| (Rs. in Million) |
| INCOME : | | | | | |
| Operating Income | 103803.00 | 91996.00 | 71777.00 | 62621.00 | 55825.00 |
| Software Services & Operating Revenues | 103803.00 | 91996.00 | 71728.00 | 62496.00 | 55825.00 |
| Job Work/ Contract Receipts | | | | | |
| Sale of Equipments & licenses | | | | | |
| Processing Charges / ServiceIncome | | | | | |
| Other Operational Income | 0.00 | 0.00 | 49.00 | 125.00 | 0.00 |
| Less: Excise Duty | | | | | |
| Operating Income (Net) | 103803.00 | 91996.00 | 71777.00 | 62621.00 | 55825.00 |
| EXPENDITURE : | | | | | |
| Stock Adjustments | | | | | |
| Raw Material Consumed | | | | | |
| Opening Raw Materials | | | | | |
| Purchases Raw Materials | | | | | |
| Closing Raw Materials | | | | | |
| Other Direct Purchases / Brought in cost | | | | | |
| Others raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 280.00 | 256.00 | 123.00 | 172.00 | 304.00 |
| Electricity & Power | 280.00 | 256.00 | 123.00 | 172.00 | 304.00 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 61282.00 | 55582.00 | 42772.00 | 36950.00 | 30279.00 |
| Salaries, Wages & Bonus | 56094.00 | 51347.00 | 38322.00 | 32527.00 | 26572.00 |
| Contributions to EPF & Pension Funds | 4235.00 | 3115.00 | 2793.00 | 3273.00 | 2927.00 |
| Wheeling & Transmission Charges recoverable | 689.00 | 714.00 | 417.00 | 681.00 | 754.00 |
| Other Employees Cost | 264.00 | 406.00 | 1240.00 | 469.00 | 27.00 |
| Cost of Software developments | 18897.00 | 17098.00 | 12805.00 | 9082.00 | 11826.00 |
| Software Purchase | 0.00 | 0.00 | 0.00 | 0.00 | |
| Technical sub-contractors | 15753.00 | 14987.00 | 11173.00 | 9082.00 | 8676.00 |
| Training Expenses | | | | | |
| Software License cost | 3144.00 | 2111.00 | 1632.00 | | |
| Other software development expenses | 0.00 | 0.00 | 0.00 | 0.00 | 3151.00 |
| Operating Expenses | 1870.00 | 2024.00 | 1418.00 | 1897.00 | 841.00 |
| Repairs and Maintenance | 1332.00 | 1324.00 | 858.00 | 1689.00 | 599.00 |
| Travel Expenses | | | | | |
| Overseas Group Health Insurance | | | | | |
| Visa & Other Charges | | | | | |
| Post contract support services | | | | | |
| Packing Material Consumed | | | | | |
| Other Operating Expenses | 538.00 | 700.00 | 560.00 | 209.00 | 242.00 |
| General and Administration Expenses | 3949.00 | 3652.00 | 2300.00 | 3093.00 | 3040.00 |
| Rates & Taxes | 60.00 | 75.00 | 36.00 | 39.00 | 47.00 |
| Insurance | 174.00 | 165.00 | 147.00 | 104.00 | 69.00 |
| Printing and stationery | 54.00 | 57.00 | 44.00 | 29.00 | 57.00 |
| Professional and legal fees | 658.00 | 761.00 | 511.00 | 497.00 | 260.00 |
| Other Administration | 2860.00 | 2464.00 | 1523.00 | 2349.00 | 1989.00 |
| Selling and Marketing Expenses | 916.00 | 800.00 | 483.00 | 431.00 | 393.00 |
| Advertisement & Sales Promotion | 916.00 | 800.00 | 483.00 | 431.00 | 393.00 |
| Commission, Brokerage & Discounts | | | | | |
| Freight outwards | | | | | |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 893.00 | 327.00 | 517.00 | 499.00 | 331.00 |
| Bad debts /advances written off | | | | 38.00 | 39.00 |
| Provision for doubtful debts | 500.00 | 77.00 | 248.00 | 181.00 | 28.00 |
| Losson disposal of fixed assets(net) | | | | | 2.00 |
| Losson foreign exchange fluctuations | 136.00 | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 257.00 | 250.00 | 269.00 | 279.00 | 263.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 88087.00 | 79739.00 | 60418.00 | 52124.00 | 47015.00 |
| Operating Profit (Excl OI) | 15716.00 | 12257.00 | 11359.00 | 10497.00 | 8810.00 |
| Other Income | 224.00 | 1792.00 | 669.00 | 346.00 | 284.00 |
| Interest Received | 63.00 | 13.00 | 30.00 | 60.00 | 74.00 |
| Dividend Received | | | | 1.00 | 3.00 |
| Profit on sale of Fixed Assets | 4.00 | 2.00 | 5.00 | 5.00 | |
| Profits on sale of Investments | 84.00 | 30.00 | | | |
| Provision Written Back | | | | | 0.00 |
| Foreign Exchange Gains | | 1718.00 | 578.00 | 267.00 | 193.00 |
| Others | 73.00 | 29.00 | 56.00 | 13.00 | 14.00 |
| Operating Profit | 15940.00 | 14049.00 | 12028.00 | 10843.00 | 9094.00 |
| Interest | 419.00 | 375.00 | 375.00 | 521.00 | 103.00 |
| InterestonDebenture / Bonds | | | | | |
| Intereston Term Loan | 25.00 | 4.00 | 53.00 | 153.00 | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 41.00 | 40.00 | 30.00 | 29.00 | 29.00 |
| Other Interest | 353.00 | 331.00 | 292.00 | 340.00 | 74.00 |
| PBDT | 15521.00 | 13674.00 | 11653.00 | 10322.00 | 8990.00 |
| Depreciation | 2836.00 | 2444.00 | 2241.00 | 2324.00 | 1034.00 |
| Profit Before Taxation & Exceptional Items | 12685.00 | 11230.00 | 9412.00 | 7998.00 | 7957.00 |
| Exceptional Income / Expenses | | | | | -168.00 |
| Profit Before Tax | 12685.00 | 11230.00 | 9412.00 | 8005.00 | 7793.00 |
| Provision for Tax | 2709.00 | 2388.00 | 1924.00 | 1790.00 | 1379.00 |
| Current Income Tax | 2830.00 | 2545.00 | 2118.00 | 2207.00 | 1538.00 |
| Deferred Tax | -121.00 | -157.00 | -194.00 | -417.00 | -159.00 |
| Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | 9976.00 | 8842.00 | 7488.00 | 6215.00 | 6413.00 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 9976.00 | 8842.00 | 7488.00 | 6215.00 | 6413.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 28876.00 | 26881.00 | 21741.00 | 18240.00 | 14574.00 |
| Appropriations | 38852.00 | 35723.00 | 29229.00 | 24455.00 | 20988.00 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | 521.00 |
| Other Appropriation | 38852.00 | 35723.00 | 29229.00 | 24455.00 | 20467.00 |
| Equity Dividend % | 875.00 | 1100.00 | 400.00 | 350.00 | 425.00 |
| Earnings Per Share | 33.00 | 29.00 | 25.00 | 21.00 | 21.00 |
| Adjusted EPS | 16.00 | 15.00 | 12.00 | 10.00 | 11.00 |