Income Statement

Revenue

+37%

+57%

10Y

Currency: EUR

	Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	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-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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	2	0	0	0	5	0	0	0	8	0	0	0	9	0	0	0	5	0	0	0	6	0	0	0	8	0	0	0	7	0	0	0	4	0	0	0	5	0	0	0	8	0	0	0	3	0	0	0	5	0	0	0	3	0	0	0	2	0	0	0	2	0	0	0	4	0	0	0	4	0	0	0	6	0	0	0	7	0	0	0	4	0	0	0	3	0	0	0	11	0	0	0	10	0	0	0
Revenue	1 165 N/A	1 215 +4%	1 257 +3%	1 298 +3%	1 305 +1%	1 327 +2%	1 353 +2%	1 389 +3%	1 435 +3%	1 452 +1%	1 488 +3%	1 481 0%	1 524 +3%	1 535 +1%	1 565 +2%	1 612 +3%	1 695 +5%	1 742 +3%	1 795 +3%	1 827 +2%	1 911 +5%	1 964 +3%	2 044 +4%	2 140 +5%	2 156 +1%	2 246 +4%	2 307 +3%	2 352 +2%	2 381 +1%	2 269 -5%	2 101 -7%	1 980 -6%	1 865 -6%	2 019 +8%	2 120 +5%	2 187 +3%	2 173 -1%	2 333 +7%	2 441 +5%	2 491 +2%	2 480 0%	2 621 +6%	2 611 0%	2 663 +2%	2 664 +0%	2 699 +1%	2 752 +2%	2 800 +2%	2 816 +1%	2 835 +1%	2 874 +1%	2 947 +3%	2 953 +0%	2 989 +1%	3 022 +1%	3 060 +1%	3 174 +4%	3 207 +1%	3 230 +1%	3 283 +2%	3 391 +3%	3 519 +4%	3 606 +2%	3 520 -2%	3 691 +5%	3 684 0%	3 707 +1%	3 875 +5%	3 854 -1%	3 946 +2%	3 952 +0%	4 051 +2%	3 959 -2%	3 917 -1%	3 768 -4%	3 518 -7%	3 323 -6%	3 255 -2%	3 344 +3%	3 517 +5%	3 634 +3%	3 747 +3%	3 899 +4%	4 035 +3%	4 209 +4%	4 421 +5%	4 545 +3%	4 651 +2%	4 721 +1%	4 769 +1%	4 956 +4%	5 110 +3%	5 294 +4%	5 456 +3%	5 464 +0%	5 526 +1%
Gross Profit
Cost of Revenue	(430)	(438)	(453)	(473)	(536)	(496)	(518)	(554)	(651)	(672)	(709)	(707)	(702)	(693)	(711)	(743)	(800)	(822)	(849)	(875)	(944)	(984)	(1 028)	(1 077)	(1 088)	(1 139)	(1 168)	(1 181)	(1 197)	(1 152)	(1 092)	(1 030)	(975)	(986)	(1 017)	(1 031)	(1 060)	(1 085)	(1 142)	(1 198)	(1 236)	(1 263)	(1 241)	(1 250)	(1 300)	(1 361)	(1 393)	(1 413)	(1 355)	(1 357)	(1 374)	(1 425)	(1 428)	(1 452)	(1 461)	(1 460)	(1 525)	(1 600)	(1 612)	(1 676)	(1 703)	(1 818)	(1 882)	(1 780)	(1 848)	(1 894)	(1 882)	(2 019)	(1 981)	(2 026)	(2 049)	(2 085)	(1 970)	(1 914)	(1 827)	(1 685)	(1 619)	(1 602)	(1 628)	(1 736)	(1 734)	(1 794)	(1 881)	(1 937)	(2 022)	(2 149)	(2 209)	(2 283)	(2 336)	(2 345)	(2 424)	(2 458)	(2 521)	(2 588)	(2 562)	(2 578)
Gross Profit	736 N/A	776 +6%	804 +4%	825 +3%	769 -7%	831 +8%	834 +0%	834 N/A	784 -6%	779 -1%	779 0%	773 -1%	822 +6%	842 +2%	853 +1%	869 +2%	895 +3%	920 +3%	945 +3%	953 +1%	967 +2%	980 +1%	1 016 +4%	1 063 +5%	1 068 +0%	1 108 +4%	1 139 +3%	1 171 +3%	1 185 +1%	1 116 -6%	1 009 -10%	950 -6%	890 -6%	1 033 +16%	1 103 +7%	1 156 +5%	1 114 -4%	1 249 +12%	1 300 +4%	1 293 -1%	1 245 -4%	1 358 +9%	1 371 +1%	1 413 +3%	1 364 -3%	1 338 -2%	1 359 +2%	1 386 +2%	1 460 +5%	1 479 +1%	1 500 +1%	1 522 +2%	1 525 +0%	1 537 +1%	1 560 +1%	1 600 +3%	1 648 +3%	1 607 -3%	1 619 +1%	1 607 -1%	1 688 +5%	1 701 +1%	1 725 +1%	1 740 +1%	1 844 +6%	1 790 -3%	1 825 +2%	1 856 +2%	1 873 +1%	1 920 +3%	1 904 -1%	1 966 +3%	1 989 +1%	2 003 +1%	1 941 -3%	1 834 -6%	1 704 -7%	1 653 -3%	1 716 +4%	1 781 +4%	1 900 +7%	1 953 +3%	2 018 +3%	2 098 +4%	2 187 +4%	2 272 +4%	2 336 +3%	2 369 +1%	2 385 +1%	2 424 +2%	2 532 +4%	2 652 +5%	2 773 +5%	2 869 +3%	2 902 +1%	2 948 +2%
Operating Income
Operating Expenses	(647)	(680)	(702)	(722)	(668)	(732)	(737)	(744)	(675)	(672)	(665)	(660)	(725)	(739)	(759)	(773)	(805)	(830)	(849)	(853)	(859)	(865)	(894)	(929)	(918)	(948)	(970)	(995)	(1 027)	(1 010)	(961)	(948)	(919)	(1 044)	(1 085)	(1 113)	(1 046)	(1 159)	(1 193)	(1 185)	(1 176)	(1 291)	(1 307)	(1 379)	(1 257)	(1 237)	(1 250)	(1 224)	(1 299)	(1 302)	(1 319)	(1 333)	(1 398)	(1 345)	(1 360)	(1 395)	(1 586)	(1 385)	(1 400)	(1 385)	(1 583)	(1 463)	(1 483)	(1 507)	(1 606)	(1 553)	(1 587)	(1 641)	(1 661)	(1 721)	(1 763)	(1 837)	(1 917)	(1 957)	(1 911)	(1 820)	(1 734)	(1 705)	(1 719)	(1 736)	(1 723)	(1 772)	(1 811)	(1 872)	(1 932)	(2 015)	(2 071)	(2 089)	(2 086)	(2 126)	(2 205)	(2 311)	(2 397)	(2 482)	(2 511)	(2 551)
Selling, General & Administrative	(633)	(433)	(448)	(451)	(684)	(458)	(459)	(464)	(713)	(492)	(495)	(496)	(727)	(493)	(507)	(511)	(817)	(532)	(541)	(551)	(864)	(573)	(580)	(596)	(947)	(611)	(634)	(653)	(1 045)	(661)	(631)	(625)	(963)	(631)	(658)	(670)	(1 072)	(702)	(729)	(734)	(1 202)	(752)	(754)	(759)	(910)	(781)	(784)	(803)	(938)	(820)	(831)	(849)	(977)	(866)	(888)	(902)	(1 050)	(930)	(946)	(951)	(1 116)	(1 003)	(1 018)	(1 034)	(1 317)	(1 080)	(1 096)	(1 123)	(1 414)	(1 171)	(1 205)	(1 234)	(1 537)	(1 274)	(1 229)	(1 169)	(1 379)	(1 157)	(1 178)	(1 205)	(1 418)	(1 191)	(1 194)	(1 225)	(1 556)	(1 306)	(1 353)	(1 387)	(1 699)	(1 422)	(1 475)	(1 524)	(1 923)	(1 637)	(1 666)	(1 690)
Depreciation & Amortization	(35)	(36)	(36)	(36)	(37)	(37)	(39)	(39)	(40)	(40)	(42)	(44)	(39)	(47)	(47)	(48)	(47)	(48)	(48)	(49)	(50)	(48)	(48)	(47)	(48)	(48)	(49)	(51)	(51)	(53)	(57)	(61)	(60)	(60)	(59)	(57)	(61)	(63)	(66)	(68)	(70)	(73)	(74)	(73)	(74)	(77)	(77)	(82)	(81)	(87)	(88)	(89)	(86)	(92)	(92)	(93)	(88)	(89)	(89)	(89)	(93)	(94)	(96)	(98)	(95)	(95)	(95)	(98)	(103)	(114)	(125)	(135)	(166)	(185)	(199)	(197)	(156)	(172)	(155)	(154)	(142)	(141)	(143)	(144)	(139)	(144)	(154)	(156)	(148)	(170)	(166)	(175)	(168)	(174)	(179)	(179)
Other Operating Expenses	21	(212)	(218)	(235)	52	(237)	(239)	(241)	78	(140)	(127)	(120)	41	(199)	(205)	(214)	58	(250)	(259)	(253)	55	(244)	(266)	(287)	77	(288)	(287)	(291)	69	(296)	(273)	(262)	103	(353)	(368)	(386)	86	(394)	(398)	(384)	97	(465)	(479)	(548)	(273)	(380)	(389)	(338)	(280)	(395)	(400)	(395)	(335)	(388)	(380)	(401)	(447)	(366)	(364)	(345)	(374)	(366)	(368)	(376)	(195)	(379)	(396)	(420)	(144)	(436)	(434)	(468)	(214)	(499)	(483)	(455)	(199)	(376)	(386)	(378)	(163)	(440)	(474)	(503)	(237)	(564)	(564)	(546)	(239)	(535)	(564)	(611)	(306)	(670)	(667)	(681)
Operating Income	88 N/A	96 +9%	102 +7%	104 +1%	101 -2%	99 -2%	98 -2%	90 -7%	109 +20%	107 -1%	114 +7%	113 -1%	97 -14%	103 +6%	95 -8%	96 +1%	90 -6%	90 +0%	97 +7%	100 +3%	108 +8%	115 +6%	122 +6%	134 +9%	150 +13%	160 +6%	168 +5%	176 +5%	158 -10%	106 -33%	49 -54%	2 -96%	(29) N/A	(11) +62%	18 N/A	43 +139%	68 +58%	90 +33%	107 +19%	108 +1%	69 -36%	67 -3%	64 -5%	34 -48%	107 +220%	100 -6%	109 +9%	163 +49%	161 -1%	177 +10%	181 +2%	189 +5%	127 -33%	192 +52%	200 +4%	205 +2%	63 -69%	222 +255%	219 -1%	223 +2%	106 -52%	238 +125%	242 +2%	233 -4%	237 +2%	237 0%	238 +0%	215 -10%	212 -1%	199 -6%	141 -29%	129 -9%	72 -44%	46 -36%	30 -35%	13 -56%	(30) N/A	(52) -69%	(2) +95%	45 N/A	177 +296%	182 +3%	207 +14%	226 +9%	255 +13%	257 +1%	265 +3%	280 +5%	299 +7%	298 0%	326 +9%	341 +5%	375 +10%	387 +3%	390 +1%	397 +2%
Pre-Tax Income
Interest Income Expense	4	5	4	4	2	2	2	2	3	3	2	2	2	(2)	(1)	(1)	1	2	2	1	2	0	3	5	3	3	1	(1)	(2)	0	(0)	1	4	(11)	(9)	(8)	3	3	1	0	4	4	5	7	(7)	5	6	3	13	(3)	(1)	(0)	70	7	6	6	161	6	8	8	132	11	10	9	25	12	12	15	3	0	(2)	(3)	(8)	(3)	(4)	(6)	12	7	10	10	1	6	7	9	(12)	13	25	21	9	18	9	10	(0)	14	11	11
Non-Reccuring Items	0	0	0	0	(1)	0	0	0	0	0	0	0	(3)	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	(0)	0	0	0	(1)	0	0	0	0	0	0	0	1	0	0	0	(3)	0	0	0	(4)	0	0	0	(5)	0	0	0	(1)	0	0	0	(0)	0	0	0	1	0	0	0	0	0	0	0	(22)	0	0	0	(18)	0	0	0	0	0	0	0	(3)	0	0	0	(9)	0	0	0	(0)	0	0	0
Total Other Income	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	(13)	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	(5)	0	0	0	(11)	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	1	0	0	0	12	0	0	0	7	0	0	0
Pre-Tax Income	93 N/A	101 +9%	107 +6%	107 +0%	102 -4%	101 -2%	99 -1%	92 -7%	111 +21%	110 -1%	116 +5%	116 -1%	96 -17%	102 +6%	94 -8%	94 +1%	91 -3%	93 +2%	98 +6%	101 +3%	110 +9%	115 +5%	125 +9%	138 +10%	154 +11%	163 +6%	170 +4%	175 +3%	156 -11%	107 -32%	49 -54%	2 -95%	(39) N/A	(22) +44%	9 N/A	35 +303%	71 +104%	93 +31%	108 +16%	108 0%	75 -31%	72 -4%	69 -3%	41 -41%	98 +139%	106 +8%	115 +9%	166 +44%	170 +2%	174 +2%	179 +3%	189 +6%	192 +1%	199 +4%	207 +4%	211 +2%	223 +6%	228 +2%	227 -1%	231 +2%	238 +3%	249 +5%	251 +1%	242 -4%	259 +7%	249 -4%	251 +1%	230 -8%	204 -11%	200 -2%	139 -30%	126 -9%	42 -67%	43 +4%	26 -41%	7 -73%	(37) N/A	(45) -23%	7 N/A	55 +655%	177 +222%	187 +6%	215 +15%	235 +10%	242 +3%	270 +12%	290 +7%	301 +4%	310 +3%	316 +2%	335 +6%	351 +5%	382 +9%	401 +5%	401 +0%	408 +2%
Net Income
Tax Provision	(43)	(47)	(49)	(50)	(45)	(45)	(40)	(33)	(51)	(49)	(55)	(55)	(34)	(39)	(31)	(34)	(28)	(27)	(33)	(34)	(32)	(34)	(38)	(43)	(52)	(54)	(53)	(53)	(50)	(36)	(20)	(8)	5	2	(5)	(12)	(20)	(26)	(30)	(30)	(31)	(31)	(31)	(20)	(31)	(33)	(35)	(52)	(50)	(51)	(53)	(56)	(56)	(58)	(61)	(62)	(67)	(69)	(69)	(69)	(68)	(74)	(74)	(73)	(72)	(67)	(69)	(58)	(54)	(51)	(32)	(35)	(33)	(31)	(28)	(21)	(43)	(41)	(52)	(66)	(36)	(39)	(47)	(52)	(55)	(60)	(65)	(66)	(86)	(90)	(97)	(101)	(104)	(113)	(113)	(118)
Income from Continuing Operations	50	54	57	57	57	56	60	59	60	61	62	61	62	63	63	61	63	65	65	67	78	81	87	95	102	110	117	123	107	71	28	(6)	(35)	(20)	4	23	51	67	78	78	44	41	39	21	67	73	80	114	119	122	126	133	136	141	146	149	156	160	158	162	169	174	177	169	187	182	182	172	151	148	107	92	9	12	(3)	(14)	(80)	(86)	(44)	(10)	141	149	168	183	187	210	225	234	225	227	238	250	277	287	288	290
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(1)	(0)	(0)	(0)	(1)	(0)	0	(0)	1	1	1	2	1	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	1	1	1	1	1	1	2	2	2	2	2	2	1	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)	(1)	(1)	(1)
Net Income (Common)	50 N/A	54 +8%	57 +6%	57 N/A	57 0%	56 -2%	60 +6%	59 0%	60 +2%	61 +1%	62 +1%	61 -1%	62 +1%	63 +1%	62 -1%	60 -3%	63 +5%	65 +2%	65 +0%	66 +2%	77 +17%	81 +5%	87 +7%	96 +10%	103 +7%	111 +8%	118 +6%	124 +5%	107 -13%	71 -34%	29 -60%	(6) N/A	(35) -531%	(21) +41%	3 N/A	23 +565%	51 +125%	66 +31%	78 +17%	78 +1%	44 -44%	41 -5%	39 -6%	21 -47%	67 +225%	73 +9%	80 +9%	114 +43%	119 +5%	122 +3%	126 +3%	133 +5%	136 +2%	141 +4%	147 +4%	150 +2%	157 +5%	161 +2%	159 -1%	164 +3%	171 +4%	176 +3%	179 +2%	172 -4%	189 +10%	184 -3%	183 0%	172 -6%	151 -12%	148 -2%	107 -28%	92 -14%	9 -90%	12 +30%	(3) N/A	(14) -425%	(80) -481%	(86) -8%	(44) +49%	(11) +76%	141 N/A	149 +5%	168 +13%	183 +9%	187 +2%	210 +13%	225 +7%	234 +4%	225 -4%	227 +1%	238 +5%	249 +5%	277 +11%	287 +4%	287 +0%	290 +1%
EPS (Diluted)	1.59 N/A	1.72 +8%	1.81 +5%	1.81 N/A	1.81 N/A	1.78 -2%	1.89 +6%	1.88 -1%	1.91 +2%	1.93 +1%	1.94 +1%	1.93 -1%	1.96 +2%	1.98 +1%	1.97 -1%	1.91 -3%	2 +5%	2.06 +3%	2.07 +0%	2.11 +2%	2.45 +16%	2.58 +5%	2.75 +7%	3.02 +10%	3.25 +8%	3.51 +8%	3.74 +7%	3.92 +5%	3.39 -14%	2.25 -34%	0.9 -60%	-0.19 N/A	-1.13 -495%	-0.69 +39%	0.11 N/A	0.72 +555%	1.68 +133%	2.21 +32%	2.59 +17%	2.61 +1%	1.45 -44%	1.38 -5%	1.3 -6%	0.69 -47%	2.22 +222%	2.41 +9%	2.55 +6%	3.62 +42%	3.84 +6%	3.89 +1%	4 +3%	4.2 +5%	4.3 +2%	4.46 +4%	4.67 +5%	4.71 +1%	4.98 +6%	5.1 +2%	5.04 -1%	5.15 +2%	5.4 +5%	5.58 +3%	5.67 +2%	5.44 -4%	5.97 +10%	5.83 -2%	5.79 -1%	5.48 -5%	4.78 -13%	4.7 -2%	3.39 -28%	2.9 -14%	0.3 -90%	0.38 +27%	-0.09 N/A	-0.44 -389%	-2.52 -473%	-2.73 -8%	-1.4 +49%	-0.33 +76%	4.47 N/A	4.7 +5%	5.3 +13%	5.79 +9%	5.92 +2%	6.66 +13%	7.13 +7%	7.42 +4%	7.11 -4%	7.18 +1%	7.54 +5%	7.9 +5%	8.77 +11%	9.09 +4%	9.11 +0%	9.18 +1%

Income Statement Balance Sheet Cash Flow Statement

Krones AG
F:KRN

Income Statement

Earnings Waterfall
Krones AG

Income Statement
Krones AG

See Also

Company

Help

Tools

Stocks

Krones AG F:KRN

Income Statement

Earnings Waterfall Krones AG

Income Statement Krones AG

See Also

Company

Help

Tools

Stocks

Krones AG
F:KRN

Earnings Waterfall
Krones AG

Income Statement
Krones AG