Creative Statements
53
Creative 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
277.47
100
107.35
38.7
170.12
61.3
—
0
25.292
9.1
137.36
49.5
32.758
11.8
-0.101
-0.04
5.476
2
38.133
13.7
9.407
3.4
28.726
10.4
22.1
1.3
245.15
100
92.342
42.3
152.81
57.7
—
0
24.645
9.5
129.06
50
23.755
7.7
-0.03
-0.01
3.473
3.4
27.198
11.1
5.255
2.3
21.943
8.9
16.88
1.3
264.78
100
122.15
53.2
142.63
46.8
—
0
24.577
8
115.48
39.3
27.157
7.5
-0.028
-0.009
9.351
2.9
36.48
10.4
10.514
3
25.965
7.4
19.97
1.3
242.99
100
106.15
44.9
136.84
55.1
—
0
24.61
9.8
119.18
47.5
17.657
7.6
-0.024
-0.01
10.629
4.2
28.262
11.8
6.348
3
21.914
8.8
16.86
1.3
215.16
100
167.2
81
47.95
19
—
0
26.028
11.8
35.212
15.7
12.738
3.3
-0.024
-0.01
6.727
3.5
19.441
6.8
5.779
1.9
13.663
4.9
10.509
1.3
201.89
100
150.36
73.2
51.533
26.8
—
0
23.24
10.8
32.288
14.8
19.245
12
-0.024
-0.01
3.526
2
22.747
14
3.598
3.3
19.149
10.7
14.73
1.3
143.17
100
97.862
69.3
45.311
30.7
—
0
23.307
15.6
34.399
21.8
10.911
9
-0.052
-0.04
5.955
4.2
16.815
13.1
4.22
3.3
12.595
9.8
9.686
1.3
156.12
100
111.34
69.8
44.785
30.2
—
0
20.958
14.2
29.706
20
15.079
10.2
-0.016
-0.005
7.003
8.2
22.066
18.5
6.338
4.6
15.728
13.8
12.1
1.3
146.34
100
109.56
86.4
36.781
13.6
—
0
22.698
20.3
27.781
21.2
9
-7.6
-0.043
-0.05
9.081
11.2
18.037
3.6
4.136
0.9
13.903
2.8
10.699
1.3
166.8
100
116.58
71.8
50.224
28.2
—
0
21.639
12.4
33.338
19
16.886
9.2
-0.024
-0.01
4.303
3.6
21.165
12.8
4.94
3
16.225
9.8
12.48
1.3