Kuehne und Nagel International AG
SIX:KNIN
Kuehne und Nagel International AG
SIX:KNIN
Price:
250.6 CHF
1.09%
Market Closed
Updated:
May 8, 2024
Income Statement
Earnings Waterfall
Kuehne und Nagel International AG
Kuehne und Nagel International AG
|
Revenue
|
22.6B
CHF
|
|
Cost of Revenue
|
-14.1B
CHF
|
|
Gross Profit
|
8.5B
CHF
|
|
Operating Expenses
|
-6.8B
CHF
|
|
Operating Income
|
1.7B
CHF
|
|
Other Expenses
|
-420m
CHF
|
|
Net Income
|
1.2B
CHF
|
Income Statement
Kuehne und Nagel International AG
Kuehne und Nagel International AG
Currency: CHF
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
17 123
N/A
|
17 128
+0%
|
17 309
+1%
|
17 501
+1%
|
17 470
0%
|
17 226
-1%
|
16 923
-2%
|
16 731
-1%
|
16 645
-1%
|
16 653
+0%
|
16 552
-1%
|
16 525
0%
|
16 814
+2%
|
17 193
+2%
|
17 803
+4%
|
18 594
+4%
|
19 157
+3%
|
19 845
+4%
|
20 430
+3%
|
20 774
+2%
|
21 149
+2%
|
21 308
+1%
|
21 251
0%
|
21 094
-1%
|
20 769
-2%
|
20 302
-2%
|
20 095
-1%
|
20 382
+1%
|
21 502
+5%
|
23 847
+11%
|
27 384
+15%
|
32 801
+20%
|
36 927
+13%
|
40 159
+9%
|
41 563
+3%
|
39 398
-5%
|
35 988
-9%
|
31 488
-13%
|
26 954
-14%
|
23 849
-12%
|
22 609
-5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(10 871)
|
(10 876)
|
(11 038)
|
(11 213)
|
(11 217)
|
(11 027)
|
(10 725)
|
(10 480)
|
(10 298)
|
(10 163)
|
(10 010)
|
(9 975)
|
(10 209)
|
(10 523)
|
(11 017)
|
(11 571)
|
(11 939)
|
(12 393)
|
(12 807)
|
(13 065)
|
(13 305)
|
(13 390)
|
(13 289)
|
(13 113)
|
(12 888)
|
(12 686)
|
(12 587)
|
(12 907)
|
(13 886)
|
(15 695)
|
(18 554)
|
(22 905)
|
(26 108)
|
(28 692)
|
(29 928)
|
(28 289)
|
(25 427)
|
(21 628)
|
(17 727)
|
(15 062)
|
(14 140)
|
|
| Gross Profit |
6 252
N/A
|
6 252
N/A
|
6 271
+0%
|
6 288
+0%
|
6 253
-1%
|
6 199
-1%
|
6 198
0%
|
6 251
+1%
|
6 347
+2%
|
6 490
+2%
|
6 542
+1%
|
6 550
+0%
|
6 605
+1%
|
6 670
+1%
|
6 786
+2%
|
7 023
+3%
|
7 218
+3%
|
7 452
+3%
|
7 623
+2%
|
7 709
+1%
|
7 844
+2%
|
7 918
+1%
|
7 962
+1%
|
7 981
+0%
|
7 881
-1%
|
7 616
-3%
|
7 508
-1%
|
7 475
0%
|
7 616
+2%
|
8 152
+7%
|
8 830
+8%
|
9 896
+12%
|
10 819
+9%
|
11 467
+6%
|
11 635
+1%
|
11 109
-5%
|
10 561
-5%
|
9 860
-7%
|
9 227
-6%
|
8 787
-5%
|
8 469
-4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 470)
|
(5 461)
|
(5 464)
|
(5 494)
|
(5 434)
|
(5 366)
|
(5 346)
|
(5 407)
|
(5 470)
|
(5 595)
|
(5 654)
|
(5 676)
|
(5 695)
|
(5 755)
|
(5 861)
|
(6 095)
|
(6 254)
|
(6 466)
|
(6 626)
|
(6 769)
|
(6 851)
|
(6 921)
|
(6 926)
|
(7 017)
|
(6 878)
|
(6 633)
|
(6 384)
|
(6 311)
|
(6 179)
|
(6 359)
|
(6 667)
|
(6 945)
|
(7 179)
|
(7 351)
|
(7 389)
|
(7 370)
|
(7 300)
|
(7 157)
|
(7 002)
|
(6 898)
|
(6 801)
|
|
| Selling, General & Administrative |
(5 274)
|
(5 270)
|
(5 281)
|
(5 306)
|
(5 275)
|
(5 210)
|
(5 190)
|
(5 210)
|
(5 286)
|
(5 408)
|
(5 460)
|
(5 482)
|
(5 534)
|
(5 587)
|
(5 687)
|
(5 886)
|
(6 065)
|
(6 275)
|
(6 438)
|
(6 547)
|
(6 543)
|
(6 486)
|
(6 378)
|
(6 249)
|
(6 186)
|
(5 954)
|
(5 825)
|
(5 711)
|
(5 614)
|
(5 779)
|
(5 949)
|
(6 209)
|
(6 440)
|
(6 586)
|
(6 648)
|
(6 592)
|
(6 557)
|
(6 433)
|
(6 243)
|
(6 159)
|
(6 059)
|
|
| Depreciation & Amortization |
(195)
|
(191)
|
(187)
|
(186)
|
(184)
|
(182)
|
(187)
|
(191)
|
(190)
|
(196)
|
(193)
|
(192)
|
(198)
|
(202)
|
(208)
|
(213)
|
(218)
|
(218)
|
(219)
|
(222)
|
(345)
|
(473)
|
(608)
|
(768)
|
(786)
|
(776)
|
(763)
|
(731)
|
(717)
|
(727)
|
(733)
|
(733)
|
(739)
|
(756)
|
(759)
|
(769)
|
(774)
|
(767)
|
(776)
|
(775)
|
(784)
|
|
| Other Operating Expenses |
0
|
1
|
5
|
(2)
|
25
|
26
|
31
|
(6)
|
6
|
9
|
(1)
|
(2)
|
37
|
34
|
34
|
4
|
29
|
27
|
31
|
0
|
37
|
38
|
60
|
0
|
94
|
97
|
204
|
131
|
152
|
147
|
15
|
(3)
|
0
|
(9)
|
18
|
(9)
|
31
|
43
|
17
|
36
|
42
|
|
| Operating Income |
782
N/A
|
791
+1%
|
807
+2%
|
794
-2%
|
819
+3%
|
833
+2%
|
852
+2%
|
844
-1%
|
877
+4%
|
895
+2%
|
888
-1%
|
874
-2%
|
910
+4%
|
915
+1%
|
925
+1%
|
928
+0%
|
964
+4%
|
986
+2%
|
997
+1%
|
940
-6%
|
993
+6%
|
997
+0%
|
1 036
+4%
|
964
-7%
|
1 003
+4%
|
983
-2%
|
1 124
+14%
|
1 164
+4%
|
1 437
+23%
|
1 793
+25%
|
2 163
+21%
|
2 951
+36%
|
3 640
+23%
|
4 116
+13%
|
4 246
+3%
|
3 739
-12%
|
3 261
-13%
|
2 703
-17%
|
2 225
-18%
|
1 889
-15%
|
1 668
-12%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
6
|
6
|
7
|
5
|
9
|
8
|
16
|
28
|
25
|
27
|
24
|
17
|
19
|
20
|
19
|
18
|
16
|
13
|
10
|
7
|
(2)
|
(7)
|
(11)
|
(14)
|
(10)
|
(12)
|
(14)
|
(9)
|
(10)
|
(7)
|
(3)
|
1
|
8
|
21
|
33
|
45
|
53
|
68
|
64
|
53
|
31
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
25
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
97
|
0
|
(14)
|
(67)
|
(94)
|
(120)
|
(106)
|
(58)
|
(5)
|
(5)
|
(11)
|
(6)
|
24
|
(6)
|
0
|
0
|
14
|
(1)
|
|
| Total Other Income |
0
|
(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
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
788
N/A
|
797
+1%
|
814
+2%
|
824
+1%
|
828
+0%
|
841
+2%
|
868
+3%
|
878
+1%
|
902
+3%
|
922
+2%
|
912
-1%
|
935
+3%
|
929
-1%
|
935
+1%
|
944
+1%
|
955
+1%
|
980
+3%
|
999
+2%
|
1 007
+1%
|
994
-1%
|
991
0%
|
990
0%
|
1 025
+4%
|
1 047
+2%
|
993
-5%
|
957
-4%
|
1 043
+9%
|
1 059
+2%
|
1 307
+23%
|
1 680
+29%
|
2 102
+25%
|
2 945
+40%
|
3 643
+24%
|
4 126
+13%
|
4 273
+4%
|
3 808
-11%
|
3 308
-13%
|
2 771
-16%
|
2 289
-17%
|
1 956
-15%
|
1 698
-13%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(165)
|
(166)
|
(169)
|
(180)
|
(181)
|
(184)
|
(192)
|
(199)
|
(207)
|
(213)
|
(212)
|
(215)
|
(213)
|
(215)
|
(217)
|
(215)
|
(221)
|
(225)
|
(227)
|
(222)
|
(222)
|
(224)
|
(235)
|
(247)
|
(235)
|
(232)
|
(266)
|
(270)
|
(339)
|
(436)
|
(546)
|
(790)
|
(974)
|
(1 107)
|
(1 144)
|
(998)
|
(868)
|
(729)
|
(614)
|
(492)
|
(418)
|
|
| Income from Continuing Operations |
623
|
631
|
645
|
644
|
647
|
657
|
676
|
679
|
695
|
709
|
700
|
720
|
716
|
720
|
727
|
740
|
759
|
774
|
780
|
772
|
769
|
766
|
790
|
800
|
758
|
725
|
777
|
789
|
968
|
1 244
|
1 556
|
2 155
|
2 669
|
3 019
|
3 129
|
2 810
|
2 440
|
2 042
|
1 675
|
1 464
|
1 280
|
|
| Income to Minority Interest |
(11)
|
(10)
|
(13)
|
(11)
|
(9)
|
(8)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(8)
|
(29)
|
(123)
|
(171)
|
(206)
|
(219)
|
(166)
|
(123)
|
(79)
|
(51)
|
(33)
|
(32)
|
|
| Net Income (Common) |
612
N/A
|
621
+1%
|
632
+2%
|
633
+0%
|
638
+1%
|
649
+2%
|
673
+4%
|
676
+0%
|
692
+2%
|
706
+2%
|
697
-1%
|
718
+3%
|
714
-1%
|
718
+1%
|
725
+1%
|
737
+2%
|
756
+3%
|
771
+2%
|
777
+1%
|
770
-1%
|
767
0%
|
763
-1%
|
787
+3%
|
798
+1%
|
756
-5%
|
724
-4%
|
777
+7%
|
788
+1%
|
967
+23%
|
1 236
+28%
|
1 527
+24%
|
2 032
+33%
|
2 498
+23%
|
2 813
+13%
|
2 910
+3%
|
2 644
-9%
|
2 317
-12%
|
1 963
-15%
|
1 624
-17%
|
1 431
-12%
|
1 248
-13%
|
|
| EPS (Diluted) |
5.09
N/A
|
5.13
+1%
|
5.25
+2%
|
5.28
+1%
|
5.31
+1%
|
5.41
+2%
|
5.61
+4%
|
5.63
+0%
|
5.76
+2%
|
5.87
+2%
|
5.82
-1%
|
5.98
+3%
|
5.96
0%
|
5.99
+1%
|
6.05
+1%
|
6.15
+2%
|
6.32
+3%
|
6.39
+1%
|
6.48
+1%
|
6.43
-1%
|
6.39
-1%
|
6.36
0%
|
6.56
+3%
|
6.65
+1%
|
6.3
-5%
|
6.04
-4%
|
6.48
+7%
|
6.57
+1%
|
8.06
+23%
|
10.29
+28%
|
12.7
+23%
|
16.88
+33%
|
20.75
+23%
|
23.46
+13%
|
24.38
+4%
|
22.03
-10%
|
19.35
-12%
|
16.48
-15%
|
13.66
-17%
|
12.02
-12%
|
10.51
-13%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
