IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — KMT

Balance Sheet

(in billions USD)
MetricQ3 2026Q2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.110.130.100.100.120.120.090.090.100.090.080.060.100.100.110.110.100.10
Accounts Receivable0.330.290.290.290.250.280.300.290.290.310.290.280.310.270.280.300.280.25
Inventory0.750.620.570.560.540.540.550.570.570.600.610.590.560.530.510.480.500.51
Total Current Assets1.281.121.031.010.971.001.001.011.011.081.051.011.040.980.970.970.950.94
Property, Plant & Equipment0.860.880.900.910.910.940.950.960.960.970.980.971.011.021.041.051.071.05
Goodwill0.280.280.280.270.270.280.270.280.270.270.270.260.270.270.270.280.280.28
Intangible Assets0.060.060.060.070.080.080.080.090.090.100.100.100.110.110.120.120.130.13
Total Non-current Assets*1.451.471.491.481.471.521.521.531.501.521.531.501.621.631.641.651.671.62
Total Assets2.732.602.522.492.442.522.522.542.512.602.582.522.662.612.612.612.612.56
Accounts Payable0.260.220.190.190.200.200.190.190.200.200.210.210.200.190.180.160.130.14
Total Current Liabilities0.540.440.400.420.380.400.410.410.420.490.490.500.460.410.390.430.400.42
Long-term Debt0.600.600.600.600.600.600.600.600.600.590.590.590.590.590.590.590.590.59
Total Non-current Liabilities*0.800.800.800.800.790.810.800.800.790.800.800.780.840.840.850.870.890.88
Total Liabilities1.331.241.191.211.181.201.211.221.211.291.291.281.301.251.241.301.301.29
Retained Earnings1.271.231.211.201.181.181.151.151.141.101.091.081.051.031.010.970.970.97
Total Stockholder Equity1.351.321.281.241.221.281.261.291.261.281.251.201.321.321.321.281.281.23

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Total Revenue736.61592.59529.53497.97516.45486.40482.05481.95543.31515.79495.32492.48550.24536.04497.12494.79530.02512.26486.67483.51
Cost of Revenue303.06384.61355.66343.42370.78330.03337.02330.94371.97362.53355.72329.58374.57368.12354.23334.82360.36347.64333.72322.76
Gross Profit433.56207.98173.87154.55145.67156.37145.03151.01171.34153.26139.60162.90175.67167.91142.89159.97169.65164.62152.96160.75
Selling, General & Admin125.62124.05116.30113.03--------------------------------
Total Operating Expenses130.68128.55121.21116.99105.86104.01109.31111.65105.49108.68107.34111.65109.99113.27105.76108.28102.67107.08106.65102.69
Operating Income302.8879.4352.6637.5631.3744.0631.6736.0361.4035.2328.4845.1255.9352.4735.4948.5362.6753.3647.5154.61
Interest Expense------------------6.786.856.607.107.757.026.646.706.446.466.32
Pretax Income299.2579.7148.6733.7030.3743.3026.9631.3755.1828.5322.3238.4347.1243.7427.8940.8859.3551.4644.1951.74
Tax Provision69.7918.5913.479.067.2410.227.937.9116.947.82(2.01)8.069.3810.674.9611.2416.5014.5811.4613.99
Net Income226.9858.2333.8923.3021.5931.4817.9322.1237.1818.9823.1130.0636.4331.9421.9028.2041.7135.3031.4236.20
Basic EPS--0.760.440.310.290.410.230.280.470.240.290.380.450.400.270.350.510.420.380.43
Diluted EPS--0.750.440.300.280.410.230.280.470.240.290.370.460.390.270.340.500.420.370.43

Cash Flow Statement

(in millions USD)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Operating Cash Flow(73.69)(2.92)55.1217.4978.5928.8355.1545.75113.6575.1562.6025.71131.7673.6763.26(10.75)88.4235.2242.0015.80
Capital Expenditures23.2217.9912.7122.9821.4767.5143.9724.7523.3226.7525.6931.8023.3020.4621.1429.4836.7722.4219.8917.84
Free Cash Flow*(96.91)(20.91)42.41(5.49)57.13(38.68)11.1921.0090.3348.4036.91(6.09)108.4653.2142.12(40.23)51.6512.8022.11(2.04)
Investing Cash Flow(19.67)(17.84)(11.08)(22.71)(1.77)(23.46)(16.64)(19.95)(23.31)(29.70)(27.68)(28.72)(23.02)(18.15)(18.77)(29.29)(36.62)(22.25)(18.66)(17.41)
Financing Cash Flow81.78(0.56)(18.51)(31.07)(35.89)(29.98)(31.69)(36.35)(53.09)(42.15)(40.46)(6.05)(93.09)(38.86)(34.28)23.13(62.97)(15.22)(28.61)(43.94)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ4 2026Q3 2026Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022
Dividends Per Share0.200.200.200.200.200.200.200.200.200.200.200.200.200.200.200.200.200.200.200.20