KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1...

30
KONE Q3 2019 OCTOBER 23, 2019 HENRIK EHRNROOTH, PRESIDENT & CEO ILKKA HARA, CFO

Transcript of KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1...

Page 1: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

KONE Q3 2019OCTOBER 23, 2019

HENRIK EHRNROOTH, PRESIDENT & CEO

ILKKA HARA, CFO

Page 2: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

Q3 2019 Highlights

▪ Continued good growth in

orders received with improving

margin

▪ Solid growth in services

▪ Improving adjusted EBIT

margin

▪ Strong cash flow

Page 3: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

October 23, 2019 Interim Report for January-September 2019 | © KONE Corporation3

SOLID GROWTH, IMPROVING MARGIN AND STRONG CASH FLOW

Q3 2019 Key figures

Q3/2019 Q3/2018 ChangeComparable

change

Orders received MEUR 2,007.3 1,831.9 9.6% 6.8%

Order book MEUR 8,399.8 7,791.6 7.8% 4.2%

Sales MEUR 2,557.6 2,288.7 11.7% 9.4%

Operating income (EBIT) MEUR 314.2 258.0 21.8%

Operating income margin (EBIT %) % 12.3 11.3

Adjusted EBIT MEUR 321.9 273.7 17.6%

Adjusted EBIT margin % 12.6 12.0

Cash flow from operations

(before financing items and taxes)MEUR 462.9 273.3

Basic earnings per share EUR 0.48 0.42

Page 4: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

October 23, 2019 Interim Report for January-September 2019 | © KONE Corporation4

SOLID GROWTH IN ALL BUSINESSES, STRONG CASH CONVERSION

January-September 2019 Key figures

1-9/2019 1-9/2018 ChangeComparable

change

Orders received MEUR 6,411.5 5,859.1 9.4% 7.6%

Order book MEUR 8,399.8 7,791.6 7.8% 4.2%

Sales MEUR 7,297.2 6,627.3 10.1% 8.3%

Operating income (EBIT) MEUR 836.1 750.0 11.5%

Operating income margin (EBIT %) % 11.5 11.3

Adjusted EBIT MEUR 869.9 792.5 9.8%

Adjusted EBIT margin % 11.9 12.0

Cash flow from operations

(before financing items and taxes)MEUR 1,163.9 818.5

Basic earnings per share EUR 1.26 1.19

Page 5: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

Q3 2019 Business highlights

▪ Continued faster than market growth in all

businesses

– Broad-based competitiveness

– NPS on a good level

▪ Solid overall execution

– Strong deliveries to customers

– Strong cash conversion

▪ Actions to improve profitability starting to show

results

October 23, 20195

Page 6: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

Visible benefits from Accelerate program

Harmonizing roles and processes, leveraging scale & building expertise in

many key functions

Customer Solutions

EngineeringHR Customer Service

& Admin

Logistics Finance Sourcing

Accelerate program targets

Customer centricity

Speed

Efficiency

▪ Estimated total savings somewhat

over MEUR 100 by the end of 2020

▪ Estimated restructuring costs

somewhat over MEUR 100

October 23, 2019 Interim Report for January-September 2019 | © KONE Corporation6

Page 7: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

Market development

Page 8: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

October 23, 2019 Interim Report for January-September 2019 | © KONE Corporation8

NEW EQUIPMENT MARKET WAS STABLE

New equipment market development in Q3 2019

EMEA market Asia-Pacific marketNorth American market

>2/3 of

global

market

(in units)

~20% of

global

market

(in units)

<5% of

global

market

(in units)

Stable

▪ Market was stable on a high

level

▪ Market grew slightly with mixed

development across the

different countries

▪ In China, the market grew

slightly in units

▪ Declining market in several

other APAC countries

- - - Significant decline (>10 %), - - Clear decline (5-10 %), - Slight decline (<5 %), Stable, + Slight growth (<5 %), + + Clear growth (5-10 %), + + + Significant growth (>10 %)

Based on KONE’s estimate.

+ Stable

Page 9: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

October 23, 2019 Interim Report for January-September 2019 | © KONE Corporation9

CONTINUED POSITIVE DEVELOPMENT

Service market development in Q3 2019

North American market

<10% of

global market

(in units)

+ +Maintenance Modernization

>25% of

global market

(in monetary value)

EMEA market

~40% of

global market

(in units)

Maintenance

+ ++

>1/3 of

global market

(in monetary value)

Modernization

Asia-Pacific market

>40% of

global market

(in units)

>15% of

global market

(in monetary value)

++ ++Maintenance Modernization

- - - Significant decline (>10 %), - - Clear decline (5-10 %), - Slight decline (<5 %), Stable, + Slight growth (<5 %), + + Clear growth (5-10 %), + + + Significant growth (>10 %)

Based on KONE’s estimate.

Page 10: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

October 23, 2019 Interim Report for January-September 2019 | © KONE Corporation10

GOVERNMENT BALANCING BETWEEN SUPPORTING THE ECONOMY AND RESTRICTIONS IN THE RESIDENTIAL MARKET

Chinese property market in Q3 2019

▪ In units ordered, the new equipment market grew slightly y-o-y

▪ Pricing was fairly stable

▪ Government continued to support the economic activity through infrastructure investments

while maintaining restrictions in the residential market

▪ Construction activity stayed on a high level

▪ Real estate investment +10.5% y-o-y in September

▪ Residential sales volume +3% y-o-y and new starts +7% y-o-y in September

▪ New home prices in the 70 biggest cities +9% y-o-y in September

▪ Consolidation among property developers continues

Page 11: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

Q3 Financials

Page 12: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

October 23, 201912

MEUR

ORDERS RECEIVED GREW IN ALL REGIONS

▪ In Q3, the margin of

orders received

improved slightly

Orders received

0

3,000

2,000

1,000

4,000

7,000

5,000

6,000

8,000

20172010 2011 2012 2013 2014 2015 2016

1,832

2018

2,007

1-9/2019

Q3 growth

9.6%

128

48

Gro

wth

at co

mp

. F

X

1,832

Q3

20

18

FX

Q3

20

19

2,0076.8%

Page 13: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

October 23, 201913

MEUR

STRONG SALES GROWTH IN ALL BUSINESSES

KONE has applied new IFRS 15 and IFRS 9 standards from January 1, 2018 onwards and 2017 financials are restated retrospectively. Figures for 2010-2016 are not restated and thus not fully comparable.

Sales

6,000

1,000

7,000

0

5,000

2,000

3,000

4,000

8,000

9,000

10,000

2011 1-9/20192010

2,558

20182012 2013 2014

2,289

2015 2016 2017

Q3 growth

11.7%49

Q3

20

18

Ne

w e

qu

ipm

en

t

Ma

inte

nan

ce

Mo

de

rniz

atio

n

FX

Q3

20

19

2,558

2,289

Growth at comp. FX

9.4%

10.2%

7.4%

10.9%

EMEA 8.1%

APAC 11.5%

Americas 7.6%

Page 14: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

October 23, 2019 Interim Report for January-September 2019 | © KONE Corporation14

Adjusted EBIT* and adjusted EBIT marginMEUR; %

ADJUSTED EBIT MARGIN IMPROVED IN Q3

▪ Restructuring costs

related to the

Accelerate program:

EUR 8 million

* Adjusted EBIT was introduced in September 2017. Adjusted EBIT excludes restructuring costs related to the Accelerate program** KONE has applied new IFRS 15 and IFRS 9 standards from January 1, 2018 onwards and 2017 financials are restated retrospectively. Figures for 2010-2016 are not restated and thus not fully comparable.KONE has adopted the new IFRS 16 effective January 1, 2019 using the modified retrospective approach and the comparative figures have not been restated..

Adjusted EBIT

274322

0

2

4

6

8

10

12

141,400

1,000

0

200

400

600

800

1,200

201320112010 2012 2017**20152014 2016 2018 1-9/2019

12.0%12.6%

Q3 growth

17.6%8

2

Q3

20

18

Gro

wth

Pro

fita

bili

ty

FX

IFR

S 1

6

Q3

20

19

274

322

Q3 adjusted

EBIT margin

Page 15: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

October 23, 2019 Interim Report for January-September 2019 | © KONE Corporation15

Cash flow from operations*MEUR

STRONG CASH CONVERSION

▪ Net working capital

contributed positively

to the cash flow driven

by strong development

in advances received

and progress

payments

▪ Adoption of IFRS 16

had a positive impact

of EUR 87 million on

cash flow from

operations* in

1-9/2019

* (before financing items and taxes)

Cash flow

273

463

1,400

1,000

400

200

0

600

800

1,200

1,600

20132010 2011 20142012 2015 2016 2017 2018 1-9/2019

1,164

818

Page 16: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

Market and business outlook

Page 17: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

Market outlook for 2019

New equipment markets

▪ The new equipment market is expected to be relatively stable or to grow

slightly

▪ In China, the market is expected to grow slightly in units ordered, while in

the rest of the Asia-Pacific, the market is expected to be stable

▪ The new equipment markets in North America and the Europe, Middle East

and Africa region are expected to be rather stable

Maintenance markets

▪ Maintenance markets are expected to see the strongest growth rate in Asia-

Pacific and to grow slightly in other regions

Modernization markets

▪ The modernization market is expected to grow slightly in the Europe, Middle

East and Africa region as well as in North America and to develop strongly in

Asia-Pacific

October 23, 201917

Page 18: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

October 23, 2019 Interim Report for January-September 2019 | © KONE Corporation18

Sales

▪ In 2019, KONE’s sales is estimated to grow by

5–8% (4–7%) at comparable exchange rates as

compared to 2018

Adjusted EBIT

▪ The adjusted EBIT is expected to be in the range

of EUR 1,190–1,250 (1,170–1,250) million,

assuming that foreign exchange rates would

remain at the October (July) 2019 level. Foreign

exchange rates are estimated to impact EBIT

positively by around EUR 20 (20) million

Business outlook for 2019 (specified)

Burdening our resultBoosting our performance

Raw material prices and

trade tariffs

(MEUR <50)

Labor and

subcontracting cost

increases

Solid order book

Services business

growth

Continued performance

improvements

Accelerate savings

(MEUR ~50)

Page 19: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

October 23, 2019 Interim Report for January-September 2019 | © KONE Corporation19

There are both headwinds and tailwinds impacting our business in 2020

BOOSTING OUR PERFORMANCE

BURDENING OUR RESULT

Strong order book with recently improved margin in the orders received

Solid growth in service business

Labor and subcontracting cost increases due to resource shortages

Accelerate savings and performance improvements

Economic and geopolitical uncertainties

Page 20: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

Summary

▪ Broad-based good

development in all businesses

▪ Entering 2020 in a strong

position

Page 21: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1
Page 22: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

Appendix

Page 23: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

By business By area

October 23, 2019 Interim Report for January-September 2019 | © KONE Corporation23

7-9/2018 figures in brackets. Figures in charts are rounded and at historical exchange rates.

Q3 2019 Sales split

55%

(54%)31%

(32%)

14%

(14%)

38%

(39%)

42%

(41%)

20%

(20%)

New equipment

Maintenance

Modernization

Asia-Pacific

Americas

EMEA (Europe, Middle East and Africa)

Page 24: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

October 23, 2019 Interim Report for January-September 2019 | © KONE Corporation24

IMPACT IN Q3

IFRS 16

Balance sheet

▪ EUR 358 million increase in the

2019 opening interest-bearing

debt

▪ EUR 24 million increase in capital

expenditure on lease agreements

Income statement

▪ EUR 2 million positive impact on

EBIT

▪ EUR 3 million increase in

financing expenses

Cash flow statement

▪ EUR 30 million positive impact on

cash flow from operations (before

financing items and taxes)

▪ EUR 2 million negative impact on

cash flow from financing items

and taxes

▪ EUR 27 million negative impact

on cash flow from financing

activities

Page 25: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

New equipment marketNew equipment orders received in units vs. market development

China’s share of KONE’s orders received and salesMonetary value

October 23, 2019 Interim Report for January-September 2019 | © KONE Corporation25

KONE in China

-5

0

5

10

15

20

25

30

35

40

45

50

201820152006-

2014

CAGR

2016 Q3

2019

Q1

2019

2017

>5%

Q2

2019

<20%

>35%

<5%

~-5%

<5%

~5%

<5%

>10%

<5%

>10%

<5%

KONE

Market<35%

1-9/2018

>35%

1-9/2019

>25% <30%

1-9/2018 1-9/2019

% of sales% of orders received

~-5%

stable

The market grew slightly in units

New equipment orders grew

significantly in units and in

monetary value

Page 26: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

October 23, 2019 Interim Report for January-September 2019 | © KONE Corporation26

Housing inventoriesNewly built area for sale / monthly sales 3-m MVA

Housing salesSales area growth, change Y-o-Y

E&E market

Sources: China NBS, E-house, CREIS, KONE estimates

Chinese property market

0

10

20

30

40

50

Q1

15

Q3

17

Q3

15

8.4

Q1

17

Q1

16

Q3

16

Q1

18

Q3

18

Q1

19

Q2

19

10.7

21.7

Tier-2

Tier-1

sample of lower tier cities

8/2019:

-20

0

20

40

60

Q1

15

Q1

16

Q3

15

Q3

16

Q3

19

Q1

17

Q3

17

Q1

18

Q3

18

Q1

19

2.9%

9/2019:

-10

0

10

20

30

Q1

17

Q1

19

Q1

16

Q1

15

Q3

18

Q3

17

Q3

15

Q3

16

Q1

18

9.9%

Q3

19

REI Y-o-Y

E&E market Y-o-Y in units

Q3/2019:

Sales area growth

Slight

growth

Page 27: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

Sales by currencies 1-12/2018 Currency impact

October 23, 2019 Interim Report for January-September 2019 | © KONE Corporation27

Currencies

Main currencies

Others

EUR

RMB

USDMEUR Q3 2019 1-12/2018

Sales 49 -260

EBIT 8 -41

Orders

received48 -239

1-9/19

average

2018

average

Sep 30,

2019 spot

EUR /

RMB7.7167 7.8148 7.7784

EUR /

USD1.1241 1.1809 1.0889

EUR /

GBP0.8841 0.8861 0.8857

EUR /

AUD1.6081 1.5794 1.6126

Page 28: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

Balance sheet – assets employed

October 23, 2019 Interim Report for January-September 2019 | © KONE Corporation28

MEUR Sep 30, 2019 Sep 30, 2018 Dec 31, 2018

Assets employed

Goodwill 1,379.2 1,321.6 1,333.4

Other intangible assets 254.4 260.5 260.2

Tangible assets 758.2 378.5 397.4

Investments 152.3 138.3 143.3

Net working capital -871.5 -719.0 -757.8

Assets employed total 1,672.6 1,380.0 1,376.6

Financed by

Equity 2,949.5 2,805.5 3,080.6

Net debt -1,276.9 -1,425.5 -1,704.0

Equity and net debt total 1,672.6 1,380.0 1,376.6

Page 29: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

Net working capital

October 23, 2019 Interim Report for January-September 2019 | © KONE Corporation29

MEURSep 30, 2019 Sep 30, 2018 Dec 31, 2018

Net working capital

Inventories 700.0 648.5 624.1

Advance payments received and deferred revenue -1,808.8 -1,531.7 -1,562.2

Accounts receivable 2,182.0 1,910.8 1,988.3

Other non-interest-bearing assets 815.4 715.3 660.5

Other non-interest-bearing liabilities -1,961.8 -1,687.8 -1,647.3

Provisions -139.3 -132.8 -139.4

Accounts payable -771.0 -741.5 -786.7

Net deferred tax assets / liabilities 112.1 100.3 105.0

Net working capital total -871.5 -719.0 -757.8

Page 30: KONE Q3 2019 · Q3 17 Q3 15 8.4 Q1 17 Q1 16 Q3 16 Q1 18 Q3 18 Q1 19 Q2 19 10.7 21.7 Tier-2 Tier-1 sample of lower tier cities 8/2019:-20 0 20 40 60 Q1 15 Q1 16 Q3 15 Q3 16 Q3 19 Q1

Consolidated statement of cash flows

October 23, 2019 Interim Report for January-September 2019 | © KONE Corporation30

MEUR 1-9/2019 1-9/2018 1-12/2018

Operating income 836.1 750.0 1,042.4

Change in working capital before financing items and taxes 151.6 -19.7 -11.2

Depreciation and amortization 176.2 88.2 118.9

Cash flow from operations before financing items and

taxes1,163.9 818.5 1,150.1

Financing items and taxes -235.6 -192.7 -180.2

Cash flow from operating activities 928.3 625.8 969.8

Investing activities -99.6 -67.9 -121.1

Purchase of own shares - - -

Increase in equity (option rights) 37.5 22.5 23.1

Profit distribution -851.7 -849.2 -849.2

Changes in non-controlling interest -3.7 -3.0 -3.1

Free cash flow 10.8 -271.8 19.6