{"text_format":"2","workbook":"xlsx","n_sheets":5,"sheets":["Key figures","Statement of income","Statement of financial position","Statement of cash flows","tulos ja tase for AC"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":5,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Key figures","index":0,"n_rows":36,"n_cols":6,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["KONE",null,"Restated",null,"Reported"]
[]
["Key Figures",null,"1-12/2017",null,"1-12/2017"]
["Orders received","MEUR",7554,null,7554]
["Order book","MEUR",7357.8,null,8240.2000000000007]
["Sales","MEUR",8796.7000000000007,null,8942.4]
["Operating income","MEUR",1192.3,null,1217.0999999999999]
["Operating income margin","%",13.6,null,13.6]
["Adjusted EBIT","MEUR",1205.5,null,1230.3]
["Adjusted EBIT margin","%",13.7,null,13.8]
["Income before tax","MEUR",1250.4000000000001,null,1275.2]
["Net income","MEUR",960.2,null,975.1]
["Basic earnings per share","EUR",1.86,null,1.89]
["Cash flow from operations (before financing items and taxes)","MEUR",1263.3,null,1263.3]
["Interest-bearing net debt","MEUR",-1690.2,null,-1690.2]
["Equity ratio","%",50.2,null,49]
["Return on equity","%",32,null,34.200000000000003]
["Net working capital (including financing items and taxes)","MEUR",-745,null,-875.6]
["Gearing","%",-55.3,null,-58.1]
[]
[]
["Net sales by region"]
["MEUR",null,"1-12/2017",null,"1-12/2017"]
["EMEA",null,3594.5,0.41,3631.7,0.41]
["Americas",null,1778.5,0.2,1814.8,0.2]
["Asia-Pacific",null,3423.7,0.39,3495.9,0.39]
["Total",null,8796.7000000000007,null,8942.4]
[]
[]
["Net sales by business"]
["MEUR",null,"1-12/2017",null,"1-12/2017"]
["New equipment",null,4653.8999999999996,0.53,4767.7,0.53]
["Services",null,4142.8,0.47,4174.7,0.47]
["Maintenance",null,2887.3,0.33,2887.3,0.32]
["Modernization",null,1255.5999999999999,0.14000000000000001,1287.5,0.14000000000000001]
["Total",null,8796.7000000000007,null,8942.4]

{"sheet":"Statement of income","index":1,"n_rows":27,"n_cols":22,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["KONE"]
[]
["Consolidated statement of income"]
[]
[null,"Restated 2017",{"$nulls":10},"Reported 2017"]
[]
["MEUR","Q1","%","Q2","%","Q3","%","Q4","%","1-12/2017","%",null,"Q1","%","Q2","%","Q3","%","Q4","%","1-12/2017","%"]
["Sales",1943.4,null,2337.1999999999998,null,2209.6999999999998,null,2306.3000000000002,null,8796.7000000000007,null,null,1810.3,null,2284.4,null,2190.8000000000002,null,2656.9,null,8942.4]
["Costs and expenses",-1669.2,null,-1973.3,null,-1863.5,null,-1984.1,null,-7490.1,null,null,-1564.2,null,-1929.9,null,-1855.2,null,-2261.6999999999998,null,-7611]
["Depreciation and amortization",-28.4,null,-28.2,null,-28.3,null,-29.5,null,-114.3,null,null,-28.4,null,-28.2,null,-28.3,null,-29.5,null,-114.3]
["Operating income",245.8,12.6,335.8,14.4,317.89999999999998,14.4,292.8,12.7,1192.3,13.6,null,217.7,12,326.39999999999998,14.3,307.3,14,365.7,13.8,1217.0999999999999,13.6]
["Share of associated companies' net income",0.3,null,0,null,-0.2,null,-0.3,null,-0.2,null,null,0.3,null,0,null,-0.2,null,-0.3,null,-0.2]
["Financing income",28.5,null,14.8,null,16.2,null,12.7,null,72.2,null,null,28.5,null,14.8,null,16.2,null,12.7,null,72.2]
["Financing expenses",-2.8,null,-4.0999999999999996,null,-3.7,null,-3.3,null,-13.9,null,null,-2.8,null,-4.0999999999999996,null,-3.7,null,-3.3,null,-13.9]
["Income before taxes",271.8,14,346.5,14.8,330.2,14.9,301.89999999999998,13.1,1250.4000000000001,14.2,null,243.7,13.5,337.1,14.8,319.60000000000002,14.6,374.8,14.1,1275.2,14.3]
["Taxes",-63.1,null,-80.400000000000006,null,-76.599999999999994,null,-70.099999999999994,null,-290.2,null,null,-56.1,null,-77.5,null,-73.5,null,-93,null,-300.10000000000002]
["Net income",208.7,10.7,266.10000000000002,11.4,253.6,11.5,231.8,10,960.2,10.9,null,187.7,10.4,259.5,11.4,246.1,11.2,281.8,10.6,975.1,10.9]
[]
["Net income attributable to:"]
["Shareholders of the parent company",206.5,null,265.10000000000002,null,252.9,null,231.2,null,955.8,null,null,185.4,null,257.7,null,244.9,null,280,null,968]
["Non-controlling interests",2.2999999999999998,null,0.9,null,0.7,null,0.5,null,4.4000000000000004,null,null,2.2000000000000002,null,1.8,null,1.2,null,1.8,null,7.1]
["Total",208.7,null,266.10000000000002,null,253.6,null,231.8,null,960.2,null,null,187.7,null,259.5,null,246.1,null,281.8,null,975.1]
[]
["Earnings per share for profit attributable to the "]
["shareholders of the parent company, EUR"]
["Basic earnings per share, EUR",0.4,null,0.52,null,0.49,null,0.45,null,1.86,null,null,0.36,null,0.5,null,0.48,null,0.55000000000000004,null,1.89]
["Diluted earnings per share, EUR",0.4,null,0.52,null,0.49,null,0.45,null,1.86,null,null,0.36,null,0.5,null,0.48,null,0.54,null,1.88]

{"sheet":"Statement of financial position","index":2,"n_rows":52,"n_cols":13,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["KONE"]
[]
["Condensed consolidated statement of financial position"]
[]
[null,null,"Restated",{"$nulls":5},"Reported"]
["Assets "]
["MEUR",null,"Q4/16","Q1/17","Q2/17","Q3/17","Q4/17",null,"Q4/16","Q1/17","Q2/17","Q3/17","Q4/17"]
["Non-current assets"]
["Goodwill",null,1371.8,1369.9,1333.2,1324.1,1325.5,null,1371.8,1369.9,1333.2,1324.1,1325.5]
["Other intangible assets",null,292.89999999999998,287.2,276.8,272.39999999999998,274.5,null,292.89999999999998,287.2,276.8,272.39999999999998,274.5]
["Tangible assets",null,368.3,369.7,365.8,368.5,377,null,368.3,369.7,365.8,368.5,377]
["Loan receivables and other interest-bearing assets","I",7.4,7.3,7.3,0.5,0.7,null,7.4,7.3,7.3,0.5,0.7]
["Investments",null,129.9,134.19999999999999,125.8,121.2,134.30000000000001,null,129.9,134.19999999999999,125.8,121.2,115.8]
["Employee benefits","I","-","-","-","-",11.5,null,"-","-","-","-",11.5]
["Deferred tax assets","II",295.8,288.60000000000002,276.89999999999998,270,256.39999999999998,null,318.39999999999998,319.5,305.10000000000002,299.39999999999998,268.3]
["Total non-current assets",null,2466,2456.9,2385.9,2356.6,2380,null,2488.5,2487.8000000000002,2414,2386.1,2373.4]
[]
["Current assets"]
["Inventories","II",592.6,652.29999999999995,646.4,673,661.3,null,1373.5,1516.2,1511.2,1527.7,1244.5999999999999]
["Accounts receivable","II",1901.9,1813,1866.1,1779.5,1910.8,null,1573.7,1502.5,1557.9,1484.2,1608.7]
["Deferred assets","II",454.7,485.1,452.3,483.7,404.5,null,368.4,427.5,404.6,401.9,378.3]
["Income tax receivables","II",61.4,60.5,79.5,95.3,67.5,null,61.4,60.5,79.5,95.3,67.5]
["Current deposits and loan receivables","I",1496.6,1053.3,1098.8,1284,1568.8,null,1496.6,1053.3,1098.8,1284,1568.8]
["Cash and cash equivalents","I",589.20000000000005,536.6,607.9,558.70000000000005,496.5,null,589.20000000000005,536.6,607.9,558.70000000000005,496.5]
["Total current assets",null,5096.3,4600.7,4751,4874.2,5109.5,null,5462.8,5096.5,5259.9,5351.8,5364.4]
[]
["Total assets",null,7562.2,7057.5,7136.8,7230.8,7489.5,null,7951.3,7584.3,7673.9,7737.9,7737.8]
[]
["Equity and liabilities "]
["MEUR",null,"Q4/16","Q1/17","Q2/17","Q3/17","Q4/17",null,"Q4/16","Q1/17","Q2/17","Q3/17","Q4/17"]
["Equity",null,2952.8,2376.1999999999998,2569.6,2796.5,3056.5,null,2795.6,2195.8000000000002,2388.6999999999998,2617.8000000000002,2907.4]
[]
["Non-current liabilities"]
["Loans","I",203.1,203.9,208.3,204.2,194.7,null,203.1,203.9,208.3,204.2,194.7]
["Employee benefits","I",176.7,179.9,175.7,153.30000000000001,152.19999999999999,null,176.7,179.9,175.7,153.30000000000001,152.19999999999999]
["Deferred tax liabilities","II",160.1,160.4,164.1,161.9,143.80000000000001,null,154.19999999999999,155.9,153.19999999999999,148.9,136.1]
["Total non-current liabilities",null,539.9,544.20000000000005,548.1,519.5,490.7,null,534,539.70000000000005,537.20000000000005,506.5,483]
[]
["Provisions","II",179.6,158.69999999999999,141.1,129.9,137.9,null,183.2,163.4,146.4,135.1,142.30000000000001]
[]
["Current liabilities"]
["Loans","I",25.8,30.6,27.9,20.7,40.5,null,25.8,30.6,27.9,20.7,40.5]
["Advance payments received and deferred revenue","II",1428.6,1474.4,1376.8,1376.7,1404.6,null,1976.9,2182.6999999999998,2098.6,2072.1,1806.1]
["Accounts payable","II",743.3,644.20000000000005,735.1,690.2,705.1,null,743.3,644.20000000000005,735.1,690.2,705.1]
["Accruals","II",1609.7,1756.8,1653.4,1610.9,1569.2,null,1610,1755.5,1655.2,1609.2,1568.3]
["Income tax payables","II",82.5,72.5,84.8,86.4,85.1,null,82.5,72.5,84.8,86.4,85.1]
["Total current liabilities",null,3890,3978.5,3878,3784.9,3804.4,null,4438.5,4685.3999999999996,4601.6000000000004,4478.5,4205]
[]
["Total equity and liabilities",null,7562.2,7057.5,7136.8,7230.8,7489.5,null,7951.3,7584.3,7673.9,7737.9,7737.8]
[]
["Items designated \" I \" comprise interest-bearing net debt."]
["Items designated \" II \" comprise net working capital."]

{"sheet":"Statement of cash flows","index":3,"n_rows":40,"n_cols":12,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["KONE"]
[]
["Condensed consolidated statement of cash flows"]
[]
[null,"Restated 2017",{"$nulls":5},"Reported 2017"]
[]
["MEUR","Q1","Q2","Q3","Q4","1-12/2017",null,"Q1","Q2","Q3","Q4","1-12/2017"]
["Operating income",245.8,335.8,317.89999999999998,292.8,1192.3,null,217.7,326.39999999999998,307.3,365.7,1217.0999999999999]
["Change in working capital before financing items and taxes",31.1,-43.6,-43.5,12.7,-43.3,null,59.2,-34.200000000000003,-32.9,-60.3,-68.099999999999994]
["Depreciation and amortization",28.4,28.2,28.3,29.5,114.3,null,28.4,28.2,28.3,29.5,114.3]
["Cash flow from operations before financing items and taxes",305.3,320.39999999999998,302.7,335,1263.3,null,305.3,320.39999999999998,302.7,335,1263.3]
[]
["Cash flow from financing items and taxes",-50,-84.5,-107.7,-57.5,-299.60000000000002,null,-50,-84.5,-107.7,-57.5,-299.60000000000002]
["Cash flow from operating activities",255.3,235.9,195,277.5,963.7,null,255.3,235.9,195,277.5,963.7]
[]
["Cash flow from investing activities",-27,-30.1,-39.200000000000003,-47.2,-143.5,null,-27,-30.1,-39.200000000000003,-47.2,-143.5]
[]
["Cash flow after investing activities",228.4,205.8,155.80000000000001,230.2,820.2,null,228.4,205.8,155.80000000000001,230.2,820.2]
[]
["Purchase of own shares","-","-","-","-","-",null,"-","-","-","-","-"]
["Increase in equity (option rights)","-",14.5,7.1,3.3,24.9,null,"-",14.5,7.1,3.3,24.9]
["Profit distribution",-729.8,-65.599999999999994,"-","-",-795.4,null,-729.8,-65.599999999999994,"-","-",-795.4]
["Change in deposits and loans receivable, net",443.1,-66.8,-174.5,-284.2,-82.4,null,443.1,-66.8,-174.5,-284.2,-82.4]
["Change in loans payable and other interest-bearing debt",4.7,-1.1000000000000001,-27.7,-9.1,-33.200000000000003,null,4.7,-1.1000000000000001,-27.7,-9.1,-33.200000000000003]
["Changes in non-controlling interests","-",-0.4,-2.7,-2.4,-5.5,null,"-",-0.4,-2.7,-2.4,-5.5]
["Cash flow from financing activities",-282,-119.5,-197.8,-292.39999999999998,-891.7,null,-282,-119.5,-197.8,-292.39999999999998,-891.7]
[]
["Change in cash and cash equivalents",-53.6,86.4,-42,-62.2,-71.5,null,-53.6,86.4,-42,-62.2,-71.5]
[]
["Cash and cash equivalents at beginning of period",589.20000000000005,536.6,607.9,558.70000000000005,589.20000000000005,null,589.20000000000005,536.6,607.9,558.70000000000005,589.20000000000005]
["Translation difference",1,-15,-7.1,"-0.0",-21.1,null,1,-15,-7.1,"-0.0",-21.1]
[]
["Cash and cash equivalents at end of period",536.6,607.9,558.70000000000005,496.5,496.5,null,536.6,607.9,558.70000000000005,496.5,496.5]
[]
[]
["Change in interest-bearing net debt"]
["MEUR","Q1","Q2","Q3","Q4","1-12/2017",null,"Q1","Q2","Q3","Q4","1-12/2017"]
["Interest-bearing net debt at beginning of period",-1687.6,-1182.8,-1302.0999999999999,-1464.9,-1687.6,null,-1687.6,-1182.8,-1302.0999999999999,-1464.9,-1687.6]
["Interest-bearing net debt at end of period",-1182.8,-1302.0999999999999,-1464.9,-1690.2,-1690.2,null,-1182.8,-1302.0999999999999,-1464.9,-1690.2,-1690.2]
["Change in interest-bearing net debt",504.8,-119.3,-162.80000000000001,-225.3,-2.6,null,504.8,-119.3,-162.80000000000001,-225.3,-2.6]

{"sheet":"tulos ja tase for AC","index":4,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":true,"merged":[[25,0,25,3]]}
[]
[]
["Consolidated statement of income"]
["MEUR",null,"10-12/2011","%","10-12/2010","%","1-12/2011","%","1-9/2009","%","1-12/2010","%"]
["Sales",null,1588.8,null,1488.8,null,5225.2,null,3316.9,null,4986.6000000000004]
["Costs and expenses",null,-1337.5,null,-1245.4000000000001,null,-4434.2,null,-2873,null,-4226.7]
["Depreciation",null,-18.3,null,-16.100000000000001,null,-65.900000000000006,null,-46.3,null,-63.5]
["Operating income",null,{"$f":"SUM(C5:C7)","v":232.99999999999994},{"$f":"C8/C5*100","v":14.665156092648537},227.3,{"$f":"E8/E5*100","v":15.267329392799573},{"$f":"SUM(G5:G7)","v":725.1},{"$f":"G8/G5*100","v":13.876980785424484},{"$f":"SUM(I5:I7)","v":397.60000000000008},{"$f":"I8/I5*100","v":11.987096385178935},696.40000000000055,{"$f":"K8/K5*100","v":13.965427345285375}]
["Share of associated companies' net income",null,65.8,null,3.3,null,73.3,null,4.5999999999999996,null,12.3]
["Financing income",null,4.0999999999999996,null,3.2,null,26.4,null,25.8,null,14.7]
["Financing expenses",null,-3.5,null,-2.2000000000000002,null,-8.1999999999999993,null,-7.5,null,-9]
["Income before taxes",null,{"$f":"SUM(C8:C11)","v":299.39999999999998},{"$f":"C12/C5*100","v":18.84441087613293},231.6,{"$f":"E12/E5*100","v":15.556152606125739},{"$f":"SUM(G8:G11)","v":816.59999999999991},{"$f":"G12/G5*100","v":15.628109928806552},{"$f":"SUM(I8:I11)","v":420.50000000000011},{"$f":"I12/I5*100","v":12.677500075371583},714.40000000000055,{"$f":"K12/K5*100","v":14.326394737897575}]
["Taxes",null,-52.9,null,-57.8,null,-172.2,null,-87.1,null,-178.5]
["Net income",null,{"$f":"SUM(C12:C13)","v":246.49999999999997},{"$f":"C14/C5*100","v":15.514853977844915},173.8,{"$f":"E14/E5*100","v":11.673831273508867},{"$f":"SUM(G12:G13)","v":644.39999999999986},{"$f":"G14/G5*100","v":12.332542295031768},{"$f":"SUM(I12:I13)","v":333.40000000000009},{"$f":"I14/I5*100","v":10.051554162018755},535.90000000000055,{"$f":"K14/K5*100","v":10.746801427826586}]
[]
["Net income attributable to:"]
["Shareholders of the parent company",null,{"$f":"C19-C18","v":246.29999999999998},null,173.9,null,{"$f":"G19-G18","v":643.59999999999991},null,299.10000000000002,null,535.30000000000052]
["Non-controlling interests",null,0.2,null,-0.1,null,0.8,null,0.7,null,0.6]
["Total",null,{"$f":"C14","v":246.49999999999997},null,173.8,null,{"$f":"G14","v":644.39999999999986},null,{"$f":"I14","v":333.40000000000009},null,535.90000000000055]
[]
["Earnings per share for profit attributable to the "]
["shareholders of the parent company, EUR"]
["Basic earnings per share, EUR",null,0.96,null,0.68,null,2.52,null,1.18,null,2.1]
["Diluted earnings per share, EUR",null,0.96,null,0.68,null,2.5099999999999998,null,1.18,null,2.09]
[]
["Basic earnings per share excluding the one-time gain relating to the revaluation of the previously held 40% interest in GiantKONE, EUR",{"$nulls":5},2.2999999999999998]