5
0.31
-2.6
0.098
3.031
262.08
100
202.75
75.7
59.324
24.3
—
0
16.66
7
56.449
22.3
2.875
1.9
-0.671
-0.4
11.258
2.4
13.462
3.9
2.366
1
11.096
2.9
3.66
3.031
283.19
100
216.09
74.7
67.107
25.3
—
0
14.499
5.5
58.904
24.5
8.203
0.8
-1.337
-0.7
6.286
3.3
13.152
3.5
3.514
0.6
9.638
2.9
3.191
3.019
254.53
100
199.93
80.1
54.598
19.9
—
0
14.803
5.3
49.052
16.6
5.546
3.3
-1.049
-0.4
1.437
0.2
5.934
3.1
1.442
1.2
4.492
1.9
1.48
3.037
211.55
100
165.79
79.1
45.765
20.9
—
0
11.145
5.1
41.29
18.6
4.475
2.3
-1.415
-0.6
3.351
1.9
6.411
3.6
1.307
-0.1
5.104
3.7
1.633
3.126
140.33
100
107.36
80.2
32.97
19.8
—
0
13.483
5.5
35.301
17.5
-2.331
2.3
-1.235
-0.6
1.604
0.8
-1.962
2.4
-0.779
-0.8
-1.183
3.2
-0.39
3.033
215.55
100
172.92
83.5
42.637
16.5
—
0
16.966
6.2
49.931
21.5
-7.294
-5
-1.641
-0.7
4.394
0.6
-4.541
-5.07
-1.946
-0.8
-2.595
-4.3
-0.853
3.03
347.36
100
272.61
79.9
74.752
20.1
—
0
16.807
4.5
55.782
14.8
18.97
5.3
-1.678
-0.4
2.315
1
19.607
5.9
6.865
2
12.742
3.9
4.21
3.027