Organic Statements
53
Organic 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
151.44
101.2
50.237
—
4.718
43.766
6.471
-7.018
0.491
-0.056
—
-0.056
-0.01
7.692
116.9
100
77.144
60.3
39.756
39.7
—
0
4.569
4.5
37.581
37.7
2.175
2
-7.464
-6.5
0.61
0.2
-4.679
-4.3
—
0
-4.679
-4.3
-0.61
7.67
108.93
100
75.254
67.2
33.678
32.8
—
0
4.565
4.2
29.238
26
4.44
6.9
-7.756
-6.5
0.403
0.3
-2.913
0.7
—
0
-2.913
0.7
-0.378
7.685
120.05
100
92.063
76.9
27.987
23.1
—
0
4.014
4.1
28.682
29.2
-0.695
-6.1
-7.181
-7.6
1.285
0.9
-6.591
-12.8
—
0
-6.591
-12.8
-0.86
7.824
133.33
100
100.96
73.3
32.369
26.7
—
0
4.662
3.6
31.594
24.5
0.775
2.1
-6.911
-5.07
0.428
0.4
-5.708
-2.5
0.302
0.4
-6.01
-2.9
-0.786
7.642
87.363
100
65.404
80.1
21.959
19.9
—
0
3.824
4.2
28.815
33.1
-6.856
-13.3
-7.79
-9.9
0.633
0.7
-14.013
-22.5
—
0
-14.013
-22.5
-1.83
7.653
94.261
100
63.41
68.1
30.851
31.9
—
0
3.582
3.5
28.326
29.4
2.525
2.5
-7.201
-6.6
-0.231
-1.1
-4.907
-5.2
0.002
0.004
-4.909
-5.2
-0.644
7.618
46.229
100
33.805
77.5
12.424
22.5
—
0
4.356
9.3
23.111
46.9
-10.687
-24.5
-6.674
-15.9
0.755
0.5
-16.606
-39.9
—
0
-16.606
-39.9
-2.17
7.649