Monte Carlo Statements
MO
Monte Carlo 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
7 107.1
100
4 193.3
64.1
2 913.8
35.9
—
0
807.7
18.3
2 064.6
47
849.2
-11.1
-205.5
-4.7
140.2
4
783.9
-11.8
188.9
-3.2
595.1
-8.6
28.7
20.728
3 512
100
1 907.6
51.1
1 604.4
48.9
—
0
599.4
14.7
1 547.1
38.9
57.3
10.1
-169.3
-4.5
134.8
2.8
22.8
8.4
6.1
2.1
16.7
6.2
0.81
20.743
7 562.6
100
4 336.5
60.6
3 226.1
39.4
—
0
821.5
16.7
1 833.8
31.3
1 392.3
8.1
-151.8
-2.3
136
3.2
1 376.5
9.1
315.2
0.7
1 061.3
8.4
51.19
20.732
3 614.48
100
1 591.86
45.4
2 022.62
54.6
—
0
610.32
14.3
1 656.64
38
365.98
16.6
-92.718
-2.2
72.362
1.6
345.63
16.1
81.71
3.9
263.92
12.2
12.73
20.732
6 243.37
100
3 442.09
47
2 801.27
53
—
0
646.57
18.1
1 644.2
45.4
1 157.07
7.5
-84.967
-2.6
132.47
5.1
1 204.58
10.1
302.48
2.2
902.1
7.9
43.516
20.728
2 799.85
100
1 235.94
49.2
1 563.91
50.8
—
0
424.16
9.7
1 294.19
32.5
269.72
18.3
-71.88
-1.8
122.39
2.4
320.24
18.8
82.909
4.6
237.33
14.2
11.45
20.732
5 125.82
100
2 913.94
51.9
2 211.88
48.1
—
0
475.42
23.9
1 238.49
57.4
973.49
-9.3
-69.766
-3.2
100.71
5.7
1 004.54
-6.8
250.5
-3.2
754.03
-3.6
36.422
20.72
1 094.3
100
395.9
39.6
698.4
60.4
—
0
251.4
16.5
858.3
54.1
-159.9
6.4
-65.4
-3.6
100.9
4.6
-124.3
7.3
-33.2
2.8
-91
4.5
-4.4
20.75
5 128.7
100
2 916.4
54
2 212.4
46
—
0
552.9
24.1
1 325.4
54.2
886.9
-8.1
-88.4
-3.02
44.9
0.9
843.3
-10.2
216.2
-0.9
620.4
-9.3
29.97
20.7
2 127.4
100
915
47.1
1 212.4
52.9
—
0
460.3
16.6
1 189.1
45.1
23.4
7.8
-81.7
-3.06
70.3
2.9
12
7.6
-1.2
2.8
6.5
4.4
0.32
20.7
4 713.4
100
2 665.1
68.5
2 048.2
31.5
—
0
567.1
35.5
1 274.6
68.2
773.8
-36.7
-49.1
-1.6
113.2
5.9
837.9
-32.3
271.9
-12.6
566
-19.7
26.04
21.65
1 850.4
100
778.7
46.7
1 071.6
53.3
—
0
434.4
17.6
1 052.9
45.6
18.7
7.7
-40.5
-2
69.1
3
47.4
8.7
17.5
3.3
29.9
5.4
1.64
20.85