Earnings Release • Jul 21, 2021
Earnings Release
Open in ViewerOpens in native device viewer
"Operating profit is improving in the contracting operations. We experience healthy demand, strong letting in our development projects, but Industry can still improve," says Tomas Carlsson, President and CEO of NCC.
| Q 2 | Jan-Jun | R12 Jul-Jun | Jan-Dec | |||
|---|---|---|---|---|---|---|
| Group, SEK M | 2021 | 2020 | 2021 | 2020 | 2020/2021 | 2020 |
| Orders received | 16,568 | 12.730 | 30,822 | 28,188 | 53,834 | 51,199 |
| Order backlog | 58,816 | 59,486 | 58,816 | 59,486 | 58,816 | 50,945 |
| Net sales | 12,745 | 14,431 | 22,885 | 26,197 | 50,610 | 53,922 |
| Operating profit/loss | 487 | 483 | 344 | 414 | 1,290 | 1,360 |
| Operating margin, % | 3.8 | 3.3 | 1.5 | 1.6 | 2.5 | 2.5 |
| Profit/loss after financial items | 476 | 463 | 324 | 373 | 1,232 | 1,281 |
| Net profit/loss for the period | 388 | 435 | 265 | 351 | 1,173 | 1,259 |
| Profit/loss per share after dilution, SEK | 3.61 | 4.03 | 2.46 | 3.25 | 10.89 | 11.68 |
| Cashflow from operating activities | $-580$ | $-489$ | 171 | 514 | 1,226 | 1,569 |
| Cashflow before financing | $-772$ | $-605$ | $-177$ | 413 | 517 | 1,106 |
| Net cash +/net debt - | $-4,878$ | $-5,201$ | $-4,878$ | $-5.201$ | $-4,878$ | $-4,823$ |
For definitions of key figures, see https://www.ncc.com/investor-relations/ncc-share/financial-definitions/
During the second quarter, there were many indicators pointing in the right direction. The coronavirus pandemic has at last begun to relent due to the vaccination programs. We can look forward to a somewhat more normal existence in the autumn. The economy has demonstrated resistance with the support of the world's governments. In the Nordic region, we noted healthy demand and higher activity. This was apparent in strong orders received and in a good level of letting in our ongoing property development projects.
NCC's contracting operations in the Infrastructure, Building Sweden and Building Nordics business areas all had a strong quarter. The margins rose as a result of better project margins and operating profit was 30 percent higher than in the yearearlier period. All of these business areas have a solid order backloa.
The Infrastructure business area secured a large order to develop a railway station area in Drammen, but also several projects in the water and sewage area as well as in hydropower, which represents a strength for NCC. The Building Sweden business area reported a positive quarter, with some growth compared with the preceding year. Building Nordics performed well. The business area had multiple early involvement projects, even in Norway where orders received have been lower for a time. Things are moving in the right direction.
Within the Industry business area, there is still potential for improvement. We are seeing positive effects of the efficiency project that was launched at the end of last year, but the result was adversely impacted by the loss-making asphalt operations in Finland. As we communicated earlier, a process is ongoing to exit the asphalt operations in Finland.
Within Property Development, letting in our ongoing projects was high during the quarter. Many of our current office projects are for several tenants and this has enabled us to address the healthy demand for small and flexible office premises. There is also substantial interest in acquisitions of let office properties. We did not recognize any projects in profit during the quarter, but sold an office project in Denmark, Omega Company House. In addition, shortly after the end of the quarter, we signed an agreement for the transfer of the K11 office property in Solna to Castellum.
We have seen rising raw materials prices for a number of input materials, such as steel, timber and insulation materials, but were able to manage this within our projects. After the end of the quarter, uncertainty arose relating to the availability of cement in Sweden after the Cementa company had its permit application on Gotland rejected. The issue is being investigated, but there is no doubt that the closure of Cementa's plant in Slite on Gotland would have extensive negative effects for all of Sweden.
We are following our plan and building stable profitability that gives us the possibility to create value for our owners and, at the same time, invest for the future. At the moment, we are investing a lot of energy in analyzing how NCC can benefit in the future from all the data that we generate in projects. This requires structured processes, increased IT capacity, training and development. The digitalization of our industry has only just begun and will be able to generate positive effects, not only in the form of more effective projects, but also for the potential to trace and reuse materials, thereby reducing waste volumes, achieving higher energy efficiency and building in a smarter way.
Tomas Carlsson, President and CEO Solna, July 21, 2021
Second quarter and first half of 2021
The long-term market conditions for contracting operations and industrial operations in the Nordic region are positive. There is an underlying stable demand for public buildings, such as schools, hospitals and retirement homes, and for residential units, driven by growth and development in the metropolitan regions and other growth centers. This is also driving initiatives for infrastructure in city outskirts, including roads, public transport, water and wastewater, and energy solutions. In general, the market for renovation and refurbishment is also healthy. There is also substantial interest in property investments.
At a national level, Norway, Sweden and Denmark, have ambitious and comprehensive infrastructure plans for long-term public investments in new construction, as well as refurbishment and maintenance of national and regional infrastructure. Demand for asphalt and stone materials is fueled by a healthy market for infrastructure and maintenance.
In the main, NCC is impacted by the general economic situation and the GDP trend.
Net sales amounted to SEK 12,745 M (14,431) during the second quarter and to SEK 22,885 M (26,197) for the first half of the year. The lower net sales derive mainly from Infrastructure and Property Development, where no project where recognized in profit. Building Sweden reported higher sales in the quarter compared with the preceding year. Changes in exchange rates had an impact of SEK-284 M (-138) on sales.
Operating profit was in line with the preceding year and totaled SEK 487 M (483) for the quarter and SEK 344 M (414) for the first half-year. Infrastructure, Building Nordics and Building Sweden improved their operating profit during the quarter. Property Development's operating profit was lower for the quarter and the first half year due to fewer projects being recognized in profit. The recognized profit within Industry was on the same level as previous year.
Net financial items were SEK-20 M (-41) in the first half-year. Lower financing costs had a positive impact.
The effective tax rate for the Group in the first half of the year amounted to 18.3 percent (6.0). Since the sales of projects in Property Development are done taxfree, there is a positive impact on the effective tax rate.
The foremost reason for the very low tax rate in 2020 was the tax-free property sale of K12.
Orders received. Jan-Jun SEK M
Net sales, Jan-Jun SEK M
Net sales, SEK M
Cash flow for the quarter before financing was SEK-772 M (-605). The cash flow for the second quarter was negatively affected seasonally by the start-up of operations in the Industry business area. The cash flow for the January-June period before financing was SEK-177 M (413). This change was primarily attributable to higher investments in property projects in the Property Development business area.
Total cash and cash equivalents at the end of the period amounted to SEK 1,540 M (2,405).
The Group's net debt at June 30 amounted to SEK-4,878 M (-5,201). The decrease was primarily due to a lower pension debt, but also due to reduced lease liability. Excluding lease liability and pension debt, the company's net debt at the end of the period was SEK-755 M (73). The increase in the company's net debt was due to such factors as the dividend of SEK 269 M (0) M, for which there was no equivalent in the comparative period, and increased investment in property projects countered by increased working capital.
The Group's total assets amounted to SEK 30,155 M (29,695) at June 30. The increase in total assets of approximately SEK 500 M was essentially due to higher investments in property projects and lower pension debt.
The average maturity period for interest-bearing liabilities, excluding pension debt and lease liabilities, was 28 months (34) at the end of the quarter. At June 30, 2021, NCC's unutilized committed lines of credit totaled SEK 2.9 billion (3.7), with an average remaining maturity of 16 months (16).
At June 30, 2021, capital employed amounted to SEK 10,932 M (11,040). This marginal change was the result of the Property Development business area increasing its investment in property projects by SEK 2 billion counteracted by changes in cash and current liabilities by the corresponding amount. The return on capital employed was 12 percent (15) during the quarter.
NCC has financial objectives for two areas: earnings per share and net debt in relation to EBITDA. The objective is for earnings per share to be a minimum of SEK 16 by 2023. Net debt is to be less than 2.5 times EBITDA.
Earnings per share on a rolling 12-month basis amounted to SEK 10.89 at the end of the second quarter. Net debt amounted to 0.38 times EBITDA.
NCC's dividend policy is to distribute at least 40 percent of after-tax profit for the year. On March 30, 2021, NCC's Annual General Meeting resolved in favor of the Board's proposal that a dividend of SEK 5.00 be paid per share for the 2020 fiscal year, divided between two payment occasions. This corresponds to 43 percent of after-tax profit for 2020. April 1, 2021 was adopted as the record date for the first dividend payment of SEK 2.50. November 9, 2021 was set as the record date for the second payment of SEK 2.50.
Net debt excludes pension debt and lease liability. EBITDA refers to operating profit according to the income statement, with reversal of depreciation and impairment losses.
NCC works with sustainability issues on a broad front in its operations and the CEO and Senior Management Team have the principle responsibility for this. The operational responsibility for pursuing the sustainability efforts in various areas lies with the business areas and relevant Group functions. At Group level, NCC has sustainability targets in two areas: Health and Safety and Climate and Energy.
Safety is a high priority area at NCC. We focus on this at all levels, with our sights set on completely preventing accidents that lead to serious injury or fatalities. Our aim is to reduce the accident frequency rate for accidents that lead to more than four days of absence per million worked hours to 3.0 by 2022. During the second quarter, the accident frequency rate was 3.2, which was lower than for full-year 2020, which was 3.6.
NCC's target is to reduce the carbon footprint of its own operations (Scope 1 and Scope 2) with 60 percent compared with 2015 until 2030. This will be reported six-monthly in the interim reports for the first and third quarters.
NCC also aims to reduce the carbon footprint by half on from input materials and bought services with focus on four categories: asphalt, concrete, steel and transport. Development of metrics is in progress.
1)Accident frequency rate: Worksite accidents resulting in more than four days of absence from work per million worked hours.
NCC has launched a 9,000-tonne bridge to make way for four new railway tracks between Malmö and Lund.
Second quarter and first half of 2021
Orders received amounted to SEK 16,568 M (12,730). Orders received were higher for the quarter, driven by, among other factors, Infrastructure's Norwegian operations receiving an order valued at SEK 1.9 billion. Building Nordics' Danish operations and Building Sweden, with two major office projects, also made a positive contribution.
Orders received in the first half-year totaled SEK 30,822 M (28,188). Infrastructure drove the increase. All units within the business area increased their orders received. Several orders were registered in the quarter after the early partnership phase with clients had been conducted.
Changes in exchange rates impacted orders received by SEK-350 M (-105).
The Group's order backlog totaled SEK 58,816 M (59,486) at the end of the quarter. The order backlog was higher in Infrastructure and Building Sweden, but lower in Building Nordics. Changes in exchange rates impacted the order backlog by SEK 273 M (-548).
In Norway, Infrastructure and Building Nordics are collaborating to build the Granåsen winter sports venue for Trondheim Municipality. The order is valued at SEK 470 M.
In Herley, outside Copenhagen, Building Nordics is to refurbish 210 rental apartments for the DAB housing company. The order value is approximately SEK 360 M.
Second quarter and first half of 2021
Orders received amounted to SEK 6,769 M (3,253) during the second quarter and to SEK 12,202 M (8,028) for the first half-year. Orders received increased in all divisions, but mainly in Norway, where orders received were SEK 2.3 billion higher than in the year-earlier guarter, mainly driven by a major order in Drammen for SEK 1.9 billion.
The order backlog was higher than in the preceding year, primarily due to higher orders received in the Norwegian operations and totaled SEK 20,865 M $(19,760)$ .
Sales were lower and amounted to SEK 4, 118 M (4,763) in the second quarter, and to SEK 7,604 M (8,856) for the first half-year. The reduced sales are attributable to lower orders received during 2020, combined with the fact that the orders received for the year have not yet resulted in large volumes.
Operating profit improved somewhat and amounted to SEK 115 M (105) in the second quarter and SEK 154 M (145) for the first half of the year. The operating profit improved mainly due to higher margins in projects.
| Q2 | Jan-Jun | $R12J$ ulJun | Ian-Dec | |||
|---|---|---|---|---|---|---|
| NCC Infrastructure, SEK M |
2021 | 2020 | 2021 | 2020 | 2020/2021 | 2020 |
| Orders received | 6,769 | 3.253 | 12.202 | 8.028 | 18.254 | 14,080 |
| Order backlog | 20,865 | 19.760 | 20,865 | 19.760 | 20,865 | 16,200 |
| Net sales | 4,118 | 4,763 | 7,604 | 8,856 | 17,020 | 18,271 |
| Operating profit/loss | 115 | 105 | 154 | 145 | 366 | 357 |
| Operating margin, % | 2,8 | $2.2\phantom{0}$ | 2,0 | 1.6 | 2,2 | 2,0 |
Second quarter and first half of 2021
Orders received amounted to SEK 4,203 M (3,729) in the second quarter and to SEK 7,869 M (8,187) in the first half of the year. Offices accounted for the largest proportion of orders received due to two large orders in Western Sweden. The number of residential units was higher year-on-year and accounted for nearly onefourth of orders received. Fewer than half of these were rental units. For public buildings, the comparison for the first half-year was impacted by two large projects in Region Sörmland that were registered among orders during the first quarter of 2020.
The order backlog increased to SEK 18,700 M (17,898) at the end of the quarter.
Net sales amounted to SEK 3,697 M (3,464) in the second quarter and to SEK 6,775 M (6,849) in the first half of the year. Public buildings and residential construction accounted for more than half of net sales.
The operating profit increased and amounted to SEK 129 M (90) in the second quarter and to SEK 219 M (177) for the first half-year. Year-on-year, earnings were positively impacted by higher project margins and higher volumes for the quarter. The operating margin improved year-on-year for both the quarter and the first halfyear.
| Q2 | Jan-Jun | $R12J$ ul-Jun | Jan-Dec | |||
|---|---|---|---|---|---|---|
| NCC Building Sweden, SEK M |
2021 | 2020 | 2021 | 2020 | 2020/2021 | 2020 |
| Orders received | 4,203 | 3,729 | 7,869 | 8,187 | 14,166 | 14,484 |
| Order backlog | 18,700 | 17,898 | 18,700 | 17,898 | 18,700 | 17,670 |
| Net sales | 3.697 | 3,464 | 6,775 | 6,849 | 13,301 | 13,375 |
| Operating profit/loss | 129 | 90 | 219 | 177 | 423 | 381 |
| Operating margin, % | 3,5 | 2,6 | 3,2 | 2,6 | 3,2 | 2,9 |
Second quarter and first half of 2021
Orders received amounted to SEK 2,906 M (2,179) in the second quarter and to SEK 4,999 M (5,426) in the first half of the year. The increase in the quarter was mainly attributable to the Danish operations, while the decline during the first half of the year compared with the preceding year was primarily due to the Danish operation registering a major refurbishment project of approximately SEK 1 billion among orders in the first quarter of 2020. Public buildings accounted for approximately one third of the total orders received, followed by renovation and refurbishment, which accounted for slightly more than one-fourth of orders received.
The order backlog totaled SEK 14,919 M (15,178) at the end of the quarter.
Sales amounted to SEK 2,680 M (3,142) in the second quarter and to SEK 5,100 M (5.997) in the first half-year. The decline compared with the preceding year derived from the Norwegian and Finnish operations. The number of residential units was higher year-on-year and accounted for slightly less than one-third of net sales.
Operating profit amounted to SEK 88 M (62) in the second quarter and to SEK 127 M (112) for the first half-year. Year-on-year, earnings were positively impacted by higher project margins, but negatively impacted by lower sales. The operating margin improved year-on-year for both the quarter and the first half-year.
| Q2 | Jan-Jun | $R12$ Jul-Jun | lan-Dec | |||
|---|---|---|---|---|---|---|
| NCC Building Nordics, SEK M |
2021 | 2020 | 2021 | 2020 | 2020/2021 | 2020 |
| Orders received | 2,906 | 2,179 | 4.999 | 5.426 | 11,449 | 11,877 |
| Order backlog | 14,919 | 15,178 | 14,919 | 15,178 | 14,919 | 14,856 |
| Net sales | 2,680 | 3,142 | 5,100 | 5.997 | 11,237 | 12,134 |
| Operating profit/loss | 88 | 62 | 127 | 112 | 358 | 343 |
| Operating margin, % | 3.3 | 2.0 | 2.5 | 1.9 | 3.2 | 2.8 |
Second quarter and first half of 2021
Orders received amounted to SEK 2,984 M (3,315) in the second quarter, and to SEK 5,868 M (6,235) for the first half-year. Orders received in the asphalt operations were lower in all countries apart from Denmark. Orders received by the stone materials operations were higher during the quarter, but somewhat lower for the first half-year.
Net sales amounted to SEK 3, 107 M (3, 139) in the second quarter, and to SEK 3,929 M (4,065) for the first half-year. Net sales increased in Norway and southern Sweden but were lower in other regions. Sales by the stone materials operations were marginally higher for the quarter, but somewhat lower for the first half-year.
Operating profit was SEK 243 M (244) in the second quarter and SEK-55 M (-119) for the first half-year. The operating profit for the asphalt operations was positively impacted by measures implemented for enhanced efficiency, but negatively by the loss-making operations in Finland. The operating profit for the stone materials operations was higher for the quarter and for the first half of the year, driven by the Swedish and Danish operations.
Capital employed rose seasonally compared with the end of 2020 and was somewhat higher year-on-year due to higher working capital.
| Q 2 | Jan-Jun | R12 Jul-Jun | Jan-Dec | |||
|---|---|---|---|---|---|---|
| NCC Industry, SEK M | 2021 | 2020 | 2021 | 2020 | 2020/2021 | 2020 |
| Orders received | 2,984 | 3,315 | 5.868 | 6,235 | 10,238 | 10,605 |
| Net sales | 3,107 | 3,139 | 3,929 | 4,065 | 10,732 | 10,869 |
| Operating profit/loss | 243 | 244 | $-55$ | $-119$ | 450 | 386 |
| Operating margin, % | 7.8 | 7.8 | $-1.4$ | $-2.9$ | 4.2 | 3.5 |
| Capital employed | 5,418 | 5,307 | 5,418 | 5,307 | 5,418 | 4,465 |
| Stone materials tons, sold volume |
8,092 | 7,908 | 13,984 | 13,986 | 28,506 | 28,508 |
| Asphalt tons, sold volume | 1,928 | 1,935 | 2,063 | 2,111 | 6,170 | 6,219 |
| Return on capital employed, % |
8.5 | 7.8 |
Second quarter and first half of 2021
Net sales amounted to SEK 40 M (679) in the second quarter and to SEK 1,175 M (2,255) in the first half of the year.
The operating profit declined and amounted to SEK-25 M (68) in the second quarter and to SEK 22 M (391) in the first half of the year. No major projects were recognized in profit, but a small remaining retail project in Denmark, Viborg, was sold and recognized in profit without contributing to earnings. A certain reversal of provisions for rental guarantees had a positive effect on earnings. In the preceding year, profit for the second quarter was derived from two office projects recognized in profit (Fredriksberg B and Fredriksberg C in Finland), sales of land and gains from earlier sales.
Construction of an office project in Sweden, MIMO, commenced during the quarter. In total, construction of two projects commenced during the first half-year, one in Sweden and one in Finland.
The Omega CH project in Denmark was sold and is expected to be recognized in profit in the third quarter of 2021. As announced earlier, the Kineum Gårda project in Sweden will be acquired by Platzer and is expected to be recognized in profit during the fourth quarter of 2022.
Letting during the first half of the year amounted to 36,600 square meters (25,600), including 25,100 (12,100) square meters in the second quarter. During the quarter, a total of 24 new leases were signed in all countries.
At the end of the second quarter, 15 projects (14) were either ongoing or completed but not yet recognized in profit. The costs incurred in all projects amounted to SEK 6.8 billion (4.4), corresponding to a total completion rate of 55 percent (46). The completion rate for all ongoing projects amounted to 53 percent (46). The total letting rate was 59 percent (55). Operating net amounted to SEK 1 M (2) for the second quarter, and to SEK 4 M (9) in first half-year.
The capital employed amounted to SEK 6,401 M (5,337) at the end of the quarter. The return on capital employed is low, because the operating profit during the last twelve months is impacted by few profits that are recognized in profit while investments in property projects continue.
| Q2 | Jan-Jun | R12 Jul-Jun | Jan-Dec | |||
|---|---|---|---|---|---|---|
| NCC Property Development, SEK M |
2021 | 2020 | 2021 | 2020 | 2020/2021 | 2020 |
| Net sales | 40 | 679 | 1,175 | 2,255 | 1,657 | 2,737 |
| Operating profit/loss | $-25$ | 68 | 22 | 391 | 65 | 434 |
| Capital employed | 6,401 | 5,337 | 6,401 | 5,337 | 6,401 | 6,433 |
| Operating margin, % | $-62.6$ | 10.1 | 1.9 | 17.3 | 3.9 | 15.9 |
| Return on capital employed, % |
1.1 | 8.0 |
| Project | Type | Location | Sold, es timated recognition in profit |
Completion ratio, % |
Lettable area (sqm) |
Letting ratio, $\%$ |
|---|---|---|---|---|---|---|
| Frederiks Plads 2 | Office | Århus | Q4 2021 | 79 | 17,400 | 75 |
| Kontorværket 1 | Office | Copenhagen | 19 | 15,900 | 100 | |
| Omega CH | Office | Århus | Q3 2021 | 87 | 8,900 | 62 |
| Total Denmark | 56 | 42,200 | 83 | |||
| Fredriks berg D | Office | Hels inki | 42 | 8,500 | 98 | |
| Hats ina Office 1 | Office | Es poo | Q3 2021 | 76 | 18,300 | 66 |
| Next | Office | Es poo | Q4 2021 | 68 | 10,000 | 100 |
| Kulma21 | Office | Hels inki | 40 | 7,200 | 5 | |
| We Land | Office | Hels inki | 15 | 21,300 | 22 | |
| Total Finland | 42 | 65,300 | 52 | |||
| Bromma Blocks | Office | Stockholm | 75 | 51,900 | 57 | |
| Kineum Gårda 2 | Office | Gothenburg | Q4 2022 | 70 | 21,300 | 86 |
| Brick Studios | Office | Gothenburg | 48 | 16,200 | 57 | |
| Våghus et | Office | Gothenburg | 49 | 11,100 | 33 | |
| MMO | Office | Gothenburg | 16 | 31,800 | 31 | |
| Bettorp | Other | Örebro | Q4 2021 | 67 | 6,900 | 100 |
| Total Sweden | 58 | 139,200 | 56 | |||
| Total | 53 | 246,700 | 58 |
| L ettable | Letting | ||||
|---|---|---|---|---|---|
| Sold, estimated | area | ratio, | |||
| Project | ype | Location | recognition in profit | s ami | % |
| Κl | Yfice | olna c | .900 | 80 | |
| Total Sweden | ----------- PARADON PRODUCTS .900 |
Programmation 80 |
|||
| `otal | 80 |
1) The tables refers to ongoing or completed property projects that have not yet been recognized as revenue. In addition to these projects, NCC also focuses on rental (rental guarantees /additional purchase) in fourteen previously sold and revenue recognized property projects, a maximum of approximately SEK 100 M
2) The project comprises rentable area of an existing building of approximately 16,000 square meters and an additional building right about 30,000 square meters of office space. The project is carried out together with Platzer, a Swedish listed real estate company, in a half-owned company. The information in the table refers to NCC's share of the project.
An account of the risks to which NCC may be exposed is presented in the 2020 Annual Report (pages 21-23). This assessment still applies.
This description also includes the risk of pandemics, such as the coronavirus pandemic. It could impact NCC in several ways. The availability of labor could be affected by restrictions on travel and freedom of movement, as well as the health situation and quarantine rules. There are risks of delays to deliveries due to disruptions in production or supplies. The credit risk could also be impacted. In general, NCC's development follows the GDP trend and the company could be affected by a downward trending economy and falling GDP, as well as uncertainty that has resulted in longer decision-making processes.
Related parties are NCC's subsidiaries, associated companies and joint arrangements. Related-company sales during the second quarter amounted to SEK 9 M (10) and purchases to SEK 1 M (0). In the first half-year, sales amounted to SEK 14 M (14) and purchases to SEK 2 M (0).
Industry's operations and certain operations in Building Sweden, Building Nordics and Infrastructure are impacted by seasonal variations due to weather conditions. Earnings in the first quarter are normally weaker than the rest of the year.
NCC AB holds 841,072 Series B treasury shares to meet its obligations pursuant to long-term incentive programs.
The divestment of Road Services Denmark to Mutares A/S, which was announced on May 17, 2021, was finalized on May 31, 2021.
One of the risks described in NCC's Annual Report is supplier risks. In July, the Land and Environment Court announced that it had rejected the Cementa company's application for a continued permit to extract limestone on Gotland. Cementa is Sweden's largest supplier of cement to the concrete industry. If Cementa were to completely cease its operations, it would have significant consequences for all of the Swedish construction industry, including NCC, since shortages would arise. NCC is monitoring the situation and working to identify and assess the consequences in close cooperation with other stakeholders.
The K11 office project in Järva Krog was sold and the transfer and payment of purchase considerations occurred on July 1, 2021. This will have a positive impact on the result and cash flow in Property Development business area in the third auarter. For more information please see the press release.
The Board of Directors and the CEO provide their assurance that the interim report gives a true and fair view of the Parent Company's and the Group's operations, position and results and describes the significant risks and uncertainties facing the Parent Company and the companies included in the Group.
Solna, July 21, 2021
Alf Göransson Chairman of the Board Geir Magne Aarstad Board member
Simon de Château Board member
Viveca Ax:son Johnson Board member
Mats Jönsson Board member Angela Langemar Olsson Board member
Birgit Nørgaard Board member
Karl-Johan Andersson Board member Employee representative Karl G Sivertsson Board member Employee representative Harald Stjernström Board member Employee representative
Tomas Carlsson President and CEO
This report is unaudited.
| Q2 | Jan-Jun | R12 Jul-Jun | Jan-Dec | ||||
|---|---|---|---|---|---|---|---|
| SEK M | Note 1 | 2021 | 2020 | 2021 | 2020 | 2020/2021 | 2020 |
| Net sales | 12,745 | 14,431 | 22,885 | 26,197 | 50,610 | 53,922 | |
| Production costs | Note 2, 3 | $-11,559$ | $-13,204$ | $-21,118$ | $-24,319$ | $-46,387$ | $-49,589$ |
| Gross profit | 1,185 | 1,227 | 1,767 | 1,878 | 4,223 | 4,333 | |
| Selling and administrative expenses | Note 2, 3 | $-732$ | $-740$ | $-1,459$ | $-1,466$ | $-2,960$ | $-2,967$ |
| Other operating income/expenses | Note 3 | 34 | $-3$ | 36 | $\overline{2}$ | 28 | $-6$ |
| Operating profit loss | 487 | 483 | 344 | 414 | 1,290 | 1,360 | |
| Financial income | 7 | 15 | 22 | 23 | 30 | ||
| Financial expense 1) | $-11$ | $-27$ | $-35$ | $-64$ | $-81$ | $-110$ | |
| Net financial items | $-11$ | $-20$ | $-20$ | $-41$ | $-59$ | - 80 | |
| Profit loss after financial items | 476 | 463 | 324 | 373 | 1,232 | 1,281 | |
| Tax | $-88-$ | $-28$ | $-59$ | $-22$ | $-59$ | $-22$ | |
| Net profit/loss | 388 | 435 | 265 | 351 | 1,173 | 1,259 | |
| Attributable to: | |||||||
| NCC's shareholders | 388 | 435 | 265 | 351 | 1,173 | 1,259 | |
| Net profit loss for the period | 388 | 435 | 265 | 351 | 1,173 | 1,259 | |
| Earnings per share | |||||||
| Before and after dilution | |||||||
| Net profit loss for the period, SEK | 3,61 | 4,03 | 2,46 | 3,25 | 10,89 | 11,68 | |
| Number of shares, millions | |||||||
| Total number of is sued shares | 108,4 | 108,4 | 108,4 | 108,4 | 108,4 | 108,4 | |
| Average number of shares outstanding before and after dilution during the period | 107,6 | 107,8 | 107,6 | 107,8 | 107,7 | 107,8 | |
| Number of shares outstanding at the end of the period | 107,6 | 107,7 | 107,6 | 107,7 | 107,6 | 107,7 |
1) Whereof interest expenses for the period Jul 20-Jun 21, SEK 63 M (114) and Jan-Dec 20, SEK 91M.
| Q2 | Jan-Jun | R 12 Jul-Jun | Jan-Dec | |||
|---|---|---|---|---|---|---|
| SEK M Note 1 |
2021 | 2020 | 2020 | 2020 | 2020/2021 | 2020 |
| Net profit loss for the period | 388 | 435 | 265 | 351 | 1,173 | 1,259 |
| Items that have been recycled or should be recycled to net profit, loss for the period |
||||||
| Exchange differences on translating foreign operations | $-29$ | $-108$ | 39 | $-26$ | $-61$ | $-127$ |
| Cash flow hedges Income tax relating to items that have been or should be recycled to net |
14 | 12 | 44 | $-9$ | 61 | 8 |
| profit/loss for the period | $-3$ | $-3$ | $-9$ | $\overline{2}$ | $-13$ | $-2$ |
| $-18$ | $-100$ | 74 | $-33$ | $-13$ | $-121$ | |
| Items that cannot be recycled to net profit loss for the period Revaluation of defined benefit pension plans |
424 | 179 | 668 | $-145$ | 924 | 111 |
| Income tax relating to items that can not be recycled to net profit/loss for the period |
$-87$ | $-38$ | $-138$ | 31 | - 192 | $-23$ |
| 336 | 141 | 530 | $-114$ | 733 | 88 | |
| Other comprehens ive income | 318 | 41 | 604 | $-147$ | 719 | $-32$ |
| Total com prehens ive income | 706 | 476 | 869 | 204 | 1,892 | 1,226 |
| Attributable to: | ||||||
| NCC's shareholders | 706 | 476 | 869 | 204 | 1,892 | 1,226 |
| Total com prehens ive income | 706 | 476 | 869 | 204 | 1,892 | 1,226 |
| 1 ) Includes short-term investments with maturities exceeding three months, see also cash-flow statement. |
||
|---|---|---|
| Jun 30 2021 | Jun 30 2020 | ||||
|---|---|---|---|---|---|
| Share- | Total | Total | |||
| holders | shareholders' | Shareholders' shareholders' | |||
| SEK M | equity | equity | equity | equity | |
| Opening balance, January 1st | 3,972 | 3,972 | 3.044 | 3,044 | |
| Total comprehensive income | 869 | 869 | 204 | 204 | |
| Dividend | $-538$ | $-538$ | |||
| Sale/Acqusition of treasury shares | -13 | -13 | -34 | -34 | |
| Performance based incentive program | 5 | 5 | |||
| Closing balance | 4.296 | 4,296 | 3,221 | 3.221 |
| Q2 | Jan-Jun | R12 Jul-Jun | Jan-Dec | |||
|---|---|---|---|---|---|---|
| SEK M | 2021 | 2020 | 2021 | 2020 | 2020/2021 | 2020 |
| OPERATING ACTIVITIES | ||||||
| Operating profit/loss | 487 | 483 | 344 | 414 | 1 2 9 0 | 1 360 |
| Adjustments for items not included in cash flow | 295 | 382 | 543 | 677 | 1 4 3 0 | 1 564 |
| Taxes paid | $-80$ | $-92$ | $-154$ | $-263$ | $-80$ | $-188$ |
| Cash flow from operating activities before changes in working capital | 702 | 773 | 733 | 828 | 2 641 | 2736 |
| Divestment of property projects | $\circ$ | 456 | 1 0 0 0 | 1727 | 1 365 | 2 0 9 2 |
| Gross investments in property projects | $-812$ | $-716$ | -1 779 | $-1690$ | $-3443$ | $-3353$ |
| Cash flow from property projects | $-812$ | $-259$ | $-779$ | 37 | $-2078$ | $-1262$ |
| Other changes in working capital | $-470$ | $-1002$ | 217 | $-350$ | 663 | 96 |
| Cash flow from changes in working capital | $-1282$ | $-1262$ | $-562$ | $-314$ | $-1415$ | $-1167$ |
| Cash flow from operating activities | $-580$ | $-489$ | 171 | 514 | 1 2 2 6 | 1 569 |
| INVESTING ACTIVITIES | ||||||
| Acquisition/Sale of subsidiaries and other holdings | $-26$ | 8 | $-19$ | 9 | $-14$ | 15 |
| Acquisition/Sale of tangible fixed assets | $-137$ | $-121$ | $-300$ | $-104$ | $-651$ | $-456$ |
| Acquisition/Sale of other fixed assets | $-29$ | $-3$ | $-28$ | $\overline{6}$ | $-44$ | $-22$ |
| Cash flow from investing activities | $-192$ | $-116$ | $-348$ | $-101$ | $-709$ | $-463$ |
| Cash flow before financing | $-772$ | $-605$ | $-177$ | 413 | 517 | 1 106 |
| FINANCING ACTIVITIES | ||||||
| Cash flow from financing activities | $-401$ | $-245$ | $-541$ | $-563$ | $-1301$ | $-1322$ |
| Cash flow during the period | $-1173$ | $-850$ | $-718$ | $-150$ | $-784$ | $-217$ |
| Cash and cash equivalents at beginning of period | 2612 | 3 0 6 8 | 2 1 5 5 | 2416 | 2 2 3 1 | 2416 |
| Effects of exchange rate changes on cash and cash equivalents | $\mathbf{1}$ | 14 | $\mathbf{1}$ | $-34$ | $-9$ | $-44$ |
| Cash and cash equivalents at end of period | 1438 | 2 2 3 1 | 1 4 3 8 | 2 2 3 1 | 1438 | 2 1 5 5 |
| Short-term investments due later than three months | 102 | 174 | 102 | 174 | 102 | 174 |
| Total liquid assets at end of period | 1 541 | 2 4 0 5 | 1 541 | 2 4 0 5 | 1 541 | 2 3 3 0 |
| Jan-Jun | R12 Jul-Jun | Jan-Dec | ||
|---|---|---|---|---|
| Net debt, SEK M | 2021 | 2020 | 2020/2021 | 2020 |
| Net debt, opening balance | $-4,823$ | -4,489 | $-5,201$ | -4,489 |
| - Cash flow from operating activities | 171 | 514 | 1,226 | 1,569 |
| - Cash flow from investing activities | $-348$ | $-101$ | $-709$ | $-463$ |
| Cash flow before financing | $-177$ | 413 | 517 | 1,106 |
| Change of provisions for pensions | 616 | $-208$ | 831 | 8 |
| Change in leasing debt | $-211$ | -849 | $-462$ | $-1,100$ |
| Paid dividend | $-269$ | $-539$ | $-269$ | |
| Acquisition/Sale of treasury shares | -13 | $-34$ | $-13$ | $-34$ |
| Currency exchange differences in cash and cash equivalents | -34 | $-9$ | -44 | |
| Net cash + /net debt - closing balance | $-4,878$ | $-5,201$ | $-4,878$ | $-4,823$ |
| - Whereof provisions for pensions | $-2,217$ | $-3,048$ | $-2,217$ | $-2,832$ |
| - Whereof leasing debt | $-1,907$ | $-2,226$ | $-1,907$ | $-2,055$ |
| - Whereof other net cash/net debt | $-755$ | 73 | $-755$ | 64 |
| Q 2 | Jan-Jun | R12 Jul-Jun | Jan-Dec | |||
|---|---|---|---|---|---|---|
| SEK M Note |
2021 | 2020 | 2021 | 2020 | 2020/2021 | 2020 |
| Net sales | 9 | 13 | 19 | 30 | 129 | 140 |
| Selling and administrative expenses | $-50$ | $-73$ | $-102$ | $-133$ | $-232$ | $-263$ |
| Operating profit | -41 | -60 | $-82$ | $-102$ | $-103$ | $-123$ |
| Result from participations in Group companies | 1,027 | 1,054 | 1,027 | 1,054 | 1,030 | 1,057 |
| Result from other financial fixed assets | 10 | 12 | 10 | 17 | 14 | |
| Result from financial current assets | 3 | 3 | ||||
| Interest expense and similar items | $-5$ | $-10$ | $-12$ | $-19$ | $-23$ | -30 |
| Result after financial items | 980 | 994 | 946 | 945 | 922 | 921 |
| Appropriations | 153 | 153 | ||||
| Tax | 12 | 1.5 | 19 | 25 | 14 | 20 |
| Net profit/loss for the period | 992 | 1,009 | 965 | 971 | 1,089 | 1,095 |
The Parent Company consists primarily of head office functions. Net sales pertain to charges to Group companies. The average number of employees was 50 (53).
| SEK M | Note 1 | Jun 30 2021 Jun 30 2020 | Dec 31 2020 | |
|---|---|---|---|---|
| ASSETS | ||||
| Financial fixed assets | 4,614 | 4.567 | 4,600 | |
| Total fixed assets | 4,614 | 4,567 | 4,600 | |
| Current receivables | 108 | 248 | 8.59 | |
| Treasury balances in NCC Treasury AB | 975 | 505 | 259 | |
| Total current assets | 1,084 | 753 | 1.119 | |
| Total assets | 5,698 | 5.321 | 5.719 | |
| SHAREHOLDERS' EQUITY AND LIABILITIES | ||||
| Shareholders' equity | 4,497 | 4,227 | 4,080 | |
| Provisions | Ó | Ô | ||
| Long term liabilities | 646 | 60.5 | 804 | |
| Current liabilities | 550 | 482 | 829 | |
| Total shareholders' equity and liabilities | 5.698 | 5.321 | 5.719 |
Total approved dividends to shareholders amounted to SEK 538 M, of which SEK 269 M was paid in April and SEK 269 M will be paid in November 2021.
This interim report has been compiled pursuant to IAS 34 Interim Financial Reporting and the Swedish Annual Accounts Act. The interim report has been prepared in accordance with the International Financial Reporting Standards (IFRS), as approved by the European Union (EU).
The interim report has been prepared pursuant to the same accounting policies and methods of calculation as the 2020 Annual Report (Note 1 and in connection with the subsequent notes). A small number of changes to existing standards and interpretations came into effect for the fiscal year commencing January 1, 2021. These standards and interpretations had no material impact on this financial report.
The Parent Company has prepared its interim report pursuant to the Swedish Annual Accounts Act and the Swedish Financial Reporting Board's recommendation RFR 2 Accounting for Legal Entities.
The interim report for the Parent Company has been prepared in accordance with the same accounting policies and methods of calculation as the 2020 Annual Report (Note 1 and in connection with the subsequent notes) except that the Parent Company applies the exemption in RFR 2 and recognizes all lease commitments as operating leases.
| Q2 | Jan-Jun | $R12J$ ullun | Jan-Dec | ||||
|---|---|---|---|---|---|---|---|
| SEK M | 2021 | 2020 | 2021 | 2020 | 2020/2021 | 2020 | |
| Other intangible as sets | - 11 | - 15 | $-23$ | $-28$ | - 69 | $-75$ | |
| Owner-occupied properties 1) | $-79$ | $-91$ | $-157$ | - 167 | $-334$ | - 344 | |
| Machinery and equipment $2)$ | $-239$ | $-244$ | $-476$ | - 491 | - 978 | - 993 | |
| Total depreciation | - 329 | - 351 | -655 | -687 | $-1.381$ | -1.412 |
1) Of which depreciation of right-of-use assets SEK 132 M (141)
2) Of which depreciation of right-of-use assets SEK 204 M (214)
| Jan-Jun | R12 Jul-Jun | Jan-Dec | ||||
|---|---|---|---|---|---|---|
| SEK M | 2021 | 2020 | 2021 | 2020 | 2020/2021 | 2020 |
| Properties held for future development | . . | |||||
| Owner-occupied properties | - 8 | |||||
| Machinery and equipment | $\sim$ | -16 | ||||
| Total im pairm ent losses | - O | - 9 | - 10 | - 24 |
| SEK M | Jun 30 2021 | Jun 30 2020 | Dec 31 2020 |
|---|---|---|---|
| Owner-occupied properties | 982 | 1 2 C | .043 |
| Machinery and equipment | 967 | 909 | |
| Land leases | |||
| Total right-of-use assets | 146 | .963 |
| احمدت | ||||||||
|---|---|---|---|---|---|---|---|---|
| NCC NCC Building | Building | NCC NCC Property | Total | Other and | ||||
| Q22021 | Infrastructure | Sweden | Nordics | Industry | Development | segments eliminations 1) | Group | |
| Net sales, external | 3.928 | 3.328 | 2,333 | 2.945 | 39 | 12.573 | 172 | 12,745 |
| Net sales, internal | 189 | 369 | 347 | 162 | 1.068 | $-1,068$ | ||
| Net sales, total | 4,118 | 3,697 | 2,680 | 3,107 | 40 | 13,641 | - 896 | 12,745 |
| Operating profit | 115 | 129 | 88 | 243 | - 25 | 550 | - 63 | 487 |
| Net financial items | $-11$ | |||||||
| Profit loss after financial items | 476. |
| $\sim$ | ||||||||
|---|---|---|---|---|---|---|---|---|
| NCC NCC Building | Building | NCC NCC Property | T otal | Other and | ||||
| Q22020 | Intrastructure | Sweden | Nordics | Indus try | Development | segments eliminations 1) | Group | |
| Net sales, external | 4.545 | 3,054 | 2,758 | 2,867 | 676 | 13,900 | 531 | 14,431 |
| Net sales, internal | 218 | 411 | 383 | 272 | 3 | 1.287 | $-1,287$ | |
| Net sales, total | 4.763 | 3,464 | 3,142 | 3.139 | 679 | 15,187 | $-756$ | 14,431 |
| Operating profit | 105 | 90 | 62 | 244 | 68 | 570 | $-87$ | 483 |
| Net financial items | $-20$ | |||||||
| Profit loss after financial items | 463 |
| NCC NCC Building NCC Building | NCC NCC Property | Total | Other and | |||||
|---|---|---|---|---|---|---|---|---|
| January - June 2021 | Infrastructure | Sweden | Nordics | Industry Development | s egments | eliminations 2) | Group | |
| Net sales, external | 7,223 | 6.042 | 4,402 | 3,696 | 1,173 | 22,536 | 348 | 22,885 |
| Net sales, internal | 381 | 733 | 698 | 233 | 2.047 | $-2,047$ | ||
| Net sales, total | 7.604 | 6.775 | 5.100 | 3.929 | 1.175 | 24.583 | $-1,699$ | 22,885 |
| Operating profit | 154 | 219 | 127 | - 55 | 22 | 468 | $-124$ | 344 |
| Net financial items | $-20$ | |||||||
| Profit loss after financial items | 324 | |||||||
| NCC |
| 1 ) The figures for the quarter include among others NCC's head office and results from small subsidiaries and associated companies, totalling SEK -29 M figures for the quarter includes eliminations of internal profits of SEK -33 M the segments and the Group, totaling SEK -20 M |
(-26). These items primarly correspond to pensions and from 2020 also leasing, when the rules on sale and leaseback are | (-18) and other Group adjustments, mainly consisting of differences of accounting policy between | (-47). Further, the | ||
|---|---|---|---|---|---|
the segments and the Group, totaling SEK -20 M (-26). These items primarly correspond to pensions and from 2020 also leasing, when the rules on sale and leaseback are applied. Road Services is included with 19 M (3). 2) The figures for the period include among others NCC's head office and results from small subsidiaries and associated companies, totalling SEK -63 M (-92). Further, the
figures includes eliminations of internal profits amounting of SEK -31 M (-17) and other Group adjustments, mainly consisting of differences of accounting policy between the segments and the Group, totaling SEK 38 M (-173). These items primarly correspond to pensions and in 2020 also leasing, when the rules on sale and leaseback are applied. Road Services is included with 9 M (-10).
| Net sales | Orders received | |||
|---|---|---|---|---|
| Jan-Jun | ||||
| SEK M | 2021 | 2020 | 2021 | 2020 |
| Sweden | 13,728 | 15,669 | 18,692 | 18,398 |
| Denmark | 3,605 | 3,492 | 3,945 | 4,170 |
| Norw ay | 3,422 | 3,131 | 5,080 | 2,685 |
| Finland | 2,129 | 3,906 | 3,105 | 2,936 |
| Total | 22,885 | 26,197 | 30,822 | 28,188 |
In the tables below, disclosures are made concerning how fair value has been determined for the financial instruments that are continuously measured at fair value in NCC's balance sheet. When determining fair value, assets have been divided into three levels. No transfers were made between the levels during the period.
In level 1, measurement complies with the prices quoted on an active market for the same instruments. Derivatives in level 2 comprise currency forward contracts, currency options, interest-rate swaps, oil
forward contracts and electricity forward contracts used for hedging purposes. The measurement at fair value of currency forward contracts, currency options, oil forward contracts and electricity forward contracts is based on accepted models with observable input data such as interest rates, exchange rates and commodity prices. The measurement of interestrate swaps is based on forward interest rates based on observable yield curves. In level 3, measurement is based on input data that is not observable in the market.
| SEK M | Jun 30 2021 | Jun 30 2020 | Dec 31 2020 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Level | Level | Level | ||||||||||
| 2 | 3 | Tot | 2 | 3 | Tot | 2 | 3 | Tot | ||||
| Financial assets measured at fair value through profit and loss |
||||||||||||
| Short-term investments | 10 | 10 | 72 | 72 | 104 | 104 | ||||||
| Derivative instruments | 10 | 10 | 68 | 68 | 10 | 10 | ||||||
| Derivative instruments used in hedge accounting |
30 | 30 | 18 | 18 | 9 | 9 | ||||||
| Financial assets measured at fair value through other com prehens ive incom e |
||||||||||||
| Equity instruments | 68 | 68 | 68 | 68 | 68 | 68 | ||||||
| Total as s ets | 10 | 40 | 68 | 118 | 72 | 86 | 68 | 226 | 104 | 19 | 68 | 191 |
| Financial liabilities measured at fair value through profit and loss |
||||||||||||
| Derivative instruments | $\overline{2}$ | 2 | 39 | 39 | ||||||||
| Derivative instruments used in hedge accounting |
7 | 7 | 38 | 38 | 32 | 32 | ||||||
| Total liabilities | 0 | 8 | $\Omega$ | 8 | 0 | 40 | 0 | 40 | 0 | 71 | 0 | 71 |
In the table below, disclosures are made concerning fair value for the financial instruments that are not recognized at fair value in NCC's balance sheet.
| SEK M | Jun 30 2021 | Jun 30 2020 | Dec 31 2020 | |||
|---|---|---|---|---|---|---|
| Carrying amount |
Fair value |
Carrying amount |
Fair value |
Carrying amount |
Fair value |
|
| Long-term interest-bearing receivables - amortized cost |
121 | 121 | 92 | 93 | 125 | 126 |
| Short-term investments - amortized cost |
92 | 92 | 102 | 102 | 70 | 70 |
| Long-term interest-bearing liabilities | 3,686 | 3,685 | 3,908 | 3,867 | 3,965 | 3,946 |
| Current interest-bearing liabilities | 733 | 733 | 863 | 863 | 606 | 606 |
For other financial instruments recognized at amortized cost-accounts receivable, current interest-bearing receivables, other receivables, cash and cash equivalents, accounts payable and other interest-free liabilities – the fair value does not materially deviate from the carrying amount.
| Group | Jun 30 2021 | Jun 30 2020 | Dec 31 2020 |
|---|---|---|---|
| Assets pledged | 484 | 532 | 537 |
| Contingent liabilities and guarantee obligations 11 | 270 | 249 | 251 |
| Parent company | |||
| Contingent liabilities and guarantee obligations 1 | 21,968 | 21,505 | 20,279 |
1) Among these, NCC AB has sureties which are indemnified by Bonava AB based on the Master Separation Agreement. Bonava is working on formally replacing these sureties with other forms of collateral in a gradual process, which means that this item will decline further over time. In addition, NCC AB has received guarantees from credit insurance companies for the remaining outstanding commitments on behalf of now wholly owned Bonava companies.
| Q2 | Q2 R12Jul-Jun Jan-Dec Jan-Dec Jan-Dec Jan-Dec Jan-Dec Jan-Dec | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2020/2021 | 2020 | 2019 | 2018 | $2017^{3}$ | 2017 | 2016 | |
| Profitability ratios | |||||||||
| Return on shareholders equity, % excl profit from dividend of Bonava 1) | 30 | 44 | 30 | 37 | 32 | $-18$ | 17 | 18 | 19 |
| Return on shareholders equity, % incl profit from dividend of Bonava 1) 5) | 30 | 44 | 30 | 37 | 32 | $-18$ | 17 | 18 | 118 |
| Return on capital employed, % excl profit from dividend of Bonava 1) | 12 | 15 | 12 | 12 | 13 | -9 | 12 | 13 | 13 |
| Return on capital employed, % incl profit from dividend of Bonava 1) 5) | 12 | 15 | 12 | 12 | 13 | - 9 | 12 | 13 | 63 |
| Financial ratios at period-end | |||||||||
| EBITDA % excl profit from dividend of Bonava | 6,4 | 5,8 | 5,3 | 5,2 | 4,7 | 0,8 | 3,3 | 3,6 | 4,7 |
| EBITDA % incl profit from dividend of Bonava 51 | 6,4 | 5,8 | 5,3 | 5,2 | 4,7 | 0,8 | 3,3 | 3,6 | 17,0 |
| Interest-coverage ratio, times excl profit from dividend of Bonava 1) | 16,2 | 12,2 | 16,2 | 12,7 | 9,1 | $-6,0$ | 8,5 | 9,8 | 6,6 |
| Interest-coverage ratio, times incl profit from dividend of Bonava 1) 5 | 16,2 | 12,2 | 16,2 | 12.7 | 9.1 | -6,0 | 8,5 | 9,8 | 31,1 |
| Equity fasset ratio, % | 14 | $\overline{11}$ | 4 | 14 | 10 | $\overline{11}$ | 19 | 20 | 22 |
| Interest bearing liabilities fotal assets, % | 22 | 26 | 22 | 26 | 25 | 17 | 15 | 15 | 16 |
| Net cash +/net debt -, SEK M | $-4,878$ | $-5,201$ | $-4,878$ | $-4,823$ | $-4,489$ | $-3,045$ | $-149$ | $-149$ | $-222$ |
| Debt equity ratio, times | 1,1 | 1,6 | 1,1 | 1,2 | 1,5 | 1,0 | |||
| Capital employed at period end, SEK M | 10,932 | 11,040 | 10,932 | 11,375 | 10,382 | 7,619 | 9,174 | 9,523 | 9,585 |
| Capital employed, average | 11,209 | 10,995 | 11,209 | 10,983 | 9,936 | 8,780 | 9,138 | 9,418 | 13,474 |
| Capital turnover rate, times 1) | 4,5 | 5,3 | 4,5 | 4,9 | 5,9 | 6,5 | 6,0 | 5,8 | 4,1 |
| Closing interest rate, % 6) | 1,1 | 1,1 | 1,1 | 1,1 | 1,1 | 1,3 | 2,0 | 2,0 | 2,6 |
| Average period of fixed interest, years | 0,8 | 1,0 | 0,8 | 1,0 | 1,2 | 0,5 | 0,6 | 0,6 | 0.9 |
| Per share data | |||||||||
| Profit/loss after tax, before and after dilution, SEK excl profit from dividend Bonav | 3,61 | 4,03 | 10,89 | 11,68 | 8,09 | $-7,00$ | 8,07 | 9,29 | 11,61 |
| Profit/loss after tax, before and after dilution, SEK incl profit from dividend Bonava | 3,61 | 4,03 | 10,89 | 11,68 | 8,09 | $-7,00$ | 8,07 | 9,29 | 73,81 |
| Cash flow from operating activities, before and after dilution, SEK | $-5,39$ | $-4,54$ | 11,38 | 14,56 | 20,50 | $-3,47$ | 19,97 | 19,97 | 10,88 |
| Cash flow before financing, before and after dilution, SEK | $-7,17$ | -5,61 | 4,80 | 10,26 | 14,01 | $-10,71$ | 12,59 | 12,59 | $-0,05$ |
| P.E ratio excl profit from dividend Bonava 11 | 13 | 13 | 13 | 13 | 19 | $-20$ | 19 | 17 | 19 |
| P E ratio incl profit from dividend Bonava 11, 5 | 13 | 13 | 13 | 13 | 19 | $-20$ | 19 | 17 | 3 |
| Dividend, ordinary, SEK | 5,00 | 5.00 | 2,50 | 4,00 | 8,00 | 8.00 | 8,00 | ||
| Dividend yield, % | 3,4 | 3,3 | 1,6 | 2,9 | 5,1 | 5,1 | 3,5 | ||
| Shareholders' equity before and after dilution, SEK | 39.93 | 29,91 | 39,93 | 36,89 | 28,21 | 27,13 | 47,81 | 51,04 | 51,39 |
| Share price/shareholders' equity, % | 366 | 504 | 366 | 407 | 543 | 508 | 329 | 308 | 439 |
| Share price at period-end, NCC B, SEK | 146,10 | 150,80 | 146,10 | 150,00 | 153,20 | 137,80 | 157,30 | 157,30 | 225,40 |
| Num ber of shares, millions | |||||||||
| Total number of issued shares 2) | 108,4 | 108,4 | 108,4 | 108,4 | 108,4 | 108,4 | 108,4 | 108,4 | 108,4 |
| Treasury shares at period-end | 0,8 | 0,8 | 0,8 | 0,8 | 0,5 | 0,4 | 0,4 | 0,4 | 0,4 |
| Total number of shares outstanding at period-end before dilution | 107,6 | 107,7 | 107,6 | 107,7 | 107,9 | 108,0 | 108,1 | 108,1 | 108,1 |
| Average number of shares outstanding before and after dilution during the period | 107,6 | 107,8 | 107,7 | 107,8 | 108,0 | 108,1 | 108,1 | 108,1 | 108,1 |
| Market capitalization before dilution, SEK M 4) | 15,744 | 16,226 | 15,744 | 16,144 | 16,548 | 14,896 | 16,997 | 16,997 | 24,325 |
| Pers onnel | |||||||||
| Average number of employees | 13,264 | 14,682 | 13,264 | 14,388 | 15,273 | 16,523 | 17,762 | 17,762 | 16,793 |
1) Calculations are based on the rolling 12 month period.
2) All shares issued by NCC are common shares.
3) The amounts are adjusted for change in accounting policy regarding IFRS 15.
4) M arket value December 2016 excludes NCC´s residential business, Bonava. Including Bonava the maket value amounts to SEK 39,563 M . 5) The profit arising from the dividend of Bonava was SEK -31 M and SEK 6,724 M in the full year 2017 and 2016.
6) Refers to interest-bearing liabilities excluding pension liabilities according to IAS 19 and leasing according to IFRS 16.
For definitions of key figures, see https://www.ncc.com/investor-relations/ncc-share/financial-definitions/.
This is the type of information that NCC AB is obligated to disclose pursuant to the EU Market Abuse Regulation and the Securities Markets Act. The information was issued for publication through the agency of the contact persons set out below on July 21, 2021, at 7:10 a.m. CEST.
NCC's President and CEO Tomas Carlsson and Chief Financial Officer Susanne Lithander will present the half-year report in an audiocast and teleconference on July 21 at 9:00 a.m. CEST. The presentation will be held in English.
Presentation material will be available at www.ncc.com/ir from approximately 8:00 a.m. CEST.
Link to audiocast:
https://ncc-live-external.creo.se/210721
To participate by phone:
To participate by phone, please call one of the following numbers five minutes prior to the start of the conference. SE: +46 8 505 583 58 UK: +44 333 300 9271 US: +1 833 526 83 84
| Interim report Q3 and Jan-Sep period | November 2, 2021 |
|---|---|
| Interim report Q4 and Jan-Dec period | February 2, 2022 |
| Chief Financial Officer (CFO) | Head of Communication & Investor Relations |
|---|---|
| Susanne Lithander | Maria Grimberg |
| Tel. +46 73-037 08 74 | Tel. +46 70-896 12 88 |
Street address Postal address Telephone Website E-mail
Social media
$=$ $\overline{0}$
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.