DLF Ltd
NSE:DLF
Income Statement
Earnings Waterfall
DLF Ltd
Revenue
|
57.5B
INR
|
Cost of Revenue
|
-25.5B
INR
|
Gross Profit
|
31.9B
INR
|
Operating Expenses
|
-15.7B
INR
|
Operating Income
|
16.2B
INR
|
Other Expenses
|
7.6B
INR
|
Net Income
|
23.8B
INR
|
Income Statement
DLF Ltd
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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
85 542
N/A
|
82 980
-3%
|
77 092
-7%
|
77 663
+1%
|
76 646
-1%
|
76 487
0%
|
83 123
+9%
|
83 399
+0%
|
93 327
+12%
|
99 256
+6%
|
94 043
-5%
|
94 342
+0%
|
85 426
-9%
|
82 212
-4%
|
84 015
+2%
|
79 185
-6%
|
75 543
-5%
|
67 068
-11%
|
61 665
-8%
|
67 178
+9%
|
72 434
+8%
|
83 661
+15%
|
81 899
-2%
|
77 664
-5%
|
68 890
-11%
|
60 828
-12%
|
53 002
-13%
|
51 945
-2%
|
53 956
+4%
|
54 141
+0%
|
60 049
+11%
|
58 760
-2%
|
58 827
+0%
|
57 174
-3%
|
60 195
+5%
|
58 409
-3%
|
57 860
-1%
|
56 948
-2%
|
56 764
0%
|
57 218
+1%
|
57 482
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(38 986)
|
(39 728)
|
(35 727)
|
(35 315)
|
(34 297)
|
(33 869)
|
(38 359)
|
(37 397)
|
(40 551)
|
(46 904)
|
(41 904)
|
(41 829)
|
(37 495)
|
(34 434)
|
(34 327)
|
(32 074)
|
(30 726)
|
(30 558)
|
(31 970)
|
(38 813)
|
(45 458)
|
(48 888)
|
(47 751)
|
(44 681)
|
(39 770)
|
(32 941)
|
(29 756)
|
(29 733)
|
(29 368)
|
(27 655)
|
(30 156)
|
(28 665)
|
(28 648)
|
(26 106)
|
(28 866)
|
(26 758)
|
(25 631)
|
(22 434)
|
(24 499)
|
(25 067)
|
(25 537)
|
|
Gross Profit |
46 555
N/A
|
43 253
-7%
|
41 365
-4%
|
42 348
+2%
|
42 350
+0%
|
42 618
+1%
|
44 764
+5%
|
46 002
+3%
|
52 776
+15%
|
52 352
-1%
|
52 140
0%
|
52 514
+1%
|
47 932
-9%
|
47 778
0%
|
49 689
+4%
|
47 112
-5%
|
44 817
-5%
|
36 510
-19%
|
29 694
-19%
|
28 364
-4%
|
26 974
-5%
|
34 772
+29%
|
34 147
-2%
|
32 982
-3%
|
29 120
-12%
|
27 886
-4%
|
23 246
-17%
|
22 213
-4%
|
24 590
+11%
|
26 486
+8%
|
29 895
+13%
|
30 096
+1%
|
30 179
+0%
|
31 068
+3%
|
31 329
+1%
|
31 651
+1%
|
32 229
+2%
|
34 514
+7%
|
32 265
-7%
|
32 151
0%
|
31 946
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(24 938)
|
(24 077)
|
(24 491)
|
(23 195)
|
(21 210)
|
(17 018)
|
(18 634)
|
(17 507)
|
(20 446)
|
(13 998)
|
(21 207)
|
(21 749)
|
(19 388)
|
(14 416)
|
(19 484)
|
(18 346)
|
(19 917)
|
(13 889)
|
(16 316)
|
(15 330)
|
(13 338)
|
(12 678)
|
(15 616)
|
(17 434)
|
(17 570)
|
(17 467)
|
(16 190)
|
(13 979)
|
(13 593)
|
(12 565)
|
(13 330)
|
(13 556)
|
(13 401)
|
(14 625)
|
(15 210)
|
(15 742)
|
(16 773)
|
(17 990)
|
(16 658)
|
(16 290)
|
(15 740)
|
|
Selling, General & Administrative |
(6 178)
|
(16 347)
|
(5 049)
|
(4 122)
|
(3 642)
|
(10 991)
|
(3 441)
|
(3 309)
|
(3 201)
|
(10 850)
|
(3 200)
|
(3 136)
|
(3 320)
|
(11 492)
|
(3 324)
|
(3 337)
|
(3 447)
|
(11 863)
|
(3 439)
|
(3 505)
|
(3 278)
|
(11 140)
|
(3 513)
|
(3 558)
|
(3 526)
|
(15 174)
|
(3 569)
|
(3 501)
|
(3 331)
|
(10 427)
|
(3 079)
|
(3 057)
|
(3 316)
|
(13 051)
|
(4 042)
|
(4 637)
|
(5 022)
|
(16 379)
|
(5 979)
|
(5 856)
|
(5 771)
|
|
Depreciation & Amortization |
(6 864)
|
(6 717)
|
(6 193)
|
(5 927)
|
(5 773)
|
(5 443)
|
(5 428)
|
(5 454)
|
(7 468)
|
(2 004)
|
(7 796)
|
(7 817)
|
(5 816)
|
(1 731)
|
(5 712)
|
(5 755)
|
(6 115)
|
(2 025)
|
(4 451)
|
(3 520)
|
(2 302)
|
(1 360)
|
(2 193)
|
(2 086)
|
(1 969)
|
(1 586)
|
(1 914)
|
(1 865)
|
(1 811)
|
(1 262)
|
(1 552)
|
(1 528)
|
(1 511)
|
(1 163)
|
(1 489)
|
(1 483)
|
(1 495)
|
(1 061)
|
(1 477)
|
(1 480)
|
(1 473)
|
|
Other Operating Expenses |
(11 896)
|
(1 013)
|
(13 250)
|
(13 147)
|
(11 797)
|
(585)
|
(9 764)
|
(8 742)
|
(9 776)
|
(1 144)
|
(10 209)
|
(10 795)
|
(10 251)
|
(1 193)
|
(10 449)
|
(9 254)
|
(10 355)
|
0
|
(8 426)
|
(8 306)
|
(7 758)
|
(177)
|
(9 909)
|
(11 789)
|
(12 074)
|
(705)
|
(10 707)
|
(8 614)
|
(8 453)
|
(875)
|
(8 700)
|
(8 972)
|
(8 574)
|
(411)
|
(9 680)
|
(9 622)
|
(10 256)
|
(550)
|
(9 202)
|
(8 954)
|
(8 497)
|
|
Operating Income |
21 618
N/A
|
19 175
-11%
|
16 874
-12%
|
19 152
+14%
|
21 138
+10%
|
25 600
+21%
|
26 129
+2%
|
28 496
+9%
|
32 331
+13%
|
38 354
+19%
|
30 933
-19%
|
30 763
-1%
|
28 542
-7%
|
33 362
+17%
|
30 203
-9%
|
28 766
-5%
|
24 901
-13%
|
22 621
-9%
|
13 380
-41%
|
13 035
-3%
|
13 638
+5%
|
22 095
+62%
|
18 533
-16%
|
15 550
-16%
|
11 551
-26%
|
10 420
-10%
|
7 056
-32%
|
8 233
+17%
|
10 995
+34%
|
13 921
+27%
|
16 563
+19%
|
16 539
0%
|
16 778
+1%
|
16 443
-2%
|
16 118
-2%
|
15 908
-1%
|
15 455
-3%
|
16 524
+7%
|
15 607
-6%
|
15 861
+2%
|
16 205
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(24 218)
|
(9 878)
|
(24 300)
|
(24 240)
|
(24 392)
|
(15 092)
|
(23 676)
|
(25 051)
|
(25 274)
|
(18 444)
|
(28 058)
|
(28 003)
|
(28 883)
|
(17 606)
|
(30 147)
|
(30 742)
|
(31 721)
|
(17 355)
|
(26 655)
|
(23 673)
|
(20 437)
|
(1 994)
|
(21 004)
|
(20 221)
|
(17 268)
|
(1 219)
|
(11 284)
|
(9 366)
|
(8 975)
|
(2 951)
|
(7 909)
|
(7 405)
|
(6 875)
|
(1 356)
|
(5 548)
|
(4 858)
|
(4 357)
|
(920)
|
(3 717)
|
(3 550)
|
(3 433)
|
|
Non-Reccuring Items |
(3 594)
|
(3 541)
|
(3 652)
|
(4 830)
|
(711)
|
(1 176)
|
(859)
|
(632)
|
(787)
|
(3 713)
|
1 800
|
2 015
|
2 170
|
4 265
|
1 002
|
0
|
86 634
|
86 949
|
87 653
|
87 653
|
1 960
|
(1 970)
|
4 238
|
5 674
|
7 983
|
3 051
|
438
|
(1 960)
|
(4 269)
|
(1 452)
|
(962)
|
0
|
(2 244)
|
(2 405)
|
(2 244)
|
(2 244)
|
0
|
(325)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
50
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(475)
|
0
|
0
|
0
|
(471)
|
0
|
0
|
0
|
192
|
0
|
0
|
0
|
1 272
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
188
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
|
Total Other Income |
10 326
|
(598)
|
14 788
|
13 327
|
9 243
|
(3 050)
|
5 243
|
5 957
|
6 327
|
(5 461)
|
6 983
|
6 595
|
6 194
|
(9 255)
|
7 247
|
7 333
|
7 748
|
(6 252)
|
9 437
|
9 460
|
9 711
|
(12 947)
|
7 228
|
7 814
|
7 863
|
(5 699)
|
6 940
|
5 828
|
5 165
|
(1 310)
|
5 352
|
4 975
|
5 095
|
(1 035)
|
3 924
|
3 750
|
3 027
|
(261)
|
3 412
|
4 118
|
4 691
|
|
Pre-Tax Income |
4 133
N/A
|
5 207
+26%
|
3 712
-29%
|
3 411
-8%
|
5 278
+55%
|
6 266
+19%
|
6 839
+9%
|
8 771
+28%
|
12 597
+44%
|
10 263
-19%
|
11 658
+14%
|
11 371
-2%
|
8 023
-29%
|
10 295
+28%
|
8 307
-19%
|
5 358
-36%
|
87 563
+1 534%
|
86 155
-2%
|
83 813
-3%
|
86 473
+3%
|
4 872
-94%
|
6 456
+33%
|
8 996
+39%
|
8 818
-2%
|
10 129
+15%
|
6 535
-35%
|
3 151
-52%
|
2 736
-13%
|
2 918
+7%
|
8 396
+188%
|
13 044
+55%
|
14 109
+8%
|
12 753
-10%
|
11 646
-9%
|
12 250
+5%
|
12 555
+2%
|
14 123
+12%
|
15 024
+6%
|
15 300
+2%
|
16 428
+7%
|
17 463
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
353
|
836
|
1 446
|
1 870
|
(131)
|
(1 576)
|
(1 705)
|
(2 451)
|
(4 764)
|
(5 642)
|
(5 762)
|
(5 275)
|
(3 402)
|
(2 293)
|
(1 922)
|
(1 073)
|
(43 433)
|
(43 230)
|
(42 791)
|
(44 343)
|
(2 730)
|
(2 774)
|
(3 134)
|
(2 483)
|
(2 632)
|
(2 167)
|
(2 053)
|
(2 312)
|
(1 942)
|
(3 623)
|
(4 465)
|
(4 408)
|
(3 966)
|
(3 210)
|
(3 258)
|
(3 224)
|
(3 728)
|
(4 015)
|
(4 154)
|
(4 366)
|
(4 612)
|
|
Income from Continuing Operations |
4 487
|
6 044
|
5 159
|
5 282
|
5 147
|
4 691
|
5 134
|
6 320
|
7 833
|
4 620
|
5 896
|
6 095
|
4 621
|
8 003
|
6 384
|
4 285
|
44 129
|
42 924
|
41 021
|
42 129
|
2 141
|
3 683
|
5 862
|
6 335
|
7 498
|
4 368
|
1 099
|
425
|
975
|
4 773
|
8 578
|
9 700
|
8 787
|
8 436
|
8 992
|
9 332
|
10 397
|
11 009
|
11 149
|
12 063
|
12 851
|
|
Income to Minority Interest |
(53)
|
565
|
976
|
1 007
|
915
|
333
|
170
|
(5)
|
(159)
|
11
|
4
|
36
|
35
|
68
|
90
|
91
|
(109)
|
(129)
|
(143)
|
(144)
|
78
|
51
|
56
|
65
|
59
|
65
|
66
|
86
|
99
|
110
|
101
|
65
|
43
|
5
|
10
|
0
|
13
|
19
|
24
|
35
|
31
|
|
Equity Earnings Affiliates |
71
|
71
|
(2)
|
(11)
|
(11)
|
(34)
|
(331)
|
(387)
|
(1 246)
|
(1 569)
|
(1 483)
|
(1 715)
|
(1 079)
|
(923)
|
(833)
|
(654)
|
(368)
|
1 844
|
4 381
|
6 879
|
9 084
|
9 458
|
9 693
|
9 922
|
9 555
|
8 895
|
7 310
|
5 828
|
5 636
|
6 053
|
6 335
|
6 716
|
6 934
|
6 567
|
7 332
|
7 983
|
8 303
|
9 330
|
9 760
|
10 293
|
10 882
|
|
Net Income (Common) |
4 224
N/A
|
6 462
+53%
|
5 929
-8%
|
6 019
+2%
|
5 884
-2%
|
5 402
-8%
|
5 384
0%
|
6 355
+18%
|
6 858
+8%
|
3 062
-55%
|
4 417
+44%
|
4 416
0%
|
3 576
-19%
|
7 148
+100%
|
5 641
-21%
|
3 722
-34%
|
43 654
+1 073%
|
44 639
+2%
|
45 260
+1%
|
48 865
+8%
|
11 304
-77%
|
13 192
+17%
|
15 611
+18%
|
16 323
+5%
|
17 111
+5%
|
(5 832)
N/A
|
(10 686)
-83%
|
(12 824)
-20%
|
(12 452)
+3%
|
10 936
N/A
|
15 013
+37%
|
16 482
+10%
|
15 765
-4%
|
15 009
-5%
|
16 334
+9%
|
17 314
+6%
|
18 711
+8%
|
20 358
+9%
|
20 932
+3%
|
22 390
+7%
|
23 764
+6%
|
|
EPS (Diluted) |
2.37
N/A
|
3.64
+54%
|
3.36
-8%
|
3.36
N/A
|
3.3
-2%
|
3.03
-8%
|
3.01
-1%
|
3.6
+20%
|
3.85
+7%
|
1.72
-55%
|
2.49
+45%
|
2.48
0%
|
2.01
-19%
|
4.01
+100%
|
3.2
-20%
|
2.1
-34%
|
24.27
+1 056%
|
23.62
-3%
|
20.69
-12%
|
22.17
+7%
|
5.14
-77%
|
6
+17%
|
6.55
+9%
|
6.58
+0%
|
6.9
+5%
|
-2.4
N/A
|
-4.38
-83%
|
-5.19
-18%
|
-5.02
+3%
|
4.42
N/A
|
6.05
+37%
|
6.64
+10%
|
6.35
-4%
|
6.06
-5%
|
6.6
+9%
|
7
+6%
|
7.57
+8%
|
8.22
+9%
|
8.46
+3%
|
9.05
+7%
|
9.6
+6%
|