Konecranes Abp
OMXH:KCR
Income Statement
Earnings Waterfall
Konecranes Abp
Revenue
|
4B
EUR
|
Cost of Revenue
|
-1.8B
EUR
|
Gross Profit
|
2.2B
EUR
|
Operating Expenses
|
-1.7B
EUR
|
Operating Income
|
434.6m
EUR
|
Other Expenses
|
-152.4m
EUR
|
Net Income
|
282.2m
EUR
|
Income Statement
Konecranes Abp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 031
N/A
|
1 993
-2%
|
1 984
0%
|
2 011
+1%
|
2 059
+2%
|
2 113
+3%
|
2 125
+1%
|
2 126
+0%
|
2 110
-1%
|
2 103
0%
|
2 114
+1%
|
2 118
+0%
|
2 343
+11%
|
2 611
+11%
|
2 840
+9%
|
3 136
+10%
|
3 126
0%
|
3 101
-1%
|
3 155
+2%
|
3 156
+0%
|
3 242
+3%
|
3 263
+1%
|
3 304
+1%
|
3 327
+1%
|
3 338
+0%
|
3 249
-3%
|
3 176
-2%
|
3 179
+0%
|
3 113
-2%
|
3 168
+2%
|
3 174
+0%
|
3 186
+0%
|
3 154
-1%
|
3 182
+1%
|
3 293
+3%
|
3 365
+2%
|
3 592
+7%
|
3 718
+4%
|
3 838
+3%
|
3 966
+3%
|
3 980
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
(1 233)
|
0
|
0
|
0
|
(970)
|
(489)
|
(726)
|
(969)
|
(1 007)
|
(1 059)
|
(1 166)
|
(1 272)
|
(1 883)
|
(1 399)
|
(1 380)
|
(1 384)
|
(1 823)
|
(1 432)
|
(1 436)
|
(1 472)
|
(1 952)
|
(1 527)
|
(1 491)
|
(1 457)
|
(1 473)
|
(1 411)
|
(1 440)
|
(1 429)
|
(1 413)
|
(1 415)
|
(1 423)
|
(1 472)
|
(1 505)
|
(1 605)
|
(1 659)
|
(1 745)
|
(1 820)
|
(1 801)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
779
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 156
N/A
|
579
-50%
|
870
+50%
|
1 146
+32%
|
1 112
-3%
|
1 284
+16%
|
1 445
+13%
|
1 568
+8%
|
1 253
-20%
|
1 727
+38%
|
1 721
0%
|
1 771
+3%
|
1 333
-25%
|
1 810
+36%
|
1 827
+1%
|
1 832
+0%
|
1 375
-25%
|
1 811
+32%
|
1 758
-3%
|
1 718
-2%
|
1 706
-1%
|
1 703
0%
|
1 728
+2%
|
1 745
+1%
|
1 773
+2%
|
1 739
-2%
|
1 758
+1%
|
1 821
+4%
|
1 859
+2%
|
1 987
+7%
|
2 058
+4%
|
2 093
+2%
|
2 146
+3%
|
2 179
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 950)
|
(1 908)
|
(1 874)
|
(664)
|
(1 946)
|
(1 999)
|
(2 017)
|
(1 054)
|
(1 517)
|
(1 253)
|
(1 020)
|
(997)
|
(1 096)
|
(1 258)
|
(1 368)
|
(1 142)
|
(1 553)
|
(1 536)
|
(1 565)
|
(1 148)
|
(1 581)
|
(1 589)
|
(1 593)
|
(1 225)
|
(1 606)
|
(1 565)
|
(1 523)
|
(1 490)
|
(1 458)
|
(1 485)
|
(1 515)
|
(1 541)
|
(1 565)
|
(1 579)
|
(1 598)
|
(1 613)
|
(1 640)
|
(1 663)
|
(1 681)
|
(1 717)
|
(1 744)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
(594)
|
0
|
0
|
0
|
(662)
|
(331)
|
(498)
|
(652)
|
(658)
|
(742)
|
(838)
|
(907)
|
(1 004)
|
(976)
|
(966)
|
(977)
|
(1 007)
|
(997)
|
(988)
|
(969)
|
(1 081)
|
(1 031)
|
(1 028)
|
(1 041)
|
(966)
|
(956)
|
(975)
|
(986)
|
(1 010)
|
(1 026)
|
(1 041)
|
(1 070)
|
(1 087)
|
(1 106)
|
(1 122)
|
(1 136)
|
(1 165)
|
(1 197)
|
|
Research & Development |
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(51)
|
0
|
|
Depreciation & Amortization |
(55)
|
(55)
|
(42)
|
(43)
|
(45)
|
(47)
|
(48)
|
(49)
|
(49)
|
(50)
|
(51)
|
(50)
|
(66)
|
(82)
|
(96)
|
(111)
|
(110)
|
(108)
|
(107)
|
(106)
|
(109)
|
(113)
|
(118)
|
(123)
|
(126)
|
(129)
|
(130)
|
(130)
|
(128)
|
(123)
|
(121)
|
(120)
|
(118)
|
(117)
|
(116)
|
(115)
|
(115)
|
(114)
|
(114)
|
(115)
|
(116)
|
|
Other Operating Expenses |
(1 895)
|
(1 853)
|
(1 832)
|
2
|
(1 900)
|
(1 953)
|
(1 969)
|
(315)
|
(1 137)
|
(705)
|
(317)
|
(266)
|
(288)
|
(338)
|
(364)
|
9
|
(467)
|
(462)
|
(481)
|
6
|
(476)
|
(488)
|
(506)
|
20
|
(448)
|
(408)
|
(352)
|
(345)
|
(374)
|
(387)
|
(408)
|
(364)
|
(421)
|
(422)
|
(412)
|
(363)
|
(420)
|
(427)
|
(430)
|
(386)
|
(431)
|
|
Operating Income |
81
N/A
|
84
+4%
|
110
+30%
|
115
+4%
|
114
-1%
|
114
+0%
|
109
-4%
|
103
-6%
|
104
+2%
|
125
+19%
|
125
+1%
|
115
-8%
|
188
+64%
|
187
-1%
|
200
+7%
|
111
-45%
|
174
+57%
|
185
+6%
|
207
+12%
|
185
-11%
|
228
+23%
|
239
+5%
|
240
+0%
|
150
-37%
|
206
+37%
|
193
-6%
|
195
+1%
|
216
+11%
|
245
+13%
|
244
-1%
|
230
-6%
|
231
+1%
|
174
-25%
|
179
+3%
|
223
+24%
|
247
+11%
|
347
+41%
|
395
+14%
|
413
+4%
|
429
+4%
|
435
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(8)
|
(10)
|
(8)
|
(5)
|
(10)
|
(6)
|
(10)
|
(4)
|
(12)
|
(18)
|
(20)
|
(16)
|
(34)
|
(39)
|
(45)
|
(22)
|
(44)
|
(44)
|
(38)
|
(23)
|
(24)
|
(24)
|
(28)
|
(27)
|
(13)
|
(3)
|
1
|
3
|
(23)
|
(28)
|
(30)
|
(22)
|
(26)
|
(31)
|
(33)
|
(27)
|
(36)
|
(46)
|
(42)
|
(30)
|
(31)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
1
|
(1)
|
(6)
|
(31)
|
(40)
|
(53)
|
(61)
|
(41)
|
(30)
|
137
|
134
|
102
|
207
|
(65)
|
(58)
|
(37)
|
(19)
|
(59)
|
(73)
|
(105)
|
(2)
|
(76)
|
(59)
|
(39)
|
(43)
|
(42)
|
(36)
|
(13)
|
(11)
|
(11)
|
(14)
|
(16)
|
(23)
|
(18)
|
(17)
|
(29)
|
(26)
|
(29)
|
|
Total Other Income |
(2)
|
0
|
(2)
|
(3)
|
(1)
|
(1)
|
(0)
|
(3)
|
(0)
|
0
|
0
|
(7)
|
0
|
(2)
|
(2)
|
(21)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
(0)
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
(0)
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
(0)
|
|
Pre-Tax Income |
73
N/A
|
74
+2%
|
102
+38%
|
107
+6%
|
103
-4%
|
102
0%
|
68
-33%
|
55
-19%
|
40
-27%
|
46
+14%
|
65
+42%
|
62
-5%
|
291
+368%
|
283
-3%
|
256
-9%
|
276
+7%
|
65
-76%
|
83
+27%
|
132
+59%
|
139
+5%
|
146
+5%
|
142
-2%
|
107
-25%
|
119
+11%
|
116
-2%
|
131
+12%
|
157
+20%
|
170
+8%
|
181
+6%
|
180
-1%
|
187
+4%
|
193
+3%
|
137
-29%
|
133
-3%
|
173
+30%
|
191
+10%
|
292
+53%
|
332
+14%
|
343
+3%
|
368
+7%
|
375
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(26)
|
(26)
|
(35)
|
(33)
|
(31)
|
(31)
|
(21)
|
(25)
|
(20)
|
(21)
|
(26)
|
(25)
|
(55)
|
(48)
|
(42)
|
(51)
|
(25)
|
(35)
|
(47)
|
(40)
|
(42)
|
(41)
|
(34)
|
(36)
|
(35)
|
(40)
|
(44)
|
(48)
|
(51)
|
(52)
|
(54)
|
(45)
|
(29)
|
(26)
|
(38)
|
(52)
|
(80)
|
(90)
|
(91)
|
(92)
|
(93)
|
|
Income from Continuing Operations |
47
|
48
|
67
|
75
|
71
|
71
|
48
|
31
|
20
|
25
|
39
|
38
|
236
|
234
|
214
|
225
|
40
|
48
|
84
|
98
|
103
|
101
|
73
|
83
|
81
|
91
|
114
|
123
|
130
|
128
|
133
|
147
|
108
|
107
|
135
|
139
|
213
|
242
|
252
|
276
|
282
|
|
Income to Minority Interest |
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
0
|
(1)
|
(1)
|
4
|
4
|
4
|
2
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
2
|
2
|
1
|
1
|
(0)
|
0
|
0
|
|
Net Income (Common) |
47
N/A
|
47
+1%
|
67
+41%
|
74
+11%
|
71
-4%
|
71
0%
|
48
-33%
|
31
-35%
|
20
-35%
|
25
+23%
|
39
+59%
|
38
-4%
|
236
+528%
|
235
0%
|
216
-8%
|
226
+5%
|
41
-82%
|
47
+17%
|
84
+77%
|
102
+22%
|
107
+5%
|
104
-2%
|
75
-28%
|
81
+8%
|
79
-2%
|
90
+14%
|
113
+25%
|
122
+9%
|
129
+5%
|
127
-1%
|
133
+4%
|
147
+11%
|
108
-26%
|
107
-1%
|
137
+28%
|
140
+2%
|
214
+52%
|
243
+14%
|
251
+4%
|
276
+10%
|
282
+2%
|
|
EPS (Diluted) |
0.81
N/A
|
0.82
+1%
|
1.16
+41%
|
1.28
+10%
|
1.24
-3%
|
1.21
-2%
|
0.83
-31%
|
0.53
-36%
|
0.34
-36%
|
0.41
+21%
|
0.66
+61%
|
0.64
-3%
|
3.05
+377%
|
2.64
-13%
|
3.31
+25%
|
2.88
-13%
|
0.51
-82%
|
0.6
+18%
|
1.07
+78%
|
1.29
+21%
|
1.36
+5%
|
1.32
-3%
|
0.95
-28%
|
1.03
+8%
|
1
-3%
|
1.14
+14%
|
1.42
+25%
|
1.55
+9%
|
1.63
+5%
|
1.61
-1%
|
1.68
+4%
|
1.85
+10%
|
1.35
-27%
|
1.34
-1%
|
1.71
+28%
|
1.76
+3%
|
2.69
+53%
|
3.05
+13%
|
3.16
+4%
|
3.46
+9%
|
3.54
+2%
|