Interim / Quarterly Report • Aug 12, 2021
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
WE DISCOVER POTENTIAL
1 January – 30 June 2021 Company announcement no. 9
FLSmidth & Co. A/S Vigerslev Allé 77 DK-2500 Valby CVR No. 58180912
| Highlights | 3 |
|---|---|
| Key figures | 6 |
| Quarterly financial performance | 7 |
| Financial performance in H1 2021 | 10 |
| Mining | 12 |
| Cement | 14 |
| Quarterly key figures | 16 |
| Income statement | 18 |
|---|---|
| Statement of comprehensive income | 18 |
| Cash flow statement | 19 |
| Balance sheet | 20 |
| Equity statement | 21 |
| 1. Key accounting estimates and | |
|---|---|
| judgements | 22 |
| 2. Income statement by function | 22 |
| 3. Segment information |
23 |
| 4. Revenue | 24 |
| 5. Provisions | 25 |
| 6. Contractual obligations and contingent | |
| liabilities | 25 |
| 7. Disposal of enterprises | 26 |
| 8. Discontinued activities | 26 |
| 9. Net working capital | 27 |
| 10. Fair value measurement | 27 |
| 11. Events after the balance sheet date | 28 |
| 12. Accounting policies | 28 |
Our second quarter showed positive progress across the board: A strong order intake, including the award of Europe's first full-scale clay calcination installation which will cut plant CO2 emissions by up to 16%. Higher revenue from both service and capital businesses and 50% higher EBITA compared to Q2 2020. Further reduction in net working capital and a strong free cash flow. Overall, a good performance by our organisation.
On 29 July, we announced the acquisition of thyssenkrupp's Mining business. 1 A transformational deal, creating one of the world's largest and strongest suppliers to the mining industry, and at the same time a significant milestone in our MissionZero sustainability ambitions. The transaction offers an attractive opportunity to create long-term value for our shareholders, a stronger value proposition for our customers and improved career pathways for the combined pool of talented employees.
1 Closing of the transaction is expected in H2 2022 and is subject to customary approvals from relevant authorities.
EBITA was up by 50% on a low comparison and the EBITA margin increased to 4.8%, driven by both Mining and Cement
Continued positive effects from implemented business improvement activities
Mining order intake increased 36% organically. Capital orders increased by 86% and service orders increased 12%, accounting for 62% of Mining order intake.
Revenue increased by 13% organically and EBITA increased by 18%. The EBITA margin increased to 8.2% from 7.8% in Q2 2020. Adjusted for acquisition costs, the EBITA margin was 9.7%.
Cement order intake increased 55% organically. Capital orders increased 59% and Service orders increased 42%, accounting for 52% of Cement order intake.
Organically, revenue in Q2 2021 was in line with Q2 2020. The EBITA margin was -2.7% compared to -4.9% in Q2 2020, still impacted by reshaping activities to improve profitability in Cement.
■ EBITA margin increased to 5.0%, from 4.3% in H1 2020, positively impacted by a higher share from service and positive effects from implemented business improvement activities
FLSmidth updates its guidance to group revenue of DKK 16.0-17.0bn (previously: DKK 15.5- 17.0bn) and a group EBITA margin of 5-6%. The guidance includes cost related to the acquisition of thyssenkrupp's Mining business estimated at around DKK 100m for the full year. The Mining business revenue is expected to grow in 2021 with modest growth in the second half of the year. EBITA margin for Mining is expected to be high-single digit for the full year. The Cement business revenue is expected to remain soft in the second half of 2021 and decline for the full year. Initiatives to reshape the Cement business are progressing well. The Cement business is not expected to be EBITA positive in 2021 due to continued Cement reshaping costs and low capacity utilisation in the service business, particularly related to the impact of the pandemic in H1.
| H1 2021 |
Initial Guidance 2021 |
Updated Guidance 2021 |
||
|---|---|---|---|---|
| Revenue (DKKbn) | 7.8 | 15.5-17.0 | 16.0-17.0 | |
| EBITA margin | 5.0% | 5-6% | 5-6% |
DKKm - % 197 4.8% ▲ 50% 131 197 H1 Q2 2020 Q2 2021
359 387 Cash flow from operating activities DKKm 507 ▼ from DKKm 533 in Q2 2020
Earnings per share DKK 1.1 ▲ from DKK (0.3) in Q2 2020 Net working capital ratio 8.2% ▼ from 12.3% end of Q2 2020 NIBD/EBITDA 1.0x ▼ from 1.5x end of Q2 2020
Total Recordable Injury Rate/ million working hours
Target: zero harm (10% y-o-y reduction through 2030)
Following a strong safety performance in Q1, our safety performance deteriorated in Q2, mostly as a result of employees returning to sites following relaxation of COVID-19 restrictions. Mitigation plans are being implemented.
84,805
Solid progress against our 2021 target. Slight increase in water withdrawal from Q1 to Q2 due to pipe burst occurrence on two sites and re-opening of sites as pandemic eases in some regions
Progress on gender diversity has continued in Q2 in line with our long-term target. Improvements driven by regional actions focused on diversity in recruitment and internal growth opportunities as well as retention of talent.
During the quarter, we saw a positive progress against our target to reduce greenhouse gas emissions with an additional 13 sites having implemented energy efficiency programmes, including savings in using air conditioning, installation of LED systems as well as compressed air systems.
Through our sustainability programme MissionZero, we develop and deliver solutions that enable our customers to operate with zero emissions by 2030.
Following the approval of our science-based targets in May, we are taking the next step to create a robust measurement system to track progress against them. This work will also pave the way to meeting the requirements of the upcoming EU Taxonomy.
At a new project in France, FLSmidth will deliver equipment to replace clinker with environmentally friendly clay, cutting up to 16% of CO2 emissions compared to existing cement products. The order includes the new FLSmidth flash calciner technology, environmental control system and alternative fuel storage at the customer VICAT's cement plant in Xeuilley.
Innovation is a cornerstone of the MissionZero programme. Increasingly we are working in partnerships to further drive innovation. In June, we announced a partnership with Carbon8 Systems (C8S) to accelerate carbon capture in the global cement industry. The combination of C8S' advanced carbonation technology and our extensive process
knowledge will make a significant contribution to the cement industry's Net Zero ambitions.
Lithium is key for the green energy transition due to its use in batteries for electric and hybrid vehicles and its ability to store energy produced by solar, tidal and wind sources. It is an area where MissionZero can play a big role – if we can help make lithium extraction more sustainable, then the path to a low-carbon future becomes more sustainable.
Increasing demand for lithium has led to some exciting new projects in the second quarter. FLSmidth will provide product engineering for pioneer's Rhyolite Ridge lithium-boron project in Nevada, while in Europe, Keliber – a Finnish company producing sustainable, battery-grade lithium – appointed FLSmidth for process engineering services at its Päiväneva concentrator plant. FLSmidth has also started delivering advanced lithium-centred technologies, including acid roasting, rotary cooler and pre-heat cyclone technology to Covalent in Australia, following an order placed in 2019.
| DKKm | Q2 2021 |
Q2 2020 |
H1 2021 |
H1 2020 |
2020 |
|---|---|---|---|---|---|
| INCOME STATEMENT | |||||
| Revenue | 4,073 | 3,846 | 7,786 | 8,371 | 16,441 |
| Gross profit | 1,020 | 912 | 1,955 | 1,959 | 3,865 |
| EBITDA before special non-recurring items | 285 | 223 | 572 | 542 | 1,134 |
| EBITA | 197 | 131 | 387 | 359 | 771 |
| EBIT | 109 | 46 | 210 | 192 | 428 |
| Financial items, net | (27) | (55) | (37) | (52) | (47) |
| EBT | 82 | (7) | 174 | 143 | 381 |
| Profit for the period, continuing activities | 50 | (12) | 107 | 94 | 226 |
| Loss for the period, discontinued activities | (3) | (5) | (6) | (10) | (21) |
| Profit for the period | 47 | (17) | 101 | 84 | 205 |
| ORDERS | |||||
| Order intake (gross), continuing activities | 4,615 | 3,348 | 9,600 | 9,874 | 18,524 |
| Order backlog, continuing activities | 16,677 | 15,227 | 14,874 | ||
| EARNING RATIOS | |||||
| Gross margin | 25.0% | 23.7% | 25.1% | 23.4% | 23.5% |
| EBITDA margin before special non-recurring items | 7.0% | 5.8% | 7.3% | 6.5% | 6.9% |
| EBITA margin | 4.8% | 3.4% | 5.0% | 4.3% | 4.7% |
| EBIT margin | 2.7% | 1.2% | 2.7% | 2.3% | 2.6% |
| EBT margin | 2.0% | -0.2% | 2.2% | 1.7% | 2.3% |
| CASH FLOW | |||||
| Cash flow from operating activities (CFFO) | 507 | 533 | 792 | 498 | 1,421 |
| Acquisitions of property, plant and equipment | (9) | (34) | (28) | (66) | (171) |
| Cash flow from investing activities (CFFI) | (64) | (65) | (115) | (174) | (376) |
| Free cash flow | 443 | 468 | 677 | 324 | 1,045 |
| Free cash flow adjusted for acquisitions and | 451 | 476 | 683 | 373 | 1,082 |
| disposals of enterprises and activities | |||||
| BALANCE SHEET | |||||
| Net working capital | 1,305 | 2,351 | 1,752 | ||
| Net interest-bearing debt (NIBD) | (1,159) | (2,298) | (1,808) | ||
| Total assets | 21,077 | 21,039 | 20,456 | ||
| Equity | 8,369 | 8,474 | 8,130 | ||
| Dividend to shareholders, paid | 18 | 0 | 101 | 0 | 0 |
| DKKm | Q2 2021 |
Q2 2020 |
H1 2021 |
H1 2020 |
2020 |
|---|---|---|---|---|---|
| FINANCIAL RATIOS | |||||
| CFFO / Revenue | 12.4% | 13.9% | 10.2% | 5.9% | 8.6% |
| Book-to-bill | 113.3% | 87.1% | 123.3% | 118.0% | 112.7% |
| Order backlog / Revenue | 105.2% | 79.6% | 90.5% | ||
| Return on equity | 2.4% | 1.9% | 2.4% | ||
| Equity ratio | 39.7% | 40.3% | 39.7% | ||
| ROCE, average | 5.4% | 8.0% | 5.1% | ||
| Net working capital ratio, end | 8.2% | 12.3% | 10.7% | ||
| NIBD / EBITDA | 1,0x | 1.5x | 1.6x | ||
| Capital employed, average | 14,741 | 15,351 | 15,195 | ||
| Number of employees | 10,089 | 11,506 | 10,639 | ||
| SHARE RATIOS | |||||
| Cash flow per share (CFPS), (diluted) | 10.1 | 10.6 | 15.8 | 9.9 | 28.3 |
| Earnings per share (EPS), (diluted) | 1.1 | (0.3) | 2.1 | 1.7 | 4.2 |
| Share price | 260.7 | 191.4 | 232.8 | ||
| Number of shares (1,000), end | 51,250 | 51,250 | 51,250 | ||
| Market capitalisation, end | 13,361 | 9,807 | 11,931 | ||
| SUSTAINABILITY KEY FIGURES | |||||
| Safety, TRIR Total Recordable Injury Rate (including contractors) |
1.7 | 1.0 | 1.0 | ||
| Quality, DIFOT Delivery In Full On Time | 86.8% | 87.0% | 88.3% | ||
| Greenhouse gas emissions in tonnes (CO2 emissions), location-based |
18,150 | 19,494 | 36,830 | ||
| Greenhouse gas emissions in tonnes (CO2 emissions), market-based* |
16,167 | - | 41,155 | ||
| Relative carbon footprint, location-based | 2.3 | 2.3 | 2.2 | ||
| Relative carbon footprint, market based* | 2.1 | - | 2.5 | ||
| Water withdrawal (m3) | 84,805 | 91,326 | 197,346 | ||
| Suppliers assessed for sustainability | 447 | 158 | 390 | ||
| Women managers | 14.5% | 12.2% | 13.1% |
The financial ratios have been calculated in accordance with the guidelines of the Danish Finance Society and financial definitions according to note 7.8 in the 2020 Annual Report.
* From 2021, we report on quarterly greenhouse gas (GHG) scope 2 emissions using the 'market-based' approach, rather than the 'locationbased' approach, which was previously used. The market-based approach calculates GHG emissions from the type of electricity FLSmidth has chosen to purchase, rather than using average electricity grid GHG emission factors.
Throughout the report we present financial measures which are not defined according to IFRS. We have included additional information in the 2020 Annual Report note 7.4 Alternative performance measures and 7.8 Definition of terms.
Group order intake increased 42% organically year-on-year, driven by both Mining and Cement. Service orders increased by 20%. Two large orders were announced in the quarter, including the award of Europe's first full-scale clay calcination installation which will cut plant CO2 emissions by up to 16%. Group revenue increased 9% organically, attributable to Mining. The book-tobill was 113% in Q2.
Order intake in Q2 increased 38% to DKK 4,615m (Q2 2020: DKK 3,348m) and by 42% organically, related to both Mining and Cement. Service orders increased by 20% and accounted for 58% of the total order intake in Q2 2021. Capital order intake increased by 74% in Q2 2021 and included two large orders with a combined value of more than DKK 400m (Q2 2020: No large orders).
The order backlog increased 3% on the previous quarter to DKK 16,677m (Q1 2021: DKK 16,251m), based on a book-to-bill of 113% in Q2 2021, partly offset by currency adjustments of DKK 0.1bn.
It is expected that 42% of the backlog will be converted to revenue in 2021, 41% in 2022, and 17% in 2023 and beyond.
| FLSmidth | |||
|---|---|---|---|
| Backlog maturity | Mining | Cement | Group |
| 2021 | 44% | 39% | 42% |
| 2022 | 40% | 41% | 41% |
| 2023 and beyond | 16% | 20% | 17% |
Revenue increased 6% to DKK 4,073m in Q2 2021 (Q2 2020: DKK 3,846m), driven by both service and capital revenue. A positive trajectory following a period of substantial headwind from the pandemic. Organically, revenue increased 9%, entirely related to Mining, whereas Cement revenue was in line with Q2 2020.
Service revenue accounted for 61% of the total revenue during the quarter (Q2 2020: 61%).
Based on a higher backlog and easing of the pandemic in parts of the world, Mining revenue is expected to show modest year-on-year growth in the second half of the year. Cement revenue is expected to remain soft and decline in 2021.
| FLSmidth | |||
|---|---|---|---|
| Mining | Cement | Group | |
| Organic | 36% | 55% | 42% |
| Acquisition | 0% | 0% | 0% |
| Currency | -4% | -5% | -4% |
| Total growth | 32% | 50% | 38% |
| FLSmidth | |||
|---|---|---|---|
| Mining | Cement | Group | |
| Organic | 13% | 0% | 9% |
| Acquisition | 0% | 0% | 0% |
| Currency | -2% | -4% | -3% |
| Total growth | 11% | -4% | 6% |
DKKm
Mining Cement
| (DKKm) | Q2 2021 Q2 2020 | Change (%) H1 2021 H1 2020 | Change (%) | |||
|---|---|---|---|---|---|---|
| Order intake (gross) | 4,615 | 3,348 | 38% | 9,600 | 9,874 | -3% |
| - Hereof service order intake | 2,687 | 2,238 | 20% | 5,437 | 5,169 | 5% |
| - Hereof capital order intake | 1,928 | 1,110 | 74% | 4,163 | 4,705 | -12% |
| Order backlog | 16,677 | 15,227 | 10% | 16,677 | 15,227 | 10% |
| Revenue | 4,073 | 3,846 | 6% | 7,786 | 8,371 | -7% |
| - Hereof service revenue | 2,469 | 2,333 | 6% | 4,870 | 4,939 | -1% |
| - Hereof capital revenue | 1,604 | 1,513 | 6% | 2,916 | 3,432 | -15% |
| Gross profit | 1,020 | 912 | 12% | 1,955 | 1,959 | 0% |
| Gross profit margin | 25.0% | 23.7% | 25.1% | 23.4% | ||
| SG&A cost | (735) | (689) | 7% | (1,383) | (1,417) | -2% |
| SG&A ratio | 18.0% | 17.9% | 17.8% | 16.9% | ||
| EBITA | 197 | 131 | 50% | 387 | 359 | 8% |
| EBITA margin | 4.8% | 3.4% | 5.0% | 4.3% | ||
| EBIT | 109 | 46 | 137% | 210 | 192 | 9% |
| EBIT margin | 2.7% | 1.2% | 2.7% | 2.3% | ||
| Number of employees | 10,089 | 11,504 | -12% | 10,089 | 11,504 | -12% |
Gross profit increased by 12% and gross margin improved 1.3%-points, positively impacted by business improvement initiatives. EBITA increased by 50%, despite the effects from costs related to acquisition and continued reshaping of the Cement business.
Gross profit increased 12% to DKK 1,020m (Q2 2020: DKK 912m), due to higher revenue and an increase in the gross margin which improved to 25.0% (Q2 2020: 23.7%). The gross margin improved for both Mining and Cement and was positively impacted by implementation of business improvement activities and Cement reshaping activities.
In Q2 2021, total research and development costs (R&D) amounted to DKK 81m (Q2 2020: DKK 77m), representing 2.0% of revenue (Q2 2020: 2.0%).
| R&D costs (DKKm) | Q2 2021 | Q2 2020 |
|---|---|---|
| Production costs | 38 | 54 |
| Capitalised | 43 | 23 |
| Total R&D | 81 | 77 |
R&D costs in Q2 related especially to new and improved sustainable mining and cement technologies as well as digital solutions. In addition to the reported R&D, products and solutions are being developed on-site in cooperation with customers in the ordinary course of business.
Sales, general and administrative costs (SG&A) and other operating items increased 7% to DKK 735m (Q2 2020: DKK 689m), explained by costs related to the acquisition of TK Mining of DKK 40m and Cement reshaping activities in the quarter. SG&A costs as a percentage of revenue were largely unchanged at 18.0% (Q2 2020: 17.9%).
EBITA increased by 50% to DKK 197m compared to a low quarter last year (Q2 2020: DKK 131m) as a result of the higher revenue and gross margin. The Group EBITA margin increased to 4.8% (Q2 2020: 3.4%), related to both Mining and Cement and showing a clear positive underlying development. Cement profitability improved but the Cement business remained loss-making, still impacted by costs of reshaping the Cement business, while Mining EBITA was impacted by costs related to the acquisition of TK Mining, as described above. The comparison quarter included costs related to the implementation of business improvement initiatives of DKK 74m for the Group.
Amortisation of intangible assets amounted to DKK 88m (Q2 2020: DKK 85m). The effect of purchase price allocations amounted to DKK 23m (Q2 2020: DKK 24m) and other amortisation to DKK 65m (Q2 2020: DKK 61m).
Earnings before interest and tax (EBIT) increased 137% to DKK 109m (Q2 2020: DKK 46m), mainly due to the growth in revenue and implemented business improvement activities, as described above.
Net financial items amounted to DKK -27m (Q2 2020: DKK -55m), of which foreign exchange and fair value adjustments amounted to DKK -12m (Q2 2020: DKK -37m) and net interest amounted to DKK -15m (Q2 2020: DKK -18m).
Tax for Q2 2021 totalled DKK 32m (Q2 2020: DKK 5m), corresponding to an effective tax rate of 39% (Q2 2020: Negative EBT). Reduced tax credits on withholding taxes and an increase in the profit before tax derived from countries with a higher base corporate tax rate caused the high effective tax rate in Q2.
Mainly as a result of the higher EBIT and lower net financial cost, profit for the period increased to DKK 47m (Q2 2020: DKK -17m), equivalent to DKK 1.1 per share (diluted) (Q2 2020: DKK -0.3).
ROCE decreased to 5.4% (Q2 2020: 8.0%) as a result of the lower 12 months' EBITA.
The number of employees decreased by 100 to 10,089 at the end of Q2 2021 (end of Q1 2021: 10,189). The decrease related to ongoing activities to reshape the Cement business.
DKKm EBITA%
Mining Cement
Net working capital has declined by DKK 1.5bn over the past five quarters and the net working capital ratio decreased to 8.2% in the quarter. Q2 posted strong free cash flow of DKK 443m. The net debt to EBITDA ratio improved to 1.0x from 1.4x in Q1 2021.
Net working capital has declined by DKK 1.5bn over the past five quarters and decreased to DKK 1,305m at the end of Q2 2021 (end of Q1 2021: DKK 1,678m). The reduction related mainly to an increase in prepayments from customers and trade payables. As expected, utilisation of supply chain financing increased in Q2. The net working capital ratio decreased to 8.2% of 12-months trailing revenue in Q2 (Q1 2021: 10.7%), which was the lowest level in several years and a result of the organisation's dedicated and persistent cash focus throughout the pandemic.
Cash flow from operating activities (CFFO) was solid at DKK 507m, albeit marginally below the strong comparison quarter (Q2 2020: DKK 533m). In addition to higher EBITDA, the main positive contributor to CFFO was the net working capital inflow of DKK 320m, however, this was lower than the net working capital inflow of DKK 431m in Q2 2020. Provisions had a DKK 41m positive impact in Q2 2021 (Q2 2020: DKK -17m), whereas taxes paid increased to DKK 125m from DKK 83m in Q2 2020.
Cash flow from investing activities was largely unchanged at DKK -64m (Q2 2020: DKK -65m).
Free cash flow (cash flow from operating and investing activities) adjusted for business acquisitions and disposals amounted to DKK 451m in Q2 2021 (Q2 2020: DKK 476).
Due to the positive free cash flow, net interestbearing debt (NIBD) decreased to DKK 1,159m (end of Q1 2021: DKK 1,577 m), and financial gearing improved to 1.0x (end of Q1 2021: 1.4x), representing a positive development in the quarter.
By the end of Q2 2021, FLSmidth had DKK 6.8bn of available committed credit facilities of which DKK 4.6bn was undrawn. The committed credit facilities have a weighted average time to maturity of 4.0 years. DKK 1.6bn of credit facilities will mature in 2023 and the majority, DKK 5.0bn, will mature in 2026. The remaining DKK 0.2bn matures in later years.
Equity at the end of Q2 2021 decreased to DKK 8,369m (end of Q1 2021: DKK 8,451 m) as the positive profit for the period was more than offset by negative currency adjustments regarding translation of foreign entities in the quarter. The equity ratio was 39.7% (end of Q1 2021: 40.2%), above our capital structure target of minimum 30% through-the-cycle.
On 29 July, FLSmidth and thyssenkrupp Industrial Solutions AG reached an agreement that FLSmidth will acquire thyssenkrupp's Mining business (TK Mining) for a total consideration (enterprise value) of EUR 325 million, corresponding to approximately DKK 2.4 billion. This is a transformational deal which will add more than 50% to FLSmidth's Mining revenue and create one of the world's largest and strongest suppliers to the mining industry. Closing of the transaction is expected in H2 2022 and is subject to customary approvals from relevant authorities (see Company announcement No. 7-2021).
Funding of the acquisition is secured through debt facilities which are available beyond transaction close and are expected to be supplemented with equity before transaction close. According to plan, FLSmidth has delivered a good cash flow in recent quarters. Despite this and given the carve-out nature of this transaction, the project focused nature of the current TK Mining business, and the expected duration of the integration period, FLSmidth plans to seek approval to raise up to 20% new equity at an Extraordinary General Meeting, to be held on 26 August 2021. Based on current market conditions, FLSmidth expects to raise 15-20% new equity.
Order intake increased 1% organically, driven by Cement and a higher level of base orders in Mining. Including currency effects, order intake in the first half of 2021 decreased 3% to DKK 9,600m compared to the same period last year (H1 2020: DKK 9,874m). The decrease was attributable to the booking of three large Mining orders in the comparison period, with a combined value of DKK 2.4bn. As a result, Mining order intake decreased 12% for the first half of the year. This decrease was offset by Cement which, in addition to a higher level of service orders, booked a series of sustainability-related orders, resulting in a 26% increase in Cement order intake. This included the new FLSmidth flash calciner order for VICAT's cement plant in France and two medium-sized sustainability related product orders booked in Q1 2021.
Service order intake for the Group picked up by 5% from the comparison period driven by both Mining and Cement.
Order backlog increased 10% to DKK 16,677m by the end of H1 2021 (end of H1 2020: DKK 15,227m). The increase came from both Cement and Mining which saw 11% and 9% increases respectively. This is the third consecutive quarter in which the order backlog has increased.
Revenue decreased 7% to DKK 7,786m in H1 2021, driven by negative growth in Cement. Organically, revenue declined by 3%, comprising a 3% increase in Mining and a 13% decline in Cement.
The pandemic and a low backlog entering the year continued to reduce Cement capital and service revenue which decreased 25% and 11% respectively in the first half of the year, with Q1 having the greater negative impact. In comparison, Mining revenue was resilient with a 3% increase in service revenue offsetting a capital revenue decrease of 8%.
Gross profit in H1 2021 was largely unchanged at DKK 1,955m. Gross margin went up 1.7-points to 25.1%, positively impacted by a higher share from service and effects from implemented business improvement activities.
In the first half of 2021, research and development costs were DKK 133m (H1 2020: 143m), of which DKK 65m were capitalised (H1 2020: 49m) and the balance reported as production costs.
EBITA increased 8% to DKK 387m, a further reflection of the savings realised from business improvement initiatives which have reduced SG&A costs in the first half of the year. The EBITA margin was 5.0% up from 4.3% in H1 2020. The improvement was despite the impact from costs related to the acquisition of TK Mining of DKK 40m in the second quarter of 2021.
Profit for the period increased by 20% to DKK 101m. Continuing activities improved to DKK 107m from DKK 94m. Discontinued activities reported a DKK 6m loss, compared to a DKK 10m loss in H1 2020.
Earnings per share (diluted) increased to DKK 2.1 from DKK 1.7 in H1 2020.
| FLSmidth | |||
|---|---|---|---|
| Mining | Cement | Group | |
| Organic | -8% | 32% | 1% |
| Acquisition | 0% | 0% | 0% |
| Currency | -4% | -6% | -4% |
| Total growth | -12% | 26% | -3% |
| FLSmidth | |||
|---|---|---|---|
| Mining | Cement | Group | |
| Organic | 3% | -13% | -3% |
| Acquisition | 0% | 0% | 0% |
| Currency | -4% | -4% | -4% |
| Total growth | -1% | -17% | -7% |
DKKm
Mining Cement
Following the strong development in net working capital in 2020, FLSmidth's continued focus on improving processes related to cash management has supported further efficiencies, driving net working capital lower for the first half of 2021.
Net working capital decreased to DKK 1,305m (end of 2020: DKK 1,752m), and the corresponding net working capital ratio was 8.2% of 12 months trailing revenue, compared to 10.7% at the end of 2020.
The decrease was primarily through good cash collection, with a DKK 244m reduction in trade receivables from the end of 2020 and an increase in prepayments from customers of DKK 619m. This was partly offset by lower trade payables and increased inventories to support our growth agenda for standardised products and parts services.
Cash flow from operating activities increased to DKK 792m (H1 2020: DKK 498m), mainly due to the positive change in net working capital.
Cash flow used for investments decreased to DKK -115m from DKK -174m in H1 2020.
Cash flow from financing activities amounted to DKK -338m primarily spent on reducing net interest-bearing debt.
A dividend was paid out in the first half of 2021 amounting to DKK 101m whereas no dividend was paid in the same period last year.
Free cash flow adjusted for business acquisitions and disposals was DKK 683m in H1 2021 (H1 2020: DKK 373m).
Total assets increased to DKK 21,077m at the end of H1 2021 (end of 2020: DKK 20,456), primarily related to foreign exchange effects.
Net interest-bearing debt (NIBD) by the end of H1 2021 decreased to DKK 1,159m (end of 2020: DKK 1,808m). This has been supported by positive free cashflow. The Group's financial gearing was 1.0x (end of 2020: 1.6x).
Equity at the end of H1 2021 increased to DKK 8,369m (end of 2020: DKK 8,130m). The increase related to profit for the period and currency adjustments regarding translation of entities, less dividend paid.
The holding of treasury shares amounted to 1,093,928 shares at the end of H1 2021 (2020: 1,097,718 shares), representing 2.1% of the total share capital (2020: 2.1%). Treasury shares are used to hedge our share-based incentive programmes.
DKKm
Free cash flow adjusted for business acquisitons and disposals
Conditions in the mining industry are gradually returning to normal, albeit at different speeds across the regions. Market sentiment is positive with commodity prices at high levels and the long-term outlook remains strong for copper, battery metals and other minerals required for the green energy transition. Political risk is rising in Peru and Chile.
Overall, the situation improved during Q2 and the mining industry is emerging from the pandemic, though with regional differences. Production levels remain high and lockdowns and site access restrictions are easing in some regions.
In North America, there is increased focus on replacement of equipment which was delayed during the pandemic. Australia remains steady with continued high production of iron ore and gold. Battery metals, nickel and lithium, are seeing increased activity with mines that were in care and maintenance being restarted.
Activity in Africa, the Middle East and South Asia remained resilient, notwithstanding the severe situation in India where conditions have subsequently improved towards the end of Q2.
In Asia, ex-China, COVID-19 is starting to have an impact on some of the major mines in the region.
South America also experienced lockdowns during the quarter and political risk is growing in Peru and Chile. Concern about the potential for higher mining royalty payments has led to customers holding back on making large investments. Brazil, by comparison, is stable and growing, despite a high level of COVID-19 infections.
While the rally in commodity prices is supporting market sentiment, it has also led to projects in Europe being put on hold for investment review and has triggered mounting concern within the Chinese government about the impact of higher costs for raw materials on domestic businesses.
The outlook for investments in mining remains positive, particularly for copper, gold and battery metals that are critical materials for the green energy transition. The sustainability agenda continues to gather steam with the Majors aligning their business models to the Paris Agreement. In addition, miners are well capitalised though we expect that they will take a more disciplined and sustainable approach to investment compared to the last period of high commodity prices.
We maintain a healthy pipeline in both larger and smaller opportunities and the postponement of refurbishment and maintenance during the lockdowns continues to translate into opportunities as the market normalises this year.
%
Mining order intake increased 36% organically compared to Q2 2020. Including currency effects, the order intake in Q2 2021 increased by 32% to DKK 2,933m (Q2 2020: DKK 2,223m), comprising a 12% increase in service orders and an 86% increase in capital orders. The increase in order intake related to an emerging activity level as compared to Q2 2020 which was more severely impacted by the pandemic. Q2 2021 included one large order valued at approximately DKK 200m, whereas the comparison quarter included no large orders. During the quarter, service orders and capital orders represented 62% and 38% of Mining order intake respectively.
Revenue increased by 13% organically and by 11% including currency effects, to DKK 2,802m in Q2 2021 (Q2 2020: DKK 2,520m). Service revenue increased by 11% supported by higher order intake in the past two quarters and improved site access for local service technicians. Capital revenue increased by 12% driven by the higher backlog and a comparison quarter which was more severely impacted by COVID-19. Service accounted for 64% of Mining revenue in Q2 2021 (Q2 2020: 64%).
Gross profit, before allocation of shared cost, increased by 15% to DKK 768m (Q2 2020: DKK 666m).
| Change | Change | |||||
|---|---|---|---|---|---|---|
| (DKKm) | Q2 2021 Q2 2020 | (%) H1 2021 H1 2020 | (%) | |||
| Order intake (gross) | 2,933 | 2,223 | 32% | 6,518 | 7,437 | -12% |
| - Hereof service order intake | 1,812 | 1,620 | 12% | 3,760 | 3,703 | 2% |
| - Hereof capital order intake | 1,121 | 603 | 86% | 2,758 | 3,734 | -26% |
| Order backlog | 10,310 | 9,500 | 9% | 10,310 | 9,500 | 9% |
| Revenue | 2,802 | 2,520 | 11% | 5,214 | 5,255 | -1% |
| - Hereof service revenue | 1,780 | 1,606 | 11% | 3,388 | 3,279 | 3% |
| - Hereof capital revenue | 1,022 | 914 | 12% | 1,826 | 1,976 | -8% |
| Gross profit before allocation of shared cost | 768 | 666 | 15% | 1,416 | 1,346 | 5% |
| Gross profit margin before allocation of shared cost | 27.4% | 26.4% | 27.2% | 25.6% | ||
| EBITA before allocation of shared cost | 425 | 404 | 5% | 828 | 818 | 1% |
| EBITA margin before allocation of shared cost | 15.2% | 16.0% | 15.9% | 15.6% | ||
| EBITA | 231 | 196 | 18% | 444 | 397 | 12% |
| EBITA margin | 8.2% | 7.8% | 8.5% | 7.6% | ||
| EBIT | 170 | 135 | 26% | 322 | 278 | 16% |
| EBIT margin | 6.1% | 5.4% | 6.2% | 5.3% | ||
| Number of employees | 5,272 | 5,432 | -3% | 5,272 | 5,432 | -3% |
The corresponding gross margin increased to 27.4% (Q2 2020: 26.4%), mainly due to the positive effects from the business improvement programme completed in 2020.
EBITA increased by 18% to DKK 231m in Q2 2021 (Q2 2020: DKK 196m) as a result of the higher gross profit. The corresponding EBITA margin increased to 8.2% from 7.8% in Q2 2020. EBITA was impacted by costs related to the acquisition of TK Mining of DKK 40m. The EBITA margin adjusted for acquisition costs was 9.7%. There will be acquisition related costs in H2 2021 as well, estimated at around DKK 60m.
Mining order intake in H1 2021 decreased by 12% to DKK 6,518m (H1 2020: DKK 7,437m), mainly due to exceptionally strong capital order intake in the comparable period. This related to the three large orders received in Russia and Belarus, with a combined value of around DKK 2.4bn, in the first quarter of 2020. Mining order backlog in H1 2021 increased 9% to DKK 10,310 (H1 2020: DKK 9,500m)
Mining revenue decreased slightly by 1% to DKK 5,214m (H1 2020: DKK 5,255m) with a 3% increase in service revenue and a capital revenue decline of 8%. EBITA increased by 12% to DKK 444m (H1 2020: DKK 397m) and the corresponding EBITA margin increased to 8.5% from 7.6% in H1 2020, owing to a higher service share and cost efficiencies.
| Order intake | Revenue | |
|---|---|---|
| Organic | 36% | 13% |
| Acquisition | 0% | 0% |
| Currency | -4% | -2% |
| Total growth | 32% | 11% |
%
Revenue and EBITA margin DKKm EBITA % 0% 2% 4% 6% 8% 10% 12% 14% 16% 0 500 1,000 1,500 2,000 2,500 3,000 3,500 4,000 Q2 2019 Q3 Q4 Q1 2020 Q2 Q3 Q4 Q1 2021 Q2 Capital revenue Service revenue EBITA margin
The cement industry is slowly emerging from the pandemic with growing demand for green solutions. Overall, the market outlook remains unchanged with significant overcapacity and a recovery expected midterm fueled by large economic stimulus programmes combined with an increasing focus on lower-carbon cement.
The cement industry is emerging from the pandemic with significant regional differences.
Economic recovery and higher construction activity have led to improved sentiment in North America with more opportunities tied to our digital and MissionZero products. The Build Back Better stimulus programme, currently in progress, is also expected to drive momentum going forward.
In Europe, activity has recovered somewhat, and customers are making smaller investments driven by sustainability and capacity limitations at certain plants. The launching of the NextGenerationEU stimulus package is expected to trigger upgrades to decarbonise and digitalise cement plants, and we have a healthy pipeline for upgrade projects driven by the ongoing conversion to alternative fuels. Forthcoming spending plans by member governments, particularly in infrastructure, are also expected to stimulate activity when they are released.
However, regulatory uncertainty remains for European producers over the treatment of allocations in the EU Emissions Trading System and the implementation of the new Carbon Border Adjustment Mechanism, part of the EU's Fit for
55 package of proposals launched in July with the aim of cutting the bloc's greenhouse gas emissions by 55 per cent by 2030.
In Asia, China continues to be the main driver of growth in the region whereas the rest of the region, including Indonesia and the Philippines, is challenged by COVID-19 restrictions which tightened in Q2.
Cement despatches in South Asia dipped by around 20% in Q2 compared to Q1 due to COVID-19 lockdowns. In addition, travel restrictions in the region are still hampering our business, especially for service jobs. In South America, activity remained soft due to the pandemic.
Overall, we are seeing increased demand for solutions and upgrade projects to decarbonise and de-bottleneck cement plants, although not enough to compensate for a lacklustre market in the short to medium-term.
%
The organic order intake in Q2 2021 increased by 55% compared to Q2 2020. Including currency effects, the order intake in Q2 2021 increased by 50% to DKK 1,682m (Q2 2020: DKK 1,125m), comprising a 42% increase in service orders and a 59% increase in capital orders. During the quarter, service orders and capital orders represented 52% and 48% of cement order intake, respectively.
The increase in Cement service order intake related mainly to higher construction activity in North America and pent-up service orders in Sub-Saharan Africa and the Middle East.
The improvement in capital order intake was due mainly to the award of Europe's first full-scale clay calcination installation valued above DKK 200m. A solution which will cut CO2 emissions from the French cement plant by up to 16%.
Organically, revenue in Q2 2021 was in line with Q2 2020 but decreased by 4% to DKK 1,271m when including currency effects. Cement service revenue decreased by 5% while capital revenue declined by 3%. Service accounted for 54% of Cement revenue in Q2 2021 (Q2 2020: 55%). Following a period of declining activity level in Cement, the order backlog at end of Q2 2021 was up 11% year-on-year.
Gross profit, before allocation of shared cost, was unchanged at DKK 279m (Q2 2020: DKK 279m), and the gross margin increased to 22.0% (Q2 2020: 21.0%).
EBITA amounted to DKK -34m (Q2 2020: DKK -65m) and the corresponding EBITA margin was -2.7% (Q2 2020: -4.9%). EBITA in Q2 included costs related to continued reshaping of Cement, i.e., adjusting the cost structure and repositioning the Cement business to benefit from and support the green transition. Q3 2021 is expected to carry a similar level of reshaping costs.
Cement order intake in H1 2021 increased by 26% to DKK 3,082m (H1 2020: DKK 2,437m) driven by both service and capital order growth. This was a strong development considering the challenging market circumstances. Order backlog increased 11% to DKK 6,367 (H1 2020: DKK 5,727m).
Cement revenue decreased by 17% to DKK 2,572m in H1 2021 (H1 2020: DKK 3,116m), impacted by the pandemic and a low backlog at the start of the year. Service and capital revenue declined by 11% and 25% respectively.
EBITA decreased to DKK -57m (H1 2020: DKK -33m), due to the revenue decline and ongoing costs related to Cement reshaping. The corresponding EBITA margin declined to -2.2% from -1.1% in H1 2020.
| Order intake | Revenue |
|---|---|
| 55% | 0% |
| 0% | 0% |
| -5% | -4% |
| 50% | -4% |
Service and capital order intake Q2 2021
%
Revenue and EBITA margin
| Change | Change | |||||
|---|---|---|---|---|---|---|
| (DKKm) | Q2 2021 Q2 2020 | (%) H1 2021 H1 2020 | (%) | |||
| Order intake (gross) | 1,682 | 1,125 | 50% | 3,082 | 2,437 | 26% |
| - Hereof service order intake | 875 | 618 | 42% | 1,677 | 1,466 | 14% |
| - Hereof capital order intake | 807 | 507 | 59% | 1,405 | 971 | 45% |
| Order backlog | 6,367 | 5,727 | 11% | 6,367 | 5,727 | 11% |
| Revenue | 1,271 | 1,326 | -4% | 2,572 | 3,116 | -17% |
| - Hereof service revenue | 689 | 727 | -5% | 1,482 | 1,660 | -11% |
| - Hereof capital revenue | 582 | 599 | -3% | 1,090 | 1,456 | -25% |
| Gross profit before allocation of shared cost | 279 | 279 | 0% | 585 | 670 | -13% |
| Gross profit margin before allocation of shared cost | 22.0% | 21.0% | 22.7% | 21.5% | ||
| EBITA before allocation of shared cost | 86 | 91 | -5% | 193 | 288 | -33% |
| EBITA margin before allocation of shared cost | 6.8% | 6.9% | 7.5% | 9.2% | ||
| EBITA | (34) | (65) | -48% | (57) | (33) | 73% |
| EBITA margin | -2.7% | -4.9% | -2.2% | -1.1% | ||
| EBIT | (61) | (89) | -31% | (112) | (81) | 38% |
| EBIT margin | -4.8% | -6.7% | -4.4% | -2.6% | ||
| Number of employees | 3,457 | 4,643 | -26% | 3,457 | 4,643 | -26% |
| DKKm | 2019 | 2020 | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | |
| INCOME STATEMENT | |||||||||
| Revenue | 5,472 | 4,736 | 6,022 | 4,525 | 3,846 | 3,834 | 4,236 | 3,713 | 4,073 |
| - Hereof service revenue |
2,794 | 2,703 | 2,866 | 2,606 | 2,333 | 2,393 | 2,552 | 2,401 | 2,469 |
| - Hereof capital revenue |
2,678 | 2,033 | 3,156 | 1,919 | 1,513 | 1,441 | 1,684 | 1,312 | 1,604 |
| Gross profit | 1,315 | 1,126 | 1,327 | 1,047 | 912 | 884 | 1,022 | 935 | 1,020 |
| SG&A costs and other operating items | (741) | (667) | (747) | (728) | (689) | (629) | (685) | (648) | (735) |
| EBITDA before special non-recurring items | 574 | 459 | 580 | 319 | 223 | 255 | 337 | 287 | 285 |
| Special non-recurring items | 0 | 0 | 0 | 0 | (13) | 0 | (11) | (15) | (4) |
| Depreciation and impairment of property, plant and equipment | (87) | (82) | (93) | (91) | (79) | (78) | (91) | (82) | (84) |
| EBITA | 487 | 377 | 487 | 228 | 131 | 177 | 235 | 190 | 197 |
| Amortisation and impairment of intangible assets | (106) | (83) | (94) | (82) | (85) | (86) | (90) | (89) | (88) |
| EBIT | 381 | 294 | 393 | 146 | 46 | 91 | 145 | 101 | 109 |
| Income from associates | 0 | 2 | 1 | 1 | 2 | (1) | (2) | 1 | 0 |
| Financial income/costs, net | (32) | (12) | (71) | 3 | (55) | (1) | 6 | (10) | (27) |
| EBT | 349 | 284 | 323 | 150 | (7) | 89 | 149 | 92 | 82 |
| Tax for the period | (115) | (94) | (94) | (44) | (5) | (41) | (65) | (35) | (32) |
| Profit/loss on continuing activities for the period | 234 | 190 | 229 | 106 | (12) | 48 | 84 | 57 | 50 |
| Loss on discontinued activities for the period | (11) | 0 | (2) | (5) | (5) | (5) | (6) | (3) | (3) |
| Profit/loss for the period | 223 | 190 | 227 | 101 | (17) | 43 | 78 | 54 | 47 |
| Effect of purchase price allocation | (30) | (32) | (36) | (24) | (24) | (24) | (24) | (22) | (23) |
| Gross margin | 24.0% | 23.8% | 22.0% | 23.1% | 23.7% | 23.1% | 24.1% | 25.2% | 25.0% |
| EBITDA margin before special non-recurring items | 10.5% | 9.7% | 9.6% | 7.0% | 5.8% | 6.7% | 8.0% | 7.7% | 7.0% |
| EBITA margin | 8.9% | 8.0% | 8.1% | 5.0% | 3.4% | 4.6% | 5.5% | 5.1% | 4.8% |
| EBIT margin | 6.9% | 6.2% | 6.5% | 3.2% | 1.2% | 2.4% | 3.4% | 2.7% | 2.7% |
| Cash flow from operating activities | 143 | 244 | 327 | (35) | 533 | 594 | 329 | 285 | 507 |
| Cash flow from investing activities | (373) | (111) | (92) | (109) | (65) | (105) | (97) | (51) | (64) |
| Net working capital | 2,519 | 2,624 | 2,739 | 2,792 | 2,351 | 1,981 | 1,752 | 1,678 | 1,305 |
| Net interest-bearing debt (NIBD) | (2,802) | (2,693) | (2,492) | (2,663) | (2,298) | (1,936) | (1,808) | (1,577) | (1,159) |
| Order intake, continuing activities (gross) | 4,954 | 4,571 | 4,389 | 6,526 | 3,348 | 3,955 | 4,695 | 4,985 | 4,615 |
| - Hereof service order intake |
2,784 | 2,928 | 2,890 | 2,931 | 2,238 | 2,337 | 2,316 | 2,750 | 2,687 |
| - Hereof capital order intake |
2,170 | 1,643 | 1,499 | 3,595 | 1,110 | 1,618 | 2,379 | 2,235 | 1,928 |
| Order backlog, continuing activities | 16,762 | 16,088 | 14,192 | 15,591 | 15,227 | 14,839 | 14,874 | 16,251 | 16,677 |
| DKKm | 2019 | 2020 | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | |
| SEGMENT REPORTING | |||||||||
| Mining | |||||||||
| Revenue | 3,221 | 2,832 | 3,537 | 2,735 | 2,520 | 2,616 | 2,749 | 2,412 | 2,802 |
| - Hereof service revenue |
1,876 | 1,916 | 1,924 | 1,673 | 1,606 | 1,663 | 1,734 | 1,608 | 1,780 |
| - Hereof capital revenue |
1,345 | 916 | 1,613 | 1,062 | 914 | 953 | 1,015 | 804 | 1,022 |
| Gross profit before allocation of shared costs | 840 | 713 | 829 | 680 | 666 | 653 | 689 | 648 | 768 |
| EBITA before allocation of shared costs | 541 | 463 | 528 | 414 | 404 | 440 | 452 | 403 | 425 |
| EBITA | 336 | 261 | 323 | 201 | 196 | 235 | 256 | 213 | 231 |
| EBIT | 274 | 195 | 256 | 143 | 135 | 178 | 199 | 152 | 170 |
| Gross margin before allocation of shared costs | 26.1% | 25.2% | 23.4% | 24.9% | 26.4% | 25.0% | 25.1% | 26.9% | 27.4% |
| EBITA margin before allocation of shared costs | 16.8% | 16.3% | 14.9% | 15.1% | 16.0% | 16.8% | 16.4% | 16.7% | 15.2% |
| EBITA margin | 10.4% | 9.2% | 9.1% | 7.3% | 7.8% | 9.0% | 9.3% | 8.8% | 8.2% |
| EBIT margin | 8.5% | 6.9% | 7.2% | 5.2% | 5.4% | 6.8% | 7.2% | 6.3% | 6.1% |
| Order intake (gross) | 3,075 | 3,148 | 2,833 | 5,214 | 2,223 | 2,766 | 2,608 | 3,585 | 2,933 |
| - Hereof service order intake |
1,901 | 2,024 | 1,807 | 2,083 | 1,620 | 1,650 | 1,535 | 1,948 | 1,812 |
| - Hereof capital order intake |
1,174 | 1,124 | 1,026 | 3,131 | 603 | 1,116 | 1,073 | 1,637 | 1,121 |
| Order backlog | 8,757 | 8,544 | 7,683 | 9,621 | 9,500 | 9,298 | 9,085 | 10,275 | 10,310 |
| Cement | |||||||||
| Revenue | 2,251 | 1,904 | 2,485 | 1,790 | 1,326 | 1,218 | 1,487 | 1,301 | 1,271 |
| - Hereof service revenue |
918 | 787 | 942 | 933 | 727 | 730 | 818 | 793 | 689 |
| - Hereof capital revenue |
1,333 | 1,117 | 1,543 | 857 | 599 | 488 | 669 | 508 | 582 |
| Gross profit before allocation of shared costs | 496 | 434 | 543 | 391 | 279 | 238 | 347 | 306 | 279 |
| EBITA before allocation of shared costs | 319 | 263 | 331 | 197 | 91 | 83 | 144 | 107 | 86 |
| EBITA | 143 | 111 | 163 | 32 | (65) | (57) | (28) | (23) | (34) |
| EBIT | 99 | 94 | 136 | 8 | (89) | (86) | (61) | (51) | (61) |
| Gross margin before allocation of shared costs | 22.0% | 22.8% | 21.9% | 21.8% | 21.0% | 19.5% | 23.3% | 23.5% | 22.0% |
| EBITA margin before allocation of shared costs | 14.1% | 13.8% | 13.3% | 11.0% | 6.9% | 6.7% | 9.7% | 8.2% | 6.8% |
| EBITA margin | 6.3% | 5.8% | 6.6% | 1.8% | -4.9% | -4.8% | -1.9% | -1.7% | -2.7% |
| EBIT margin | 4.4% | 4.9% | 5.5% | 0.4% | -6.7% | -7.1% | -4.1% | -3.9% | -4.8% |
| Order intake (gross) - Hereof service order intake |
1,879 883 |
1,423 904 |
1,556 1,083 |
1,312 848 |
1,125 618 |
1,189 688 |
2,087 780 |
1,400 802 |
1,682 875 |
| - Hereof capital order intake |
996 | 519 | 473 | 464 | 507 | 501 | 1,307 | 598 | 807 |
| Order backlog | 8,005 | 7,544 | 6,509 | 5,970 | 5,727 | 5,541 | 5,789 | 5,976 | 6,367 |
| Notes | DKKm | Q2 2021 |
Q2 2020 |
H1 2021 |
H1 2020 |
|---|---|---|---|---|---|
| 3, 4 | Revenue | 4,073 | 3,846 | 7,786 | 8,371 |
| Production costs | (3,053) | (2,934) | (5,831) | (6,412) | |
| Gross profit | 1,020 | 912 | 1,955 | 1,959 | |
| Sales costs | (337) | (352) | (652) | (730) | |
| Administrative costs | (404) | (339) | (742) | (701) | |
| Other operating items | 6 | 2 | 11 | 14 | |
| EBITDA before special non-recurring items | 285 | 223 | 572 | 542 | |
| Special non-recurring items | (4) | (13) | (19) | (13) | |
| Depreciation and impairment of property, plant and equipment and lease assets |
(84) | (79) | (166) | (170) | |
| EBITA | 197 | 131 | 387 | 359 | |
| Amortisation and impairment of intangible assets |
(88) | (85) | (177) | (167) | |
| EBIT | 109 | 46 | 210 | 192 | |
| Income from associates | 0 | 2 | 1 | 3 | |
| Financial income | 232 | 106 | 530 | 545 | |
| Financial costs | (259) | (161) | (567) | (597) | |
| EBT | 82 | (7) | 174 | 143 | |
| Tax for the period | (32) | (5) | (67) | (49) | |
| Profit for the period, continuing activities | 50 | (12) | 107 | 94 | |
| 3, 8 | Loss for the period, discontinued activities | (3) | (5) | (6) | (10) |
| Profit for the period | 47 | (17) | 101 | 84 | |
| Attributable to: | |||||
| Shareholders in FLSmidth & Co. A/S | 50 | (14) | 103 | 84 | |
| Minority interests | (3) | (3) | (2) | 0 | |
| 47 | (17) | 101 | 84 | ||
| Earnings per share (EPS): | |||||
| Continuing and discontinued activities per share | 1.1 | (0.3) | 2.1 | 1.7 | |
| Continuing and discontinued activities per share, diluted | 1.1 | (0.3) | 2.1 | 1.7 | |
| Continuing activities per share | 1.1 | (0.2) | 2.2 | 1.9 | |
| Continuing activities per share, diluted | 1.1 | (0.2) | 2.2 | 1.9 |
| Notes | DKKm | Q2 2021 |
Q2 2020 |
H1 2021 |
H1 2020 |
|---|---|---|---|---|---|
| Profit for the period | 47 | (17) | 101 | 84 | |
| Items that will not be reclassified to profit or loss: |
|||||
| Actuarial gains/(losses) on defined benefit plans |
(25) | (21) | (18) | (21) | |
| Items that are or may be reclassified subsequently to profit or loss: |
|||||
| Currency adjustments regarding translation of entities |
(90) | (51) | 268 | (387) | |
| Cash flow hedging: | |||||
| - Value adjustments for the period |
1 | (1) | (12) | (32) | |
| - Value adjustments transferred to work in progress |
(6) | 10 | (14) | 9 | |
| Tax of other comprehensive income | 2 | 6 | 4 | 6 | |
| Other comprehensive income for the period after tax |
(118) | (57) | 228 | (425) | |
| Comprehensive income for the period | (71) | (74) | 329 | (341) | |
| Attributable to: | |||||
| Shareholders in FLSmidth & Co. A/S | (67) | (71) | 332 | (340) | |
| Minority interests | (4) | (3) | (3) | (1) | |
| (71) | (74) | 329 | (341) |
| Notes | DKKm | Q2 2021 |
Q2 2020 |
H1 2021 |
H1 2020 |
|---|---|---|---|---|---|
| EBITDA before special non-recurring items | 285 | 223 | 572 | 542 | |
| 3 | EBITDA, discontinued activities | (3) | (4) | (6) | (6) |
| Adjustment for gain on sale of property, plant and equipment and other non-cash items |
(1) | 12 | (15) | 22 | |
| Adjusted EBITDA | 281 | 231 | 551 | 558 | |
| Change in provisions, pension and employee benefits | 41 | (17) | 28 | (75) | |
| 9 | Change in net working capital | 320 | 431 | 469 | 234 |
| Cash flow from operating activities before financial items and tax |
642 | 645 | 1,048 | 717 | |
| Financial items received and paid | (10) | (29) | (29) | (47) | |
| Taxes paid | (125) | (83) | (227) | (172) | |
| Cash flow from operating activities | 507 | 533 | 792 | 498 | |
| 7 | Acquisition of enterprises and activities | (8) | (8) | (8) | (49) |
| Acquisition of intangible assets | (47) | (28) | (79) | (63) | |
| Acquisition of property, plant and equipment | (9) | (34) | (28) | (66) | |
| Acquisition of financial assets | (1) | (3) | (4) | (6) | |
| 7 | Disposal of enterprises and activities | 0 | 0 | 2 | 0 |
| Disposal of property, plant and equipment | 1 | 1 | 2 | 3 | |
| Dividend from associates | 0 | 7 | 0 | 7 | |
| Cash flow from investing activities | (64) | (65) | (115) | (174) | |
| Dividend | (18) | 0 | (101) | 0 | |
| Capital injection, minority interests | 3 | 0 | 3 | 0 | |
| Exercise of share options Repayment of lease liabilities |
0 (31) |
0 (27) |
1 (64) |
0 (57) |
|
| Change in net interest bearing debt | (306) | (524) | (177) | (501) | |
| Cash flow from financing activities | (352) | (551) | (338) | (558) | |
| Change in cash and cash equivalents | 91 | (83) | 339 | (234) | |
| Cash and cash equivalents at beginning of period | 1,256 | 811 | 976 | 1,001 | |
| Foreign exchange adjustment, cash and cash equivalents |
0 | (25) | 32 | (64) | |
| Cash and cash equivalents at 30 June | 1,347 | 703 | 1,347 | 703 |
The cash flow statement cannot be inferred from the published financial information only
| Q2 | Q2 | H1 | H1 | |
|---|---|---|---|---|
| DKKm | 2021 | 2020 | 2021 | 2020 |
| Free cash flow | 443 | 468 | 677 | 324 |
| Free cash flow, adjusted for acquisitions and disposals of enterprises and activities |
451 | 476 | 683 | 373 |
| Q2 | Q2 | H1 | H1 | |
|---|---|---|---|---|
| DKKm | 2021 | 2020 | 2021 | 2020 |
| Cash and cash equivalents | 1,256 | 811 | 946 | 1,001 |
| Cash and cash equivalents included in assets held for sale | 0 | 0 | 30 | 0 |
| Cash and cash equivalents at beginning of period | 1,256 | 811 | 976 | 1,001 |
| Notes | DKKm | 30/06 2021 | 31/12 2020 | 30/06 2020 |
|---|---|---|---|---|
| ASSETS | ||||
| Goodwill | 4,288 | 4,194 | 4,305 | |
| Patents and rights | 830 | 875 | 910 | |
| Customer relations | 430 | 466 | 539 | |
| Other intangible assets | 145 | 172 | 81 | |
| Completed development projects | 209 | 234 | 215 | |
| Intangible assets under development | 351 | 299 | 367 | |
| Intangible assets | 6,253 | 6,240 | 6,417 | |
| Land and buildings | 1,434 | 1,414 | 1,506 | |
| Plant and machinery | 346 | 369 | 407 | |
| Operating equipment, fixtures and fittings | 77 | 89 | 89 | |
| Tangible assets in course of construction | 123 | 137 | 98 | |
| Property, plant and equipment | 1,980 | 2,009 | 2,100 | |
| Lease assets | 284 | 312 | 286 | |
| Deferred tax assets | 1,262 | 1,248 | 1,130 | |
| Investments in associates | 163 | 159 | 157 | |
| 10 | Other securities and investments | 48 | 43 | 47 |
| Other non-current assets | 1,473 | 1,450 | 1,334 | |
| Non-current assets | 9,990 | 10,011 | 10,137 | |
| Inventories | 2,489 | 2,368 | 2,721 | |
| Trade receivables | 3,209 | 3,453 | 3,748 | |
| Work in progress | 2,316 | 2,175 | 2,133 | |
| Prepayments | 552 | 333 | 475 | |
| Income tax receivables | 441 | 178 | 294 | |
| Other receivables | 733 | 868 | 828 | |
| Cash and cash equivalents | 1,347 | 946 | 703 | |
| Current assets | 11,087 | 10,321 | 10,902 | |
| Assets classified as held for sale | 0 | 124 | 0 | |
| Total assets | 21,077 | 20,456 | 21,039 |
| Notes | DKKm | 30/06 2021 | 31/12 2020 | 30/06 2020 |
|---|---|---|---|---|
| EQUITY AND LIABILITIES | ||||
| Share capital | 1,025 | 1,025 | 1,025 | |
| Foreign exchange adjustments | (862) | (1,131) | (686) | |
| Cash flow hedging | (30) | (4) | (51) | |
| Retained earnings | 8,242 | 8,246 | 8,173 | |
| Shareholders in FLSmidth & Co. A/S | 8,375 | 8,136 | 8,461 | |
| Minority interests | (6) | (6) | 13 | |
| Equity | 8,369 | 8,130 | 8,474 | |
| Deferred tax liabilities | 221 | 200 | 237 | |
| Pension obligations | 403 | 375 | 379 | |
| 5 | Provisions | 404 | 426 | 440 |
| Lease liabilities | 196 | 209 | 187 | |
| Bank loans and mortgage debt | 2,199 | 2,250 | 2,636 | |
| Prepayments from customers | 279 | 240 | 176 | |
| Income tax liabilities | 140 | 139 | 139 | |
| Other liabilities | 118 | 125 | 116 | |
| Non-current liabilities | 3,960 | 3,964 | 4,310 | |
| Pension obligations | 3 | 3 | 3 | |
| 5 | Provisions | 652 | 589 | 480 |
| Lease liabilities | 97 | 113 | 109 | |
| Bank loans and mortgage debt | 14 | 183 | 68 | |
| Prepayments from customers | 1,606 | 1,026 | 1,071 | |
| Work in progress | 1,800 | 1,834 | 1,768 | |
| Trade payables | 3,001 | 3,055 | 3,386 | |
| Income tax liabilities | 250 | 162 | 202 | |
| Other liabilities | 1,325 | 1,306 | 1,168 | |
| Current liabilities | 8,748 | 8,271 | 8,255 | |
| Liabilities associated with assets | 0 | 91 | 0 | |
| classified as held for sale | ||||
| Total liabilities | 12,708 | 12,326 | 12,565 | |
| Total equity and liabilities | 21,077 | 20,456 | 21,039 | |
| H1 2021 | H1 2020 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DKKm | Share capital |
Currency adjust ments |
Cash flow hedging |
Retained earnings |
Share holders in FLSmidth & Co A/S |
Minority interests |
Total | Share capital |
Currency adjust ments |
Cash flow hedging |
Retained earnings |
Share holders in FLSmidth & Co A/S |
Minority interests |
Total |
| Equity at 1 January | 1,025 | (1,131) | (4) | 8,246 | 8,136 | (6) | 8,130 | 1,025 | (300) | (28) | 8,082 | 8,779 | 14 | 8,793 |
| Comprehensive income for the period | ||||||||||||||
| Profit/loss for the period | 103 | 103 | (2) | 101 | 84 | 84 | 0 | 84 | ||||||
| Other comprehensive income | ||||||||||||||
| Actuarial gains/(losses) on defined benefit plans |
(18) | (18) | (18) | (21) | (21) | (21) | ||||||||
| Currency adjustments regarding translation of entities |
269 | 269 | (1) | 268 | (386) | (386) | (1) | (387) | ||||||
| Cash flow hedging: | ||||||||||||||
| - Value adjustments for the period |
(12) | (12) | (12) | (32) | (32) | (32) | ||||||||
| - Value adjustments transferred to work in progress |
(14) | (14) | (14) | 9 | 9 | 9 | ||||||||
| Tax on other comprehensive income | 4 | 4 | 4 | 6 | 6 | 6 | ||||||||
| Other comprehensive income total | 0 | 269 | (26) | (14) | 229 | (1) | 228 | 0 | (386) | (23) | (15) | (424) | (1) | (425) |
| Comprehensive income for the period | 0 | 269 | (26) | 89 | 332 | (3) | 329 | 0 | (386) | (23) | 69 | (340) | (1) | (341) |
| Transactions with owners: | ||||||||||||||
| Dividend paid | (101) | (101) | (101) | 0 | 0 | 0 | ||||||||
| Share-based payment | 7 | 7 | 7 | 22 | 22 | 22 | ||||||||
| Exercise of share options | 1 | 1 | 1 | 0 | 0 | 0 | ||||||||
| Capital injection, minority interests | 0 | 3 | 3 | 0 | 0 | |||||||||
| Equity at 30 June | 1,025 | (862) | (30) | 8,242 | 8,375 | (6) | 8,369 | 1,025 | (686) | (51) | 8,173 | 8,461 | 13 | 8,474 |
The income statement classified by function includes allocation of depreciation, amortisation
and impairment.
When preparing the financial statements, we are required to make several estimates and judgements. The estimates and judgements that can have a significant impact on the financial statements are categorised as key accounting estimates and judgements. Key accounting estimates and judgements are regularly assessed to adapt to the market conditions and changes in political and economic factors. In general, key accounting judgements are made in relation to the accounting for revenue when determining the performance obligations and the recognition method, while key accounting estimates relate to the estimation of warranty provisions, valuation of inventories, trade receivables, work in progress and deferred tax. For further details, reference is made to The Annual Report 2020, Key accounting estimates and judgements, pages 63- 64 and to specific notes.
Similarly to what was disclosed in the Annual Report 2020 the COVID-19 pandemic has imposed additional uncertainty to the interim financial statements.
As of 30 June 2021, we have included updated estimates to assess the recoverability of our asset base, including inventories, work in progress, trade receivables, intangible assets and deferred tax assets. The uncertain market and liquidity conditions still prevail globally, which continue to be reflected in our expected credit losses (ECL). We have reassessed our projects to reflect estimated implications on project financials, including cost forecasts due to the severity of restrictions. By nature, the updated key accounting estimates contain uncertainties and it is possible that the outcomes in the next financial period can differ from those on which management's estimates are based.
It is our policy to prepare the income statement based on an adjusted classification of the cost by function in order to show the earnings before special non-recurring items, depreciation, amortisation and impairment (EBITDA). Depreciation, amortisation and impairment are therefore separated from the individual functions and presented in separated lines.
| DKKm | Q2 2021 |
Q2 2020 |
H1 2021 |
H1 2020 |
|---|---|---|---|---|
| Revenue | 4,073 | 3,846 | 7,786 | 8,371 |
| Production costs | (3,142) | (3,012) | (6,003) | (6,580) |
| Gross profit | 931 | 834 | 1,783 | 1,791 |
| Sales costs, including depreciation and amortisation | (348) | (369) | (678) | (764) |
| Administrative costs, including depreciation and amortisation | (476) | (408) | (887) | (836) |
| Special non-recurring items | (4) | (13) | (19) | (13) |
| Other operating income | 6 | 2 | 11 | 14 |
| EBIT | 109 | 46 | 210 | 192 |
| Depreciation, amortisation and impairment consist of: Depreciation and impairment of property, plant and equipment and lease assets |
(84) | (79) | (166) | (170) |
| Amortisation and impairment of intangible assets | (88) | (85) | (177) | (167) |
| (172) | (164) | (343) | (337) | |
| Depreciation, amortisation and impairment are divided into: | ||||
| Production costs | (89) | (78) | (172) | (168) |
| Sales costs | (11) | (17) | (26) | (34) |
| Administrative costs | (72) | (69) | (145) | (135) |
| (172) | (164) | (343) | (337) |
| H1 2021 | H1 2020 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FLSmidth Group | FLSmidth Group | |||||||||||
| DKKm | Mining | Cement | Shared costs¹⁾ |
Other com panies ²⁾ |
Continuing activities |
Discon tinued activities³⁾ |
Mining | Cement | Shared costs¹⁾ |
Other com panies ²⁾ |
Continuing activities |
Discon tinued activities³⁾ |
| Revenue | 5,214 | 2,572 | - | 0 | 7,786 | 0 | 5,255 | 3,116 | - | 0 | 8,371 | 0 |
| Production costs | (3,798) | (1,987) | (46) | 0 | (5,831) | 0 | (3,909) | (2,446) | (57) | 0 | (6,412) | 0 |
| Gross profit | 1,416 | 585 | (46) | 0 | 1,955 | 0 | 1,346 | 670 | (57) | 0 | 1,959 | 0 |
| SG&A costs | (513) | (343) | (528) | 1 | (1,383) | (6) | (450) | (337) | (627) | (3) | (1,417) | (6) |
| EBITDA before special non-recurring items | 903 | 242 | (574) | 1 | 572 | (6) | 896 | 333 | (684) | (3) | 542 | (6) |
| Special non-recurring items | (11) | (8) | 0 | 0 | (19) | 0 | (13) | 0 | 0 | 0 | (13) | 0 |
| Depreciation and impairment of property, plant and equipment and lease assets | (64) | (41) | (61) | 0 | (166) | 0 | (65) | (45) | (60) | 0 | (170) | 0 |
| EBITA before allocation of shared costs | 828 | 193 | (635) | 1 | 387 | (6) | 818 | 288 | (744) | (3) | 359 | (6) |
| Allocation of shared costs | (384) | (250) | 635 | (1) | 0 | 0 | (421) | (321) | 744 | (2) | 0 | 0 |
| EBITA | 444 | (57) | 0 | 0 | 387 | (6) | 397 | (33) | 0 | (5) | 359 | (6) |
| Amortisation and impairment of intangible assets | (122) | (55) | 0 | 0 | (177) | 0 | (119) | (48) | 0 | 0 | (167) | 0 |
| EBIT | 322 | (112) | - | 0 | 210 | (6) | 278 | (81) | - | (5) | 192 | (6) |
| Order intake (gross) | 6,518 | 3,082 | 9,600 | 0 | 7,437 | 2,437 | 9,874 | 0 | ||||
| Order backlog | 10,310 | 6,367 | 16,677 | 0 | 9,500 | 5,727 | 15,227 | 0 | ||||
| Gross margin | 27.2% | 22.7% | 25.1% | 25.6% | 21.5% | 23.4% | ||||||
| EBITDA margin before special non-recurring items | 17.3% | 9.4% | 7.3% | 17.1% | 10.7% | 6.5% | ||||||
| EBITA margin before allocation of shared costs | 15.9% | 7.5% | - | 15.6% | 9.2% | - | ||||||
| EBITA margin | 8.5% | -2.2% | 5.0% | 7.6% | -1.1% | 4.3% | ||||||
| EBIT margin | 6.2% | -4.4% | 2.7% | 5.3% | -2.6% | 2.3% | ||||||
| Number of employees at 31 June | 5,272 | 3,457 | 1,360 | 10,089 | 0 | 5,432 | 4,643 | 1,429 | 11,504 | 2 | ||
| Reconciliation of profit for the period | ||||||||||||
| EBIT | 210 | (6) | 192 | (6) | ||||||||
| Income from associates | 1 | 3 | 0 | |||||||||
| Financial income | 530 | 545 | 5 | |||||||||
| Financial costs | (567) | (1) | (597) | (6) | ||||||||
| EBT | 174 | (7) | 143 | (7) |
1) Shared costs consist of costs that are managed on Region or Group level and subsequently allocated to the divisions. Cost include administration, procurement, logistic and digital.
2) Other companies consist of companies with no activity, real estate companies, eliminations and the parent company.
3) Discontinued activities mainly consist of bulk material handling.
Revenue arises from sale of life cycle offerings to our customers. We sell a broad range of goods and services within the Mining and Cement Industries split into the main categories projects, products and services.
Six Regions support the sales within the Mining and Cement Industries. Revenue is presented in the Regions in which delivery takes place. In the first half year of 2021, South America represented a 3%-point lower share of Group revenue than the same period last year. Asia and Australia picked up a higher share of the Group revenue in the first half year of 2021 compared to same period in 2020.
The order backlog at 30 June 2021 amounts to DKK 16,677m (H1 2020: DKK 15,227m) and represents the value of outstanding performance obligations on current contracts. The value of outstanding performance obligations on current contracts is combined of value from contracts where we will transfer control at a future point in time and the value of the remaining performance obligations on contracts where we transfer control over time.
Based on the order backlog maturity profile, the majority, 42% (H1 2020: 43%) of the order backlog is expected to be converted into revenue in 2021, while 58% (H1 2020: 57%) is expected to be converted to revenue in subsequent years.
Revenue split by Regions H1 2020
%
Within current year Within next year Subsequent years
| H1 2021 | H1 2020 | |||||
|---|---|---|---|---|---|---|
| DKKm | Mining | Cement | Group | Mining | Cement | Group |
| Point in time | 2,926 | 895 | 3,821 | 2,960 | 921 | 3,881 |
| Percentage of completion | 2,288 | 1,675 | 3,963 | 2,295 | 2,189 | 4,484 |
| Cash | 0 | 2 | 2 | 0 | 6 | 6 |
| Total revenue | 5,214 | 2,572 | 7,786 | 5,255 | 3,116 | 8,371 |
| H1 2021 | H1 2020 | |||||
|---|---|---|---|---|---|---|
| DKKm | Mining | Cement | Group | Mining | Cement | Group |
| Projects | 1,148 | 428 | 1,576 | 1,344 | 838 | 2,182 |
| Products | 678 | 662 | 1,340 | 632 | 618 | 1,250 |
| Capital business | 1,826 | 1,090 | 2,916 | 1,976 | 1,456 | 3,432 |
| Service business | 3,388 | 1,482 | 4,870 | 3,279 | 1,660 | 4,939 |
| Total revenue | 5,214 | 2,572 | 7,786 | 5,255 | 3,116 | 8,371 |
Additions to provisions amounted to DKK 261m in H1 2021, compared to DKK 240m in H1 2020, due to continued restructuring measures with sites closed in US and Germany and marginal changes to provision estimates for warranties, loss-making projects as well as disputes and lawsuits.
Of the total used provisions of DKK 176m in H1 2021 restructuring provision used had a higher share in H1 2021 compared to H1 2020. DKK 5m related to discontinued activities in line with H1 2020 level. See note 8 for provision details related to discontinued activities.
For a description of the main provision categories see note 2.7 in the 2020 Annual Report.
Contingent liabilities at 30 June 2021 amounted to DKK 3.0bn (31 December 2020: DKK 2.7bn). Contingent liabilities primarily relate to performance and payment guaranteed issued to cover project-related risks, such as performance, payment, quality, and delay. The volume of such guarantees amounted to DKK 2.5bn (31 December 2020: DKK 2.4bn). In the event a guarantee is expected to materialise, a provision is recognized to cover the risk. The remaining contingent liabilities relate to our involvement in legal disputes, certain of which are already pending with courts or other authorities and others of which some may or may not lead to formal legal proceedings being initiated against us, including by public authorities.
Except from the above mentioned no other significant changes have occurred to the nature and extent of our contractual obligations and contingent liabilities compared to what was disclosed in note 2.9 in the 2020 Annual Report.
FLSmidth has entered into a conditional agreement to sell all and lease back part of its headquarters in Valby, Denmark. As described in the Annual Report 2020 it has been decided to revisit the plans for the headquarter and options are being explored. More certainty of the outcome is expected during Q3 of 2021.
On 22 July 2021, a customer informed that it intends to initiate arbitration against FLSmidth and certain partners for an amount of EUR 28 million, for alleged contractual breaches. The case was referenced as 'the Tunisia contract' at our 2020 annual general meeting. FLSmidth will reject a potential claim.
| DKKm | 30/06 2021 |
31/12 2020 |
30/06 2020 |
|---|---|---|---|
| Provisions at 1 January | 1,015 | 1,018 | 1,018 |
| Foreign exchange adjustments | 12 | (50) | (25) |
| Additions | 261 | 663 | 240 |
| Used | (176) | (395) | (201) |
| Reversals | (56) | (217) | (112) |
| Transfer to liabilities associated with assets classified as held for sale | 0 | (4) | 0 |
| Provisions | 1,056 | 1,015 | 920 |
| The split of provisions is as follows: |
|||
| Warranties | 516 | 496 | 522 |
| Restructuring | 83 | 60 | 57 |
| Other provisions | 457 | 459 | 341 |
| 1,056 | 1,015 | 920 | |
| The maturity of provisions is specified as follows: | |||
| Current liabilities | 652 | 589 | 480 |
| Non-current liabilities | 404 | 426 | 440 |
| 1,056 | 1,015 | 920 |
| DKKm | 30/06 2021 |
31/12 2020 |
30/06 2020 |
|---|---|---|---|
| Provisions at 1 January | 833 | 807 | 807 |
| Reclassification to beginning balance, continued/discontinued activities | 0 | 13 | 0 |
| Foreign exchange adjustments | 12 | (49) | (25) |
| Additions | 261 | 661 | 240 |
| Used | (171) | (378) | (193) |
| Reversals | (56) | (217) | (112) |
| Transfer to liabilities associated with assets classified as held for sale | 0 | (4) | 0 |
| Provisions | 879 | 833 | 717 |
On 23 December 2020, FLSmidth announced the sale of advanced fabric filter technology ("AFT") to Simatek A/S. The transaction was effective as of 1 March 2021. The gain from the transaction was DKK 2m in H1 2021. The transaction price was DKK 3m and the transaction costs amounted to DKK 1m.
On 29 December 2020, FLSmidth announced the sale of Möller pneumatic conveying systems business to REEL. The sale of Möller pneumatic conveying systems business was closed 1 January 2021. The disposal has no income statement effect in H1 2021.
The assets related to the disposals were included in assets classified as held for sale as of 31 December 2020. Following the two disposals being effective in the first quarter of 2021 there are no remaining assets classified as held for sale.
On 1 June 2019, FLSmidth acquired the IMP Automation Group that was integrated into the Mining segment. In relation to the acquisition FLSmidth paid DKK 8m in H1 2021 related to a deferred payment from the acquisition.
Discontinued activities include the remaining responsibilities to finalise legacy projects, handling of claims etc. retained on the sale of the non-mining bulk material handling business in 2019. The progress has been delayed, amongst others, due to the COVID-19 pandemic. For further information on discontinued activities, please refer to note 2.11 of Annual report 2020.
In addition to provisions of DKK 177m shown in the table below, discontinued activities include DKK 222m (31 December 2020: DKK 220m) of the Group's net working capital shown in note 9. As of 30 June 2021, DKK 130m of the Group's contingent liabilities relate to discontinued activities.
Loss for the period from discontinued activities amounted to DKK -6m (H1 2020: DKK -10m), primarily consisting of SG&A cost, refer to note 3.
Cash flow from discontinued operating activities totalled DKK -16m (H1 2020: DKK -4m). The cash outflow was due to a combination of the loss from the period, used provisions of DKK -5m (H1 2020: DKK -8m) and cash flow from net working capital of DKK -5m (H1 2020: DKK 14m).
| DKKm | H1 2021 | 2020 | H1 2020 |
|---|---|---|---|
| EBITDA | (6) | (15) | (6) |
| Change in provisions | (5) | (15) | (8) |
| Change in net working capital | (5) | (18) | 14 |
| Cash flow from operating activities before financial items and tax | (16) | (48) | 0 |
| Financial items received and paid | 0 | 0 | (1) |
| Taxes paid | 0 | (4) | (3) |
| DKKm | 30/06 2021 |
31/12 2020 |
30/06 2020 |
|---|---|---|---|
| Provisions at 1 January | 182 | 211 | 211 |
| Reclassification to beginning balance, continued/discontinued business | 0 | (13) | 0 |
| Foreign exchange adjustments | 0 | (1) | 0 |
| Additions | 0 | 2 | 0 |
| Used | (5) | (17) | (8) |
| Provisions | 177 | 182 | 203 |
Net working capital as at 30 June 2021 decreased due to a significant increase in prepayments from customers. A lower level of trade receivables was offset by an increase in work in progress and an increase in inventories.
Utilisation of supply chain financing increased slightly in H1 compared to year end 2020.
Financial instruments measured at fair value are measured on a recurring basis and categorised into the following levels of the fair value hierarchy:
Securities and investments measured at fair value through profit/loss are either measured at quoted prices in an active market for the same type of instrument (level 1) or at fair value based on available data (level 3).
Hedging instruments are not traded in an active market based on quoted prices. They are measured instead using a valuation technique, where all significant inputs are based on observable market data; such as exchange rates, interest rates, credit risk and volatilities (level 2).
There have been no significant transfers between the levels in the first half year of 2021 or during 2020.
| DKKm | 30/06 2021 | 31/12 2020 | 30/06 2020 |
|---|---|---|---|
| Inventories | 2,489 | 2,368 | 2,721 |
| Trade receivables | 3,209 | 3,453 | 3,748 |
| Work in progress, assets | 2,316 | 2,175 | 2,133 |
| Prepayments | 552 | 333 | 475 |
| Other receivables | 641 | 748 | 778 |
| Derivative financial instruments | 35 | 65 | 49 |
| Prepayments from customers | (1,885) | (1,266) | (1,247) |
| Trade payables | (3,001) | (3,055) | (3,386) |
| Work in progress, liability | (1,800) | (1,834) | (1,768) |
| Other liabilities | (1,230) | (1,200) | (1,101) |
| Derivative financial instruments | (21) | (35) | (51) |
| Net working capital | 1,305 | 1,752 | 2,351 |
| Change in net working capital | 447 | 987 | 388 |
| Financial instruments and foreign exchange effect on cash flow | 22 | (281) | (154) |
| Cash flow effect from change in net working capital | 469 | 706 | 234 |
| 30/06 2021 | ||||
|---|---|---|---|---|
| DKKm | Level 1 | Level 2 | Level 3 | Total |
| Securities and investments | 9 | 39 | 48 | |
| Hedging instruments asset | 35 | 35 | ||
| Hedging instruments liability | (21) | (21) | ||
| 9 | 14 | 39 | 62 |
| 31/12 2020 | ||||
|---|---|---|---|---|
| DKKm | Level 1 | Level 2 | Level 3 | Total |
| Securities and investments | 9 | 34 | 43 | |
| Hedging instruments asset | 65 | 65 | ||
| Hedging instruments liability | (35) | (35) | ||
| 9 | 30 | 34 | 73 |
As announced on 29 July 2021, FLSmidth and thyssenkrupp Industrial Solution AG have reached an agreement that FLSmidth will acquire thyssenkrupp's Mining business for a total compensation of EUR 325m corresponding to approximately DKK 2.4 billion. Closing is expected in H2 2022 and is conditional upon customary regulatory approvals and formal approval by the supervisory board of thyssenkrupp AG and the supervisory board of thyssenkrupp Industrial Solution AG.
We are not aware of any subsequent matters that could be of material importance to the Group's financial position at 30 June 2021.
The condensed interim report of the Group for the first half year of 2021 is presented in accordance with IAS 34, Interim Financial Reporting, as approved by the EU and additional Danish disclosure requirements regarding interim reporting by listed companies.
Apart from the below mentioned changes, the accounting policies are unchanged from those applied in the 2020 Annual Report. Reference is made to note 7.5, Accounting policies, note 7.6, Impact from new IFRS, note 7.7, New IFRS not yet adopted and to specific notes in the 2020 Annual Report for further details.
Alternative Performance Measures (APM) are unchanged from those applied in the 2020 Annual Report, refer to note 7.4 in the 2020 Annual Report for a description of used APM.
As of 1 st January 2021, the FLSmidth Group has implemented all new or amended accounting standards and interpretations as adopted by the EU and applicable for the 2021 financial year, including the following, which is the most relevant for FLSmidth:
■ Interest Rate Benchmark Reform – Phase 2 (amendments to IFRS 9, IAS 39, IFRS 7, IFRS 4 and IFRS 16) (issued 2020)
The implementation has not had and is not expected to have significant impact on the consolidated financial statements.
The Board of Directors and Executive Management have today considered and approved the consolidated condensed interim financial statements for the period 1 January – 30 June 2021.
The consolidated condensed interim financial statements are presented in accordance with IAS 34, Interim Financial Reporting, as adopted by the EU and Danish disclosure requirements for interim reports of listed companies. The consolidated condensed interim financial statements have not been audited or reviewed by the Group's independent auditors.
In our opinion, the consolidated condensed interim financial statements give a true and fair view of the Group's financial position at 30 June 2021 as well as of the results of its operations and cash flows for the period 1 January – 30 June 2021.
In our opinion, the management review gives a fair review of the development in the Group's activity and financial matters, results of operations, cash flows and financial position as well as a description of the principal risks and uncertainties that the Group faces.
Valby, 12 August 2021
Thomas Schulz Group CEO
Roland M. Andersen Group CFO
Claus Østergaard
Vagn Ove Sørensen Chairman
FLSmidth & Co. A/S' financial reports, whether in the form of annual reports or interim reports, filed with the Danish Business Authority and/or announced via the company's website and/or NASDAQ Copenhagen, as well as any presentations based on such financial reports, and any other written information released, or oral statements made, to the public based on this report or in the future on behalf of FLSmidth & Co. A/S, may contain forward looking statements.
Words such as 'believe', 'expect', 'may', 'will', 'plan', 'strategy', 'prospect', 'foresee', 'estimate', 'project', 'anticipate', 'can', 'intend', 'target' and other words and terms of similar meaning in connection with any discussion of future operating or financial performance identify forward-looking statements. Examples of such forward-looking statements include, but are not limited to:
These forward-looking statements are based on current plans, estimates and projections. By their very nature, forward-looking statements involve inherent risks and uncertainties, both general and specific, which may be outside FLSmidth & Co. A/S' influence, and which could materially affect such forward-looking statements.
FLSmidth & Co. A/S cautions that a number of important factors, including those described in this report, could cause actual results to differ materially from those contemplated in any forwardlooking statements.
Factors that may affect future results include, but are not limited to, global as well as local political and economic conditions, including the impact from the COVID-19 pandemic, interest rate and exchange rate fluctuations, delays or faults in project execution, fluctuations in raw material prices, delays in research and/or development of new products or service concepts, interruptions of supplies and production, unexpected breach or termination of contracts, market-driven price reductions for FLSmidth & Co. A/S' products and/or services, introduction of competing products, reliance on information technology, FLSmidth & Co. A/S' ability to successfully market current and new products, exposure to product liability and legal proceedings and investigations, changes in legislation or regulation and interpretation thereof, intellectual property protection, perceived or actual failure to adhere to ethical marketing practices, investments in and divestitures of domestic and foreign enterprises, unexpected growth in costs and expenses, failure to recruit and retain the right employees and failure
to maintain a culture of compliance. Unless required by law FLSmidth & Co. A/S is under no duty and undertakes no obligation to update or revise any forward-looking statement after the distribution of this report.
Interim Report 1 January – 30 June 2021
FLSmidth & Co. A/S Vigerslev Allé 77 DK-2500 Valby Denmark Tel.: +45 36 18 18 00 Fax: +45 36 44 11 46 [email protected] www.flsmidth.com CVR No. 58180912
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.