Kion Group AG
OTC:KIGRY
Kion Group AG
OTC:KIGRY
Price:
15.09
USD
-4.19%
Market Closed
Market Cap:
$7.9B
Income Statement
Earnings Waterfall
Kion Group AG
Kion Group AG
Income Statement
Kion Group AG
Kion Group AG
Currency: EUR
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
250
|
0
|
0
|
0
|
240
|
0
|
0
|
0
|
139
|
0
|
0
|
0
|
91
|
0
|
0
|
0
|
87
|
0
|
0
|
0
|
106
|
0
|
0
|
0
|
107
|
0
|
0
|
0
|
106
|
0
|
0
|
29
|
100
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
115
|
0
|
0
|
0
|
241
|
0
|
0
|
0
|
313
|
30
|
0
|
0
|
0
|
|
| Revenue |
4 727
N/A
|
4 667
-1%
|
4 651
0%
|
4 605
-1%
|
4 495
-2%
|
4 498
+0%
|
4 494
0%
|
4 550
+1%
|
4 678
+3%
|
4 754
+2%
|
4 865
+2%
|
4 963
+2%
|
5 098
+3%
|
5 154
+1%
|
5 242
+2%
|
5 288
+1%
|
5 587
+6%
|
6 168
+10%
|
6 825
+11%
|
7 374
+8%
|
7 598
+3%
|
7 640
+1%
|
7 670
+0%
|
7 734
+1%
|
7 996
+3%
|
8 236
+3%
|
8 485
+3%
|
8 750
+3%
|
8 807
+1%
|
8 751
-1%
|
8 370
-4%
|
8 283
-1%
|
8 342
+1%
|
8 689
+4%
|
9 382
+8%
|
9 875
+5%
|
10 294
+4%
|
10 654
+3%
|
10 863
+2%
|
11 004
+1%
|
11 136
+1%
|
11 182
+0%
|
11 216
+0%
|
11 240
+0%
|
11 434
+2%
|
11 512
+1%
|
11 553
+0%
|
11 522
0%
|
11 503
0%
|
11 432
-1%
|
11 263
-1%
|
11 268
+0%
|
11 297
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 431)
|
(3 389)
|
(3 386)
|
(3 337)
|
(3 255)
|
(3 249)
|
(3 227)
|
(3 257)
|
(3 337)
|
(3 384)
|
(3 461)
|
(3 528)
|
(3 655)
|
(3 704)
|
(3 759)
|
(3 783)
|
(4 035)
|
(4 521)
|
(5 076)
|
(5 522)
|
(5 643)
|
(5 649)
|
(5 668)
|
(5 713)
|
(5 898)
|
(6 078)
|
(6 246)
|
(6 432)
|
(6 475)
|
(6 427)
|
(6 222)
|
(6 196)
|
(6 297)
|
(6 572)
|
(7 035)
|
(7 419)
|
(7 771)
|
(8 141)
|
(8 415)
|
(8 818)
|
(9 012)
|
(9 019)
|
(8 962)
|
(8 638)
|
(8 653)
|
(8 586)
|
(8 551)
|
(8 510)
|
(8 410)
|
(8 408)
|
(8 249)
|
(8 262)
|
(8 347)
|
|
| Gross Profit |
1 296
N/A
|
1 278
-1%
|
1 265
-1%
|
1 268
+0%
|
1 239
-2%
|
1 250
+1%
|
1 267
+1%
|
1 293
+2%
|
1 341
+4%
|
1 369
+2%
|
1 405
+3%
|
1 435
+2%
|
1 443
+1%
|
1 450
+0%
|
1 483
+2%
|
1 505
+2%
|
1 553
+3%
|
1 647
+6%
|
1 749
+6%
|
1 852
+6%
|
1 955
+6%
|
1 992
+2%
|
2 002
+1%
|
2 021
+1%
|
2 098
+4%
|
2 158
+3%
|
2 240
+4%
|
2 317
+3%
|
2 332
+1%
|
2 323
0%
|
2 148
-8%
|
2 087
-3%
|
2 045
-2%
|
2 117
+4%
|
2 348
+11%
|
2 456
+5%
|
2 524
+3%
|
2 513
0%
|
2 448
-3%
|
2 185
-11%
|
2 124
-3%
|
2 164
+2%
|
2 255
+4%
|
2 602
+15%
|
2 781
+7%
|
2 926
+5%
|
3 002
+3%
|
3 012
+0%
|
3 094
+3%
|
3 024
-2%
|
3 014
0%
|
3 006
0%
|
2 950
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(950)
|
(739)
|
(737)
|
(723)
|
(881)
|
(896)
|
(913)
|
(928)
|
(965)
|
(993)
|
(1 024)
|
(1 050)
|
(1 017)
|
(1 032)
|
(1 049)
|
(1 067)
|
(1 100)
|
(1 211)
|
(1 274)
|
(1 353)
|
(1 387)
|
(1 415)
|
(1 439)
|
(1 426)
|
(1 456)
|
(1 495)
|
(1 519)
|
(1 569)
|
(1 618)
|
(1 660)
|
(1 650)
|
(1 647)
|
(1 612)
|
(1 653)
|
(1 692)
|
(1 729)
|
(1 739)
|
(1 805)
|
(1 848)
|
(1 925)
|
(1 956)
|
(1 995)
|
(2 037)
|
(2 060)
|
(2 125)
|
(2 197)
|
(2 279)
|
(2 291)
|
(2 306)
|
(2 494)
|
(2 473)
|
(2 481)
|
(2 432)
|
|
| Selling, General & Administrative |
(876)
|
(880)
|
(880)
|
(863)
|
(828)
|
(831)
|
(841)
|
(863)
|
(894)
|
(913)
|
(928)
|
(941)
|
(974)
|
(984)
|
(1 012)
|
(1 036)
|
(1 053)
|
(1 160)
|
(1 220)
|
(1 278)
|
(1 275)
|
(1 283)
|
(1 301)
|
(1 305)
|
(1 353)
|
(1 375)
|
(1 404)
|
(1 452)
|
(1 487)
|
(1 506)
|
(1 486)
|
(1 478)
|
(1 470)
|
(1 478)
|
(1 519)
|
(1 557)
|
(1 585)
|
(1 633)
|
(1 667)
|
(1 727)
|
(1 775)
|
(1 808)
|
(1 852)
|
(1 865)
|
(1 904)
|
(1 957)
|
(1 989)
|
(2 015)
|
(2 041)
|
(2 199)
|
(2 219)
|
(2 202)
|
(2 196)
|
|
| Research & Development |
(125)
|
(121)
|
(121)
|
(122)
|
(114)
|
(114)
|
(113)
|
(113)
|
(126)
|
(130)
|
(138)
|
(144)
|
(90)
|
(97)
|
(95)
|
(93)
|
(97)
|
(102)
|
(99)
|
(104)
|
(137)
|
(138)
|
(140)
|
(135)
|
(138)
|
(139)
|
(143)
|
(147)
|
(155)
|
(157)
|
(159)
|
(158)
|
(157)
|
(159)
|
(166)
|
(172)
|
(175)
|
(181)
|
(185)
|
(193)
|
(203)
|
(211)
|
(218)
|
(224)
|
(235)
|
(243)
|
(250)
|
(253)
|
(260)
|
(276)
|
(277)
|
(278)
|
(259)
|
|
| Other Operating Expenses |
51
|
261
|
265
|
262
|
61
|
49
|
41
|
47
|
55
|
51
|
42
|
35
|
47
|
49
|
58
|
61
|
50
|
51
|
45
|
28
|
25
|
6
|
2
|
14
|
34
|
20
|
28
|
30
|
24
|
4
|
(5)
|
(11)
|
15
|
(14)
|
(7)
|
(0)
|
21
|
9
|
5
|
(6)
|
22
|
24
|
33
|
29
|
15
|
3
|
(40)
|
(22)
|
(5)
|
(19)
|
23
|
(1)
|
24
|
|
| Operating Income |
346
N/A
|
539
+56%
|
529
-2%
|
545
+3%
|
358
-34%
|
353
-1%
|
354
+0%
|
365
+3%
|
376
+3%
|
377
+0%
|
381
+1%
|
385
+1%
|
426
+11%
|
417
-2%
|
433
+4%
|
438
+1%
|
453
+3%
|
435
-4%
|
475
+9%
|
499
+5%
|
568
+14%
|
577
+2%
|
563
-2%
|
594
+6%
|
642
+8%
|
663
+3%
|
721
+9%
|
749
+4%
|
714
-5%
|
664
-7%
|
498
-25%
|
440
-12%
|
433
-2%
|
464
+7%
|
655
+41%
|
727
+11%
|
784
+8%
|
708
-10%
|
601
-15%
|
260
-57%
|
169
-35%
|
169
0%
|
218
+30%
|
543
+149%
|
657
+21%
|
729
+11%
|
722
-1%
|
721
0%
|
787
+9%
|
530
-33%
|
541
+2%
|
526
-3%
|
518
-1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
16
|
(235)
|
(228)
|
(250)
|
(160)
|
(188)
|
(174)
|
(116)
|
(81)
|
(104)
|
(72)
|
(81)
|
(59)
|
(74)
|
(73)
|
(66)
|
(25)
|
(88)
|
(72)
|
(75)
|
(41)
|
(72)
|
(91)
|
(97)
|
(64)
|
(81)
|
(81)
|
(80)
|
(56)
|
(81)
|
(93)
|
(109)
|
(79)
|
(51)
|
(27)
|
10
|
(14)
|
(17)
|
(12)
|
(8)
|
(77)
|
(52)
|
(87)
|
(137)
|
(244)
|
(193)
|
(192)
|
(202)
|
(217)
|
(253)
|
(322)
|
(346)
|
(95)
|
|
| Non-Reccuring Items |
(20)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(2)
|
(26)
|
(26)
|
(26)
|
(47)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(3)
|
0
|
(1)
|
(1)
|
(18)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(44)
|
|
| Total Other Income |
(31)
|
6
|
6
|
6
|
(48)
|
(3)
|
(3)
|
(3)
|
(30)
|
0
|
0
|
(0)
|
(35)
|
(0)
|
(0)
|
(0)
|
(41)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
(0)
|
(33)
|
0
|
0
|
23
|
(34)
|
(22)
|
(22)
|
(45)
|
(13)
|
0
|
0
|
(0)
|
61
|
0
|
(0)
|
(0)
|
48
|
(0)
|
0
|
0
|
44
|
84
|
155
|
206
|
(25)
|
|
| Pre-Tax Income |
311
N/A
|
310
0%
|
307
-1%
|
302
-2%
|
154
-49%
|
162
+5%
|
176
+9%
|
246
+39%
|
258
+5%
|
273
+6%
|
309
+13%
|
305
-1%
|
330
+8%
|
317
-4%
|
335
+5%
|
347
+4%
|
339
-2%
|
348
+3%
|
404
+16%
|
423
+5%
|
465
+10%
|
505
+9%
|
472
-6%
|
497
+5%
|
545
+10%
|
582
+7%
|
640
+10%
|
668
+4%
|
622
-7%
|
582
-6%
|
404
-31%
|
352
-13%
|
302
-14%
|
391
+30%
|
606
+55%
|
692
+14%
|
760
+10%
|
691
-9%
|
589
-15%
|
252
-57%
|
138
-45%
|
117
-16%
|
131
+12%
|
406
+210%
|
460
+13%
|
536
+17%
|
530
-1%
|
519
-2%
|
590
+14%
|
361
-39%
|
374
+4%
|
386
+3%
|
354
-8%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(150)
|
(137)
|
(101)
|
(93)
|
(16)
|
(25)
|
(48)
|
(70)
|
(80)
|
(81)
|
(97)
|
(101)
|
(109)
|
(105)
|
(111)
|
(105)
|
(93)
|
(95)
|
(110)
|
(118)
|
(42)
|
(53)
|
(46)
|
(55)
|
(144)
|
(156)
|
(168)
|
(172)
|
(177)
|
(163)
|
(127)
|
(114)
|
(91)
|
(110)
|
(155)
|
(182)
|
(192)
|
(180)
|
(152)
|
(48)
|
(32)
|
(18)
|
(39)
|
(139)
|
(145)
|
(184)
|
(180)
|
(177)
|
(221)
|
(150)
|
(138)
|
(105)
|
(113)
|
|
| Income from Continuing Operations |
161
|
174
|
206
|
208
|
138
|
138
|
129
|
176
|
178
|
192
|
212
|
204
|
221
|
212
|
224
|
242
|
246
|
253
|
294
|
305
|
423
|
451
|
426
|
443
|
402
|
426
|
472
|
497
|
445
|
419
|
277
|
238
|
211
|
280
|
452
|
509
|
568
|
511
|
437
|
204
|
106
|
99
|
92
|
267
|
314
|
352
|
350
|
342
|
369
|
211
|
236
|
281
|
241
|
|
| Income to Minority Interest |
(2)
|
(2)
|
(2)
|
(1)
|
0
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(5)
|
(1)
|
0
|
0
|
1
|
(2)
|
(1)
|
(0)
|
2
|
(2)
|
(2)
|
(1)
|
(4)
|
10
|
11
|
12
|
16
|
4
|
3
|
0
|
(6)
|
0
|
(0)
|
0
|
1
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(8)
|
(6)
|
(9)
|
(10)
|
|
| Net Income (Common) |
159
N/A
|
171
+8%
|
204
+19%
|
208
+2%
|
139
-33%
|
138
0%
|
129
-7%
|
175
+35%
|
177
+1%
|
190
+8%
|
210
+10%
|
202
-4%
|
217
+8%
|
209
-4%
|
220
+6%
|
236
+7%
|
246
+4%
|
253
+3%
|
294
+16%
|
306
+4%
|
421
+37%
|
450
+7%
|
425
-6%
|
444
+4%
|
400
-10%
|
424
+6%
|
472
+11%
|
493
+5%
|
455
-8%
|
431
-5%
|
289
-33%
|
255
-12%
|
215
-15%
|
283
+32%
|
452
+59%
|
503
+11%
|
568
+13%
|
511
-10%
|
437
-15%
|
205
-53%
|
98
-52%
|
91
-8%
|
83
-8%
|
258
+211%
|
306
+19%
|
343
+12%
|
340
-1%
|
332
-2%
|
360
+8%
|
204
-43%
|
230
+13%
|
272
+18%
|
230
-15%
|
|
| EPS (Diluted) |
2.49
N/A
|
2.66
+7%
|
3.1
+17%
|
2.09
-33%
|
1.69
-19%
|
1.4
-17%
|
1.31
-6%
|
1.78
+36%
|
1.79
+1%
|
1.93
+8%
|
2.12
+10%
|
2.04
-4%
|
2.18
+7%
|
2.12
-3%
|
2.24
+6%
|
2.25
+0%
|
2.36
+5%
|
2.32
-2%
|
2.49
+7%
|
2.61
+5%
|
3.65
+40%
|
3.82
+5%
|
3.6
-6%
|
3.78
+5%
|
3.37
-11%
|
3.59
+7%
|
4
+11%
|
4.15
+4%
|
3.83
-8%
|
3.63
-5%
|
2.43
-33%
|
2.14
-12%
|
1.81
-15%
|
2.16
+19%
|
3.44
+59%
|
3.83
+11%
|
4.34
+13%
|
3.9
-10%
|
3.33
-15%
|
1.56
-53%
|
0.75
-52%
|
0.69
-8%
|
0.63
-9%
|
1.97
+213%
|
2.33
+18%
|
2.61
+12%
|
2.59
-1%
|
2.53
-2%
|
2.75
+9%
|
1.55
-44%
|
1.75
+13%
|
2.07
+18%
|
1.76
-15%
|
|
Switch to:
Switch to:
See Also
Discover More
