Consolidated statement of income | |||||
Jan 1–Dec | Jan 1–Dec | ||||
MEUR | Note | 31, 2024 | % | 31, 2023 | % |
Sales | 2.1 | ||||
Costs, expenses and depreciation | 2.2, 2.3 | - | - | ||
Operating income | 11.3 | 11.0 | |||
Financing income | 2.5 | ||||
Financing expenses | 2.5 | - | - | ||
Income before taxes | 11.3 | 11.0 | |||
Taxes | 2.6 | - | - | ||
Net income | 8.7 | 8.5 | |||
Net income attributable to: | |||||
Shareholders of the parent company | |||||
Non-controlling interests | |||||
Total | |||||
Earnings per share for profit attributable to the shareholders of the parent company, EUR | 2.7 | ||||
Basic earnings per share, EUR | |||||
Diluted earnings per share, EUR |
Consolidated statement of comprehensive income | |||
Jan 1–Dec | Jan 1–Dec | ||
MEUR | Note | 31, 2024 | 31, 2023 |
Net income | |||
Other comprehensive income, net of tax: | 2.8 | ||
Translation differences | - | ||
Hedging of foreign subsidiaries | - | ||
Cash flow hedges | - | - | |
Items that may be subsequently reclassified to statement of income | - | ||
Changes in fair value | - | - | |
Remeasurements of employee benefits | - | - | |
Items that will not be reclassified to statement of income | - | - | |
Total other comprehensive income, net of tax | - | ||
Total comprehensive income | |||
Total comprehensive income | |||
attributable to: | |||
Shareholders of the parent company | |||
Non-controlling interests | |||
Total |
Assets, | ||||
MEUR | Note | Dec 31, 2024 | Dec 31, 2023 | |
Non-current assets | ||||
Goodwill | 4.2 | |||
Other intangible assets | 4.3 | |||
Tangible assets | 4.4 | |||
Employee benefit assets | I | 5.6 | ||
Deferred tax assets | II | 3.6 | ||
Shares and other non-current assets | I/II | 5.4 | ||
Total non-current assets | ||||
Current assets | ||||
Inventories | II | 3.1 | ||
Accounts receivable | II | 3.2, 5.3 | ||
Deferred assets | II | 3.3, 5.3 | ||
Income tax receivables | II | |||
Deposits and other current assets | I | 5.4 | ||
Cash and cash equivalents | I | 5.3 | ||
Total current assets | ||||
Total assets |
Equity and liabilities, | ||||
MEUR | Note | Dec 31, 2024 | Dec 31, 2023 | |
Equity attributable to the equity holders | ||||
of the parent | ||||
Share capital | 5.2 | |||
Share premium account | ||||
Paid-up unrestricted equity reserve | ||||
Fair value and hedge reserves | - | - | ||
Translation differences | ||||
Remeasurements of employee benefits | - | - | ||
Retained earnings | ||||
Total shareholders' equity | ||||
Non-controlling interests | ||||
Total equity | ||||
Non-current liabilities | ||||
Loans and other interest-bearing liabilities | I | 5.3 | ||
Employee benefit liabilities | I | 5.6 | ||
Deferred tax liabilities | II | 3.6 | ||
Total non-current liabilities | ||||
Provisions | II | 3.5 | ||
Current liabilities | ||||
Loans and other interest-bearing liabilities | I | 5.3 | ||
Advance payments received and deferred revenue | II | 3.2 | ||
Accounts payable | II | 5.3 | ||
Accruals | II | 3.4, 5.3 | ||
Income tax payables | II | |||
Total current liabilities | ||||
Total equity and liabilities |
Consolidated statement of changes in equity | ||||||||||
Attributable to the equity holders of the parent | ||||||||||
Share | Paid-up | |||||||||
Share | premium unrestricted equity | Fair value and | Translation | Remeasurements of | Retained Non-controlling | |||||
MEUR | Note | capital | account | reserve | other reserves | differences | employee benefits | earnings | interests | Total equity |
Jan 1, 2024 | - | - | ||||||||
Net income for the period | ||||||||||
Other comprehensive income: | 2.8 | |||||||||
Translation differences | ||||||||||
Hedging of foreign subsidiaries | - | - | ||||||||
Cash flow hedges | - | - | ||||||||
Changes in fair value | - | - | ||||||||
Remeasurements of employee benefits | - | - | ||||||||
Transactions with shareholders and non-controlling interests: | 5.2 | |||||||||
Profit distribution | - | - | ||||||||
Change in non-controlling interests | - | - | - | |||||||
Share-based compensation | ||||||||||
Dec 31, 2024 | - | - | ||||||||
Jan 1, 2023 | - | |||||||||
Net income for the period | ||||||||||
Other comprehensive income: | 2.8 | |||||||||
Translation differences | - | - | ||||||||
Hedging of foreign subsidiaries | ||||||||||
Cash flow hedges | - | - | ||||||||
Changes in fair value | - | - | ||||||||
Remeasurements of employee benefits | - | - | - | |||||||
Transactions with shareholders and non-controlling interests: | 5.2 | |||||||||
Profit distribution | - | - | ||||||||
Change in non-controlling interests | - | - | ||||||||
Share-based compensation ¹ | - | |||||||||
Dec 31, 2023 | - | - |
MEUR | Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 |
Cash receipts from customers | ||
Cash paid to suppliers and employees | - | - |
Cash flow from operations before financing items and taxes | ||
Interest received | ||
Interest paid | - | - |
Dividends received and capital repayments | ||
Other financing items | - | - |
Income taxes paid | - | - |
Cash flow from operating activities | ||
Capital expenditure | - | - |
Proceeds from sales of fixed assets | ||
Acquisitions, net of cash | - | - |
Proceeds from sales of subsidiary shares | - | |
Cash flow from investing activities | - | - |
Cash flow after investing activities | ||
Profit distribution | - | - |
Change in deposits and loan receivables, net | ||
Change of current creditors | - | - |
Change in non-current liabilities | - | |
Change in non-controlling interests | - | - |
Cash flow from financing activities | - | - |
Change in cash and cash equivalents | - | |
Cash and cash equivalents at beginning of period | ||
Translation difference | - | |
Cash and cash equivalents at end of period |
Reconciliation of operating income to cash flow from | ||
operations before financing items and taxes, | ||
MEUR | Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 |
Operating income | ||
Change in working capital before financing items and taxes | ||
Depreciation and amortization | ||
Cash flow from operations before financing items and taxes |
Sales by business, | Jan 1–Dec 31, | Jan 1–Dec 31, | ||
MEUR | 2024 | % | 2023 | % |
New Building Solutions | 4,506.9 | 41 | 4,921.5 | 45 |
Service | 4,503.6 | 41 | 4,127.0 | 38 |
Modernization | 2,088.0 | 19 | 1,903.8 | 17 |
Total | 11,098.4 | 10,952.3 |
Sales by Area, | Jan 1–Dec 31, | Jan 1–Dec 31, | ||
MEUR | 2024 | % | 2023 | % |
Americas | 2,727.1 | 25 | 2,469.4 | 23 |
Europe | 4,233.8 | 38 | 4,000.7 | 37 |
APMEA | 1,609.3 | 14 | 1,470.9 | 13 |
Greater China | 2,528.2 | 23 | 3,011.3 | 27 |
Total | 11,098.4 | 10,952.3 |
Cost and expenses, | |||
MEUR | Note | Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 |
Direct materials, supplies and subcontracting | 3,947.5 | 4,168.4 | |
Wages, salaries, and other employment expenses including pensions | 5.6 | 3,907.0 | 3,656.1 |
Other production costs | 882.4 | 885.9 | |
Selling, administrative and other expenses | 806.0 | 774.0 | |
Items affecting comparability | 54.0 | 48.3 | |
Depreciation and amortization | 2.3 | 292.2 | 269.4 |
Costs, expenses, depreciation and amortization | 9,889.1 | 9,802.2 | |
Other income | 39.6 | 50.0 | |
Total costs, expenses, depreciation and amortization | 9,849.5 | 9,752.2 |
Research and development costs, | |||
MEUR or as indicated | Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 | |
R&D costs included in total costs | 203.6 | 185.0 | |
As percentage of sales | % | 1.8 | 1.7 |
Auditors' fee, | ||
MEUR | Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 |
Audit (to member firms of Ernst & Young network) | 4.3 | 3.9 |
Auditors' statements | 0.0 | - |
Tax services | 0.4 | 0.6 |
Other services | 1.7 | 0.7 |
Total | 6.3 | 5.2 |
Depreciation and amortization Depreciation and amortization are recorded on a straight- line basis over the economic useful lives of the assets, or over the lease contract periods, when applicable, if shorter. Economic useful lives: | |
Customer-related intangibles | 10–15 years |
Other intangible assets | 3–10 years |
Buildings | 5–40 years |
Machinery and equipment | 2–15 years |
Land | Infinite |
Depreciation and amortization, | ||
MEUR | Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 |
Intangible assets: | ||
Customer-related intangibles | 46.7 | 47.0 |
Other Tangible assets: | 11.5 | 10.3 |
Buildings | 81.6 | 80.7 |
Machinery and equipment | 152.4 | 131.4 |
Total | 292.2 | 269.4 |
Foreign currency exposure related to foreign currency denominated balance sheet items and derivatives, | ||||||||||||||||
MEUR | Against EUR | Against USD | Against CNY | |||||||||||||
HKD GBP SEK | USD CNY | JPY Others | Total | CAD CNY Others | Total | USD SGD Others | Total | |||||||||
Dec 31, 2024 | -331 | -80 | -66 | -38 | -24 | 93 | -42 | -487 | -88 | - | -4 | -93 | -303 | -62 | -128 | -493 |
Dec 31, 2023 | -441 | -90 | -79 | -72 | 73 | 95 | -10 | -523 | -94 | 88 | -10 | -17 | - | -55 | -123 | -178 |
Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 | ||||
Key exchange rates | Average rate | End rate | Average rate | End rate | |
Chinese yuan | EUR/CNY | 7.7793 | 7.5833 | 7.6589 | 7.8509 |
US dollar | EUR/USD | 1.0826 | 1.0389 | 1.0816 | 1.1050 |
British pound | EUR/GBP | 0.8469 | 0.8292 | 0.8702 | 0.8691 |
Indian rupee | EUR/INR | 90.6243 | 88.9335 | 89.3371 | 91.9045 |
Australian dollar | EUR/AUD | 1.6424 | 1.6772 | 1.6297 | 1.6263 |
Impact of 10% change in the annual average foreign | |
exchange rates | |
Impact on sales | Impact on operating |
income (EBIT) | |
Higher impact on | |
7.3% change in | operating income as |
consolidated sales in | compared to sales and |
euros | some impact on relative |
operating income |
Financing income and expenses, | ||
MEUR | Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 |
Dividend income ¹ | 0.0 | 5.4 |
Interest income: | ||
Change in fair value of interest ² | 26.2 | 19.4 |
Interest income on foreign exchange rate derivatives | 0.0 | 2.2 |
Interest income on loan receivables and financial assets | 15.2 | 17.9 |
Other financing income | 1.6 | 0.2 |
Exchange rate gains ³ | 5.2 | 4.8 |
Financing income | 48.3 | 50.0 |
Interest expenses: | ||
Change in fair value of interest ² | -2.2 | - |
Interest expense on foreign exchange rate derivatives | -2.9 | - |
Interest expenses on other financial liabilities ⁴ | -30.2 | -25.3 |
Other financing expenses ⁵ | -5.2 | -5.5 |
Exchange rate losses ³ | -2.5 | -13.1 |
Financing expenses | -43.1 | -43.9 |
Total | 5.2 | 6.1 |
Taxes in the statement of income, | ||
MEUR | Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 |
Tax expense for current year | 332.0 | 314.3 |
Change in deferred tax assets and liabilities | -47.1 | -45.4 |
Tax expense for previous years | 8.2 | 5.7 |
Total | 293.1 | 274.6 |
Reconciliation of income before taxes with total income taxes in the statement of | |||
income, | |||
MEUR or as indicated | Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 | |
Income before taxes | 1,254.1 | 1,206.1 | |
Tax calculated at the domestic corporation tax rate (20%) | 250.8 | 241.2 | |
Effect of different tax rates in foreign subsidiaries | 17.0 | 6.5 | |
Permanent differences | -3.7 | 3.9 | |
Taxes from previous years and reassessment of deferred tax assets | 11.7 | -3.5 | |
Deferred tax liability on undistributed earnings | 13.6 | 23.6 | |
Other | 3.7 | 2.9 | |
Total | 293.1 | 274.6 | |
Effective tax rate | % | 23.4 | 22.8 |
Tax rate of parent company | % | 20.0 | 20.0 |
Earnings per share, | |||
MEUR or as indicated | Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 | |
Net income attributable to the shareholders of the parent | |||
company | 951.3 | 925.8 | |
Weighted average number of shares | 1,000 shares | 517,501 | 517,217 |
Basic earnings per share | EUR | 1.84 | 1.79 |
Dilution effect of share-based incentive plans | 1,000 shares | 514 | 378 |
Weighted average number of shares, dilution adjusted | 1,000 shares | 518,014 | 517,595 |
Diluted earnings per share | EUR | 1.84 | 1.79 |
Components of other comprehensive income, | ||
MEUR | Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 |
Translation differences | 78.4 | -96.2 |
Hedging of foreign subsidiaries | -12.8 | 15.9 |
Changes in fair value | -1.6 | -23.8 |
Remeasurements of employee benefits | -10.7 | -17.2 |
Cash flow hedges: | ||
Gains/losses incurred during the year | 8.0 | -12.7 |
Reclassifications included in profit or loss | -11.7 | -7.4 |
Cash flow hedges, net | -3.8 | -20.1 |
Income tax relating to components of other comprehensive income | 2.1 | 2.0 |
Total other comprehensive income, net of tax | 51.6 | -139.5 |
Tax effects relating to components of other | Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 | ||||
comprehensive income, | Gross Tax expense/ | Net of tax | Gross Tax expense/ | Net of tax | ||
MEUR | amount | benefit | amount | amount | benefit | amount |
Translation differences | 78.4 | - | 78.4 | -96.2 | - | -96.2 |
Hedging of foreign subsidiaries | -12.8 | - | -12.8 | 15.9 | - | 15.9 |
Cash flow hedges | -3.8 | 0.1 | -3.7 | -20.1 | 2.0 | -18.1 |
Items that may be subsequently reclassified | ||||||
to statement of income | 61.8 | 0.1 | 61.9 | -100.5 | 2.0 | -98.4 |
Changes in fair value | -1.6 | - | -1.6 | -23.8 | - | -23.8 |
Remeasurements of employee benefits | -10.7 | 2.0 | -8.7 | -17.2 | 0.0 | -17.2 |
Items that will not be reclassified to statement | ||||||
of income | -12.3 | 2.0 | -10.3 | -41.0 | 0.0 | -41.0 |
Total other comprehensive income, net of tax | 49.5 | 2.1 | 51.6 | -141.5 | 2.0 | -139.5 |
Net working capital, | ||
MEUR | Dec 31, 2024 | Dec 31, 2023 |
Inventories | 856.7 | 820.9 |
Advance payments received and deferred revenue | -2,016.9 | -1,915.7 |
Accounts receivable | 2,494.8 | 2,495.1 |
Deferred assets and income tax | ||
receivables | 812.5 | 759.7 |
Accruals and income tax payables | -2,131.0 | -2,131.1 |
Provisions | -185.9 | -196.9 |
Accounts payable | -982.9 | -927.0 |
Other non-current assets | 47.0 | - |
Net deferred tax assets/liabilities | 278.4 | 233.9 |
Total | -827.2 | -861.2 |
Inventories, | ||
MEUR | Dec 31, 2024 | Dec 31, 2023 |
Raw materials, supplies and finished goods | 364.2 | 360.7 |
Work in progress | 476.7 | 441.5 |
Advance payments | 15.9 | 18.7 |
Total | 856.7 | 820.9 |
Aging of accounts receivable, | ||
MEUR | Dec 31, 2024 | Dec 31, 2023 |
Not past due and less than one month due receivables | 1,772.1 | 1,796.5 |
Past due 1–3 months | 313.6 | 303.6 |
Past due 3–6 months | 194.3 | 176.0 |
Past due > 6 months | 214.8 | 219.0 |
Total | 2,494.8 | 2,495.1 |
Assets and liabilities related to contracts with customer, | |||
MEUR | Note | Dec 31, 2024 | Dec 31, 2023 |
Accounts receivable | 2,494.8 | 2,495.1 | |
Accrued income on maintenance contracts | 3.3 | 45.5 | 35.1 |
Unbilled contract revenue | 3.3 | 346.3 | 337.7 |
Other contract assets | 3.3 | 3.5 | - |
Assets related to contracts with customers | 2,890.1 | 2,867.9 | |
Deferred income on maintenance contracts | 3.4 | 418.1 | 433.3 |
Advance payments received and deferred revenue | 2,016.9 | 1,915.7 | |
Liabilities related to contracts with customers | 2,435.0 | 2,349.0 |
Accruals, | |||
MEUR | Note | Dec 31, 2024 | Dec 31, 2023 |
Accrued interests | 2.6 | 1.7 | |
Deferred income on maintenance contracts | 3.2 | 418.1 | 433.3 |
Late cost accruals ¹ | 212.0 | 261.3 | |
Accrued salaries, wages and employment costs | 625.8 | 583.8 | |
Derivative liabilities | 5.3 | 44.5 | 28.5 |
Value added tax liabilities | 75.1 | 100.5 | |
Accruals on acquisitions | 26.7 | 29.1 | |
Other accruals | 581.8 | 555.3 | |
Total | 1,986.6 | 1,993.4 |
Deferred assets, | |||
MEUR | Note | Dec 31, 2024 | Dec 31, 2023 |
Deferred interests | 1.9 | 2.4 | |
Accrued income on maintenance contracts | 3.2 | 45.5 | 35.1 |
Unbilled contract revenue | 3.2 | 346.3 | 337.7 |
Derivative assets | 5.3 | 44.4 | 11.5 |
Value added tax assets | 78.3 | 72.5 | |
Prepaid expenses and other receivables | 173.7 | 181.8 | |
Other contract assets | 3.2 | 3.5 | - |
Total | 693.6 | 641.0 |
Jan 1–Dec 31, 2024 | ||||||
Provision for | Provision | |||||
Changes in provisions, | Provision | Provision | business | for loss | Other | |
MEUR | for warranty | for claims | restructuring | contracts | provisions | Total |
Total provisions at beginning of period | 74.0 | 8.2 | 26.4 | 48.3 | 40.0 | 196.9 |
Translation differences | 1.1 | 0.0 | 0.5 | 1.2 | 0.6 | 3.3 |
Increase | 16.9 | 2.9 | 26.9 | 50.5 | 20.4 | 117.6 |
Provisions used | -14.3 | -2.0 | -16.4 | -46.1 | -8.9 | -87.7 |
Reversal of provisions | -14.0 | -3.7 | -6.2 | -9.3 | -12.2 | -45.5 |
Companies acquired | 0.0 | 0.2 | 0.3 | 0.0 | 0.9 | 1.4 |
Total provisions at end of period | 63.6 | 5.5 | 31.4 | 44.5 | 40.9 | 185.9 |
of which non-current | 42.0 | |||||
of which current | 143.9 |
Jan 1–Dec 31, 2023 | ||||||
Changes in provisions, | Provision for | Provision | ||||
Provision | Provision | business | for loss | Other | ||
MEUR | for warranty | for claims | restructuring | contracts | provisions | Total |
Total provisions at beginning of period | 64.8 | 8.4 | 14.9 | 46.2 | 43.0 | 177.4 |
Translation differences | -2.1 | -0.4 | -0.2 | -1.9 | -1.0 | -5.6 |
Increase | 27.9 | 2.5 | 30.8 | 41.1 | 21.1 | 123.3 |
Provisions used | -15.8 | -1.5 | -15.9 | -28.0 | -5.5 | -66.6 |
Reversal of provisions | -1.5 | -1.2 | -3.3 | -9.3 | -17.7 | -33.0 |
Companies acquired | 0.6 | 0.4 | - | 0.2 | 0.2 | 1.4 |
Total provisions at end of period | 74.0 | 8.2 | 26.4 | 48.3 | 40.0 | 196.9 |
of which non-current | 46.5 | |||||
of which current | 150.4 |
Deferred tax assets by category, | |||
MEUR | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 |
Tax losses carried forward | 2.5 | 1.2 | 1.1 |
Provisions and accruals | 311.6 | 297.3 | 270.2 |
Post-retirement obligations | 15.8 | 9.2 | 15.9 |
Inventory | 32.5 | 30.0 | 23.9 |
Property, plant and equipment | 14.0 | 13.3 | 13.2 |
Other temporary differences | 103.3 | 87.3 | 90.0 |
Offset against deferred tax liabilities | -114.0 | -118.1 | -106.7 |
Total | 365.7 | 320.2 | 307.5 |
Changes in deferred tax assets during the period, | ||
MEUR | Dec 31, 2024 | Dec 31, 2023 |
Total at beginning of period | 320.2 | 307.5 |
Translation differences | 7.3 | -16.7 |
Change in statement of income | 31.7 | 21.2 |
Charged or credited to equity | 2.1 | 2.0 |
Acquisitions, divestments and other | 4.5 | 6.1 |
Total at end of period | 365.7 | 320.2 |
Deferred tax liabilities by category, | |||
MEUR | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 |
Property, plant and equipment | 12.5 | 22.7 | 21.5 |
Goodwill and intangible assets | 87.1 | 88.1 | 85.3 |
Other temporary differences | 101.7 | 93.6 | 84.7 |
Offset against deferred tax assets | -114.0 | -118.1 | -106.7 |
Total | 87.3 | 86.3 | 84.8 |
Changes in deferred tax liabilities during the period, | ||
MEUR | Dec 31, 2024 | Dec 31, 2023 |
Total at beginning of period | 86.3 | 84.8 |
Translation difference | 4.8 | 5.0 |
Change in statement of income | -15.4 | -24.2 |
Acquisitions, divestments and other | 11.6 | 20.8 |
Total at end of period | 87.3 | 86.3 |
Net deferred tax assets and liabilities | 278.4 | 233.9 |
Assets and liabilities of the acquired businesses, | ||
MEUR | Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 |
Customer-related intangibles | 67.8 | 109.0 |
Other intangible assets | 0.1 | 0.1 |
Tangible assets | 3.4 | 7.7 |
Deferred tax assets | 1.0 | 6.1 |
Inventories | 5.0 | 7.9 |
Accounts receivables and other assets | 18.3 | 20.2 |
Cash and cash equivalents | 4.4 | 8.7 |
Total assets | 100.0 | 159.7 |
Employee benefit liabilities | 0.7 | 0.7 |
Interest-bearing loans | 0.5 | 4.9 |
Provisions | 1.4 | 1.4 |
Deferred tax liabilities | 11.6 | 20.8 |
Other liabilities | 15.1 | 23.6 |
Total liabilities | 29.3 | 51.3 |
Net assets | 70.2 | 108.4 |
Non-controlling interest | 0.5 | - |
Acquisition cost paid in cash | 106.7 | 168.5 |
Contingent and deferred consideration | 18.8 | 21.8 |
Acquisition cost at date of acquisitions | 125.6 | 190.3 |
Goodwill | 55.4 | 82.0 |
Goodwill by Area, | Discount rates used | Discount rates used | ||||
MEUR | Dec 31, 2024 | % | (pre-tax), % | Dec 31, 2023 | % | (pre-tax), % |
Americas | 383.4 | 25 | 11.23 | 362.5 | 25 | 10.19 |
Europe | 924.1 | 59 | 8.90 | 867.8 | 59 | 8.17 |
APMEA | 64.6 | 4 | 10.77 | 58.8 | 4 | 9.96 |
Greater China | 186.2 | 12 | 8.60 | 179.9 | 12 | 9.72 |
Total | 1,558.4 |
Changes in goodwill, | |||
MEUR | Note | Dec 31, 2024 | Dec 31, 2023 |
Opening net book value | 1,469.0 | 1,414.7 | |
Translation differences | 34.0 | -27.6 | |
Companies acquired | 4.1 | 55.4 | 82.0 |
Closing net book value | 1,558.4 | 1,469.0 |
Other intangible assets, | Customer-related | Jan 1–Dec 31, 2024 | ||
MEUR | Note | intangibles | Other | Total |
Opening gross acquisition cost | 612.9 | 279.1 | 892.0 | |
Opening accumulated amortization and impairment | -372.3 | -232.5 | -604.8 | |
Opening net book value | 240.6 | 46.6 | 287.2 | |
Changes during the period | ||||
Translation differences | 2.1 | 0.4 | 2.5 | |
Increase | 3.0 | 36.8 | 39.8 | |
Decrease | -3.0 | -2.8 | -5.7 | |
Reclassifications | - | -0.2 | -0.2 | |
Companies acquired | 4.1 | 67.8 | 0.1 | 67.9 |
Amortization | -46.7 | -11.5 | -58.2 | |
Closing net book value | 263.8 | 69.5 | 333.3 | |
Closing gross acquisition cost | 682.8 | 308.4 | 991.2 | |
Closing accumulated amortization and impairment | -419.0 | -238.9 | -657.9 | |
Closing net book value |
Other intangible assets, | Customer-related | Jan 1–Dec 31, 2023 | ||
MEUR | Note | intangibles | Other | Total |
Opening gross acquisition cost | 501.6 | 256.2 | 757.8 | |
Opening accumulated amortization and impairment | -325.4 | -224.2 | -549.6 | |
Opening net book value | 176.3 | 31.9 | 208.2 | |
Changes during the period | ||||
Translation differences | -1.2 | -1.2 | -2.4 | |
Increase | 3.8 | 26.5 | 30.3 | |
Decrease | -0.4 | -0.4 | -0.8 | |
Reclassifications | - | 0.1 | 0.1 | |
Companies acquired | 4.1 | 109.0 | 0.1 | 109.1 |
Amortization | -47.0 | -10.3 | -57.3 | |
Closing net book value | 240.6 | 46.6 | 287.2 | |
Closing gross acquisition cost | 612.9 | 279.1 | 892.0 | |
Closing accumulated amortization and impairment | -372.3 | -232.5 | -604.8 | |
Closing net book value | 240.6 | 46.6 |
Jan 1–Dec 31, 2024 | |||||||||
Machinery | Leased Fixed assets | ||||||||
Tangible assets, | Leased | & machinery & | under | Advance | |||||
MEUR | Note | Land Buildings | buildings | equipment | equipment | construction | payments | Total | |
Opening gross acquisition cost | 5.9 | 350.9 | 435.6 | 750.8 | 280.4 | 50.5 | 3.6 | 1,877.8 | |
Opening accumulated depreciation | - | -173.1 | -243.3 | -547.3 | -134.3 | - | - | -1,098.1 | |
Opening net book value | 5.9 | 177.8 | 192.3 | 203.5 | 146.0 | 50.5 | 3.6 | 779.7 | |
Changes during the period | |||||||||
Translation differences | 0.0 | 3.3 | 4.1 | 4.1 | 4.0 | -0.6 | 0.0 | 14.9 | |
Increase | - | 15.3 | 72.3 | 62.2 | 159.9 | 48.9 | 1.7 | 360.2 | |
Decrease | 0.0 | -0.4 | -9.8 | -2.9 | -6.5 | -5.8 | -0.4 | -25.9 | |
Reclassifications | - | 30.7 | 0.5 | 18.7 | 0.0 | -46.9 | -2.8 | 0.2 | |
Companies acquired | 4.1 | - | 0.2 | 0.7 | 2.4 | 0.1 | - | 0.0 | 3.4 |
Depreciation | - | -16.7 | -64.9 | -69.3 | -83.1 | - | - | -234.0 | |
Closing net book value | 5.9 | 210.1 | 195.3 | 218.7 | 220.4 | 46.1 | 2.1 | 898.5 | |
Closing gross acquisition cost | 5.9 | 402.4 | 486.1 | 806.4 | 376.4 | 46.1 | 2.1 | 2,125.4 | |
Closing accumulated depreciation | - | -192.3 | -290.8 | -587.7 | -156.1 | - | - | -1,226.9 | |
Closing net book value | 5.9 | 210.1 | 195.3 | 218.7 | 220.4 | 46.1 | 2.1 | 898.5 |
Jan 1–Dec 31, 2023 | ||||||||||
Machinery | Leased Fixed assets | |||||||||
Tangible assets, | Leased | & machinery & | under | Advance | ||||||
MEUR | Note | Land Buildings | buildings | equipment | equipment | construction payments | Total | |||
Opening gross acquisition cost | 5.9 | 336.7 | 403.6 | 714.2 | 249.5 | 25.3 | 1.6 | 1,736.9 | ||
Opening accumulated depreciation | - | -164.6 | -212.8 | -515.9 | -126.7 | - | - | -1,020.0 | ||
Opening net book value | 5.9 | 172.1 | 190.8 | 198.3 | 122.8 | 25.3 | 1.6 | 716.8 | ||
Changes during the period | ||||||||||
Translation differences | 0.0 | -5.7 | -4.7 | -5.9 | -2.1 | -0.6 | -0.3 | -19.2 | ||
Increase | - | 16.7 | 72.0 | 68.6 | 89.1 | 45.4 | 4.0 | 295.9 | ||
Decrease | 0.0 | -0.8 | -4.0 | -1.6 | 0.0 | -2.7 | -0.2 | -9.2 | ||
Reclassifications | - | 10.3 | 0.0 | 8.6 | 0.0 | -16.9 | -2.0 | 0.0 | ||
Companies acquired | 4.1 | - | 0.0 | 4.0 | 2.3 | 0.9 | - | 0.4 | 7.7 | |
Depreciation | - | -15.0 | -65.7 | -66.7 | -64.7 | - | - | -212.1 | ||
Closing net book value | 5.9 | 177.8 | 192.3 | 203.5 | 146.0 | 50.5 | 3.6 | 779.7 | ||
Closing gross acquisition cost | 5.9 | 350.9 | 435.6 | 750.8 | 280.4 | 50.5 | 3.6 | 1,877.8 | ||
Closing accumulated depreciation | 0.0 | -173.1 | -243.3 | -547.3 | -134.3 | 0.0 | 0.0 | -1,098.1 | ||
Closing net book value | 5.9 | 177.8 | 192.3 | 203.5 | 146.0 | 50.5 | 3.6 | 779.7 | ||
Non-current assets by country, | ||
MEUR | Dec 31, 2024 | Dec 31, 2023 |
USA | 602.1 | 501.2 |
China | 457.9 | 434.7 |
Germany | 377.8 | 329.3 |
Spain | 276.2 | 258.9 |
France | 221.9 | 198.0 |
Finland | 219.2 | 194.6 |
Other | 1,166.1 | 1,050.1 |
Total | 3,321.2 | 2,966.8 |
Capital management, | |||||
MEUR | 2024 | 2023 | 2022 | 2021 | 2020 |
Assets employed | |||||
Goodwill and shares | 1,657 | 1,567 | 1,536 | 1,550 | 1,470 |
Tangible and other intangible assets | 1,232 | 1,067 | 925 | 954 | 933 |
Net working capital | -827 | -861 | -904 | -1,468 | -1,160 |
Total assets employed | 2,062 | 1,773 | 1,557 | 1,035 | 1,243 |
Capital employed | |||||
Equity | 2,893 | 2,786 | 2,867 | 3,199 | 3,197 |
Interest-bearing net debt | -831 | -1,013 | -1,309 | -2,164 | -1,954 |
Total capital employed | 2,062 | 1,773 | 1,557 | 1,035 | 1,243 |
Gearing | -28.7% | -36.4% | -45.7% | -67.6% | -61.1% |
Equity ratio | 39.8% | 40.9% | 40.3% | 41.2% | 45.5% |
Change in interest-bearing net debt, | ||
MEUR | Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 |
Interest-bearing net debt at beginning of period | -1,013.4 | -1,309.0 |
Interest-bearing net debt at end of period | -831.2 | -1,013.4 |
Change in interest-bearing net debt | 182.2 | 295.7 |
Treasury shares | Number of shares | Purchase cost, MEUR |
Jan 1, 2024 | 12,159,159 | 230.2 |
Distributed to the share-based incentive plan, January | -280,902 | -12.3 |
Distributed as the annual compensation of the Board, April | -9,027 | -0.4 |
Distributed to the share-based incentive plan, December | -1,478 | -0.1 |
Dec 31, 2024 | 11,867,752 | 217.5 |
Jan 1, 2023 | 12,306,640 | 236.6 |
Distributed to the share-based incentive plan, January | -121,084 | -5.3 |
Distributed as the annual compensation of the Board, April | -7,912 | -0.3 |
Distributed to the share-based incentive plan, June | -18,485 | -0.8 |
Dec 31, 2023 | 12,159,159 | 230.2 |
Reconciliation of own shares | Quantity |
December 31, 2023 | 12,159,159 |
January 31, 2024 | -280,902 |
April 25, 2024 | -9,027 |
December 3, 2024 | -1,478 |
December 31, 2024 | 11,867,752 |
Maturity analysis of financial liabilities | Dec 31, 2024 | Dec 31, 2023 | ||||||
and interest payment, | ||||||||
MEUR | < 1 year | 1-5 years | > 5 years | Total | < 1 year | 1-5 years | > 5 years | Total |
Interest-bearing debt | ||||||||
Loans | - | -200.7 | -200.0 | -400.7 | 0.0 | -200.0 | -0.4 | -200.4 |
Lease liabilities | -132.8 | -265.1 | -34.7 | -432.6 | -110.9 | -206.1 | -32.2 | -349.1 |
Current loans and other liabilities | -2.2 | - | - | -2.2 | -2.2 | - | - | -2.2 |
Used bank overdraft limits | -0.9 | - | - | -0.9 | -0.8 | - | - | -0.8 |
Option liabilities from acquisitions | - | -9.2 | - | -9.2 | - | -2.3 | - | -2.3 |
Non-interest-bearing debt | ||||||||
Accounts payable | -982.9 | - | - | -982.9 | -927.0 | - | - | -927.0 |
Derivatives | ||||||||
Capital inflow | 3,241.7 | 153.5 | - | 3,395.2 | 3,118.0 | 164.3 | - | 3,282.3 |
Capital outflow | -3,245.2 | -152.7 | - | -3,397.9 | -3,135.0 | -168.8 | - | -3,303.8 |
Interest payments | -24.3 | -50.3 | -16.7 | -91.3 | -12.1 | -17.5 | -3.2 | -32.8 |
Net outflow | -1,146.5 | -524.6 | -392.9 | -2,064.0 | -1,070.0 | -430.4 | -168.7 | -1,669.1 |
Dec 31, 2024 | Dec 31, 2023 | |||
Fair values of derivative financial instruments, | Derivative | |||
MEUR | Derivative assets | liabilities | Fair value, net | Fair value, net |
Foreign exchange derivatives | ||||
In cash flow hedge accounting | 13.3 | -26.7 | -13.5 | -13.2 |
In net investment hedge accounting | - | -13.3 | -13.3 | 0.0 |
Other foreign exchange hedges | 31.2 | -4.5 | 26.7 | -3.9 |
Total | 44.4 | -44.5 | -0.1 | -17.0 |
Nominal values of derivative financial instruments, | ||
MEUR | Dec 31, 2024 | Dec 31, 2023 |
Foreign exchange derivatives | ||
In cash flow hedge accounting | 1,313.5 | 1,114.3 |
In net investment hedge accounting | 315.9 | 437.9 |
Other foreign exchange hedges | 1,765.8 | 1,730.2 |
Total | 3,395.2 | 3,282.3 |
Dec 31, 2024 | ||||||
Measured at fair | ||||||
Measured at | value through | |||||
Values of financial assets and liabilities by | fair value | Measured at | other | |||
category, | through profit | amortized | comprehensive | Total book | ||
MEUR | Note | or loss | cost | income | value | |
Non-current assets | ||||||
Shares and other non-current financial assets | 5.4 | - | - | 98.9 | 98.9 | |
Non-current loans receivable | I | 5.4 | - | 4.4 | - | 4.4 |
Current assets | ||||||
Accounts receivable | - | 2,494.8 | - | 2,494.8 | ||
Derivative assets | 31.2 | - | 13.3 | 44.4 | ||
Current deposits and loans receivable | I | 5.4 | 909.1 | 313.9 | - | 1,223.0 |
Cash and cash equivalents | I | - | 576.0 | - | 576.0 | |
Total financial assets | 940.3 | 3,389.1 | 112.2 | 4,441.5 | ||
Non-current liabilities ¹ | ||||||
Loans | I | - | 400.7 | - | 400.7 | |
Current liabilities | ||||||
Other interest-bearing liabilities ² | I | - | 3.1 | - | 3.1 | |
Option liabilities from acquisitions | I | 9.2 | - | - | 9.2 | |
Accounts payable | - | 982.9 | - | 982.9 | ||
Derivative liabilities | 4.5 | - | 40.0 | 44.5 | ||
Total financial liabilities | 13.7 | 1,386.7 | 40.0 | 1,440.5 |
Dec 31, 2023 | ||||||
Measured at fair | ||||||
Measured at | value through | |||||
Values of financial assets and liabilities by | fair value | Measured at | other | |||
category, | through profit | amortized | comprehensive | Total book | ||
MEUR | Note | or loss | cost | income | value | |
Non-current assets | ||||||
Shares and other non-current financial assets | 5.4 | - | - | 97.9 | 97.9 | |
Non-current loans receivable | I | 5.4 | - | 3.5 | - | 3.5 |
Current assets | ||||||
Accounts receivable | - | 2,495.1 | - | 2,495.1 | ||
Derivative assets | 5.7 | - | 5.8 | 11.5 | ||
Current deposits and loans receivable | I | 5.4 | 972.0 | 291.9 | - | 1,263.9 |
Cash and cash equivalents | I | - | 424.5 | - | 424.5 | |
Total financial assets | 977.7 | 3,215.0 | 103.7 | 4,296.4 | ||
Non-current liabilities ¹ | ||||||
Loans | I | - | 200.4 | - | 200.4 | |
Current liabilities | ||||||
Other interest-bearing liabilities ² | I | - | 3.0 | - | 3.0 | |
Option liabilities from acquisitions | I | 2.3 | - | - | 2.3 | |
Accounts payable | - | 927.0 | - | 927.0 | ||
Derivative liabilities | 9.6 | - | 19.0 | 28.6 | ||
Total financial liabilities | 11.9 | 1,130.5 | 19.0 | 1,161.3 |
Shares, deposits and other assets, | |||
MEUR | Dec 31, 2024 | Dec 31, 2023 | |
Shares and other non-current assets | |||
Shares | 96.2 | 95.0 | |
Other financial assets | 2.7 | 2.9 | |
Non-current loans receivable | I | 4.4 | 3.5 |
Investment properties | II | 0.4 | - |
Other non-current receivables | II | 46.6 | - |
Total | 150.3 | 101.5 | |
Deposits and other current assets | |||
Current deposits | I | 1,221.9 | 1,263.2 |
Current loans receivable | I | 1.1 | 0.6 |
Total | 1,223.0 | 1,263.9 |
Other post-employment | ||||||||
Changes in benefit plan assets and liabilities by | Defined benefit plan liability | benefit liability | Fair value of plan assets | Net defined benefit balance | ||||
category, MEUR | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2024 | Dec 31, 2023 |
Balance at beginning of period | 535.1 | 519.2 | 7.5 | 8.9 | 418.7 | 398.2 | 123.9 | 130.0 |
Current service costs | 18.0 | 17.3 | 0.2 | 0.2 | - | - | 18.2 | 17.4 |
Interest expense | 23.5 | 23.3 | 0.3 | 0.4 | - | - | 23.8 | 23.6 |
Interest income | - | - | - | - | 18.8 | 18.7 | -18.8 | -18.7 |
Other | -3.9 | -3.8 | - | - | -3.2 | -3.0 | -0.7 | -0.8 |
Components of defined benefit costs recognized | 37.7 | 36.8 | 0.5 | 0.5 | 15.6 | 15.7 | 22.6 | 21.6 |
in the consolidated statements of income | ||||||||
Return on plan assets, excluding interest income | - | - | - | - | -18.9 | 5.0 | 18.9 | -5.0 |
Remeasurements | -11.7 | 12.2 | 0.3 | -1.1 | - | - | -11.5 | 11.1 |
Remeasurements recognized in the consolidated | -11.7 | 12.2 | 0.3 | -1.1 | -18.9 | 5.0 | 7.4 | 6.1 |
statements of comprehensive income | ||||||||
Employer contributions | - | - | - | - | 20.6 | 26.0 | -20.6 | -26.0 |
Plan participants’ contributions | 2.2 | 2.0 | 0.2 | 0.2 | 2.4 | 2.2 | - | - |
Benefits paid | -27.2 | -35.0 | -0.8 | -0.8 | -21.3 | -28.9 | -6.7 | -6.9 |
Settlement payments | -0.1 | -0.3 | - | - | -0.1 | - | - | -0.3 |
Business combinations, disposals and other | 0.7 | 0.7 | - | - | - | - | 0.7 | 0.7 |
Foreign currency translation effects | 17.3 | -0.7 | 0.5 | -0.3 | 18.5 | 0.4 | -0.7 | -1.3 |
Other reconciling items | -7.2 | -33.2 | -0.1 | -0.9 | 20.1 | -0.2 | -27.4 | -33.9 |
Balance at end of period | 553.8 | 535.1 | 8.1 | 7.5 | 435.5 | 418.7 | 126.5 | 123.9 |
Present value of unfunded obligations | 97.9 | 86.1 | 8.1 | 7.5 | - | - | 106.1 | 93.6 |
Present value of funded obligations | 455.9 | 449.0 | - | - | - | - | 455.9 | 449.0 |
Fair value of benefit plans' assets | - | - | - | - | 435.5 | 418.7 | -435.5 | -418.7 |
Total | 553.8 | 535.1 | 8.1 | 7.5 | 435.5 | 418.7 | 126.5 | 123.9 |
Fair values of major classes of plan assets, | ||
MEUR | Dec 31, 2024 | Dec 31, 2023 |
Fair value of plan assets with a quoted market price | 402.6 | 388.6 |
Other | 32.9 | 30.1 |
Total | 435.5 | 418.7 |
Amounts recognized in the statement of income, | |||
MEUR | Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 | |
Defined contribution pension plans | 341.9 | 323.5 | |
Defined benefit pension plans | 22.1 | 21.1 | |
Other post-employment benefits | 0.5 | 0.5 | |
Total | 364.5 | . | 345.0 |
Defined benefit plans: assumptions used in | Dec 31, 2024 | Dec 31, 2023 | ||
calculating benefit obligations | Europe | USA | Europe | USA |
Discount rate | 4.1% | 5.5% | 4.0% | 4.8% |
Future salary increase | 1.6% | - | 1.1% | 4.0% |
Future pension increase | 4.6% | - | 1.3% | 0.0% |
Sensitivity of the defined benefit | Impact on defined benefit obligation | ||
obligation to changes in actuarial | Change in | ||
assumptions | assumptions | Dec 31, 2024 | Dec 31, 2023 |
Discount rate | +0.25p.p. | -1.9% | -2.5% |
Discount rate | -0.25p.p. | 3.0% | 2.7% |
Future pension increase | +0.25p.p. | 1.1% | 1.0% |
Future pension increase | -0.25p.p. | -1.0% | -1.0% |
Compensation paid to the Board of Directors, ¹ ² | ||
EUR, thousand | Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 |
Herlin Antti, Chairman of the Board | 230.0 | 230.0 |
Herlin Jussi, Vice Chair of the Board ³ | 241.3 | 126.5 |
Alahuhta Matti | 120.0 | 130.0 |
Duinhoven Susan | 130.0 | 130.0 |
Herlin Iiris | 110.0 | 110.0 |
Kant Ravi | 110.0 | 120.0 |
Mikkilineni Krishna | 110.0 | 110.0 |
Fredriksson Marika | 130.0 | 120.0 |
Ihamuotila Timo ⁴ | 120.0 | - |
Manubens Marcela ⁵ | - | 110.0 |
Total | 1,301.3 | 1,186.5 |
Jan 1–Dec 31, 2024 | Jan 1–Dec 31, 2023 | |||
The President & CEO | Members of the | The President & CEO | Members of the | |
Philippe Delorme | Executive Board | Henrik Ehrnrooth | Executive Board | |
Base salary | 819,4 | 3,880.2 | 737.9 | 5,705.8 |
Benefits | 131,7 | 999.0 | 24.8 | 657.7 |
Annual short-term incentive ² | - | 2,502.1 | 465.7 | 1,987.8 |
Long-term incentive plan | - | 3,854.7 | - | 2,076.2 |
Pensions | 80,0 | 18.3 | - | 19.2 |
Total compensation | 1,031.2 | 11,254.3 | 1,228.4 | 10,446.7 |
President and CEO - | The President and | Executive Board - | Executive Board - | ||||
Number of shares, | CEO - Number of | Number of shares, Number of transferred | |||||
Performance | maximum earning | transferred shares for | maximum earning | shares for vested | |||
Plan ³ | Period | Vesting Year | opportunity ⁴ | vested plans | opportunity ⁴ | plans | |
LTI 2021 | Jan 2021 - | 2024 | - | - | - | 48,937 | |
Dec 2023 | |||||||
LTI 2022 | Jan 2022 - | 2025 | - | - | 250,445 | - | |
Dec 2024 | |||||||
LTI 2023 | Jan 2023 - | 2026 | - | - | 296,081 | - | |
Dec 2025 | |||||||
LTI 2024 | Jan 2024 - | 2027 | 85,247 | - | 332,465 | - | |
Dec 2026 | |||||||
Plan | LTI 2021 | LTI 2022 | LTI 2023 | LTI 2024 | |
Jan 2021 - | Jan 2022 - | Jan 2023 - | Jan 2024 - | ||
Performance Period | Dec 2023 | Dec 2024 | Dec 2025 | Dec 2026 | |
Vesting year 2024 | 2025 | 2026 | 2027 | ||
Performance criteria | Adjusted EBIT Margin % and Sales Growth: 80% | ||||
Sustainability: 20% | |||||
Maximum number of shares ¹ | 751,334 | 788,768 | 1,025,056 | 1,216,229 | |
Number of shares outstanding as of Dec 31, 2024 ¹ | - | 516,233 | 647,548 | 936,527 | |
Share price at initial grant date, EUR | 64.92 | 56.80 | 52.48 | 44.73 | |
Performance outcome for vested plans, % | 68.5% | - | - | - | |
Number of transferred shares for vested plans | 220,637 | - | - | - |
Plan | RSP 2021 | RSP 2022 | RSP 2023 | RSP 2024 |
Jan 2021 - | Jan 2022 - | Jan 2023 - | Jan 2024 - | |
Plan Period | Dec 2023 | Dec 2024 | Dec 2025 | Dec 2026 |
Maximum number of shares ¹ | 15,650 | 55,650 | 163,429 | 80,000 |
Number of shares outstanding as of Dec 31, 2024 ¹ | 11,650 | 43,650 | 136,641 | 72,483 |
Weighted average share price for outstanding shares, EUR | 66.62 | 39.97 | 41.01 | 45.54 |
Number of transferred shares as of Dec 31, 2024 | 9,828 | - | - | - |
Shareholding % | |||
Country/Region | Company | Group | Parent |
company | |||
Andorra | KONE Ascensors i Escales, S.A. | 100 | |
Australia | KDB Australia Pty Ltd | 100 | |
KONE Elevators Employee Benefits Pty Limited | 100 | ||
KONE Elevators Pty Ltd | 100 | ||
KONE Holdings (Australia) Limited | 100 | ||
Orbitz Elevators Services Pty Ltd | 100 | ||
Austria | KONE AG | 100 | 100 |
Bahrain | KONE Bahrain W.L.L. | 0 | |
KONE Elevators W.L.L. | 49 | ||
Belgium | KDB Belgium SRL | 100 | 100 |
KONE Belgium S.A. | 100 | 100 | |
Bosnia and Herzegovina | KONE d.o.o. Sarajevo | 100 | |
Bulgaria | KONE EOOD | 100 | 100 |
Canada | KONE Inc. | 100 | 49 |
China mainland | Giant Kone Elevator Co., Ltd. | 100 | 40 |
KONE Elevator (Shanghai) Co., Ltd. | 100 | ||
KONE Elevators Co., Ltd. | 100 | ||
Kunshan KONE Industrial Machinery Co., Ltd. | 100 | 100 | |
Croatia | KONE d.o.o. | 100 | 100 |
Cyprus | KONE Elevators Cyprus Limited | 100 | 100 |
Czech Republic | KONE, a.s. | 100 | 100 |
KONE Industrial - koncern s.r.o. | 100 | 100 | |
Denmark | KDB Denmark ApS | 100 | |
KONE A/S | 100 | 100 | |
Egypt | KONE LLC | 100 | |
Estonia | AS KONE | 100 | 100 |
Finland | Finescal Oy | 100 | 100 |
KDB Finland Oy | 100 | ||
KONE Digital Services Oy | 100 | 100 | |
KONE Hissit Oy | 100 | 100 |
Shareholding % | |||
Country/Region | Company | Group | Parent |
company | |||
KONE Industrial Oy | 100 | 100 | |
France | 2STP S.A.S. | 100 | |
Ascenseurs Portes Automatiques Arnaud S.A.S. | 100 | ||
Ascenseurs Soulier S.N.C. | 100 | ||
ATPE SAS | 100 | ||
ATS-ATPE S.A.S. | 100 | ||
Automatismes du Mont Blanc S.A.S. | 100 | ||
Delta Ascenseurs S.A.S. | 100 | ||
KDB France S.A.S. | 100 | ||
KONE ATS S.A.S | 100 | ||
KONE Développement S.N.C. | 100 | ||
KONE Holding France S.A.S. | 100 | 100 | |
KONE S.A. | 99.99 | ||
Liftman S.A.S. | 100 | ||
MP2 Gestion Participation | 100 | ||
PACA Ascenseurs Services | 100 | ||
Prokodis S.A.S. | 100 | ||
R.M.D. S.A.S. | 100 | ||
Technique & Mecanique des Elevateurs S.A.S. | 100 | ||
Germany | Alois Kasper GmbH | 100 | |
ATB Aufzugtechnik Berlin GmbH | 100 | ||
ATB-Aufzugstechnik GmbH | 100 | ||
ATH Aufzüge GmbH | 100 | ||
Aufzugstechnik Rhein Ruhr GmbH | 100 | ||
DANY Aufzüge GmbH | 100 | ||
JESCH-Aufzüge GmbH & Co. KG | 100 | ||
JESCH GmbH | 100 | ||
KONE Automatiktüren GmbH | 100 | ||
KONE Escalator Supply Service Center Europe | 100 | ||
GmbH | |||
KONE Garant Aufzug GmbH | 100 |
Shareholding % | |||
Country/Region | Company | Group | Parent |
company | |||
KONE GmbH | 100 | 100 | |
KONE Servicezentrale GmbH | 100 | ||
Matthias Schernikau GmbH | 100 | ||
Trierer Aufzugbau Baasch & Didong GmbH | 100 | ||
Greece | KONE S.A. | 100 | |
Hong Kong SAR KONE Elevator (HK) Limited | 100 | 0.00 | |
Shan On Engineering Company Limited | 100 | ||
Hungary | KONE Felvonó Kft. | 100 | 100 |
Iceland | KONE ehf | 100 | 100 |
India | KONE Elevator India Private Limited | 100 | 99.99 |
Indonesia | PT KONE Indo Elevator | 100 | 1.04 |
PT. Mitra Indo Utama | 0 | ||
Ireland | Ennis Lifts Limited | 100 | |
KONE (Ireland) Limited | 100 | ||
Israel | KONE LTD | 100 | 100 |
Italy | ACMA S.r.l. | 60 | |
Ascensori & Ascensori S.r.l. | 64 | ||
Cerqueti Servizi S.r.l. | 100 | ||
Cofam S.r.l. | 100 | ||
CRON.UP S.r.l. | 80 | ||
Elevant Servizi S.r.l. | 70 | ||
Elevatori Bari S.r.l. | 89 | ||
Elevators S.r.l. | 60 | ||
Eurolift Ascensori S.r.l. | 70 | ||
Euroservice Merano S.r.l. | 90 | ||
Ferrara Ascensori S.r.l. | 60 | ||
Gianfranceschi Ascensori S.r.l. | 97 | ||
GSB Ascensori S.r.l. | 65 | ||
KONE Industrial S.p.A. | 100 | 100 | |
KONE S.p.A. | 100 | 26.86 | |
L.A.M. Lombarda Ascensori Montacarichi S.r.l. | 70 | ||
MARIBO-SIMA ascensori S.r.l. | 70 | ||
Nettuno S.r.l. | 75 | ||
Neulift S.p.A. | 100 | ||
Neulift Service Molise S.r.l. | 51 | ||
Neulift Service Triveneto S.r.l. | 100 | ||
Rimma S.r.l. | 60 | ||
Shareholding % | |||
Country/Region | Company | Parent | Group |
company | |||
SIE Elevatori S.r.l. | 100 | ||
Slimpa S.p.A. | 100 | ||
Tecnocram S.r.l. | 91.5 | ||
Tosca Ascensori S.r.l. | 66.67 | ||
Unilift S.r.l. | 89.97 | ||
Vitali Ascensori S.r.l. | 100 | ||
Kazakhstan | KONE Kazakhstan LLP | 100 | |
Kenya | KONE Kenya Limited | 49 | |
Kuwait | Al-Sabriyah Elevators and Escalators Company, | 49 | |
W.L.L. | |||
Latvia | SIA KONE Lifti Latvija | 0.5 | 100 |
Lithuania | UAB KONE | 100 | 100 |
Luxembourg | KONE Luxembourg Sàrl | 100 | |
Macedonia | KONE Makedonija Dooel Skopje | 100 | |
Malaysia | KONE Elevator (M) Sdn. Bhd. | 29.88 | 29.88 |
Mexico | KONE Industrial, S.A. de C.V. | 100 | |
KONE Mexico, S.A. de C.V. | 0.1 | 100 | |
Monaco | S.A.M. KONE | 99.87 | |
Montenegro | KONE d.o.o. Podgorica | 100 | |
Morocco | KONE Elevators and Escalators Sàrl AU | 100 | 100 |
Netherlands | Hissi B.V. | 100 | |
KDB Holding B.V. | 100 | ||
KDB Netherlands B.V. | 100 | ||
KONE B.V. | 100 | ||
KONE Deursystemen B.V. | 100 | ||
KONE Finance Holding B.V. | 100 | ||
KONE Holland B.V. | 100 | 100 | |
KONE Nederland Holding B.V. | 100 | ||
New Zealand | KONE Elevators (NZ) Limited | 100 | |
Orbitz Elevators (NZ) Pty Limited | 100 | ||
Norway | KDB Norway AS | 100 | |
KONE Aksjeselskap | 100 | 100 | |
KONE Dører og Rulletrapper AS | 100 | 100 | |
Oman | KONE Assarain LLC | 70 | |
Philippines | Elevators Philippines Construction, Inc. | 39.80 | |
KPI Elevators, Inc. | 99.99 | ||
Poland | KONE Sp.z o.o. | 100 | 100 |
Shareholding % | |||
Country/Region | Company | Group | Parent |
company | |||
Portugal | KONE Portugal - Elevadores, Lda. | 100 | 1 |
Qatar | KONE Elevators W.L.L. | 49 | 49 |
Romania | KONE Ascensorul S.A. | 100 | 99.99 |
Saudi Arabia | KONE Areeco Limited | 50 | 10 |
KONE Regional Headquarters LLC | 100 | ||
Serbia | KONE d.o.o. Beograd-Novi Beograd | 100 | |
Singapore | KONE Pte Ltd. | 100 | |
Slovak Republic KONE Business Services, s.r.o. | 100 | 100 | |
KONE s.r.o. | 100 | 100 | |
Slovenia | KONE d.o.o. | 100 | 100 |
South Africa | Addo Private Equity Fund 2 (Pty) Ltd. | 100 | |
KONE Elevators South Africa (Pty) Ltd | 100 | ||
United Elevators (Pty) Ltd. | 100 | ||
Spain | Ascensores HERCO S.L. | 100 | |
Ascensores Muguerza, S.A.U. | 100 | ||
KONE Elevadores, S.A. | 100 | 99.99 | |
Neulift, S.L. | 100 | ||
Serki Instalaciones Y Servicios S.l. | 98 | ||
Técnicas Autocontrol, S.L.U. | 100 | ||
Sweden | KDB Sweden AB | 100 | |
KONE AB | 100 | ||
Switzerland | KONE (Schweiz) AG | 100 | 100 |
Shareholding % | |||
Country/Region | Company | Parent | Group |
Taiwan, China | Kang-En Taiwan Elevator Technology Service Co., Ltd | company | 100 |
KONE Elevators Taiwan Co. Ltd | 100 | ||
Thailand | KONE Public Company Limited | 84.08 | |
Thai Elevators and Escalators Company Limited | 74 | ||
Thai Elevators Holding Company Limited | 49 | ||
Tunisia | KONE Elevators & Escalators Assembly | 100 | |
KONE Elevators & Escalators Sarl | 100 | ||
Türkiye | KONE Asansör Sanayi ve Ticaret A.S. | 100 | |
Uganda | KONE Uganda Limited | 100 | |
Ukraine | KONE Lifts LLC | 100 | |
United Arab | KONE (Middle East) LLC | 49 | 49 |
Emirates | |||
United Kingdom Consult Lift Services Ltd | 100 | ||
KONE Pension Trustees Ltd. | 100 | ||
KONE Plc | 100 | 100 | |
KONE (NI) Limited | 100 | ||
USA | ENOK Electrical Company, LLC | 100 | |
KONE Holdings, Inc. | 100 | ||
KONE Inc. | 100 | ||
Marine Elevators LLC | 100 | ||
Vietnam | KONE Vietnam Limited Liability Company | 100 | |