Watchlist Manager

Watchlist

Price: 110.08 EUR

Market Cap: €5.7B

J	JBT Marel Corp XMUN:JBT	US
	Venzee Technologies Inc XTSX:VENZ	CA
E	EZGO Technologies Ltd NASDAQ:EZGO	CN
	Bindal Exports Ltd BSE:540148	IN
	CSW Industrials Inc NYSE:CSW	US
	4Cs HD Co Ltd TSE:3726	JP
	Euronav NV NYSE:CMBT	BE
B	Boston Scientific Corp F:BSX	US
B	BBI Buergerliches Brauhaus Immobilien AG F:BBI	DE

Income Statement

Currency: USD

	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	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	7	0	2	4	7	8	8	8	8	8	7	8	8	8	8	8	8	8	8	10	11	12	13	13	14	14	14	14	14	14	14	17	19	20	20	17	14	11	10	9	11	8	8	10	16	22	28	30	24	26	22	21	19	59	87	107	114
Revenue	978 N/A	1 043 +7%	1 082 +4%	1 084 +0%	1 028 -5%	937 -9%	890 -5%	830 -7%	842 +1%	842 N/A	820 -3%	840 +2%	880 +5%	913 +4%	957 +5%	971 +1%	956 -2%	959 +0%	921 -4%	896 -3%	917 +2%	898 -2%	911 +1%	939 +3%	934 -1%	947 +1%	967 +2%	977 +1%	984 +1%	1 011 +3%	1 018 +1%	1 048 +3%	1 107 +6%	1 149 +4%	1 224 +6%	1 300 +6%	1 351 +4%	1 428 +6%	1 485 +4%	1 556 +5%	1 635 +5%	1 700 +4%	1 805 +6%	1 866 +3%	1 920 +3%	1 928 +0%	1 930 +0%	1 938 +0%	1 946 +0%	1 986 +2%	1 904 -4%	1 834 -4%	1 728 -6%	1 688 -2%	1 752 +4%	1 810 +3%	1 401 -23%	1 920 +37%	1 987 +3%	2 065 +4%	1 590 -23%	2 085 +31%	1 971 -5%	1 819 -8%	1 664 -8%	1 668 +0%	1 643 -2%	1 693 +3%	1 716 +1%	2 178 +27%	2 710 +24%	3 258 +20%	3 798 +17%
Gross Profit
Cost of Revenue	(740)	(793)	(819)	(823)	(775)	(700)	(662)	(609)	(617)	(621)	(604)	(621)	(646)	(674)	(713)	(727)	(720)	(727)	(694)	(675)	(687)	(668)	(675)	(701)	(701)	(712)	(723)	(723)	(723)	(740)	(743)	(762)	(791)	(818)	(870)	(927)	(970)	(1 706)	(1 743)	(1 787)	(1 164)	(1 222)	(1 303)	(1 350)	(1 382)	(1 367)	(1 353)	(1 347)	(1 347)	(1 369)	(1 313)	(1 264)	(1 197)	(1 164)	(1 208)	(1 251)	(919)	(1 347)	(1 412)	(1 473)	(1 061)	(1 476)	(1 366)	(1 230)	(1 079)	(1 074)	(1 052)	(1 082)	(1 090)	(1 399)	(1 740)	(2 092)	(2 463)
Gross Profit	238 N/A	251 +5%	264 +5%	261 -1%	253 -3%	237 -6%	228 -4%	221 -3%	224 +2%	220 -2%	216 -2%	219 +1%	235 +7%	239 +2%	244 +2%	244 +0%	236 -4%	233 -1%	227 -2%	221 -3%	230 +4%	231 +0%	236 +2%	238 +1%	233 -2%	235 +1%	244 +4%	254 +4%	262 +3%	271 +4%	276 +2%	286 +4%	317 +11%	331 +5%	354 +7%	373 +5%	380 +2%	(278) N/A	(258) +7%	(230) +11%	472 N/A	478 +1%	503 +5%	516 +3%	538 +4%	561 +4%	577 +3%	591 +2%	599 +1%	617 +3%	591 -4%	570 -4%	531 -7%	524 -1%	544 +4%	559 +3%	482 -14%	573 +19%	575 +0%	592 +3%	529 -11%	610 +15%	605 -1%	589 -3%	586 -1%	594 +1%	591 -1%	611 +3%	627 +3%	779 +24%	970 +25%	1 166 +20%	1 335 +14%
Operating Income
Operating Expenses	(176)	(177)	(182)	(185)	(182)	(178)	(172)	(165)	(163)	(165)	(163)	(163)	(164)	(170)	(173)	(175)	(169)	(181)	(178)	(177)	(170)	(171)	(176)	(177)	(179)	(182)	(186)	(191)	(196)	(198)	(198)	(204)	(228)	(239)	(253)	(264)	(266)	396	376	362	(322)	(331)	(336)	(344)	(346)	(353)	(369)	(381)	(398)	(403)	(382)	(374)	(356)	(356)	(377)	(386)	(351)	(415)	(422)	(433)	(390)	(437)	(429)	(419)	(410)	(416)	(432)	(447)	(507)	(712)	(876)	(1 010)	(1 115)
Selling, General & Administrative	(154)	(157)	(159)	(159)	(153)	(149)	(146)	(144)	(148)	(148)	(146)	(145)	(148)	(150)	(153)	(155)	(153)	(154)	(154)	(154)	(157)	(159)	(161)	(163)	(164)	(167)	(171)	(176)	(179)	(182)	(182)	(185)	(207)	(215)	(228)	(238)	(237)	(253)	(272)	(290)	(294)	(301)	(305)	(311)	(319)	(335)	(359)	(378)	(370)	(403)	(378)	(372)	(327)	(356)	(377)	(386)	(329)	(415)	(422)	(433)	(367)	(437)	(429)	(419)	(389)	(416)	(432)	(447)	(486)	(678)	(812)	(916)	(998)
Research & Development	(19)	(20)	(21)	(22)	(22)	(21)	(19)	(18)	(17)	(17)	(17)	(18)	(18)	(18)	(19)	(19)	(19)	(18)	(16)	(15)	(14)	(14)	(14)	(14)	(14)	(14)	(14)	(14)	(15)	(15)	(15)	(17)	(18)	(20)	(22)	(23)	(24)	(24)	(25)	(26)	(29)	(30)	(31)	(30)	(27)	0	0	0	(29)	0	0	0	(29)	0	0	0	(22)	0	0	0	(23)	0	0	0	(21)	0	0	0	(21)	(34)	(65)	(93)	(116)
Other Operating Expenses	(4)	(1)	(2)	(4)	(7)	(9)	(8)	(4)	2	1	0	1	2	(2)	(1)	(2)	3	(9)	(8)	(8)	1	1	(1)	(0)	(1)	(1)	(1)	(2)	(2)	(1)	(1)	(3)	(3)	(4)	(4)	(3)	(6)	674	673	677	1	1	1	(4)	0	(19)	(11)	(3)	0	0	(3)	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	62 N/A	74 +19%	81 +10%	76 -7%	71 -6%	59 -17%	56 -5%	55 -2%	62 +11%	55 -10%	53 -4%	56 +5%	71 +26%	69 -3%	72 +4%	69 -3%	67 -4%	52 -23%	48 -7%	44 -9%	60 +37%	60 -1%	59 -1%	61 +2%	55 -10%	53 -4%	58 +10%	63 +8%	66 +5%	73 +11%	77 +6%	82 +6%	89 +8%	92 +4%	100 +9%	109 +9%	114 +5%	119 +4%	118 -1%	132 +11%	149 +14%	148 -1%	167 +13%	172 +3%	191 +11%	208 +9%	208 0%	210 +1%	201 -4%	213 +6%	210 -2%	195 -7%	175 -11%	168 -4%	167 -1%	173 +4%	132 -24%	158 +20%	153 -3%	159 +4%	140 -12%	173 +24%	176 +2%	171 -3%	176 +3%	178 +1%	159 -11%	163 +3%	120 -27%	67 -44%	94 +40%	157 +67%	220 +40%
Pre-Tax Income
Interest Income Expense	1	1	1	(1)	(4)	(6)	(9)	(9)	(9)	(9)	(8)	(8)	(8)	(8)	(7)	(7)	(8)	(6)	(6)	(6)	(6)	(7)	(5)	(5)	(5)	(5)	(5)	(6)	(7)	(6)	(7)	(6)	(6)	(7)	(7)	(8)	(8)	(10)	(12)	(13)	(15)	(16)	(15)	(15)	(15)	(14)	(13)	(16)	(18)	(22)	(20)	(17)	(13)	(11)	(10)	(9)	(8)	(9)	(9)	(11)	(13)	(19)	(23)	(21)	(11)	(2)	7	10	4	(40)	(81)	(104)	(93)
Non-Reccuring Items	(1)	0	0	0	(1)	0	0	0	(4)	0	0	0	(4)	0	0	0	(12)	0	0	0	(0)	0	0	0	(2)	(12)	(13)	(14)	(15)	(4)	(3)	(2)	0	(7)	(9)	(9)	(12)	(6)	(4)	(4)	(2)	(14)	(22)	(33)	(47)	(40)	(36)	(26)	(14)	(10)	(7)	(13)	(12)	(11)	(10)	(4)	(5)	(5)	(5)	(5)	(7)	(7)	(9)	(14)	(11)	(12)	(9)	(3)	(1)	(11)	(16)	(24)	(31)
Total Other Income	0	0	0	0	0	0	1	2	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	0	(0)	(1)	(1)	(1)	(1)	(1)	(2)	(3)	(3)	(4)	(4)	(4)	(3)	(2)	(1)	1	0	0	1	0	(0)	(0)	(1)	(1)	(2)	(2)	(3)	(27)	(171)	(167)	(163)	(159)
Pre-Tax Income	62 N/A	74 +20%	82 +11%	75 -8%	67 -11%	53 -20%	49 -9%	48 -1%	49 +2%	49 0%	46 -5%	48 +4%	59 +23%	61 +3%	64 +5%	63 -3%	47 -25%	45 -3%	42 -8%	38 -10%	54 +44%	53 -2%	54 +2%	56 +4%	48 -14%	36 -24%	40 +11%	43 +8%	45 +4%	63 +41%	67 +7%	73 +9%	82 +12%	78 -5%	85 +8%	92 +8%	94 +3%	103 +10%	102 -1%	114 +12%	132 +16%	117 -11%	129 +10%	124 -4%	129 +4%	153 +19%	157 +3%	166 +6%	167 +0%	179 +7%	179 +0%	162 -10%	146 -10%	143 -2%	145 +1%	159 +10%	120 -25%	146 +22%	140 -4%	144 +3%	120 -17%	147 +22%	143 -2%	136 -5%	153 +13%	163 +7%	154 -5%	167 +8%	95 -43%	(155) N/A	(171) -10%	(134) +21%	(62) +54%
Net Income
Tax Provision	(22)	(26)	(29)	(27)	(22)	(17)	(16)	(16)	(16)	(16)	(15)	(16)	(21)	(22)	(23)	(23)	(16)	(16)	(15)	(12)	(17)	(16)	(16)	(17)	(14)	(11)	(12)	(14)	(14)	(20)	(21)	(23)	(26)	(25)	(27)	(26)	(26)	(23)	(22)	(28)	(35)	(36)	(32)	(27)	(26)	(32)	(35)	(37)	(38)	(40)	(42)	(41)	(37)	(37)	(41)	(43)	(27)	(29)	(20)	(19)	(16)	(25)	(27)	(23)	(24)	(27)	(16)	(21)	(11)	44	32	25	13
Income from Continuing Operations	40	48	53	49	44	36	33	33	33	33	31	32	38	39	41	40	31	30	27	26	37	37	38	39	34	25	28	29	31	44	47	50	56	53	58	66	68	80	80	86	98	82	97	97	103	121	122	129	129	139	137	121	109	107	105	117	93	117	120	125	104	122	116	112	129	136	139	146	85	(111)	(138)	(110)	(49)
Equity Earnings Affiliates	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	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	0	(0)	(0)	(0)	(0)	0	(0)	(0)	(0)
Net Income (Common)	36 N/A	46 +25%	51 +11%	47 -8%	44 -6%	36 -19%	33 -9%	32 -2%	33 +2%	33 0%	31 -5%	32 +4%	37 +16%	38 +2%	40 +6%	39 -3%	31 -22%	30 -3%	27 -9%	25 -7%	36 +45%	36 +1%	37 +2%	38 +2%	33 -13%	24 -27%	27 +12%	29 +8%	31 +5%	44 +42%	47 +7%	50 +8%	56 +11%	53 -5%	57 +8%	65 +14%	68 +3%	80 +18%	79 -1%	84 +7%	81 -4%	64 -20%	80 +24%	81 +1%	104 +29%	123 +18%	123 +0%	130 +6%	129 -1%	138 +7%	137 -1%	121 -12%	109 -10%	107 -2%	105 -2%	117 +12%	119 +2%	117 -2%	120 +2%	125 +4%	137 +10%	131 -5%	128 -2%	562 +338%	583 +4%	580 0%	580 0%	151 -74%	85 -43%	(110) N/A	(138) -25%	(111) +20%	(51) +54%
EPS (Diluted)	1.32 N/A	1.65 +25%	1.82 +10%	1.66 -9%	1.59 -4%	1.27 -20%	1.14 -10%	1.12 -2%	1.15 +3%	1.13 -2%	1.07 -5%	1.11 +4%	1.3 +17%	1.3 N/A	1.37 +5%	1.32 -4%	1.05 -20%	1.02 -3%	0.91 -11%	0.84 -8%	1.22 +45%	1.23 +1%	1.26 +2%	1.27 +1%	1.11 -13%	0.82 -26%	0.9 +10%	0.98 +9%	1.03 +5%	1.45 +41%	1.55 +7%	1.68 +8%	1.88 +12%	1.78 -5%	1.93 +8%	2.19 +13%	2.28 +4%	2.62 +15%	2.47 -6%	2.6 +5%	2.52 -3%	1.98 -21%	2.5 +26%	2.51 +0%	3.23 +29%	3.83 +19%	3.83 N/A	4.04 +5%	4.04 N/A	4.32 +7%	4.28 -1%	3.78 -12%	3.39 -10%	3.34 -1%	3.27 -2%	3.64 +11%	3.71 +2%	3.64 -2%	3.74 +3%	3.89 +4%	4.28 +10%	4.07 -5%	3.99 -2%	17.44 +337%	18.14 +4%	18 -1%	17.99 0%	4.68 -74%	2.65 -43%	-2.13 N/A	-2.63 -23%	-2.11 +20%	-0.96 +55%

Income Statement Balance Sheet Cash Flow Statement

JBT Marel Corp
XMUN:JBT

Income Statement

Earnings Waterfall
JBT Marel Corp

Income Statement
JBT Marel Corp

See Also

Company

Help

Tools

Stocks

JBT Marel Corp XMUN:JBT

Income Statement

Earnings Waterfall JBT Marel Corp

Income Statement JBT Marel Corp

See Also

Company

Help

Tools

Stocks

JBT Marel Corp
XMUN:JBT

Earnings Waterfall
JBT Marel Corp

Income Statement
JBT Marel Corp