Timken India Ltd
NSE:TIMKEN
Income Statement
Earnings Waterfall
Timken India Ltd
Revenue
|
28.1B
INR
|
Cost of Revenue
|
-16.8B
INR
|
Gross Profit
|
11.4B
INR
|
Operating Expenses
|
-6.9B
INR
|
Operating Income
|
4.4B
INR
|
Other Expenses
|
-868.4m
INR
|
Net Income
|
3.6B
INR
|
Income Statement
Timken 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 |
6 984
N/A
|
7 201
+3%
|
7 781
+8%
|
8 329
+7%
|
8 871
+6%
|
9 290
+5%
|
9 777
+5%
|
10 203
+4%
|
10 594
+4%
|
11 097
+5%
|
11 334
+2%
|
11 535
+2%
|
11 304
-2%
|
11 172
-1%
|
11 347
+2%
|
11 481
+1%
|
11 822
+3%
|
12 518
+6%
|
13 519
+8%
|
14 556
+8%
|
15 619
+7%
|
16 644
+7%
|
16 844
+1%
|
16 717
-1%
|
16 602
-1%
|
16 178
-3%
|
13 402
-17%
|
13 313
-1%
|
13 416
+1%
|
14 105
+5%
|
17 181
+22%
|
18 839
+10%
|
20 103
+7%
|
22 032
+10%
|
24 346
+11%
|
25 720
+6%
|
26 714
+4%
|
28 066
+5%
|
28 250
+1%
|
28 116
0%
|
28 144
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 286)
|
(5 049)
|
(4 720)
|
(5 022)
|
(5 267)
|
(6 233)
|
(5 988)
|
(6 339)
|
(6 642)
|
(7 893)
|
(6 995)
|
(7 031)
|
(6 916)
|
(7 848)
|
(6 906)
|
(6 856)
|
(7 015)
|
(8 976)
|
(8 171)
|
(8 731)
|
(9 064)
|
(11 004)
|
(9 164)
|
(8 990)
|
(8 854)
|
(10 067)
|
(7 074)
|
(7 102)
|
(7 293)
|
(9 327)
|
(9 616)
|
(10 574)
|
(11 175)
|
(14 217)
|
(13 134)
|
(14 213)
|
(15 149)
|
(19 209)
|
(17 027)
|
(16 825)
|
(16 782)
|
|
Gross Profit |
2 698
N/A
|
2 152
-20%
|
3 061
+42%
|
3 307
+8%
|
3 604
+9%
|
3 057
-15%
|
3 789
+24%
|
3 865
+2%
|
3 952
+2%
|
3 203
-19%
|
4 339
+35%
|
4 504
+4%
|
4 388
-3%
|
3 325
-24%
|
4 441
+34%
|
4 625
+4%
|
4 807
+4%
|
3 541
-26%
|
5 348
+51%
|
5 825
+9%
|
6 554
+13%
|
5 640
-14%
|
7 681
+36%
|
7 728
+1%
|
7 748
+0%
|
6 111
-21%
|
6 329
+4%
|
6 211
-2%
|
6 123
-1%
|
4 778
-22%
|
7 565
+58%
|
8 265
+9%
|
8 928
+8%
|
7 816
-12%
|
11 211
+43%
|
11 508
+3%
|
11 566
+1%
|
8 857
-23%
|
11 223
+27%
|
11 290
+1%
|
11 362
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 154)
|
(1 583)
|
(2 272)
|
(2 363)
|
(2 489)
|
(1 886)
|
(2 607)
|
(2 664)
|
(2 694)
|
(1 806)
|
(2 926)
|
(2 987)
|
(2 965)
|
(2 033)
|
(3 259)
|
(3 427)
|
(3 660)
|
(2 322)
|
(4 002)
|
(4 400)
|
(4 897)
|
(3 518)
|
(5 310)
|
(5 151)
|
(4 864)
|
(3 210)
|
(4 246)
|
(4 185)
|
(4 270)
|
(2 926)
|
(5 028)
|
(5 345)
|
(5 566)
|
(3 528)
|
(6 180)
|
(6 406)
|
(6 576)
|
(4 101)
|
(6 845)
|
(6 872)
|
(6 942)
|
|
Selling, General & Administrative |
(557)
|
(1 425)
|
(544)
|
(561)
|
(610)
|
(1 530)
|
(681)
|
(692)
|
(663)
|
(1 581)
|
(709)
|
(717)
|
(737)
|
(1 745)
|
(799)
|
(831)
|
(895)
|
(1 891)
|
(854)
|
(947)
|
(1 027)
|
(2 725)
|
(1 232)
|
(1 237)
|
(1 219)
|
(2 276)
|
(1 190)
|
(1 181)
|
(1 182)
|
(2 051)
|
(1 278)
|
(1 324)
|
(1 371)
|
(2 568)
|
(1 455)
|
(1 490)
|
(1 563)
|
(3 080)
|
(1 613)
|
(1 641)
|
(1 608)
|
|
Depreciation & Amortization |
(151)
|
(158)
|
(164)
|
(168)
|
(167)
|
(168)
|
(172)
|
(184)
|
(195)
|
(225)
|
(247)
|
(264)
|
(281)
|
(289)
|
(331)
|
(377)
|
(401)
|
(431)
|
(489)
|
(571)
|
(681)
|
(793)
|
(832)
|
(825)
|
(805)
|
(769)
|
(740)
|
(726)
|
(729)
|
(749)
|
(758)
|
(786)
|
(814)
|
(841)
|
(863)
|
(875)
|
(883)
|
(870)
|
(867)
|
(861)
|
(847)
|
|
Other Operating Expenses |
(1 446)
|
0
|
(1 563)
|
(1 633)
|
(1 712)
|
(188)
|
(1 754)
|
(1 788)
|
(1 836)
|
0
|
(1 969)
|
(2 007)
|
(1 947)
|
0
|
(2 129)
|
(2 219)
|
(2 364)
|
0
|
(2 659)
|
(2 882)
|
(3 189)
|
0
|
(3 246)
|
(3 089)
|
(2 839)
|
(166)
|
(2 316)
|
(2 278)
|
(2 360)
|
(126)
|
(2 993)
|
(3 235)
|
(3 382)
|
(119)
|
(3 862)
|
(4 041)
|
(4 130)
|
(151)
|
(4 365)
|
(4 370)
|
(4 488)
|
|
Operating Income |
544
N/A
|
570
+5%
|
789
+38%
|
944
+20%
|
1 115
+18%
|
1 171
+5%
|
1 182
+1%
|
1 201
+2%
|
1 259
+5%
|
1 397
+11%
|
1 414
+1%
|
1 517
+7%
|
1 423
-6%
|
1 291
-9%
|
1 182
-8%
|
1 198
+1%
|
1 147
-4%
|
1 219
+6%
|
1 346
+10%
|
1 425
+6%
|
1 657
+16%
|
2 122
+28%
|
2 371
+12%
|
2 577
+9%
|
2 884
+12%
|
2 901
+1%
|
2 083
-28%
|
2 027
-3%
|
1 853
-9%
|
1 852
0%
|
2 537
+37%
|
2 920
+15%
|
3 362
+15%
|
4 288
+28%
|
5 032
+17%
|
5 102
+1%
|
4 990
-2%
|
4 757
-5%
|
4 378
-8%
|
4 418
+1%
|
4 420
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(11)
|
90
|
(8)
|
(7)
|
(7)
|
31
|
(5)
|
(6)
|
(6)
|
37
|
(10)
|
(10)
|
(11)
|
57
|
(8)
|
(10)
|
(12)
|
35
|
(17)
|
(19)
|
(19)
|
75
|
(15)
|
(12)
|
(28)
|
132
|
(27)
|
(27)
|
(11)
|
52
|
(15)
|
(17)
|
(17)
|
32
|
(24)
|
(26)
|
(28)
|
330
|
(33)
|
(37)
|
(41)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(61)
|
(61)
|
(50)
|
(30)
|
31
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
(12)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
|
Total Other Income |
118
|
10
|
89
|
53
|
72
|
23
|
76
|
66
|
55
|
9
|
60
|
57
|
63
|
33
|
103
|
234
|
234
|
142
|
206
|
97
|
109
|
70
|
196
|
221
|
240
|
67
|
263
|
221
|
186
|
45
|
147
|
162
|
172
|
64
|
221
|
398
|
514
|
143
|
519
|
405
|
367
|
|
Pre-Tax Income |
652
N/A
|
657
+1%
|
871
+33%
|
991
+14%
|
1 180
+19%
|
1 223
+4%
|
1 191
-3%
|
1 200
+1%
|
1 256
+5%
|
1 416
+13%
|
1 494
+5%
|
1 595
+7%
|
1 475
-7%
|
1 382
-6%
|
1 277
-8%
|
1 421
+11%
|
1 369
-4%
|
1 397
+2%
|
1 536
+10%
|
1 503
-2%
|
1 747
+16%
|
2 238
+28%
|
2 552
+14%
|
2 786
+9%
|
3 096
+11%
|
3 064
-1%
|
2 318
-24%
|
2 220
-4%
|
2 028
-9%
|
1 951
-4%
|
2 668
+37%
|
3 066
+15%
|
3 518
+15%
|
4 382
+25%
|
5 228
+19%
|
5 475
+5%
|
5 477
+0%
|
5 235
-4%
|
4 863
-7%
|
4 786
-2%
|
4 746
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(201)
|
(209)
|
(285)
|
(329)
|
(396)
|
(416)
|
(408)
|
(413)
|
(433)
|
(498)
|
(528)
|
(542)
|
(494)
|
(410)
|
(369)
|
(440)
|
(429)
|
(478)
|
(531)
|
(525)
|
(596)
|
(752)
|
(866)
|
(947)
|
(676)
|
(603)
|
(330)
|
(231)
|
(513)
|
(519)
|
(700)
|
(806)
|
(931)
|
(1 111)
|
(1 343)
|
(1 406)
|
(1 400)
|
(1 328)
|
(1 236)
|
(1 203)
|
(1 194)
|
|
Income from Continuing Operations |
450
|
448
|
586
|
661
|
783
|
807
|
783
|
787
|
824
|
918
|
966
|
1 053
|
981
|
972
|
908
|
981
|
940
|
920
|
1 005
|
979
|
1 151
|
1 486
|
1 687
|
1 839
|
2 420
|
2 461
|
1 988
|
1 989
|
1 515
|
1 432
|
1 968
|
2 260
|
2 587
|
3 271
|
3 885
|
4 069
|
4 077
|
3 907
|
3 628
|
3 582
|
3 552
|
|
Net Income (Common) |
450
N/A
|
448
0%
|
586
+31%
|
661
+13%
|
783
+18%
|
807
+3%
|
783
-3%
|
787
+1%
|
824
+5%
|
918
+11%
|
966
+5%
|
1 053
+9%
|
981
-7%
|
972
-1%
|
908
-7%
|
981
+8%
|
940
-4%
|
920
-2%
|
1 005
+9%
|
979
-3%
|
1 151
+18%
|
1 486
+29%
|
1 687
+14%
|
1 839
+9%
|
2 420
+32%
|
2 461
+2%
|
1 988
-19%
|
1 989
+0%
|
1 515
-24%
|
1 432
-5%
|
1 968
+37%
|
2 260
+15%
|
2 587
+14%
|
3 271
+26%
|
3 885
+19%
|
4 069
+5%
|
4 077
+0%
|
3 907
-4%
|
3 628
-7%
|
3 582
-1%
|
3 552
-1%
|
|
EPS (Diluted) |
6.61
N/A
|
6.6
0%
|
8.61
+30%
|
9.72
+13%
|
11.51
+18%
|
11.87
+3%
|
11.51
-3%
|
11.57
+1%
|
12.11
+5%
|
13.5
+11%
|
14.2
+5%
|
15.48
+9%
|
14.43
-7%
|
14.3
-1%
|
13.34
-7%
|
14.28
+7%
|
13.84
-3%
|
13.53
-2%
|
13.36
-1%
|
12.99
-3%
|
15.28
+18%
|
19.81
+30%
|
22.41
+13%
|
24.44
+9%
|
32.17
+32%
|
32.81
+2%
|
26.5
-19%
|
26.45
0%
|
20.12
-24%
|
19.09
-5%
|
26.15
+37%
|
30.04
+15%
|
34.38
+14%
|
43.61
+27%
|
51.66
+18%
|
54.11
+5%
|
54.2
+0%
|
51.95
-4%
|
48.23
-7%
|
47.62
-1%
|
47.22
-1%
|