Wipro Ltd
NYSE:WIT
Income Statement
Earnings Waterfall
Wipro Ltd
Revenue
|
907.4B
INR
|
Cost of Revenue
|
-637B
INR
|
Gross Profit
|
270.4B
INR
|
Operating Expenses
|
-132B
INR
|
Operating Income
|
138.4B
INR
|
Other Expenses
|
-25.5B
INR
|
Net Income
|
112.9B
INR
|
Income Statement
Wipro 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 |
413 820
N/A
|
434 269
+5%
|
448 333
+3%
|
457 444
+2%
|
464 660
+2%
|
469 545
+1%
|
480 563
+2%
|
488 860
+2%
|
497 536
+2%
|
512 440
+3%
|
526 056
+3%
|
538 578
+2%
|
546 851
+2%
|
550 402
+1%
|
550 671
+0%
|
547 248
-1%
|
547 060
0%
|
544 871
0%
|
548 387
+1%
|
559 563
+2%
|
573 468
+2%
|
585 845
+2%
|
593 229
+1%
|
599 075
+1%
|
603 185
+1%
|
610 232
+1%
|
612 202
+0%
|
612 091
0%
|
614 086
+0%
|
619 430
+1%
|
652 823
+5%
|
698 352
+7%
|
744 788
+7%
|
790 934
+6%
|
823 696
+4%
|
852 419
+3%
|
881 573
+3%
|
904 876
+3%
|
917 900
+1%
|
917 662
0%
|
907 423
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(284 797)
|
(295 488)
|
(303 213)
|
(309 872)
|
(316 374)
|
(321 284)
|
(331 129)
|
(336 087)
|
(343 490)
|
(356 724)
|
(368 326)
|
(380 310)
|
(386 616)
|
(391 544)
|
(392 266)
|
(389 152)
|
(388 552)
|
(385 575)
|
(388 814)
|
(395 890)
|
(403 885)
|
(411 553)
|
(416 956)
|
(423 192)
|
(428 894)
|
(436 085)
|
(435 512)
|
(432 893)
|
(427 533)
|
(423 205)
|
(447 072)
|
(479 247)
|
(517 712)
|
(555 872)
|
(583 905)
|
(610 178)
|
(630 673)
|
(645 446)
|
(651 107)
|
(646 463)
|
(637 016)
|
|
Gross Profit |
129 023
N/A
|
138 781
+8%
|
145 120
+5%
|
147 572
+2%
|
148 286
+0%
|
148 261
0%
|
149 434
+1%
|
152 773
+2%
|
154 046
+1%
|
155 716
+1%
|
157 730
+1%
|
158 268
+0%
|
160 235
+1%
|
158 858
-1%
|
158 405
0%
|
158 096
0%
|
158 508
+0%
|
159 296
+0%
|
159 573
+0%
|
163 673
+3%
|
169 583
+4%
|
174 292
+3%
|
176 273
+1%
|
175 883
0%
|
174 291
-1%
|
174 147
0%
|
176 690
+1%
|
179 198
+1%
|
186 553
+4%
|
196 225
+5%
|
205 751
+5%
|
219 105
+6%
|
227 076
+4%
|
235 062
+4%
|
239 791
+2%
|
242 241
+1%
|
250 900
+4%
|
259 430
+3%
|
266 793
+3%
|
271 199
+2%
|
270 407
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(51 255)
|
(52 786)
|
(54 103)
|
(55 045)
|
(55 461)
|
(56 475)
|
(57 669)
|
(59 031)
|
(60 493)
|
(62 723)
|
(65 526)
|
(68 090)
|
(70 309)
|
(69 782)
|
(68 426)
|
(67 219)
|
(70 447)
|
(75 847)
|
(77 871)
|
(83 261)
|
(82 128)
|
(78 387)
|
(77 159)
|
(70 074)
|
(70 568)
|
(71 738)
|
(72 911)
|
(73 503)
|
(72 489)
|
(74 288)
|
(77 866)
|
(85 030)
|
(91 900)
|
(99 131)
|
(106 564)
|
(111 555)
|
(117 151)
|
(122 480)
|
(127 937)
|
(128 459)
|
(132 019)
|
|
Selling, General & Administrative |
(51 255)
|
(52 786)
|
(54 103)
|
(55 045)
|
(55 461)
|
(56 475)
|
(57 374)
|
(58 402)
|
(59 525)
|
(60 984)
|
(63 732)
|
(65 829)
|
(67 939)
|
(66 606)
|
(66 518)
|
(65 228)
|
(68 207)
|
(71 981)
|
(74 311)
|
(81 876)
|
(78 846)
|
(75 749)
|
(75 939)
|
(68 707)
|
(69 243)
|
(69 191)
|
(69 903)
|
(69 948)
|
(68 786)
|
(69 288)
|
(71 460)
|
(78 035)
|
(85 891)
|
(84 798)
|
(99 289)
|
(104 258)
|
(109 340)
|
(114 201)
|
(118 066)
|
(119 483)
|
(121 768)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(295)
|
(629)
|
(968)
|
(1 739)
|
(1 794)
|
(2 261)
|
(2 370)
|
(3 176)
|
(2 934)
|
(3 017)
|
(3 471)
|
(3 866)
|
(3 547)
|
(3 540)
|
(3 538)
|
(3 874)
|
(3 335)
|
(3 213)
|
(3 171)
|
(3 539)
|
(3 550)
|
(3 869)
|
(4 017)
|
(4 919)
|
(6 498)
|
(7 543)
|
(8 199)
|
(16 519)
|
(7 311)
|
(7 318)
|
(7 818)
|
(8 279)
|
(8 055)
|
(8 976)
|
(10 251)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 026
|
1 026
|
1 231
|
0
|
(13)
|
2 155
|
256
|
1 236
|
2 115
|
1 846
|
1 846
|
992
|
542
|
314
|
314
|
(81)
|
92
|
548
|
2 190
|
2 186
|
36
|
21
|
7
|
0
|
(1 816)
|
0
|
0
|
|
Operating Income |
77 768
N/A
|
85 995
+11%
|
91 017
+6%
|
92 527
+2%
|
92 825
+0%
|
91 786
-1%
|
91 765
0%
|
93 742
+2%
|
93 553
0%
|
92 993
-1%
|
92 204
-1%
|
90 178
-2%
|
89 926
0%
|
89 076
-1%
|
89 979
+1%
|
90 877
+1%
|
88 061
-3%
|
83 449
-5%
|
81 702
-2%
|
80 412
-2%
|
87 455
+9%
|
95 905
+10%
|
99 114
+3%
|
105 809
+7%
|
103 723
-2%
|
102 409
-1%
|
103 779
+1%
|
105 695
+2%
|
114 064
+8%
|
121 937
+7%
|
127 885
+5%
|
134 075
+5%
|
135 176
+1%
|
135 931
+1%
|
133 227
-2%
|
130 686
-2%
|
133 749
+2%
|
136 950
+2%
|
138 856
+1%
|
142 740
+3%
|
138 388
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
14 133
|
15 010
|
16 541
|
17 035
|
18 664
|
19 897
|
20 827
|
20 646
|
21 279
|
21 940
|
21 409
|
21 105
|
20 445
|
20 254
|
20 484
|
21 259
|
21 203
|
19 668
|
18 856
|
17 927
|
17 516
|
18 720
|
20 659
|
21 054
|
20 688
|
19 951
|
18 964
|
18 039
|
18 994
|
18 949
|
18 771
|
18 075
|
16 271
|
15 344
|
12 968
|
12 145
|
12 214
|
12 523
|
13 256
|
12 516
|
11 927
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(205)
|
1 026
|
0
|
0
|
0
|
(643)
|
1 899
|
0
|
1 064
|
790
|
(439)
|
(389)
|
446
|
152
|
0
|
(263)
|
(1 891)
|
(1 879)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 166)
|
(1 816)
|
0
|
(2 253)
|
(1 543)
|
|
Pre-Tax Income |
91 901
N/A
|
101 005
+10%
|
107 558
+6%
|
109 562
+2%
|
111 489
+2%
|
111 683
+0%
|
112 592
+1%
|
114 388
+2%
|
114 832
+0%
|
114 933
+0%
|
113 613
-1%
|
111 283
-2%
|
110 166
-1%
|
110 356
+0%
|
110 463
+0%
|
112 136
+2%
|
109 264
-3%
|
102 474
-6%
|
102 457
0%
|
98 339
-4%
|
106 035
+8%
|
115 415
+9%
|
119 334
+3%
|
126 474
+6%
|
124 857
-1%
|
122 512
-2%
|
122 743
+0%
|
123 471
+1%
|
131 167
+6%
|
139 007
+6%
|
146 656
+6%
|
152 150
+4%
|
151 447
0%
|
151 275
0%
|
146 195
-3%
|
142 831
-2%
|
144 797
+1%
|
147 657
+2%
|
152 112
+3%
|
153 003
+1%
|
148 772
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(20 037)
|
(22 600)
|
(24 292)
|
(24 737)
|
(24 905)
|
(24 624)
|
(24 640)
|
(24 956)
|
(24 973)
|
(25 366)
|
(25 530)
|
(24 924)
|
(25 119)
|
(25 213)
|
(25 085)
|
(25 602)
|
(24 517)
|
(23 953)
|
(23 824)
|
(22 745)
|
(24 356)
|
(25 242)
|
(26 076)
|
(26 460)
|
(25 658)
|
(24 799)
|
(24 938)
|
(26 435)
|
(28 795)
|
(30 345)
|
(29 732)
|
(30 763)
|
(30 302)
|
(28 946)
|
(30 652)
|
(30 103)
|
(31 142)
|
(33 992)
|
(35 176)
|
(35 885)
|
(35 298)
|
|
Income from Continuing Operations |
71 864
|
78 405
|
83 266
|
84 825
|
86 584
|
87 059
|
87 952
|
89 432
|
89 859
|
89 567
|
88 083
|
86 359
|
85 047
|
85 143
|
85 378
|
86 534
|
84 747
|
78 521
|
78 633
|
75 594
|
81 679
|
90 173
|
93 258
|
100 014
|
99 199
|
97 713
|
97 805
|
97 036
|
102 372
|
108 662
|
116 924
|
121 387
|
121 145
|
122 329
|
115 543
|
112 728
|
113 655
|
113 665
|
116 936
|
117 118
|
113 474
|
|
Income to Minority Interest |
(395)
|
(438)
|
(502)
|
(534)
|
(512)
|
(531)
|
(539)
|
(458)
|
(444)
|
(492)
|
(407)
|
(420)
|
(383)
|
(248)
|
(236)
|
(147)
|
(83)
|
(3)
|
326
|
337
|
(16)
|
(142)
|
(559)
|
(678)
|
(408)
|
(495)
|
(559)
|
(660)
|
(887)
|
(716)
|
(559)
|
(371)
|
(106)
|
(138)
|
(37)
|
61
|
(27)
|
(165)
|
(371)
|
(680)
|
(623)
|
|
Net Income (Common) |
72 989
N/A
|
77 967
+7%
|
82 764
+6%
|
84 291
+2%
|
86 072
+2%
|
86 528
+1%
|
87 413
+1%
|
88 974
+2%
|
89 415
+0%
|
89 075
0%
|
87 676
-2%
|
85 939
-2%
|
84 664
-1%
|
84 895
+0%
|
85 142
+0%
|
86 387
+1%
|
84 664
-2%
|
80 081
-5%
|
80 522
+1%
|
77 494
-4%
|
83 226
+7%
|
90 031
+8%
|
92 699
+3%
|
99 336
+7%
|
98 791
-1%
|
97 218
-2%
|
97 246
+0%
|
96 376
-1%
|
101 485
+5%
|
107 946
+6%
|
116 365
+8%
|
121 016
+4%
|
121 039
+0%
|
122 191
+1%
|
115 506
-5%
|
112 789
-2%
|
113 628
+1%
|
113 500
0%
|
116 565
+3%
|
116 438
0%
|
112 851
-3%
|
|
EPS (Diluted) |
11.11
N/A
|
11.87
+7%
|
12.6
+6%
|
12.83
+2%
|
13.09
+2%
|
13.18
+1%
|
13.32
+1%
|
13.56
+2%
|
13.61
+0%
|
13.57
0%
|
13.35
-2%
|
13.28
-1%
|
13.09
-1%
|
13.07
0%
|
13.15
+1%
|
13.35
+2%
|
13.2
-1%
|
12.62
-4%
|
13.38
+6%
|
12.87
-4%
|
13.82
+7%
|
14.95
+8%
|
15.39
+3%
|
16.7
+9%
|
17.32
+4%
|
16.62
-4%
|
17.05
+3%
|
16.89
-1%
|
17.67
+5%
|
19.07
+8%
|
21.24
+11%
|
22.08
+4%
|
22.08
N/A
|
22.29
+1%
|
21.06
-6%
|
20.56
-2%
|
20.71
+1%
|
20.68
0%
|
20.81
+1%
|
22.19
+7%
|
21.57
-3%
|