Honeywell Automation India Ltd
NSE:HONAUT
Income Statement
Earnings Waterfall
Honeywell Automation India Ltd
Revenue
|
39.6B
INR
|
Cost of Revenue
|
-22B
INR
|
Gross Profit
|
17.5B
INR
|
Operating Expenses
|
-12.5B
INR
|
Operating Income
|
5B
INR
|
Other Expenses
|
-393.2m
INR
|
Net Income
|
4.7B
INR
|
Income Statement
Honeywell Automation 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 |
17 070
N/A
|
17 288
+1%
|
17 417
+1%
|
18 179
+4%
|
19 706
+8%
|
24 037
+22%
|
20 719
-14%
|
20 766
+0%
|
20 802
+0%
|
22 215
+7%
|
22 716
+2%
|
23 440
+3%
|
24 180
+3%
|
24 447
+1%
|
25 363
+4%
|
26 203
+3%
|
26 596
+1%
|
26 981
+1%
|
28 049
+4%
|
29 140
+4%
|
30 043
+3%
|
31 747
+6%
|
32 614
+3%
|
33 066
+1%
|
33 960
+3%
|
32 900
-3%
|
31 692
-4%
|
31 014
-2%
|
30 744
-1%
|
30 428
-1%
|
29 898
-2%
|
29 673
-1%
|
29 531
0%
|
29 483
0%
|
30 514
+3%
|
31 085
+2%
|
32 660
+5%
|
34 476
+6%
|
35 938
+4%
|
39 037
+9%
|
39 572
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(10 032)
|
(10 040)
|
(9 954)
|
(10 224)
|
(11 222)
|
(13 686)
|
(11 903)
|
(11 899)
|
(11 975)
|
(13 175)
|
(13 316)
|
(13 646)
|
(13 770)
|
(13 432)
|
(13 577)
|
(13 815)
|
(13 814)
|
(14 240)
|
(14 800)
|
(15 420)
|
(15 742)
|
(16 601)
|
(16 800)
|
(16 913)
|
(17 315)
|
(16 551)
|
(15 664)
|
(15 202)
|
(15 225)
|
(15 392)
|
(14 962)
|
(15 101)
|
(15 395)
|
(15 567)
|
(16 213)
|
(16 345)
|
(17 491)
|
(18 452)
|
(19 171)
|
(21 895)
|
(22 048)
|
|
Gross Profit |
7 038
N/A
|
7 248
+3%
|
7 463
+3%
|
7 955
+7%
|
8 483
+7%
|
10 351
+22%
|
8 815
-15%
|
8 866
+1%
|
8 827
0%
|
9 040
+2%
|
9 401
+4%
|
9 794
+4%
|
10 410
+6%
|
11 015
+6%
|
11 785
+7%
|
12 388
+5%
|
12 782
+3%
|
12 742
0%
|
13 248
+4%
|
13 719
+4%
|
14 300
+4%
|
15 147
+6%
|
15 815
+4%
|
16 154
+2%
|
16 646
+3%
|
16 349
-2%
|
16 027
-2%
|
15 811
-1%
|
15 518
-2%
|
15 036
-3%
|
14 936
-1%
|
14 572
-2%
|
14 136
-3%
|
13 917
-2%
|
14 301
+3%
|
14 739
+3%
|
15 168
+3%
|
16 024
+6%
|
16 766
+5%
|
17 142
+2%
|
17 524
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5 917)
|
(6 062)
|
(6 236)
|
(6 362)
|
(6 751)
|
(8 337)
|
(7 047)
|
(7 028)
|
(7 035)
|
(7 013)
|
(7 441)
|
(7 724)
|
(7 948)
|
(8 211)
|
(8 769)
|
(8 983)
|
(9 373)
|
(9 170)
|
(9 396)
|
(9 541)
|
(9 868)
|
(10 271)
|
(10 505)
|
(10 790)
|
(10 653)
|
(10 389)
|
(10 508)
|
(10 381)
|
(10 110)
|
(9 505)
|
(9 660)
|
(9 683)
|
(9 912)
|
(10 109)
|
(10 435)
|
(10 666)
|
(11 006)
|
(11 354)
|
(12 121)
|
(12 401)
|
(12 478)
|
|
Selling, General & Administrative |
(5 746)
|
(3 171)
|
(3 222)
|
(3 303)
|
(3 437)
|
(8 052)
|
(3 506)
|
(3 500)
|
(3 541)
|
(6 751)
|
(3 726)
|
(3 847)
|
(3 949)
|
(7 907)
|
(4 382)
|
(4 480)
|
(4 525)
|
(8 804)
|
(4 517)
|
(4 719)
|
(4 944)
|
(10 022)
|
(5 522)
|
(5 614)
|
(5 704)
|
(9 944)
|
(5 475)
|
(5 451)
|
(5 345)
|
(9 012)
|
(5 276)
|
(5 296)
|
(5 408)
|
(9 575)
|
(5 762)
|
(5 996)
|
(6 100)
|
(10 834)
|
(6 486)
|
(6 597)
|
(6 870)
|
|
Depreciation & Amortization |
(139)
|
(139)
|
(135)
|
(131)
|
(132)
|
(169)
|
(142)
|
(149)
|
(152)
|
(154)
|
(156)
|
(160)
|
(163)
|
(164)
|
(164)
|
(157)
|
(151)
|
(152)
|
(152)
|
(156)
|
(159)
|
(159)
|
(206)
|
(254)
|
(330)
|
(406)
|
(436)
|
(463)
|
(475)
|
(487)
|
(501)
|
(518)
|
(527)
|
(525)
|
(519)
|
(516)
|
(511)
|
(519)
|
(530)
|
(540)
|
(537)
|
|
Other Operating Expenses |
(32)
|
(2 754)
|
(2 881)
|
(2 929)
|
(3 183)
|
(116)
|
(3 400)
|
(3 381)
|
(3 344)
|
(108)
|
(3 561)
|
(3 718)
|
(3 837)
|
(141)
|
(4 224)
|
(4 348)
|
(4 698)
|
(214)
|
(4 728)
|
(4 666)
|
(4 765)
|
(90)
|
(4 776)
|
(4 921)
|
(4 619)
|
(39)
|
(4 597)
|
(4 467)
|
(4 291)
|
(7)
|
(3 884)
|
(3 870)
|
(3 978)
|
(9)
|
(4 155)
|
(4 154)
|
(4 394)
|
(1)
|
(5 104)
|
(5 264)
|
(5 071)
|
|
Operating Income |
1 121
N/A
|
1 186
+6%
|
1 226
+3%
|
1 592
+30%
|
1 732
+9%
|
2 014
+16%
|
1 768
-12%
|
1 837
+4%
|
1 791
-3%
|
2 027
+13%
|
1 959
-3%
|
2 071
+6%
|
2 462
+19%
|
2 805
+14%
|
3 017
+8%
|
3 405
+13%
|
3 409
+0%
|
3 571
+5%
|
3 853
+8%
|
4 179
+8%
|
4 433
+6%
|
4 875
+10%
|
5 310
+9%
|
5 364
+1%
|
5 993
+12%
|
5 960
-1%
|
5 519
-7%
|
5 430
-2%
|
5 408
0%
|
5 531
+2%
|
5 276
-5%
|
4 889
-7%
|
4 223
-14%
|
3 808
-10%
|
3 865
+1%
|
4 073
+5%
|
4 163
+2%
|
4 670
+12%
|
4 646
-1%
|
4 741
+2%
|
5 046
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
162
|
(5)
|
(4)
|
(4)
|
(1)
|
167
|
(5)
|
(6)
|
(6)
|
206
|
(3)
|
(2)
|
(2)
|
128
|
(3)
|
(3)
|
(3)
|
205
|
(3)
|
(3)
|
(3)
|
651
|
(57)
|
(71)
|
(89)
|
887
|
(62)
|
(66)
|
(61)
|
375
|
(65)
|
(61)
|
(59)
|
705
|
(50)
|
(48)
|
(47)
|
818
|
(35)
|
(30)
|
(34)
|
|
Non-Reccuring Items |
(76)
|
0
|
0
|
0
|
(261)
|
(430)
|
(400)
|
(400)
|
(139)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
2
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
Total Other Income |
19
|
204
|
196
|
149
|
175
|
17
|
203
|
252
|
265
|
24
|
290
|
264
|
298
|
148
|
321
|
355
|
316
|
79
|
529
|
573
|
684
|
21
|
648
|
774
|
789
|
21
|
964
|
847
|
940
|
274
|
884
|
950
|
808
|
61
|
897
|
1 136
|
1 267
|
424
|
1 320
|
1 272
|
1 279
|
|
Pre-Tax Income |
1 228
N/A
|
1 385
+13%
|
1 420
+3%
|
1 739
+22%
|
1 646
-5%
|
1 772
+8%
|
1 567
-12%
|
1 685
+8%
|
1 913
+14%
|
2 262
+18%
|
2 247
-1%
|
2 333
+4%
|
2 759
+18%
|
3 073
+11%
|
3 337
+9%
|
3 759
+13%
|
3 723
-1%
|
3 812
+2%
|
4 378
+15%
|
4 748
+8%
|
5 114
+8%
|
5 549
+9%
|
5 902
+6%
|
6 069
+3%
|
6 693
+10%
|
6 866
+3%
|
6 422
-6%
|
6 211
-3%
|
6 287
+1%
|
6 180
-2%
|
6 094
-1%
|
5 777
-5%
|
4 973
-14%
|
4 576
-8%
|
4 714
+3%
|
5 163
+10%
|
5 384
+4%
|
5 913
+10%
|
5 931
+0%
|
5 983
+1%
|
6 291
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(366)
|
(419)
|
(449)
|
(609)
|
(575)
|
(630)
|
(591)
|
(593)
|
(735)
|
(850)
|
(828)
|
(875)
|
(976)
|
(1 379)
|
(1 469)
|
(1 607)
|
(1 590)
|
(1 315)
|
(1 517)
|
(1 651)
|
(1 782)
|
(1 961)
|
(2 089)
|
(2 015)
|
(2 049)
|
(1 951)
|
(1 668)
|
(1 591)
|
(1 615)
|
(1 580)
|
(1 558)
|
(1 470)
|
(1 268)
|
(1 185)
|
(1 218)
|
(1 339)
|
(1 396)
|
(1 533)
|
(1 536)
|
(1 549)
|
(1 639)
|
|
Income from Continuing Operations |
862
|
966
|
971
|
1 130
|
1 071
|
1 142
|
975
|
1 091
|
1 176
|
1 412
|
1 419
|
1 458
|
1 783
|
1 695
|
1 867
|
2 150
|
2 133
|
2 497
|
2 861
|
3 098
|
3 331
|
3 588
|
3 812
|
4 053
|
4 644
|
4 915
|
4 754
|
4 620
|
4 672
|
4 600
|
4 535
|
4 306
|
3 704
|
3 391
|
3 496
|
3 823
|
3 987
|
4 380
|
4 395
|
4 435
|
4 653
|
|
Net Income (Common) |
862
N/A
|
966
+12%
|
971
+1%
|
1 130
+16%
|
1 071
-5%
|
1 142
+7%
|
975
-15%
|
1 091
+12%
|
1 176
+8%
|
1 412
+20%
|
1 419
+0%
|
1 458
+3%
|
1 783
+22%
|
1 695
-5%
|
1 867
+10%
|
2 150
+15%
|
2 133
-1%
|
2 497
+17%
|
2 861
+15%
|
3 098
+8%
|
3 331
+8%
|
3 588
+8%
|
3 812
+6%
|
4 053
+6%
|
4 644
+15%
|
4 915
+6%
|
4 754
-3%
|
4 620
-3%
|
4 672
+1%
|
4 600
-2%
|
4 535
-1%
|
4 306
-5%
|
3 704
-14%
|
3 391
-8%
|
3 496
+3%
|
3 823
+9%
|
3 987
+4%
|
4 380
+10%
|
4 395
+0%
|
4 435
+1%
|
4 653
+5%
|
|
EPS (Diluted) |
95.77
N/A
|
107.33
+12%
|
107.88
+1%
|
125.55
+16%
|
119
-5%
|
126.88
+7%
|
108.33
-15%
|
121.22
+12%
|
130.66
+8%
|
156.88
+20%
|
157.66
+0%
|
162
+3%
|
198.11
+22%
|
188.33
-5%
|
207.44
+10%
|
238.88
+15%
|
237
-1%
|
277.44
+17%
|
317.88
+15%
|
344.22
+8%
|
370.11
+8%
|
398.66
+8%
|
423.55
+6%
|
450.33
+6%
|
516
+15%
|
546.11
+6%
|
528.22
-3%
|
513.33
-3%
|
519.11
+1%
|
511.11
-2%
|
503.88
-1%
|
478.44
-5%
|
411.55
-14%
|
376.77
-8%
|
388.44
+3%
|
424.77
+9%
|
443
+4%
|
495.4
+12%
|
497.03
+0%
|
501.38
+1%
|
526.02
+5%
|