Kone Oyj
OTC:KNYJF
Income Statement
Earnings Waterfall
Kone Oyj
Revenue
|
11B
EUR
|
Cost of Revenue
|
-8.7B
EUR
|
Gross Profit
|
2.2B
EUR
|
Operating Expenses
|
-993.4m
EUR
|
Operating Income
|
1.2B
EUR
|
Other Expenses
|
-322.6m
EUR
|
Net Income
|
925.8m
EUR
|
Income Statement
Kone Oyj
Dec-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
6 933
N/A
|
6 976
+1%
|
7 063
+1%
|
7 202
+2%
|
7 335
+2%
|
7 584
+3%
|
7 945
+5%
|
8 251
+4%
|
8 647
+5%
|
8 705
+1%
|
8 767
+1%
|
8 753
0%
|
8 784
+0%
|
8 979
+2%
|
9 044
+1%
|
9 084
+0%
|
8 797
-3%
|
8 861
+1%
|
8 855
0%
|
8 934
+1%
|
9 071
+2%
|
9 262
+2%
|
9 472
+2%
|
9 741
+3%
|
9 982
+2%
|
9 981
0%
|
9 973
0%
|
10 002
+0%
|
9 939
-1%
|
10 067
+1%
|
10 345
+3%
|
10 368
+0%
|
10 514
+1%
|
10 630
+1%
|
10 374
-2%
|
10 762
+4%
|
10 907
+1%
|
11 021
+1%
|
11 302
+3%
|
11 054
-2%
|
10 952
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 901)
|
(5 923)
|
(5 989)
|
(6 107)
|
(5 654)
|
(6 427)
|
(6 722)
|
(6 976)
|
(6 648)
|
(7 353)
|
(7 390)
|
(7 370)
|
(6 727)
|
(7 552)
|
(7 627)
|
(7 675)
|
(6 818)
|
(7 568)
|
(7 596)
|
(7 721)
|
(7 172)
|
(7 993)
|
(8 154)
|
(8 344)
|
(7 816)
|
(8 521)
|
(8 508)
|
(8 521)
|
(7 713)
|
(8 534)
|
(8 761)
|
(8 795)
|
(8 310)
|
(9 126)
|
(9 031)
|
(9 436)
|
(8 866)
|
(9 639)
|
(9 797)
|
(9 536)
|
(8 711)
|
|
Gross Profit |
1 032
N/A
|
1 053
+2%
|
1 074
+2%
|
1 095
+2%
|
1 681
+53%
|
1 156
-31%
|
1 223
+6%
|
1 275
+4%
|
1 999
+57%
|
1 352
-32%
|
1 377
+2%
|
1 383
+0%
|
2 058
+49%
|
1 427
-31%
|
1 417
-1%
|
1 408
-1%
|
1 979
+41%
|
1 293
-35%
|
1 259
-3%
|
1 213
-4%
|
1 899
+57%
|
1 269
-33%
|
1 318
+4%
|
1 396
+6%
|
2 166
+55%
|
1 460
-33%
|
1 464
+0%
|
1 481
+1%
|
2 225
+50%
|
1 533
-31%
|
1 584
+3%
|
1 573
-1%
|
2 205
+40%
|
1 504
-32%
|
1 343
-11%
|
1 326
-1%
|
2 041
+54%
|
1 383
-32%
|
1 505
+9%
|
1 518
+1%
|
2 242
+48%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(79)
|
(80)
|
(81)
|
(82)
|
(645)
|
(88)
|
(93)
|
(97)
|
(758)
|
(101)
|
(102)
|
(104)
|
(765)
|
(110)
|
(112)
|
(113)
|
(774)
|
(115)
|
(116)
|
(118)
|
(787)
|
(147)
|
(177)
|
(207)
|
(929)
|
(245)
|
(245)
|
(244)
|
(975)
|
(267)
|
(240)
|
(242)
|
(895)
|
(247)
|
(251)
|
(255)
|
(964)
|
(261)
|
(261)
|
(263)
|
(993)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
(578)
|
0
|
0
|
0
|
(675)
|
0
|
0
|
0
|
(681)
|
0
|
0
|
0
|
(683)
|
0
|
0
|
0
|
(690)
|
0
|
0
|
0
|
(706)
|
0
|
0
|
0
|
(762)
|
0
|
0
|
0
|
(703)
|
0
|
0
|
0
|
(750)
|
0
|
0
|
0
|
(774)
|
|
Depreciation & Amortization |
(79)
|
(80)
|
(81)
|
(82)
|
(84)
|
(88)
|
(93)
|
(97)
|
(100)
|
(101)
|
(102)
|
(104)
|
(107)
|
(109)
|
(112)
|
(114)
|
(114)
|
(115)
|
(116)
|
(118)
|
(119)
|
(147)
|
(177)
|
(207)
|
(242)
|
(246)
|
(245)
|
(244)
|
(239)
|
(238)
|
(240)
|
(243)
|
(244)
|
(248)
|
(251)
|
(256)
|
(259)
|
(261)
|
(261)
|
(263)
|
(269)
|
|
Other Operating Expenses |
(0)
|
(0)
|
0
|
0
|
17
|
(0)
|
0
|
0
|
17
|
0
|
(0)
|
0
|
23
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
27
|
(29)
|
0
|
0
|
53
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
50
|
|
Operating Income |
953
N/A
|
973
+2%
|
993
+2%
|
1 013
+2%
|
1 036
+2%
|
1 068
+3%
|
1 130
+6%
|
1 178
+4%
|
1 242
+5%
|
1 251
+1%
|
1 275
+2%
|
1 280
+0%
|
1 293
+1%
|
1 318
+2%
|
1 305
-1%
|
1 295
-1%
|
1 206
-7%
|
1 178
-2%
|
1 143
-3%
|
1 095
-4%
|
1 112
+2%
|
1 122
+1%
|
1 141
+2%
|
1 190
+4%
|
1 238
+4%
|
1 215
-2%
|
1 220
+0%
|
1 238
+1%
|
1 251
+1%
|
1 266
+1%
|
1 344
+6%
|
1 331
-1%
|
1 310
-2%
|
1 257
-4%
|
1 092
-13%
|
1 071
-2%
|
1 077
+1%
|
1 122
+4%
|
1 245
+11%
|
1 255
+1%
|
1 248
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
7
|
10
|
8
|
(4)
|
24
|
(44)
|
(29)
|
(7)
|
157
|
161
|
155
|
137
|
46
|
42
|
40
|
46
|
62
|
44
|
44
|
45
|
50
|
38
|
31
|
24
|
31
|
20
|
16
|
16
|
17
|
14
|
19
|
23
|
5
|
23
|
9
|
9
|
(23)
|
1
|
11
|
5
|
9
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(13)
|
(20)
|
(40)
|
(52)
|
(70)
|
(76)
|
(69)
|
(61)
|
(45)
|
(40)
|
(36)
|
(35)
|
(38)
|
0
|
(27)
|
(21)
|
(15)
|
(40)
|
(53)
|
(55)
|
(45)
|
(24)
|
(52)
|
(50)
|
(48)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(9)
|
0
|
(0)
|
0
|
(4)
|
(0)
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
20
|
0
|
0
|
(0)
|
20
|
0
|
0
|
(0)
|
(3)
|
|
Pre-Tax Income |
961
N/A
|
983
+2%
|
1 001
+2%
|
1 010
+1%
|
1 016
+1%
|
1 025
+1%
|
1 101
+7%
|
1 171
+6%
|
1 364
+16%
|
1 412
+3%
|
1 430
+1%
|
1 416
-1%
|
1 330
-6%
|
1 359
+2%
|
1 345
-1%
|
1 338
-1%
|
1 250
-7%
|
1 202
-4%
|
1 146
-5%
|
1 088
-5%
|
1 087
0%
|
1 084
0%
|
1 104
+2%
|
1 153
+4%
|
1 218
+6%
|
1 194
-2%
|
1 199
+0%
|
1 218
+2%
|
1 224
+1%
|
1 279
+4%
|
1 336
+4%
|
1 333
0%
|
1 321
-1%
|
1 239
-6%
|
1 047
-15%
|
1 024
-2%
|
1 028
+0%
|
1 099
+7%
|
1 203
+10%
|
1 210
+1%
|
1 206
0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(247)
|
(252)
|
(260)
|
(261)
|
(242)
|
(243)
|
(258)
|
(280)
|
(311)
|
(322)
|
(329)
|
(319)
|
(308)
|
(316)
|
(312)
|
(311)
|
(290)
|
(279)
|
(265)
|
(243)
|
(242)
|
(241)
|
(246)
|
(265)
|
(279)
|
(273)
|
(272)
|
(275)
|
(277)
|
(289)
|
(302)
|
(301)
|
(298)
|
(281)
|
(238)
|
(238)
|
(244)
|
(260)
|
(282)
|
(278)
|
(275)
|
|
Income from Continuing Operations |
713
|
731
|
742
|
749
|
774
|
782
|
843
|
891
|
1 053
|
1 090
|
1 101
|
1 097
|
1 023
|
1 043
|
1 033
|
1 026
|
960
|
924
|
881
|
845
|
845
|
843
|
858
|
888
|
939
|
922
|
927
|
943
|
947
|
990
|
1 034
|
1 032
|
1 023
|
959
|
809
|
786
|
784
|
839
|
922
|
932
|
932
|
|
Income to Minority Interest |
(11)
|
(12)
|
(14)
|
(15)
|
(18)
|
(18)
|
(18)
|
(19)
|
(21)
|
(20)
|
(17)
|
(6)
|
1
|
(1)
|
1
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(6)
|
(7)
|
(6)
|
(5)
|
(7)
|
(8)
|
(10)
|
(11)
|
(10)
|
(9)
|
(8)
|
(10)
|
(9)
|
(10)
|
(10)
|
(5)
|
(7)
|
(6)
|
|
Net Income (Common) |
702
N/A
|
719
+2%
|
728
+1%
|
734
+1%
|
756
+3%
|
764
+1%
|
825
+8%
|
873
+6%
|
1 032
+18%
|
1 070
+4%
|
1 084
+1%
|
1 091
+1%
|
1 024
-6%
|
1 042
+2%
|
1 033
-1%
|
1 022
-1%
|
956
-6%
|
920
-4%
|
878
-5%
|
842
-4%
|
841
0%
|
838
0%
|
851
+2%
|
882
+4%
|
931
+6%
|
916
-2%
|
922
+1%
|
936
+1%
|
939
+0%
|
980
+4%
|
1 023
+4%
|
1 022
0%
|
1 014
-1%
|
951
-6%
|
800
-16%
|
778
-3%
|
775
0%
|
829
+7%
|
917
+11%
|
925
+1%
|
926
+0%
|
|
EPS (Diluted) |
1.36
N/A
|
1.41
+4%
|
1.43
+1%
|
1.44
+1%
|
1.47
+2%
|
1.49
+1%
|
1.23
-17%
|
1.69
+37%
|
2
+18%
|
2.1
+5%
|
2.1
N/A
|
2.11
+0%
|
1.99
-6%
|
2.02
+2%
|
2.01
0%
|
1.99
-1%
|
1.86
-7%
|
1.79
-4%
|
1.7
-5%
|
1.63
-4%
|
1.63
N/A
|
1.6
-2%
|
1.63
+2%
|
1.69
+4%
|
1.8
+7%
|
1.74
-3%
|
1.78
+2%
|
1.8
+1%
|
1.81
+1%
|
1.88
+4%
|
1.96
+4%
|
1.96
N/A
|
1.96
N/A
|
1.83
-7%
|
1.54
-16%
|
1.5
-3%
|
1.49
-1%
|
1.59
+7%
|
1.76
+11%
|
1.77
+1%
|
1.79
+1%
|