Bayer Cropscience Ltd
NSE:BAYERCROP
Income Statement
Earnings Waterfall
Bayer Cropscience Ltd
Revenue
|
43.1B
INR
|
Cost of Revenue
|
-25.3B
INR
|
Gross Profit
|
17.8B
INR
|
Operating Expenses
|
-9.8B
INR
|
Operating Income
|
8B
INR
|
Other Expenses
|
-1.5B
INR
|
Net Income
|
6.4B
INR
|
Income Statement
Bayer Cropscience Ltd
Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
30 160
N/A
|
30 829
+2%
|
32 452
+5%
|
34 582
+7%
|
36 488
+6%
|
37 064
+2%
|
37 233
+0%
|
33 198
-11%
|
31 340
-6%
|
29 913
-5%
|
28 894
-3%
|
29 477
+2%
|
30 525
+4%
|
31 781
+4%
|
29 484
-7%
|
28 300
-4%
|
29 020
+3%
|
26 868
-7%
|
27 490
+2%
|
29 180
+6%
|
29 199
+0%
|
32 153
+10%
|
31 673
-1%
|
32 116
+1%
|
33 240
+3%
|
34 029
+2%
|
36 094
+6%
|
38 868
+8%
|
39 221
+1%
|
39 863
+2%
|
42 613
+7%
|
44 494
+4%
|
44 329
0%
|
45 048
+2%
|
47 344
+5%
|
49 859
+5%
|
50 727
+2%
|
51 205
+1%
|
42 294
-17%
|
43 947
+4%
|
43 117
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(19 659)
|
(19 996)
|
(20 998)
|
(22 363)
|
(23 422)
|
(23 922)
|
(24 183)
|
(20 229)
|
(18 743)
|
(17 668)
|
(17 055)
|
(17 222)
|
(18 114)
|
(19 349)
|
(17 945)
|
(17 567)
|
(18 018)
|
(16 229)
|
(16 427)
|
(16 520)
|
(16 089)
|
(17 439)
|
(16 822)
|
(17 045)
|
(17 659)
|
(18 075)
|
(19 395)
|
(20 787)
|
(21 461)
|
(22 305)
|
(24 779)
|
(25 855)
|
(25 740)
|
(25 936)
|
(26 988)
|
(27 374)
|
(27 818)
|
(28 119)
|
(24 726)
|
(26 014)
|
(25 348)
|
|
Gross Profit |
10 502
N/A
|
10 834
+3%
|
11 454
+6%
|
12 219
+7%
|
13 066
+7%
|
13 142
+1%
|
13 050
-1%
|
12 969
-1%
|
12 597
-3%
|
12 245
-3%
|
11 839
-3%
|
12 255
+4%
|
12 411
+1%
|
12 432
+0%
|
11 539
-7%
|
10 733
-7%
|
11 002
+3%
|
10 639
-3%
|
11 063
+4%
|
12 660
+14%
|
13 110
+4%
|
14 714
+12%
|
14 851
+1%
|
15 071
+1%
|
15 581
+3%
|
15 954
+2%
|
16 699
+5%
|
18 081
+8%
|
17 760
-2%
|
17 558
-1%
|
17 834
+2%
|
18 639
+5%
|
18 589
0%
|
19 112
+3%
|
20 356
+7%
|
22 485
+10%
|
22 909
+2%
|
23 086
+1%
|
17 568
-24%
|
17 933
+2%
|
17 769
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(7 228)
|
(7 848)
|
(7 633)
|
(8 370)
|
(8 331)
|
(8 109)
|
(8 043)
|
(8 059)
|
(7 903)
|
(7 843)
|
(7 612)
|
(7 743)
|
(7 768)
|
(7 781)
|
(7 556)
|
(7 628)
|
(7 408)
|
(7 287)
|
(7 161)
|
(7 569)
|
(8 519)
|
(9 550)
|
(10 276)
|
(11 224)
|
(11 142)
|
(10 776)
|
(9 970)
|
(10 332)
|
(10 061)
|
(10 396)
|
(10 336)
|
(11 196)
|
(11 909)
|
(12 828)
|
(12 767)
|
(14 374)
|
(14 646)
|
(14 633)
|
(10 697)
|
(10 356)
|
(9 776)
|
|
Selling, General & Administrative |
(1 915)
|
(2 014)
|
(6 947)
|
(2 146)
|
(2 165)
|
(2 153)
|
(7 637)
|
(2 229)
|
(2 261)
|
(2 261)
|
(7 198)
|
(2 203)
|
(2 232)
|
(2 306)
|
(7 206)
|
(2 502)
|
(2 582)
|
(2 616)
|
(6 745)
|
(2 746)
|
(2 969)
|
(3 268)
|
(9 709)
|
(3 834)
|
(3 884)
|
(3 741)
|
(9 211)
|
(3 590)
|
(3 446)
|
(3 593)
|
(9 425)
|
(3 754)
|
(3 986)
|
(4 445)
|
(11 871)
|
(4 822)
|
(5 108)
|
(5 176)
|
(3 695)
|
(3 416)
|
(3 080)
|
|
Depreciation & Amortization |
(617)
|
(635)
|
(502)
|
(648)
|
(353)
|
(299)
|
(253)
|
(228)
|
(239)
|
(245)
|
(242)
|
(252)
|
(260)
|
(271)
|
(284)
|
(304)
|
(316)
|
(324)
|
(326)
|
(346)
|
(381)
|
(410)
|
(432)
|
(483)
|
(542)
|
(578)
|
(649)
|
(750)
|
(716)
|
(710)
|
(730)
|
(644)
|
(648)
|
(647)
|
(640)
|
(728)
|
(737)
|
(738)
|
(608)
|
(572)
|
(581)
|
|
Other Operating Expenses |
(4 696)
|
(5 200)
|
(184)
|
(5 576)
|
(5 813)
|
(5 657)
|
(153)
|
(5 602)
|
(5 403)
|
(5 337)
|
(172)
|
(5 288)
|
(5 276)
|
(5 204)
|
(66)
|
(4 822)
|
(4 510)
|
(4 347)
|
(90)
|
(4 477)
|
(5 169)
|
(5 872)
|
(135)
|
(6 907)
|
(6 716)
|
(6 457)
|
(110)
|
(5 992)
|
(5 899)
|
(6 093)
|
(181)
|
(6 798)
|
(7 275)
|
(7 736)
|
(256)
|
(8 824)
|
(8 801)
|
(8 719)
|
(6 394)
|
(6 368)
|
(6 115)
|
|
Operating Income |
3 273
N/A
|
2 985
-9%
|
3 821
+28%
|
3 849
+1%
|
4 735
+23%
|
5 033
+6%
|
5 007
-1%
|
4 910
-2%
|
4 694
-4%
|
4 402
-6%
|
4 227
-4%
|
4 512
+7%
|
4 643
+3%
|
4 651
+0%
|
3 983
-14%
|
3 105
-22%
|
3 594
+16%
|
3 352
-7%
|
3 902
+16%
|
5 091
+30%
|
4 591
-10%
|
5 164
+12%
|
4 575
-11%
|
3 847
-16%
|
4 439
+15%
|
5 178
+17%
|
6 729
+30%
|
7 749
+15%
|
7 699
-1%
|
7 162
-7%
|
7 498
+5%
|
7 443
-1%
|
6 680
-10%
|
6 284
-6%
|
7 589
+21%
|
8 111
+7%
|
8 263
+2%
|
8 453
+2%
|
6 871
-19%
|
7 577
+10%
|
7 993
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(37)
|
(32)
|
694
|
(49)
|
(50)
|
(52)
|
649
|
(54)
|
(66)
|
(93)
|
425
|
(103)
|
(100)
|
(83)
|
361
|
(68)
|
(73)
|
(106)
|
67
|
(118)
|
(135)
|
(121)
|
239
|
(111)
|
(119)
|
(117)
|
221
|
(136)
|
(114)
|
(117)
|
304
|
(124)
|
(122)
|
(109)
|
308
|
(145)
|
(197)
|
(205)
|
(188)
|
(150)
|
(147)
|
|
Non-Reccuring Items |
0
|
24
|
(144)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(258)
|
(1 045)
|
(1 016)
|
(1 302)
|
(1 056)
|
(269)
|
(298)
|
51
|
63
|
63
|
648
|
585
|
585
|
585
|
1 007
|
1 007
|
1 007
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
823
|
9
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
12 743
|
956
|
28
|
887
|
885
|
824
|
76
|
943
|
889
|
861
|
158
|
737
|
657
|
723
|
130
|
671
|
661
|
479
|
70
|
347
|
366
|
497
|
67
|
595
|
545
|
579
|
116
|
623
|
668
|
657
|
32
|
637
|
633
|
548
|
(2)
|
540
|
535
|
589
|
497
|
520
|
514
|
|
Pre-Tax Income |
15 979
N/A
|
4 756
-70%
|
4 408
-7%
|
4 687
+6%
|
5 570
+19%
|
5 805
+4%
|
5 735
-1%
|
5 799
+1%
|
5 517
-5%
|
5 170
-6%
|
4 816
-7%
|
5 146
+7%
|
5 200
+1%
|
5 291
+2%
|
4 479
-15%
|
3 708
-17%
|
4 182
+13%
|
3 725
-11%
|
4 038
+8%
|
5 320
+32%
|
4 822
-9%
|
5 540
+15%
|
4 800
-13%
|
4 073
-15%
|
3 820
-6%
|
4 624
+21%
|
5 831
+26%
|
7 180
+23%
|
7 984
+11%
|
7 404
-7%
|
7 945
+7%
|
8 019
+1%
|
7 254
-10%
|
7 371
+2%
|
8 468
+15%
|
9 091
+7%
|
9 186
+1%
|
9 844
+7%
|
8 187
-17%
|
8 954
+9%
|
8 360
-7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(4 185)
|
(1 606)
|
(1 513)
|
(1 585)
|
(1 872)
|
(1 947)
|
(1 905)
|
(1 948)
|
(1 869)
|
(1 779)
|
(1 665)
|
(1 789)
|
(1 810)
|
(1 826)
|
(1 569)
|
(993)
|
(1 152)
|
(956)
|
(1 037)
|
(1 793)
|
(1 533)
|
(1 727)
|
(1 429)
|
(992)
|
(709)
|
(765)
|
(1 086)
|
(1 271)
|
(1 527)
|
(2 777)
|
(3 014)
|
(3 068)
|
(3 008)
|
(1 826)
|
(2 015)
|
(2 149)
|
(2 159)
|
(2 320)
|
(1 931)
|
(2 095)
|
(1 915)
|
|
Income from Continuing Operations |
11 794
|
3 150
|
2 895
|
3 102
|
3 698
|
3 858
|
3 830
|
3 851
|
3 648
|
3 391
|
3 151
|
3 357
|
3 390
|
3 465
|
2 910
|
2 715
|
3 030
|
2 769
|
3 001
|
3 527
|
3 289
|
3 813
|
3 371
|
3 081
|
3 111
|
3 859
|
4 745
|
5 909
|
6 457
|
4 627
|
4 931
|
4 951
|
4 246
|
5 545
|
6 453
|
6 942
|
7 027
|
7 524
|
6 256
|
6 859
|
6 445
|
|
Net Income (Common) |
11 794
N/A
|
3 150
-73%
|
2 895
-8%
|
3 102
+7%
|
3 698
+19%
|
3 858
+4%
|
3 830
-1%
|
3 851
+1%
|
3 648
-5%
|
3 391
-7%
|
3 151
-7%
|
3 357
+7%
|
3 390
+1%
|
3 465
+2%
|
2 910
-16%
|
2 715
-7%
|
3 030
+12%
|
2 769
-9%
|
3 001
+8%
|
3 527
+18%
|
3 289
-7%
|
3 813
+16%
|
3 371
-12%
|
3 081
-9%
|
3 111
+1%
|
3 859
+24%
|
4 745
+23%
|
5 909
+25%
|
6 457
+9%
|
4 627
-28%
|
4 931
+7%
|
4 951
+0%
|
4 246
-14%
|
5 545
+31%
|
6 453
+16%
|
6 942
+8%
|
7 027
+1%
|
7 524
+7%
|
6 256
-17%
|
6 859
+10%
|
6 445
-6%
|
|
EPS (Diluted) |
302.41
N/A
|
85.13
-72%
|
74.23
-13%
|
83.83
+13%
|
99.94
+19%
|
104.27
+4%
|
103.51
-1%
|
104.08
+1%
|
98.59
-5%
|
96.88
-2%
|
87.52
-10%
|
95.91
+10%
|
96.85
+1%
|
99
+2%
|
83.14
-16%
|
77.57
-7%
|
89.11
+15%
|
81.44
-9%
|
85.74
+5%
|
103.73
+21%
|
96.73
-7%
|
112.14
+16%
|
99.14
-12%
|
90.61
-9%
|
91.5
+1%
|
85.75
-6%
|
105.44
+23%
|
131.31
+25%
|
143.48
+9%
|
102.82
-28%
|
109.57
+7%
|
110.02
+0%
|
94.35
-14%
|
123.22
+31%
|
143.4
+16%
|
154.26
+8%
|
156.15
+1%
|
167.2
+7%
|
139.2
-17%
|
152.62
+10%
|
143.43
-6%
|