
Bosch Ltd
NSE:BOSCHLTD

Income Statement
Earnings Waterfall
Bosch Ltd
Revenue
|
174.1B
INR
|
Cost of Revenue
|
-111.7B
INR
|
Gross Profit
|
62.4B
INR
|
Operating Expenses
|
-44.2B
INR
|
Operating Income
|
18.2B
INR
|
Other Expenses
|
2B
INR
|
Net Income
|
20.3B
INR
|
Income Statement
Bosch Ltd
Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
86 591
N/A
|
85 726
-1%
|
86 996
+1%
|
87 929
+1%
|
87 567
0%
|
89 985
+3%
|
90 875
+1%
|
94 106
+4%
|
96 966
+3%
|
120 855
+25%
|
96 364
-20%
|
97 846
+2%
|
101 009
+3%
|
104 419
+3%
|
31 826
-70%
|
63 473
+99%
|
93 551
+47%
|
120 850
+29%
|
116 578
-4%
|
108 058
-7%
|
103 346
-4%
|
98 416
-5%
|
80 776
-18%
|
82 441
+2%
|
87 371
+6%
|
97 162
+11%
|
111 682
+15%
|
116 069
+4%
|
116 864
+1%
|
117 816
+1%
|
128 825
+9%
|
136 261
+6%
|
141 769
+4%
|
149 293
+5%
|
155 433
+4%
|
160 118
+3%
|
165 571
+3%
|
167 271
+1%
|
168 855
+1%
|
171 497
+2%
|
174 102
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(47 583)
|
(47 073)
|
(47 505)
|
(47 365)
|
(47 682)
|
(49 267)
|
(48 959)
|
(50 603)
|
(52 091)
|
(69 450)
|
(52 293)
|
(52 914)
|
(54 415)
|
(61 045)
|
(17 313)
|
(35 248)
|
(51 856)
|
(71 570)
|
(64 441)
|
(59 319)
|
(55 933)
|
(56 726)
|
(43 812)
|
(45 715)
|
(50 042)
|
(62 274)
|
(66 391)
|
(69 994)
|
(71 335)
|
(74 522)
|
(81 516)
|
(86 970)
|
(90 027)
|
(100 825)
|
(98 549)
|
(102 360)
|
(106 625)
|
(114 458)
|
(109 373)
|
(110 405)
|
(111 700)
|
|
Gross Profit |
39 007
N/A
|
38 652
-1%
|
39 491
+2%
|
40 564
+3%
|
39 886
-2%
|
40 719
+2%
|
41 918
+3%
|
43 505
+4%
|
44 876
+3%
|
51 405
+15%
|
44 072
-14%
|
44 933
+2%
|
46 595
+4%
|
43 374
-7%
|
14 514
-67%
|
28 226
+94%
|
41 696
+48%
|
49 280
+18%
|
52 138
+6%
|
48 740
-7%
|
47 415
-3%
|
41 690
-12%
|
36 967
-11%
|
36 729
-1%
|
37 332
+2%
|
34 888
-7%
|
45 292
+30%
|
46 076
+2%
|
45 529
-1%
|
43 294
-5%
|
47 308
+9%
|
49 291
+4%
|
51 742
+5%
|
48 468
-6%
|
56 884
+17%
|
57 758
+2%
|
58 946
+2%
|
52 813
-10%
|
59 482
+13%
|
61 092
+3%
|
62 402
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(29 183)
|
(29 982)
|
(30 560)
|
(31 017)
|
(30 840)
|
(31 543)
|
(31 997)
|
(32 590)
|
(33 809)
|
(36 225)
|
(32 334)
|
(32 877)
|
(33 202)
|
(28 252)
|
(9 198)
|
(17 881)
|
(28 241)
|
(31 232)
|
(35 835)
|
(34 924)
|
(34 604)
|
(30 229)
|
(31 816)
|
(32 040)
|
(32 152)
|
(26 467)
|
(32 952)
|
(33 069)
|
(32 395)
|
(31 601)
|
(34 532)
|
(35 868)
|
(38 088)
|
(33 103)
|
(42 761)
|
(43 128)
|
(42 659)
|
(34 645)
|
(33 808)
|
(43 051)
|
(44 154)
|
|
Selling, General & Administrative |
(10 371)
|
(10 742)
|
(11 332)
|
(11 714)
|
(11 792)
|
(12 206)
|
(12 473)
|
(12 885)
|
(13 436)
|
(27 221)
|
(12 415)
|
(12 730)
|
(12 645)
|
(21 524)
|
(3 461)
|
(6 816)
|
(10 143)
|
(26 351)
|
(13 570)
|
(13 564)
|
(13 286)
|
(25 856)
|
(11 588)
|
(11 322)
|
(10 728)
|
(21 737)
|
(9 595)
|
(9 040)
|
(9 512)
|
(27 416)
|
(10 716)
|
(10 939)
|
(10 737)
|
(27 690)
|
(11 851)
|
(12 455)
|
(13 073)
|
(29 215)
|
(13 661)
|
(13 743)
|
(14 348)
|
|
Depreciation & Amortization |
(3 671)
|
(3 872)
|
(3 975)
|
(3 892)
|
(3 842)
|
(3 881)
|
(3 919)
|
(4 040)
|
(4 055)
|
(5 439)
|
(4 460)
|
(4 282)
|
(4 140)
|
(3 795)
|
(936)
|
(1 879)
|
(2 885)
|
(3 854)
|
(3 836)
|
(3 720)
|
(3 812)
|
(3 682)
|
(3 811)
|
(3 780)
|
(3 651)
|
(3 278)
|
(3 356)
|
(3 389)
|
(3 271)
|
(3 117)
|
(3 220)
|
(3 310)
|
(3 542)
|
(3 402)
|
(4 129)
|
(4 223)
|
(4 313)
|
(3 645)
|
(4 230)
|
(4 117)
|
(3 952)
|
|
Other Operating Expenses |
(15 141)
|
(15 368)
|
(15 253)
|
(15 410)
|
(15 207)
|
(15 458)
|
(15 605)
|
(15 665)
|
(16 319)
|
(3 565)
|
(15 458)
|
(15 863)
|
(16 417)
|
(2 933)
|
(4 802)
|
(9 187)
|
(15 214)
|
(1 027)
|
(18 429)
|
(17 640)
|
(17 506)
|
(691)
|
(16 418)
|
(16 939)
|
(17 774)
|
(1 452)
|
(20 000)
|
(20 640)
|
(19 612)
|
(1 068)
|
(20 595)
|
(21 619)
|
(23 808)
|
(2 011)
|
(26 781)
|
(26 450)
|
(25 273)
|
(1 785)
|
(15 917)
|
(25 191)
|
(25 854)
|
|
Operating Income |
9 825
N/A
|
8 671
-12%
|
8 930
+3%
|
9 547
+7%
|
9 046
-5%
|
9 175
+1%
|
9 920
+8%
|
10 914
+10%
|
11 066
+1%
|
15 180
+37%
|
11 738
-23%
|
12 057
+3%
|
13 394
+11%
|
15 122
+13%
|
5 315
-65%
|
10 344
+95%
|
13 454
+30%
|
18 048
+34%
|
16 303
-10%
|
13 816
-15%
|
12 811
-7%
|
11 461
-11%
|
5 149
-55%
|
4 687
-9%
|
5 178
+10%
|
8 421
+63%
|
12 341
+47%
|
13 007
+5%
|
13 134
+1%
|
11 693
-11%
|
12 777
+9%
|
13 423
+5%
|
13 655
+2%
|
15 365
+13%
|
14 123
-8%
|
14 630
+4%
|
16 287
+11%
|
18 168
+12%
|
25 674
+41%
|
18 041
-30%
|
18 248
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(56)
|
(59)
|
(59)
|
(58)
|
(5)
|
(10)
|
(21)
|
(8)
|
(7)
|
4 647
|
(109)
|
(140)
|
(168)
|
5 413
|
0
|
0
|
(102)
|
5 408
|
(151)
|
(157)
|
(84)
|
4 879
|
(103)
|
(110)
|
(149)
|
4 480
|
(154)
|
(156)
|
(256)
|
3 494
|
(293)
|
(297)
|
(148)
|
3 515
|
(393)
|
(496)
|
(515)
|
6 238
|
(226)
|
(126)
|
(149)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(280)
|
(280)
|
(280)
|
(280)
|
0
|
0
|
0
|
0
|
0
|
0
|
(821)
|
(2 123)
|
(4 198)
|
(7 167)
|
(8 318)
|
(11 016)
|
(10 408)
|
(7 439)
|
(5 468)
|
(1 468)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
7 850
|
8 438
|
7 850
|
0
|
1 073
|
14
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
66
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
3 692
|
3 915
|
3 900
|
3 729
|
3 527
|
4 057
|
4 048
|
4 378
|
4 350
|
0
|
4 468
|
4 205
|
4 184
|
269
|
1 147
|
2 542
|
4 328
|
(126)
|
5 795
|
6 075
|
5 688
|
(42)
|
6 213
|
5 560
|
5 274
|
200
|
4 296
|
4 518
|
4 208
|
(220)
|
3 538
|
3 791
|
4 300
|
(30)
|
6 040
|
6 086
|
6 321
|
(449)
|
7 142
|
7 689
|
8 032
|
|
Pre-Tax Income |
13 462
N/A
|
12 527
-7%
|
12 771
+2%
|
13 217
+3%
|
12 567
-5%
|
13 222
+5%
|
13 946
+5%
|
15 283
+10%
|
15 128
-1%
|
19 559
+29%
|
15 817
-19%
|
15 842
+0%
|
17 410
+10%
|
20 824
+20%
|
6 461
-69%
|
12 885
+99%
|
17 680
+37%
|
23 340
+32%
|
21 126
-9%
|
17 611
-17%
|
14 216
-19%
|
9 197
-35%
|
2 941
-68%
|
(880)
N/A
|
(106)
+88%
|
5 653
N/A
|
11 015
+95%
|
15 902
+44%
|
17 085
+7%
|
14 999
-12%
|
16 022
+7%
|
16 917
+6%
|
17 806
+5%
|
18 822
+6%
|
19 770
+5%
|
28 070
+42%
|
30 531
+9%
|
31 807
+4%
|
32 590
+2%
|
26 677
-18%
|
26 145
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3 878)
|
(3 703)
|
(3 905)
|
(4 037)
|
(3 719)
|
(3 709)
|
(3 884)
|
(4 500)
|
(4 626)
|
(6 182)
|
(5 331)
|
(5 366)
|
(5 835)
|
(5 701)
|
(2 170)
|
(4 383)
|
(5 893)
|
(7 406)
|
(6 668)
|
(4 889)
|
(3 585)
|
(1 901)
|
331
|
1 031
|
905
|
(846)
|
(2 402)
|
(2 923)
|
(3 600)
|
(2 829)
|
(3 109)
|
(3 999)
|
(4 047)
|
(4 579)
|
(4 779)
|
(6 814)
|
(7 284)
|
(6 905)
|
(7 123)
|
(5 840)
|
(5 907)
|
|
Income from Continuing Operations |
9 583
|
8 823
|
8 865
|
9 180
|
8 848
|
9 513
|
10 063
|
10 784
|
10 503
|
13 377
|
10 485
|
10 475
|
11 574
|
15 123
|
4 292
|
8 503
|
11 788
|
15 934
|
14 458
|
12 722
|
10 631
|
7 296
|
3 272
|
151
|
799
|
4 807
|
8 613
|
12 978
|
13 484
|
12 170
|
12 913
|
12 918
|
13 759
|
14 243
|
14 991
|
21 256
|
23 247
|
24 902
|
25 467
|
20 837
|
20 238
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
1
|
2
|
2
|
3
|
2
|
1
|
0
|
(3)
|
(9)
|
(3)
|
(1)
|
13
|
24
|
21
|
21
|
13
|
8
|
18
|
24
|
12
|
16
|
13
|
7
|
11
|
16
|
15
|
19
|
|
Net Income (Common) |
9 583
N/A
|
8 823
-8%
|
8 865
+0%
|
9 180
+4%
|
8 848
-4%
|
9 513
+8%
|
10 063
+6%
|
10 784
+7%
|
10 503
-3%
|
13 377
+27%
|
10 485
-22%
|
10 475
0%
|
11 574
+10%
|
15 336
+33%
|
4 311
-72%
|
8 512
+97%
|
11 866
+39%
|
15 983
+35%
|
14 473
-9%
|
11 256
-22%
|
9 804
-13%
|
6 495
-34%
|
2 480
-62%
|
856
-65%
|
797
-7%
|
4 820
+505%
|
8 637
+79%
|
12 999
+50%
|
13 506
+4%
|
12 183
-10%
|
12 921
+6%
|
12 936
+0%
|
13 783
+7%
|
14 255
+3%
|
15 007
+5%
|
21 269
+42%
|
23 254
+9%
|
24 913
+7%
|
25 483
+2%
|
20 852
-18%
|
20 257
-3%
|
|
EPS (Diluted) |
309.12
N/A
|
284.61
-8%
|
277.03
-3%
|
296.12
+7%
|
285.41
-4%
|
306.87
+8%
|
324.61
+6%
|
337
+4%
|
338.8
+1%
|
431.51
+27%
|
338.22
-22%
|
337.9
0%
|
373.35
+10%
|
494.7
+33%
|
139.06
-72%
|
274.58
+97%
|
382.77
+39%
|
532.76
+39%
|
499.06
-6%
|
388.13
-22%
|
338.06
-13%
|
223.96
-34%
|
85.51
-62%
|
28.53
-67%
|
27.48
-4%
|
163.43
+495%
|
293.04
+79%
|
440.79
+50%
|
458.12
+4%
|
413.07
-10%
|
438.17
+6%
|
438.67
+0%
|
467.33
+7%
|
483.32
+3%
|
508.87
+5%
|
721.2
+42%
|
788.49
+9%
|
844.69
+7%
|
863.95
+2%
|
707.07
-18%
|
686.84
-3%
|