Krones AG
XETRA:KRN
Income Statement
Earnings Waterfall
Krones AG
Revenue
|
4.7B
EUR
|
Cost of Revenue
|
-2.3B
EUR
|
Gross Profit
|
2.4B
EUR
|
Operating Expenses
|
-2.1B
EUR
|
Operating Income
|
299.2m
EUR
|
Other Expenses
|
-74.7m
EUR
|
Net Income
|
224.5m
EUR
|
Income Statement
Krones AG
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 816
N/A
|
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%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(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)
|
|
Gross Profit |
1 460
N/A
|
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%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 288)
|
(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)
|
(2 085)
|
|
Selling, General & Administrative |
(811)
|
(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)
|
|
Depreciation & Amortization |
(85)
|
(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)
|
(147)
|
|
Other Operating Expenses |
(392)
|
(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)
|
|
Operating Income |
173
N/A
|
177
+2%
|
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%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(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
|
|
Non-Reccuring Items |
0
|
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
|
(10)
|
|
Total Other Income |
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
|
|
Pre-Tax Income |
170
N/A
|
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%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(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)
|
|
Income from Continuing Operations |
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
|
|
Income to Minority Interest |
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)
|
|
Net Income (Common) |
119
N/A
|
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%
|
|
EPS (Diluted) |
3.76
N/A
|
3.89
+3%
|
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%
|