Knorr Bremse AG
XETRA:KBX
Income Statement
Earnings Waterfall
Knorr Bremse AG
Revenue
|
7.9B
EUR
|
Cost of Revenue
|
-3.9B
EUR
|
Gross Profit
|
4B
EUR
|
Operating Expenses
|
-3.1B
EUR
|
Operating Income
|
907m
EUR
|
Other Expenses
|
-354.5m
EUR
|
Net Income
|
552.5m
EUR
|
Income Statement
Knorr Bremse AG
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 |
6 500
N/A
|
6 585
+1%
|
6 616
+0%
|
6 757
+2%
|
6 895
+2%
|
6 934
+1%
|
6 937
+0%
|
6 809
-2%
|
6 391
-6%
|
6 213
-3%
|
6 157
-1%
|
6 221
+1%
|
6 520
+5%
|
6 576
+1%
|
6 706
+2%
|
6 683
0%
|
6 693
+0%
|
6 896
+3%
|
7 150
+4%
|
7 388
+3%
|
7 661
+4%
|
7 808
+2%
|
7 926
+2%
|
|
Gross Profit | ||||||||||||||||||||||||
Cost of Revenue |
(3 180)
|
(3 221)
|
(3 236)
|
(3 332)
|
(3 374)
|
(3 379)
|
(3 350)
|
(3 241)
|
(2 997)
|
(2 897)
|
(2 896)
|
(2 940)
|
(3 135)
|
(3 189)
|
(3 255)
|
(3 268)
|
(3 327)
|
(3 461)
|
(3 629)
|
(3 757)
|
(3 844)
|
(3 897)
|
(3 910)
|
|
Gross Profit |
3 319
N/A
|
3 364
+1%
|
3 380
+0%
|
3 425
+1%
|
3 521
+3%
|
3 555
+1%
|
3 587
+1%
|
3 568
-1%
|
3 394
-5%
|
3 316
-2%
|
3 260
-2%
|
3 280
+1%
|
3 384
+3%
|
3 386
+0%
|
3 451
+2%
|
3 415
-1%
|
3 366
-1%
|
3 435
+2%
|
3 520
+2%
|
3 631
+3%
|
3 817
+5%
|
3 911
+2%
|
4 016
+3%
|
|
Operating Income | ||||||||||||||||||||||||
Operating Expenses |
(2 366)
|
(2 358)
|
(2 386)
|
(2 407)
|
(2 488)
|
(2 518)
|
(2 514)
|
(2 556)
|
(2 467)
|
(2 444)
|
(2 402)
|
(2 439)
|
(2 472)
|
(2 456)
|
(2 549)
|
(2 569)
|
(2 602)
|
(2 684)
|
(2 760)
|
(2 901)
|
(3 039)
|
(3 111)
|
(3 109)
|
|
Selling, General & Administrative |
(1 477)
|
(1 492)
|
(1 824)
|
(1 521)
|
(1 556)
|
(1 586)
|
(1 753)
|
(1 604)
|
(1 558)
|
(1 529)
|
(1 653)
|
(1 540)
|
(1 587)
|
(1 609)
|
(1 804)
|
(1 688)
|
(1 713)
|
(1 756)
|
(1 967)
|
(1 838)
|
(1 888)
|
(1 936)
|
(2 172)
|
|
Research & Development |
0
|
0
|
(41)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(62)
|
|
Depreciation & Amortization |
(226)
|
(208)
|
(186)
|
(199)
|
(231)
|
(247)
|
(248)
|
(273)
|
(268)
|
(279)
|
(269)
|
(295)
|
(292)
|
(289)
|
(282)
|
(294)
|
(300)
|
(307)
|
(305)
|
(338)
|
(355)
|
(358)
|
(332)
|
|
Other Operating Expenses |
(663)
|
(659)
|
(335)
|
(687)
|
(701)
|
(685)
|
(470)
|
(679)
|
(641)
|
(637)
|
(435)
|
(604)
|
(594)
|
(558)
|
(415)
|
(587)
|
(590)
|
(621)
|
(434)
|
(725)
|
(796)
|
(817)
|
(542)
|
|
Operating Income |
953
N/A
|
1 006
+5%
|
994
-1%
|
1 018
+2%
|
1 033
+2%
|
1 037
+0%
|
1 073
+3%
|
1 012
-6%
|
927
-8%
|
872
-6%
|
859
-2%
|
842
-2%
|
912
+8%
|
930
+2%
|
902
-3%
|
846
-6%
|
764
-10%
|
751
-2%
|
761
+1%
|
730
-4%
|
777
+7%
|
800
+3%
|
907
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||
Interest Income Expense |
(12)
|
(12)
|
(98)
|
(38)
|
(42)
|
(44)
|
(48)
|
(22)
|
(23)
|
(25)
|
(44)
|
(39)
|
(40)
|
(39)
|
(22)
|
(37)
|
(20)
|
(6)
|
(38)
|
(9)
|
(30)
|
(51)
|
(92)
|
|
Non-Reccuring Items |
0
|
0
|
(22)
|
0
|
0
|
0
|
(92)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(51)
|
|
Total Other Income |
(47)
|
(48)
|
1
|
(57)
|
(35)
|
(125)
|
(27)
|
(154)
|
(151)
|
(55)
|
(23)
|
(9)
|
(2)
|
(14)
|
1
|
1
|
(5)
|
(13)
|
15
|
(17)
|
(18)
|
(27)
|
9
|
|
Pre-Tax Income |
894
N/A
|
946
+6%
|
876
-7%
|
923
+5%
|
957
+4%
|
868
-9%
|
907
+4%
|
836
-8%
|
753
-10%
|
792
+5%
|
751
-5%
|
794
+6%
|
871
+10%
|
878
+1%
|
881
+0%
|
810
-8%
|
739
-9%
|
732
-1%
|
689
-6%
|
704
+2%
|
730
+4%
|
722
-1%
|
773
+7%
|
|
Net Income | ||||||||||||||||||||||||
Tax Provision |
(270)
|
(252)
|
(246)
|
(259)
|
(271)
|
(271)
|
(275)
|
(255)
|
(227)
|
(228)
|
(218)
|
(228)
|
(249)
|
(247)
|
(233)
|
(213)
|
(200)
|
(196)
|
(183)
|
(191)
|
(200)
|
(203)
|
(197)
|
|
Income from Continuing Operations |
625
|
695
|
629
|
663
|
686
|
597
|
632
|
581
|
525
|
565
|
532
|
567
|
621
|
631
|
647
|
597
|
539
|
536
|
506
|
513
|
530
|
520
|
576
|
|
Income to Minority Interest |
(42)
|
(45)
|
(37)
|
(35)
|
(34)
|
(37)
|
(44)
|
(41)
|
(43)
|
(41)
|
(37)
|
(36)
|
(30)
|
(25)
|
(26)
|
(22)
|
(21)
|
(20)
|
(19)
|
(24)
|
(28)
|
(36)
|
(24)
|
|
Net Income (Common) |
583
N/A
|
650
+12%
|
593
-9%
|
628
+6%
|
653
+4%
|
561
-14%
|
588
+5%
|
540
-8%
|
482
-11%
|
524
+9%
|
495
-5%
|
530
+7%
|
592
+12%
|
606
+2%
|
621
+3%
|
576
-7%
|
517
-10%
|
516
0%
|
488
-6%
|
489
+0%
|
502
+3%
|
484
-4%
|
553
+14%
|
|
EPS (Diluted) |
3.61
N/A
|
4.02
+11%
|
3.68
-8%
|
3.9
+6%
|
4.05
+4%
|
3.48
-14%
|
3.65
+5%
|
3.35
-8%
|
2.99
-11%
|
3.25
+9%
|
3.07
-6%
|
3.29
+7%
|
3.67
+12%
|
3.75
+2%
|
3.85
+3%
|
3.57
-7%
|
3.21
-10%
|
3.2
0%
|
3.03
-5%
|
3.03
N/A
|
3.12
+3%
|
3
-4%
|
3.43
+14%
|