Rockwell Automation Inc
NYSE:ROK
Income Statement
Earnings Waterfall
Rockwell Automation Inc
Revenue
|
9.1B
USD
|
Cost of Revenue
|
-5.4B
USD
|
Gross Profit
|
3.7B
USD
|
Operating Expenses
|
-2.3B
USD
|
Operating Income
|
1.4B
USD
|
Other Expenses
|
-166.2m
USD
|
Net Income
|
1.2B
USD
|
Income Statement
Rockwell Automation Inc
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 |
6 454
N/A
|
6 532
+1%
|
6 557
+0%
|
6 624
+1%
|
6 606
0%
|
6 557
-1%
|
6 482
-1%
|
6 308
-3%
|
6 160
-2%
|
6 050
-2%
|
5 948
-2%
|
5 880
-1%
|
5 943
+1%
|
6 057
+2%
|
6 182
+2%
|
6 311
+2%
|
6 408
+2%
|
6 505
+2%
|
6 604
+2%
|
6 666
+1%
|
6 722
+1%
|
6 728
+0%
|
6 694
0%
|
6 695
+0%
|
6 737
+1%
|
6 761
+0%
|
6 490
-4%
|
6 330
-2%
|
6 211
-2%
|
6 305
+2%
|
6 760
+7%
|
6 997
+4%
|
7 289
+4%
|
7 321
+0%
|
7 442
+2%
|
7 760
+4%
|
7 884
+2%
|
8 351
+6%
|
8 621
+3%
|
9 058
+5%
|
9 129
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 824)
|
(3 863)
|
(3 859)
|
(3 870)
|
(3 829)
|
(3 761)
|
(3 690)
|
(3 605)
|
(3 532)
|
(3 500)
|
(3 461)
|
(3 404)
|
(3 438)
|
(3 490)
|
(3 554)
|
(3 643)
|
(3 682)
|
(3 731)
|
(3 764)
|
(3 781)
|
(3 798)
|
(3 800)
|
(3 781)
|
(3 795)
|
(3 873)
|
(3 906)
|
(3 811)
|
(3 735)
|
(3 672)
|
(3 698)
|
(3 942)
|
(4 100)
|
(4 289)
|
(4 424)
|
(4 507)
|
(4 658)
|
(4 718)
|
(4 917)
|
(5 074)
|
(5 341)
|
(5 431)
|
|
Gross Profit |
2 630
N/A
|
2 670
+1%
|
2 698
+1%
|
2 754
+2%
|
2 778
+1%
|
2 795
+1%
|
2 792
0%
|
2 703
-3%
|
2 628
-3%
|
2 549
-3%
|
2 488
-2%
|
2 476
0%
|
2 505
+1%
|
2 568
+2%
|
2 628
+2%
|
2 668
+2%
|
2 726
+2%
|
2 773
+2%
|
2 840
+2%
|
2 885
+2%
|
2 923
+1%
|
2 928
+0%
|
2 913
0%
|
2 900
0%
|
2 864
-1%
|
2 855
0%
|
2 679
-6%
|
2 595
-3%
|
2 539
-2%
|
2 607
+3%
|
2 818
+8%
|
2 898
+3%
|
3 000
+4%
|
2 897
-3%
|
2 935
+1%
|
3 102
+6%
|
3 167
+2%
|
3 435
+8%
|
3 548
+3%
|
3 717
+5%
|
3 698
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 541)
|
(1 555)
|
(1 562)
|
(1 561)
|
(1 571)
|
(1 560)
|
(1 544)
|
(1 503)
|
(1 485)
|
(1 464)
|
(1 433)
|
(1 460)
|
(1 469)
|
(1 517)
|
(1 553)
|
(1 513)
|
(1 571)
|
(1 550)
|
(1 644)
|
(1 415)
|
(1 696)
|
(1 591)
|
(1 497)
|
(2 280)
|
(1 717)
|
(1 796)
|
(1 783)
|
(1 515)
|
(1 411)
|
(1 477)
|
(1 580)
|
(1 746)
|
(1 807)
|
(1 832)
|
(1 783)
|
(1 773)
|
(1 781)
|
(1 938)
|
(2 012)
|
(2 105)
|
(2 319)
|
|
Selling, General & Administrative |
(1 550)
|
(1 565)
|
(1 576)
|
(1 570)
|
(1 572)
|
(1 562)
|
(1 544)
|
(1 506)
|
(1 479)
|
(1 456)
|
(1 426)
|
(1 467)
|
(1 478)
|
(1 528)
|
(1 568)
|
(1 558)
|
(1 574)
|
(1 552)
|
(1 564)
|
(1 588)
|
(1 588)
|
(1 586)
|
(1 549)
|
(1 539)
|
(1 555)
|
(1 522)
|
(1 531)
|
(1 480)
|
(1 451)
|
(1 521)
|
(1 587)
|
(1 680)
|
(1 753)
|
(1 760)
|
(1 765)
|
(1 767)
|
(1 789)
|
(1 861)
|
(1 921)
|
(2 024)
|
(2 068)
|
|
Other Operating Expenses |
9
|
10
|
14
|
8
|
1
|
2
|
(0)
|
4
|
(6)
|
(8)
|
(7)
|
6
|
9
|
12
|
15
|
45
|
4
|
1
|
(80)
|
172
|
(108)
|
(5)
|
52
|
(742)
|
(162)
|
(274)
|
(253)
|
(35)
|
41
|
43
|
8
|
(66)
|
(54)
|
(72)
|
(18)
|
(6)
|
8
|
(77)
|
(91)
|
(81)
|
(251)
|
|
Operating Income |
1 089
N/A
|
1 114
+2%
|
1 137
+2%
|
1 192
+5%
|
1 207
+1%
|
1 236
+2%
|
1 248
+1%
|
1 200
-4%
|
1 143
-5%
|
1 086
-5%
|
1 055
-3%
|
1 015
-4%
|
1 036
+2%
|
1 051
+1%
|
1 076
+2%
|
1 155
+7%
|
1 155
+0%
|
1 223
+6%
|
1 196
-2%
|
1 470
+23%
|
1 228
-16%
|
1 337
+9%
|
1 417
+6%
|
620
-56%
|
1 148
+85%
|
1 059
-8%
|
896
-15%
|
1 080
+21%
|
1 128
+4%
|
1 130
+0%
|
1 238
+10%
|
1 152
-7%
|
1 193
+4%
|
1 065
-11%
|
1 152
+8%
|
1 329
+15%
|
1 385
+4%
|
1 497
+8%
|
1 536
+3%
|
1 612
+5%
|
1 380
-14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(53)
|
(56)
|
(62)
|
(58)
|
(58)
|
(59)
|
(61)
|
(53)
|
(66)
|
(68)
|
(70)
|
(59)
|
(73)
|
(74)
|
(75)
|
(57)
|
(78)
|
(76)
|
(73)
|
(139)
|
(74)
|
(80)
|
(90)
|
281
|
(33)
|
(180)
|
(3)
|
56
|
374
|
712
|
583
|
304
|
(85)
|
(424)
|
(480)
|
(256)
|
(126)
|
72
|
161
|
154
|
21
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(158)
|
0
|
|
Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
1 037
N/A
|
1 058
+2%
|
1 074
+2%
|
1 134
+6%
|
1 149
+1%
|
1 177
+2%
|
1 188
+1%
|
1 128
-5%
|
1 077
-5%
|
1 017
-6%
|
985
-3%
|
943
-4%
|
964
+2%
|
977
+1%
|
1 001
+2%
|
1 037
+4%
|
1 078
+4%
|
1 147
+6%
|
1 123
-2%
|
1 331
+19%
|
1 154
-13%
|
1 257
+9%
|
1 326
+6%
|
901
-32%
|
1 115
+24%
|
880
-21%
|
893
+1%
|
1 136
+27%
|
1 502
+32%
|
1 843
+23%
|
1 822
-1%
|
1 526
-16%
|
1 108
-27%
|
641
-42%
|
672
+5%
|
1 074
+60%
|
1 259
+17%
|
1 569
+25%
|
1 697
+8%
|
1 609
-5%
|
1 400
-13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(244)
|
(260)
|
(281)
|
(307)
|
(306)
|
(308)
|
(313)
|
(300)
|
(278)
|
(257)
|
(239)
|
(213)
|
(205)
|
(197)
|
(195)
|
(212)
|
(223)
|
(243)
|
(245)
|
(257)
|
(243)
|
(239)
|
(238)
|
(205)
|
(184)
|
(165)
|
(125)
|
(113)
|
(204)
|
(264)
|
(288)
|
(182)
|
(115)
|
(10)
|
(14)
|
(155)
|
(200)
|
(265)
|
(289)
|
(331)
|
(288)
|
|
Income from Continuing Operations |
793
|
797
|
793
|
827
|
843
|
869
|
875
|
828
|
799
|
761
|
746
|
730
|
759
|
780
|
806
|
826
|
854
|
904
|
878
|
1 074
|
911
|
1 018
|
1 088
|
696
|
931
|
715
|
768
|
1 023
|
1 298
|
1 579
|
1 533
|
1 344
|
993
|
632
|
658
|
919
|
1 059
|
1 304
|
1 408
|
1 278
|
1 112
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(2)
|
1
|
0
|
8
|
10
|
9
|
14
|
14
|
13
|
14
|
13
|
16
|
17
|
15
|
109
|
107
|
|
Net Income (Common) |
792
N/A
|
796
+1%
|
792
-1%
|
826
+4%
|
842
+2%
|
868
+3%
|
874
+1%
|
827
-5%
|
798
-3%
|
760
-5%
|
745
-2%
|
729
-2%
|
758
+4%
|
780
+3%
|
806
+3%
|
825
+2%
|
374
-55%
|
412
+10%
|
394
-4%
|
535
+36%
|
852
+59%
|
970
+14%
|
1 033
+6%
|
695
-33%
|
925
+33%
|
712
-23%
|
768
+8%
|
1 022
+33%
|
1 305
+28%
|
1 587
+22%
|
1 540
-3%
|
1 356
-12%
|
1 004
-26%
|
644
-36%
|
670
+4%
|
929
+39%
|
1 071
+15%
|
1 316
+23%
|
1 418
+8%
|
1 382
-3%
|
1 213
-12%
|
|
EPS (Diluted) |
5.63
N/A
|
5.65
+0%
|
5.66
+0%
|
5.91
+4%
|
6.17
+4%
|
6.34
+3%
|
6.45
+2%
|
6.09
-6%
|
6.01
-1%
|
5.78
-4%
|
5.69
-2%
|
5.56
-2%
|
5.84
+5%
|
5.99
+3%
|
6.2
+4%
|
6.35
+2%
|
2.91
-54%
|
3.2
+10%
|
3.13
-2%
|
4.21
+35%
|
7
+66%
|
8.08
+15%
|
8.7
+8%
|
5.83
-33%
|
7.93
+36%
|
6.1
-23%
|
6.59
+8%
|
8.73
+32%
|
11.16
+28%
|
13.54
+21%
|
13.16
-3%
|
11.58
-12%
|
8.58
-26%
|
5.5
-36%
|
5.73
+4%
|
7.96
+39%
|
9.27
+16%
|
11.38
+23%
|
12.26
+8%
|
11.95
-3%
|
10.53
-12%
|