ABB India Ltd
NSE:ABB
Income Statement
Earnings Waterfall
ABB India Ltd
Revenue
|
104.5B
INR
|
Cost of Revenue
|
-66B
INR
|
Gross Profit
|
38.4B
INR
|
Operating Expenses
|
-24.7B
INR
|
Operating Income
|
13.7B
INR
|
Other Expenses
|
-1.3B
INR
|
Net Income
|
12.4B
INR
|
Income Statement
ABB India 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 |
77 221
N/A
|
75 687
-2%
|
76 397
+1%
|
76 988
+1%
|
77 333
+0%
|
77 202
0%
|
78 296
+1%
|
79 536
+2%
|
81 403
+2%
|
84 493
+4%
|
87 439
+3%
|
89 725
+3%
|
91 835
+2%
|
93 761
+2%
|
95 210
+2%
|
92 468
-3%
|
62 875
-32%
|
55 377
-12%
|
58 793
+6%
|
64 713
+10%
|
66 901
+3%
|
69 740
+4%
|
59 871
-14%
|
52 173
-13%
|
73 151
+40%
|
69 870
-4%
|
62 470
-11%
|
61 136
-2%
|
58 210
-5%
|
59 280
+2%
|
63 672
+7%
|
65 334
+3%
|
69 340
+6%
|
72 733
+5%
|
79 008
+9%
|
82 421
+4%
|
85 675
+4%
|
90 103
+5%
|
94 664
+5%
|
101 159
+7%
|
104 465
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(53 985)
|
(51 991)
|
(52 335)
|
(52 284)
|
(55 449)
|
(52 018)
|
(52 314)
|
(52 816)
|
(56 975)
|
(55 118)
|
(57 561)
|
(59 647)
|
(66 209)
|
(62 829)
|
(63 384)
|
(60 637)
|
(45 511)
|
(38 421)
|
(40 821)
|
(44 556)
|
(47 908)
|
(47 023)
|
(40 239)
|
(35 670)
|
(51 917)
|
(45 872)
|
(41 045)
|
(40 649)
|
(41 467)
|
(39 638)
|
(42 679)
|
(43 377)
|
(49 305)
|
(48 400)
|
(52 036)
|
(54 201)
|
(59 388)
|
(57 784)
|
(60 608)
|
(64 312)
|
(66 025)
|
|
Gross Profit |
23 235
N/A
|
23 695
+2%
|
24 062
+2%
|
24 704
+3%
|
21 884
-11%
|
25 184
+15%
|
25 983
+3%
|
26 721
+3%
|
24 428
-9%
|
29 377
+20%
|
29 879
+2%
|
30 079
+1%
|
25 626
-15%
|
30 932
+21%
|
31 826
+3%
|
31 831
+0%
|
17 364
-45%
|
16 955
-2%
|
17 972
+6%
|
20 157
+12%
|
18 993
-6%
|
22 718
+20%
|
19 632
-14%
|
16 503
-16%
|
21 234
+29%
|
23 998
+13%
|
21 425
-11%
|
20 487
-4%
|
16 742
-18%
|
19 642
+17%
|
20 993
+7%
|
21 957
+5%
|
20 036
-9%
|
24 333
+21%
|
26 972
+11%
|
28 221
+5%
|
26 288
-7%
|
32 320
+23%
|
34 057
+5%
|
36 848
+8%
|
38 440
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(19 568)
|
(19 871)
|
(20 077)
|
(20 558)
|
(16 985)
|
(20 724)
|
(21 377)
|
(21 874)
|
(18 436)
|
(23 492)
|
(24 342)
|
(24 964)
|
(19 680)
|
(25 635)
|
(26 217)
|
(26 046)
|
(13 902)
|
(14 385)
|
(14 888)
|
(16 457)
|
(14 881)
|
(18 513)
|
(16 012)
|
(13 445)
|
(17 102)
|
(21 636)
|
(20 096)
|
(19 198)
|
(15 234)
|
(16 869)
|
(17 562)
|
(18 067)
|
(15 477)
|
(19 240)
|
(20 809)
|
(21 643)
|
(17 192)
|
(22 793)
|
(23 069)
|
(23 618)
|
(24 741)
|
|
Selling, General & Administrative |
(6 771)
|
(6 750)
|
(6 883)
|
(6 975)
|
(14 415)
|
(7 198)
|
(7 341)
|
(7 498)
|
(15 911)
|
(7 543)
|
(7 700)
|
(7 655)
|
(17 865)
|
(7 563)
|
(7 734)
|
(7 926)
|
(12 598)
|
(4 708)
|
(4 771)
|
(4 874)
|
(13 679)
|
(5 417)
|
(4 547)
|
(3 816)
|
(15 072)
|
(5 854)
|
(5 695)
|
(5 652)
|
(13 569)
|
(5 585)
|
(5 774)
|
(5 863)
|
(14 049)
|
(6 095)
|
(6 161)
|
(6 281)
|
(15 742)
|
(6 481)
|
(6 705)
|
(6 924)
|
(7 152)
|
|
Depreciation & Amortization |
(1 033)
|
(1 061)
|
(1 080)
|
(1 106)
|
(1 128)
|
(1 276)
|
(1 372)
|
(1 448)
|
(1 542)
|
(1 535)
|
(1 517)
|
(1 563)
|
(1 510)
|
(1 527)
|
(1 553)
|
(1 537)
|
(1 012)
|
(861)
|
(834)
|
(816)
|
(928)
|
(935)
|
(799)
|
(655)
|
(904)
|
(942)
|
(971)
|
(991)
|
(1 204)
|
(1 186)
|
(1 221)
|
(1 237)
|
(1 027)
|
(1 031)
|
(1 000)
|
(1 006)
|
(1 047)
|
(1 065)
|
(1 104)
|
(1 138)
|
(1 199)
|
|
Other Operating Expenses |
(11 765)
|
(12 061)
|
(12 116)
|
(12 478)
|
(1 443)
|
(12 249)
|
(12 662)
|
(12 928)
|
(983)
|
(14 415)
|
(15 125)
|
(15 745)
|
(305)
|
(16 544)
|
(16 930)
|
(16 584)
|
(292)
|
(8 816)
|
(9 284)
|
(10 768)
|
(274)
|
(12 161)
|
(10 668)
|
(8 976)
|
(1 126)
|
(14 840)
|
(13 430)
|
(12 554)
|
(461)
|
(10 098)
|
(10 568)
|
(10 968)
|
(402)
|
(12 114)
|
(13 648)
|
(14 356)
|
(403)
|
(15 246)
|
(15 259)
|
(15 556)
|
(16 391)
|
|
Operating Income |
3 666
N/A
|
3 824
+4%
|
3 985
+4%
|
4 146
+4%
|
4 898
+18%
|
4 460
-9%
|
4 605
+3%
|
4 845
+5%
|
5 992
+24%
|
5 883
-2%
|
5 537
-6%
|
5 116
-8%
|
5 947
+16%
|
5 299
-11%
|
5 610
+6%
|
5 786
+3%
|
3 462
-40%
|
2 570
-26%
|
3 083
+20%
|
3 699
+20%
|
4 113
+11%
|
4 203
+2%
|
3 619
-14%
|
3 057
-16%
|
4 132
+35%
|
2 363
-43%
|
1 329
-44%
|
1 289
-3%
|
1 508
+17%
|
2 772
+84%
|
3 431
+24%
|
3 890
+13%
|
4 558
+17%
|
5 093
+12%
|
6 163
+21%
|
6 578
+7%
|
9 095
+38%
|
9 528
+5%
|
10 989
+15%
|
13 230
+20%
|
13 699
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1 012)
|
(1 035)
|
(1 033)
|
(1 038)
|
(1 253)
|
(1 037)
|
(1 029)
|
(1 004)
|
(1 018)
|
(926)
|
(877)
|
(823)
|
(477)
|
(908)
|
(942)
|
(898)
|
(38)
|
(560)
|
(561)
|
(610)
|
(264)
|
(366)
|
(230)
|
(73)
|
142
|
(221)
|
(163)
|
(147)
|
435
|
(167)
|
(145)
|
(137)
|
990
|
(90)
|
(102)
|
(98)
|
1 006
|
(138)
|
(124)
|
(117)
|
(127)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
568
|
588
|
588
|
588
|
0
|
0
|
0
|
468
|
3 402
|
3 402
|
3 861
|
2 934
|
459
|
459
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
275
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
119
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
13
|
745
|
745
|
745
|
728
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
0
|
|
Total Other Income |
69
|
65
|
31
|
33
|
(59)
|
169
|
175
|
169
|
(105)
|
272
|
561
|
1 070
|
(12)
|
1 385
|
1 412
|
1 276
|
(32)
|
688
|
598
|
505
|
(16)
|
804
|
772
|
651
|
90
|
1 210
|
1 272
|
1 309
|
500
|
864
|
850
|
897
|
500
|
1 716
|
1 717
|
1 938
|
569
|
2 145
|
2 642
|
2 942
|
3 017
|
|
Pre-Tax Income |
2 725
N/A
|
2 856
+5%
|
2 984
+4%
|
3 141
+5%
|
3 552
+13%
|
3 591
+1%
|
3 750
+4%
|
4 011
+7%
|
4 746
+18%
|
5 230
+10%
|
5 222
0%
|
5 363
+3%
|
5 733
+7%
|
5 776
+1%
|
6 080
+5%
|
6 163
+1%
|
3 338
-46%
|
2 698
-19%
|
3 120
+16%
|
3 595
+15%
|
3 951
+10%
|
4 640
+17%
|
4 160
-10%
|
3 634
-13%
|
4 440
+22%
|
3 920
-12%
|
3 027
-23%
|
3 040
+0%
|
3 044
+0%
|
4 214
+38%
|
4 880
+16%
|
5 394
+11%
|
7 243
+34%
|
10 120
+40%
|
11 179
+10%
|
12 278
+10%
|
13 628
+11%
|
11 993
-12%
|
13 965
+16%
|
16 054
+15%
|
16 589
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(956)
|
(1 000)
|
(1 048)
|
(1 111)
|
(1 267)
|
(1 280)
|
(1 342)
|
(1 465)
|
(1 747)
|
(1 919)
|
(1 928)
|
(1 951)
|
(1 988)
|
(1 986)
|
(2 097)
|
(2 052)
|
(1 084)
|
(887)
|
(1 038)
|
(1 263)
|
(1 410)
|
(1 664)
|
(1 507)
|
(1 277)
|
(1 418)
|
(1 127)
|
(765)
|
(711)
|
(739)
|
(1 064)
|
(1 213)
|
(1 382)
|
(1 918)
|
(2 599)
|
(2 872)
|
(3 146)
|
(3 372)
|
(2 987)
|
(3 471)
|
(3 965)
|
(4 107)
|
|
Income from Continuing Operations |
1 769
|
1 855
|
1 936
|
2 030
|
2 285
|
2 312
|
2 410
|
2 547
|
2 999
|
3 311
|
3 292
|
3 411
|
3 745
|
3 790
|
3 985
|
4 113
|
2 255
|
1 811
|
2 082
|
2 331
|
2 542
|
2 976
|
2 651
|
2 356
|
3 022
|
2 792
|
2 263
|
2 330
|
2 304
|
3 151
|
3 666
|
4 011
|
5 325
|
7 520
|
8 308
|
9 133
|
10 256
|
9 007
|
10 494
|
12 089
|
12 482
|
|
Net Income (Common) |
1 793
N/A
|
1 879
+5%
|
1 960
+4%
|
2 030
+4%
|
2 285
+13%
|
2 312
+1%
|
2 410
+4%
|
2 547
+6%
|
2 999
+18%
|
3 311
+10%
|
3 292
-1%
|
3 411
+4%
|
3 745
+10%
|
3 790
+1%
|
3 985
+5%
|
4 113
+3%
|
4 200
+2%
|
4 325
+3%
|
4 596
+6%
|
4 845
+5%
|
5 109
+5%
|
5 246
+3%
|
4 921
-6%
|
4 626
-6%
|
3 034
-34%
|
1 346
-56%
|
812
-40%
|
831
+2%
|
2 192
+164%
|
2 959
+35%
|
3 499
+18%
|
3 891
+11%
|
5 197
+34%
|
7 515
+45%
|
8 215
+9%
|
8 992
+9%
|
10 162
+13%
|
8 881
-13%
|
10 434
+17%
|
12 087
+16%
|
12 421
+3%
|
|
EPS (Diluted) |
8.45
N/A
|
8.86
+5%
|
9.15
+3%
|
9.57
+5%
|
10.78
+13%
|
10.9
+1%
|
11.36
+4%
|
12.01
+6%
|
14.15
+18%
|
15.62
+10%
|
15.38
-2%
|
16.1
+5%
|
17.67
+10%
|
17.89
+1%
|
18.8
+5%
|
19.41
+3%
|
19.81
+2%
|
20.4
+3%
|
21.67
+6%
|
22.85
+5%
|
24.09
+5%
|
24.74
+3%
|
23.21
-6%
|
21.82
-6%
|
14.31
-34%
|
6.34
-56%
|
3.84
-39%
|
3.91
+2%
|
10.33
+164%
|
13.95
+35%
|
16.5
+18%
|
18.35
+11%
|
24.51
+34%
|
35.44
+45%
|
38.38
+8%
|
42.41
+11%
|
47.93
+13%
|
41.89
-13%
|
49.23
+18%
|
57.04
+16%
|
58.61
+3%
|