Kion Statements
KG
Kion Income Statement
B
M
EUR (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
2 877.1
100
2 124.7
73.8
752.4
26.2
62.9
2.2
507.1
17.6
601
20.9
151.4
5.3
-33.4
-1.2
—
0
118
4.1
47.3
1.6
68.2
2.4
0.52
131.1
2 859.1
100
2 070.4
72.4
788.7
27.6
62.8
2.2
520.5
18.2
577.8
20.2
210.9
7.4
-41.1
-1.4
-0.1
-0.003
169.7
5.9
58.7
2.1
108.8
3.8
0.83
131.1
3 086.4
100
2 347.5
76.1
738.9
23.9
68
2.2
496.7
16.1
570.4
18.5
168.5
5.5
-67.8
-2.2
-0.1
-0.003
100.6
3.3
14.6
0.5
82.7
2.7
0.631
131.13
2 729.9
100
2 008.4
73.6
721.5
26.4
56.5
2.1
464.7
17
529.9
19.4
191.6
7
-49.9
-1.8
-0.1
-0.004
141.6
5.2
59.6
2.2
79.9
2.9
0.609
131.1
2 836.4
100
2 159.2
76.1
677.2
23.9
56
2
475
16.7
518.8
18.3
158.4
5.6
-34.6
-1.2
0.1
0.004
123.9
4.4
51.1
1.8
71.2
2.5
0.543
131.1
2 781
100
2 137.4
76.9
643.6
23.1
54.7
2
467.7
16.8
514.3
18.5
129.3
4.6
-35.6
-1.3
—
0
93.7
3.4
20.2
0.7
72.1
2.6
0.55
131.1
2 892.6
100
2 332.5
80.6
560.1
19.4
57
2
457.1
15.8
496.6
17.2
63.5
2.2
-16.6
-0.6
-0.2
-0.007
46.7
1.6
7.9
0.3
34.8
1.2
0.265
131.13
2 706.4
100
2 332.4
86.2
374
13.8
50
1.8
452.4
16.7
506.9
18.7
-132.9
-4.9
-0.3
-0.01
—
0
-133.2
-4.9
-40.3
-1.5
-95.2
-3.5
-0.726
131.1
2 802.2
100
2 216.3
79.1
585.9
20.9
49.4
1.8
430.7
15.4
477.3
17
108.6
3.9
0.8
0.03
—
0
109.4
3.9
29.8
1.1
78.9
2.8
0.602
131.1
2 734.5
100
2 130.3
77.9
604.2
22.1
47
1.7
434.4
15.9
489.1
17.9
115.1
4.2
-0.1
-0.004
—
0
115
4.2
34.8
1.3
79.5
2.9
0.606
131.1
2 760.6
100
2 139.4
77.5
621.2
22.5
46.5
1.7
409.2
14.8
451.9
16.4
169.3
6.1
-8.3
-0.3
-0.1
-0.004
160.9
5.8
23.7
0.9
141.5
5.1
1.08
131.06
2 565.8
100
1 928.7
75.2
637.1
24.8
41.9
1.6
393.1
15.3
429.2
16.7
207.9
8.1
-4.8
-0.2
0.1
0.004
203.2
7.9
63.6
2.5
136.7
5.3
1.043
131.1
2 592.8
100
1 942.8
74.9
650
25.1
45.8
1.8
395.8
15.3
434.4
16.8
215.6
8.3
-3.5
-0.1
—
0
212.1
8.2
57.9
2.2
153.5
5.9
1.171
131.1
2 375.1
100
1 759.8
74.1
615.3
25.9
40.5
1.7
387
16.3
426.4
18
188.9
8
-5.4
-0.2
—
0
183.5
7.7
46.5
2
136.7
5.8
1.043
131.1
2 341.4
100
1 788.1
76.4
553.3
23.6
43.4
1.9
380.9
16.3
438.6
18.7
114.7
4.9
23.3
1
-44.9
-1.9
92.8
4
14.4
0.6
76.2
3.3
0.64
119.09
2 072.9
100
1 543.9
74.5
529
25.5
35.8
1.7
355.7
17.2
392.3
18.9
136.7
6.6
-41
-2
22.5
1.1
118
5.7
36.1
1.7
85.2
4.1
0.717
118.84
1 899.6
100
1 480.3
77.9
419.3
22.1
39.6
2.1
354.7
18.7
394.4
20.8
24.9
1.3
-27.5
-1.4
—
0
-3.7
-0.2
13.4
0.7
-14.8
-0.8
-0.125
118.84
2 027.7
100
1 484.5
73.2
543.2
26.8
38.1
1.9
378.9
18.7
425.8
21
117.4
5.8
-22.9
-1.1
—
0
94.5
4.7
26.8
1.3
68.7
3.4
0.578
118.84
2 282.3
100
1 687.2
73.9
595.1
26.1
44.4
1.9
388.5
17
434
19
161.1
7.1
-17.8
-0.8
0.1
0.004
143.4
6.3
37.5
1.6
115.5
5.1
0.973
118.74
2 160
100
1 569.5
72.7
590.5
27.3
36.5
1.7
364.1
16.9
395.9
18.3
194.6
9
-25.1
-1.2
-0.1
-0.005
169.4
7.8
48.8
2.3
119.3
5.5
1.005
118.74
2 280.7
100
1 686.2
73.9
594.5
26.1
38
1.7
374.9
16.4
404.1
17.7
190.4
8.3
-15.6
-0.7
—
0
174.8
7.7
49.7
2.2
127
5.6
1.077
117.9
2 083.4
100
1 531.8
73.5
551.6
26.5
36.5
1.8
359.6
17.3
393.2
18.9
158.4
7.6
-24.5
-1.2
—
0
133.9
6.4
40.9
2
93.1
4.5
0.79
117.9
2 225.4
100
1 644.7
73.9
580.7
26.1
36
1.6
353.2
15.9
375.6
16.9
205.1
9.2
-15.2
-0.7
—
0
189.9
8.5
32.1
1.4
154
6.9
1.305
118.04
1 895.9
100
1 382.9
72.9
513
27.1
32.5
1.7
316.1
16.7
346
18.2
167
8.8
-25.7
-1.4
—
0
141.4
7.5
45.2
2.4
97.4
5.1
0.83
117.35
2 031.1
100
1 518.4
74.8
512.7
25.2
34.4
1.7
346
17
379.8
18.7
132.9
6.5
-15.9
-0.8
—
0
117
5.8
37.7
1.9
79.6
3.9
0.67
117.9
1 843.3
100
1 352.1
73.4
491.2
26.6
34.9
1.9
337.5
18.3
365.6
19.8
125.6
6.8
-28.6
-1.6
0.1
0.005
97.1
5.3
28.6
1.6
68.9
3.7
0.58
117.9
1 963.4
1 459.8
503.6
33.4
305.1
334.9
168.7
-26.9
0
141.8
-57
198.4
1.68
118.1
1 832.4
1 337.9
494.5
37.7
312.6
359
135.5
-19.4
-0.1
116
37.1
78.5
0.67
117.2
2 001.3
1 499.1
502.2
31.5
327.6
355
147.2
2.5
0
149.7
44.5
104.4
0.89
117.9
1 801
1 346.5
454.5
34.4
329.8
358.7
95.8
-38.8
0.1
57.1
17.5
39.6
0.36
108.6
1 739.5
1 338.8
400.7
—
307.8
280.7
120
-19.4
—
100.6
18.9
83.7
0.77
108.7
1 283.2
891.7
391.5
33
254.8
279.4
112.1
-16
—
96.1
28.7
66.3
0.63
104.8
1 343.8
943.9
399.9
34.9
267.7
292.5
107.4
-13.4
0
94
30
63.2
0.64
98.8
1 220.6
872.5
348.1
24.7
243.3
259.3
88.8
-14.5
-0.1
48.5
15.5
32.3
0.33
97.9
1 440.7
1 074.9
365.8
—
269.7
236
129.8
-21.6
0
108.2
31
74.6
0.76
98.7
1 236.5
867.5
369
35.4
231.4
261.6
107.4
-23.5
-0.1
83.8
34.3
50
0.51
98.7
1 256
889.2
366.8
36.7
239.9
275.4
91.4
-14.6
0
76.8
24.3
51.7
0.52
98.8
1 164.8
823.5
341.3
34
232.9
257.6
83.7
-22.2
-0.1
61.4
19.6
40.8
0.41
98.8
1 305.6
947.4
358.2
37.9
236.5
255.6
102.6
-20.2
0.1
82.5
22.8
59.3
0.6
98.7
1 139
800.4
338.6
29.7
219.1
235.7
102.9
-15.1
0
87.8
29.8
57.8
0.59
98.7
1 144.4
813.1
331.3
28.7
224.9
243.7
87.6
-46.4
0.1
41.3
8.5
32.2
0.33
98.7
1 088.9
776.5
312.4
29.5
213.6
233.8
78.6
-31.9
0
46.7
18.9
27.4
0.28
98.7
1 177.9
867.2
310.7
24.9
205.2
215.2
95.5
-22.1
-3.5
69.9
12.8
57.4
0.58
98.9
1 082.3
769.8
312.5
30
197.4
220.1
92.4
-74
0.1
18.5
7.4
12.1
0.12
98.9
1 149.3
835.1
314.2
29.4
215.1
227.3
86.9
-59.8
0
27.1
-14.6
41.3
0.63
65.5
1 085.1
783.1
302
29.4
210.6
214.3
87.7
-49
0.1
38.8
10.2
28
0.44
64.4
1 287.9
948.8
339.1
33.1
240
65
274.1
-66.8
5.9
217.2
90.4
126.2
1.948
64.8