Knorr-Bremse AG (SWX:KBX)
Switzerland · Delayed Price · Currency is CHF 83.80
-25.20 (-23.12%)
At close: Dec 3, 2025
Knorr-Bremse AG Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 7,919 | 7,996 | 8,039 | 7,255 | 6,789 | 6,233 | |
Revenue Growth (YoY) | -2.07% | -0.53% | 10.81% | 6.86% | 8.92% | -11.08% |
Cost of Revenue | 3,770 | 3,888 | 4,153 | 3,846 | 3,428 | 3,066 |
Gross Profit | 4,149 | 4,108 | 3,886 | 3,409 | 3,360 | 3,167 |
Selling, General & Admin | 2,123 | 2,055 | 1,970 | 1,817 | 1,648 | 1,541 |
Other Operating Expenses | 890 | 885 | 760 | 557.34 | 534.93 | 519.94 |
Operating Expenses | 3,379 | 3,299 | 3,062 | 2,679 | 2,465 | 2,329 |
Operating Income | 770 | 809 | 824 | 730.48 | 895.29 | 838.22 |
Interest Expense | -127 | -107 | -101 | -50.55 | -56.49 | -66.8 |
Interest & Investment Income | 60 | 60 | 32 | 49.13 | 15.9 | 19.35 |
Earnings From Equity Investments | -36 | -16 | -20 | -13.86 | -2.35 | -1.99 |
Currency Exchange Gain (Loss) | -9 | -9 | 66 | -19.94 | 15.38 | -18.15 |
Other Non Operating Income (Expenses) | 68 | -19 | -5 | 11.71 | 7.16 | -0.11 |
EBT Excluding Unusual Items | 726 | 718 | 796 | 706.97 | 874.89 | 770.52 |
Merger & Restructuring Charges | - | - | - | - | -11.1 | - |
Impairment of Goodwill | -1 | -1 | - | - | - | - |
Gain (Loss) on Sale of Assets | -62 | -62 | -14 | -10.84 | 16.77 | -2.83 |
Asset Writedown | -32 | -32 | -19 | -19.67 | -8.41 | -24.36 |
Pretax Income | 653 | 645 | 773 | 688.77 | 880.81 | 750.56 |
Income Tax Expense | 182 | 168 | 197 | 182.51 | 233.45 | 218.39 |
Earnings From Continuing Operations | 471 | 477 | 576 | 506.26 | 647.37 | 532.17 |
Minority Interest in Earnings | -36 | -32 | -23 | -16.98 | -26.06 | -36.67 |
Net Income | 435 | 445 | 553 | 489.28 | 621.31 | 495.5 |
Net Income to Common | 435 | 445 | 553 | 489.28 | 621.31 | 495.5 |
Net Income Growth | -27.55% | -19.53% | 13.02% | -21.25% | 25.39% | -15.79% |
Shares Outstanding (Basic) | 162 | 161 | 161 | 161 | 161 | 161 |
Shares Outstanding (Diluted) | 162 | 161 | 161 | 161 | 161 | 161 |
EPS (Basic) | 2.69 | 2.76 | 3.43 | 3.04 | 3.85 | 3.07 |
EPS (Diluted) | 2.69 | 2.76 | 3.43 | 3.03 | 3.85 | 3.07 |
EPS Growth | -27.84% | -19.53% | 13.20% | -21.30% | 25.41% | -15.89% |
Free Cash Flow | 906 | 814 | 661 | 314.13 | 713.59 | 794.66 |
Free Cash Flow Per Share | 5.61 | 5.05 | 4.10 | 1.95 | 4.43 | 4.93 |
Dividend Per Share | 1.750 | 1.750 | 1.640 | 1.450 | 1.850 | 1.520 |
Dividend Growth | 6.71% | 6.71% | 13.10% | -21.62% | 21.71% | -15.56% |
Gross Margin | 52.39% | 51.38% | 48.34% | 46.99% | 49.50% | 50.82% |
Operating Margin | 9.72% | 10.12% | 10.25% | 10.07% | 13.19% | 13.45% |
Profit Margin | 5.49% | 5.56% | 6.88% | 6.74% | 9.15% | 7.95% |
Free Cash Flow Margin | 11.44% | 10.18% | 8.22% | 4.33% | 10.51% | 12.75% |
EBITDA | 984 | 1,016 | 1,017 | 916.64 | 1,076 | 1,015 |
EBITDA Margin | 12.43% | 12.71% | 12.65% | 12.63% | 15.86% | 16.29% |
D&A For EBITDA | 214 | 207 | 193 | 186.16 | 181.09 | 177.25 |
EBIT | 770 | 809 | 824 | 730.48 | 895.29 | 838.22 |
EBIT Margin | 9.72% | 10.12% | 10.25% | 10.07% | 13.19% | 13.45% |
Effective Tax Rate | 27.87% | 26.05% | 25.49% | 26.50% | 26.50% | 29.10% |
Revenue as Reported | 7,910 | 8,040 | 8,029 | 7,285 | 6,828 | 6,222 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.