Knorr Bremse AG
XETRA:KBX
Knorr Bremse AG
XETRA:KBX
Price:
114.8
EUR
3.42%
Market Closed
Market Cap:
€18.5B
Income Statement
Earnings Waterfall
Knorr Bremse AG
Knorr Bremse AG
Income Statement
Knorr Bremse AG
Knorr Bremse AG
Currency: EUR
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||
| Interest Expense |
36
|
36
|
54
|
60
|
62
|
64
|
35
|
52
|
49
|
48
|
42
|
51
|
57
|
56
|
47
|
56
|
52
|
51
|
42
|
60
|
71
|
83
|
82
|
103
|
108
|
111
|
87
|
116
|
0
|
0
|
|
| 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%
|
7 992
+1%
|
7 995
+0%
|
7 966
0%
|
7 883
-1%
|
7 867
0%
|
7 853
0%
|
7 825
0%
|
|
| 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)
|
(3 885)
|
(3 824)
|
(3 741)
|
(3 646)
|
(3 603)
|
(3 577)
|
(3 547)
|
|
| 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%
|
4 107
+2%
|
4 171
+2%
|
4 225
+1%
|
4 237
+0%
|
4 264
+1%
|
4 276
+0%
|
4 278
+0%
|
|
| 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)
|
(3 190)
|
(3 226)
|
(3 283)
|
(3 341)
|
(3 386)
|
(3 408)
|
(3 411)
|
|
| 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)
|
(1 997)
|
(2 021)
|
(2 029)
|
(2 210)
|
(2 089)
|
(2 116)
|
(2 123)
|
|
| 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)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
|
| 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)
|
(349)
|
(370)
|
(377)
|
(359)
|
(403)
|
(391)
|
(399)
|
|
| 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)
|
(843)
|
(834)
|
(876)
|
(699)
|
(895)
|
(902)
|
(889)
|
|
| 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%
|
917
+1%
|
946
+3%
|
942
0%
|
896
-5%
|
878
-2%
|
868
-1%
|
867
0%
|
|
| 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)
|
(83)
|
(85)
|
(81)
|
(53)
|
(74)
|
(92)
|
(104)
|
|
| 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)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
|
| 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
|
(33)
|
(53)
|
(54)
|
(103)
|
(181)
|
(143)
|
(110)
|
|
| 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%
|
801
+4%
|
808
+1%
|
807
0%
|
645
-20%
|
623
-3%
|
633
+2%
|
653
+3%
|
|
| 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)
|
(198)
|
(181)
|
(177)
|
(168)
|
(163)
|
(175)
|
(181)
|
|
| 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
|
603
|
628
|
631
|
477
|
461
|
458
|
471
|
|
| 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)
|
(21)
|
(21)
|
(21)
|
(32)
|
(35)
|
(36)
|
(36)
|
|
| 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%
|
582
+5%
|
607
+4%
|
610
+1%
|
445
-27%
|
426
-4%
|
422
-1%
|
435
+3%
|
|
| 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%
|
3.61
+5%
|
3.77
+4%
|
3.79
+1%
|
2.76
-27%
|
2.65
-4%
|
2.59
-2%
|
2.69
+4%
|
|
Switch to:
Switch to:
See Also
Discover More
