AI assistant
JM — Interim / Quarterly Report 2016
Oct 26, 2016
2932_10-q_2016-10-26_511b4189-1f15-4acc-8f7d-0dccbf71d5df.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Interim report 3/ 2016
JM GROUP JANUARY–SEPTEMBER 2016
CONTINUED STABLE DEMAND AND HIGH LEVEL OF HOUSING STARTS
- According to segment reporting revenue increased to SEK 11,456m (10,489) and operating profit increased to SEK 1,414m (1,144). The operating margin increased to 12.3 percent (10.9)
- Restated in accordance with IFRIC 15, revenue increased to SEK 10,997m (10,195) and operating profit increased to SEK 1,334m (1,088). This restatement is attributable to JM International and had a negative effect on earnings of SEK –80m (–56).
- Profit before tax increased to SEK 1,299m (1,033). Profit after tax increased to SEK 1,002m (775)
- Return on equity for the past twelve months amounted to 29.5 percent (27.6). Earnings per share during the nine-month period increased to SEK 13.70 (10.40)
- Consolidated cash flow including net investment in properties was SEK 1,589m (193)
- The number of sold residential units increased to 2,918 (2,831) and housing starts increased to 2,830 (2,665)
| January–September | July–September | Oct–Sept | Full-year | |||
|---|---|---|---|---|---|---|
| SEK m | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 |
| Revenue (segment reporting) | 11,456 | 10,489 | 3,729 | 3,256 | 15,414 | 14,447 |
| Operating profit (segment reporting) | 1,414 | 1,144 | 521 | 373 | 1,860 | 1,590 |
| Operating margin (segment reporting), % | 12.3 | 10.9 | 14.0 | 11.5 | 12.1 | 11.0 |
| Revenue | 10,997 | 10,195 | 3,661 | 3,410 | 14,741 | 13,939 |
| Operating profit | 1,334 | 1,088 | 510 | 366 | 1,745 | 1,499 |
| Profit before tax | 1,299 | 1,033 | 498 | 342 | 1,693 | 1,427 |
| Operating margin, % | 12.1 | 10.7 | 13.9 | 10.7 | 11.8 | 10.8 |
| Cash flow from operating activities | 1,589 | 193 | 102 | –193 | 1,166 | –230 |
| Return on equity, % | 29.5 | 23.7 | ||||
| Equity/assets ratio, % | 38 | 36 | 38 | 36 | 38 | |
| Earnings per share, SEK | 13.70 | 10.40 | 5.30 | 3.30 | 17.90 | 14.50 |
| Number of residential units sold | 2,918 | 2,831 | 960 | 891 | 3,857 | 3,770 |
| Number of housing starts | 2,830 | 2,665 | 1,058 | 888 | 3,896 | 3,731 |
| Number of residential units in current production | 7,793 | 7,073 | 7,212 |
The Group applies IFRIC 15 Agreements for the Construction of Real Estate to its income statement and balance sheet. This means that revenue and profit and loss for JM's operations outside of Sweden, JM International, are reported according to the completed contract method. Segment reporting and project management are reported according to IAS 11, percentage of completion method. The description of operations is based on segment reporting.
For definitions of key financial figures, please refer to the Definitions Key Financial Figures document on www.jm.se/investors.
GROUP
"Demand for JM's residential units has continued to be stable in our main markets during the third quarter. The stable demand supports a continued high level of housing starts.
The housing operations in Stockholm are showing a positive development with good profitability and continued strong interest in our projects. We are reporting an improvement in terms of both revenue and profit in the rest of Sweden due to good demand and price increases for our residential units. Even in Norway and Finland the operations are developing at a stable rate with continued good demand in Norway and some improvement in Finland.
Structurally, conditions for our business are favorable, including large population increases in the markets where we are active. We are well positioned with a good project portfolio that we continue to improve for housing for the future, at the same time as our strong balance sheet offers us freedom of action."
Johan Skoglund, President and CEO
MARKET, SALES AND HOUSING STARTS
Demand for newly built homes in Sweden and Norway has been stable during the first nine months of the year. Interest in JM's projects is strong. Population growth in our main markets, coupled with continued low interest rates, supports demand for housing.
The number of residential units sold in the form of signed contracts increased to 2,918 (2,831) 1). The percentage of sold or reserved homes in relation to current production amounts to 82 percent (89), with an interval of 60-65 percent considered normal. JM Residential Stockholm sold 1,153 residential units (1,230), JM Residential Sweden sold 975 (951), JM International sold 790 (650) and JM Property Development sold 0 (0).
The number of housing starts increased to 2,830 (2,665) 2). JM Residential Stockholm started production on 1,111 residential units (1,197), JM Residential Sweden on 978 (860), JM International on 741 (554) and JM Property Development on 0 (54).
Planning processes continue to be an important criterion for the rate of housing starts.
The number of residential units in current production increased to 7,793 (7,073), of which 338 are rental units and residential care units (484).
1) Of which 0 rental units and residential care units (0). 2) Of which 0 rental units and residential care units (54).
| January–September | July–September | Oct–Sept | Full-year | |||
|---|---|---|---|---|---|---|
| Operating profit (SEK m) | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 |
| JM Residential Stockholm | 908 | 790 | 308 | 259 | 1,196 | 1,078 |
| JM Residential Sweden | 354 | 206 | 135 | 68 | 456 | 308 |
| JM International | 137 | 120 | 63 | 40 | 183 | 166 |
| JM Property Development | 12 | 15 | 7 | 0 | 35 | 38 |
| JM Construction | 33 | 45 | 12 | 13 | 33 | 45 |
| Group-wide expenses | –30 | –32 | –4 | –7 | –43 | –45 |
| Total (segment reporting) | 1,414 | 1,144 | 521 | 373 | 1,860 | 1,590 |
| Restatement JM International 1) | –80 | –56 | –11 | –7 | –115 | –91 |
| Total | 1,334 | 1,088 | 510 | 366 | 1,745 | 1,499 |
| Of which property sales | 15 | 55 | 37 | 21 | 16 | 56 |
1) Effect of restatement on revenue and profit and loss according to IFRIC 15 in relation to segment reporting.
1) According to segment reporting
REVENUE, OPERATING PROFIT AND OPERATING MARGIN
Consolidated revenue in accordance with segment reporting for the nine-month period increased to SEK 11,456m (10,489). Revenue restated according to IFRIC 15 increased to SEK 10,997m (10,195).
Operating profit according to segment reporting increased to SEK 1,414m (1,144) and the operating margin increased to 12.3 percent (10.9). Operating profit restated according to IFRIC 15 increased to SEK 1,334m (1,088). This restatement is attributable to JM International and had a negative effect on earnings of SEK –80m (–56).
During the nine-month period properties were sold for SEK 84m (433) with gains of SEK 15m (55).
Rental income from JM's project properties was SEK 17m (16). Net rental income was SEK 3m (5).
| January–September | July–September | Oct–Sept | Full-year | |||
|---|---|---|---|---|---|---|
| Operating margin, % | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 |
| JM Residential Stockholm | 17.7 | 17.0 | 18.1 | 17.0 | 17.7 | 17.2 |
| JM Residential Sweden | 12.5 | 9.1 | 16.3 | 10.1 | 11.9 | 9.4 |
| JM International | 5.4 | 5.5 | 7.2 | 6.1 | 5.4 | 5.4 |
| JM Construction | 2.7 | 2.8 | 3.0 | 2.6 | 2.0 | 2.2 |
| Residential units in current production | 9/30/2016 | 9/30/2015 | 12/31/2015 |
|---|---|---|---|
| Number of residential units in current production 1) 2) | 7,793 | 7,073 | 7,212 |
| Percentage of sold residential units in current production, % 3) | 67 | 66 | 64 |
| Percentage of reserved residential units in current production, % | 15 | 23 | 22 |
| Percentage of sold and reserved residential units in current production, % | 82 | 89 | 86 |
| 1) Of which rental units and residential care units in current production in JM Property Development – are not included in the percentage of sold and reserved residential units |
|||
| in current production. | 338 | 484 | 338 |
| Includes residential units in projects where costs incurred are only reported as project properties under construction |
284 | 338 | 284 |
2) Beginning with production startup through final occupancy according to plan.
3) Percentage of sold residential units expressed as binding contract with the end
| Completed production, unsold units | 9/30/2016 | 9/30/2015 | 12/31/2015 |
|---|---|---|---|
| Completed production, number of unsold units 1) | 81 | 106 | 98 |
| - Of which in the balance sheet reported as "Participations in tenant-owner associations, etc." | 62 | 68 | 71 |
1) After final occupancy according to plan.
customer.
RESIDENTIAL BUILDING RIGHTS
The number of available building rights amounted to 30,900 (28,700), of which 17,000 (16,700) are recognized in the balance sheet. Capital tied up in building rights (development properties on the balance sheet) for residential units amounted to SEK 6,468m (7,108) at the end of the first nine months.
JM acquired development properties for residential units during the nine-month period for SEK 937m (2,148), of which SEK 531m relates to JM Residential Stockholm, SEK 165m to JM Residential Sweden and SEK 241m to JM International.
Percentage sold/reserved, Group (%) Normal level sold/reserved (60-65%) 1) Including rental units and residential care units in JM Property Development – not included in percentage of sold/reserved
FINANCIAL ITEMS
Net financial items improved by SEK 20m compared to the previous year, which is primarily attributable to lower interest-bearing loans and slightly lower average interest rates.
The total interest-bearing loan stock was SEK 1,918m (2,153), of which the pensions liability comprised SEK 1,299m (1,133). At the end of the nine-month period the average interest rate for the total loan stock including pension liabilities was 2.6 percent (2.7). The average term for fixed-rate loans excluding the pension liability was 0.4 years (0.4).
Consolidated available liquidity was SEK 3,977m (4,357). Aside from cash and cash equivalents of SEK 1,177m (1,557), this includes unutilized overdraft facilities and credit lines totaling SEK 2,800m (2,800), where credit agreements for SEK 2,400m had an average maturity of 1.7 years (1.9).
Interest-bearing net liabilities at the end of the ninemonth period totaled SEK 737m (596). Non-interest-bearing liabilities for completed property acquisitions amounted to SEK 513m (1,400). Of these liabilities SEK 344m (1,251) were short-term.
The valuation of financial assets and liabilities shows that there is no material difference between the carrying amount and the fair value.
| January–September | July–September | Oct–Sept | Full-year | |||
|---|---|---|---|---|---|---|
| SEK m | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 |
| Financial income 1) | 15 | 9 | 3 | 0 | 17 | 11 |
| Financial expenses 2) | –50 | –64 | –15 | –24 | –69 | –83 |
| Financial income and expenses | –35 | –55 | –12 | –24 | –52 | –72 |
| 1) Of which revaluation and currency hedging | 0 | 2 | 0 | 1 | 0 | 2 |
| 2) Of which revaluation and currency hedging | 0 | –2 | 0 | –1 | 0 | –2 |
| January–September | July–September | Oct–Sept | Full-year | |||
|---|---|---|---|---|---|---|
| SEK m | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 |
| Interest-bearing net liabilities(+)/receivables(–) at beginning of the period |
1,198 | –337 | 656 | 295 | 596 | –337 |
| Change in interest-bearing net liabilities/receivables | –461 | 933 | 81 | 301 | 141 | 1,535 |
| Interest-bearing net liabilities(+)/receivables(–) at end of the period |
737 | 596 | 737 | 596 | 737 | 1,198 |
CASH FLOW
Cash flow from operating activities was SEK 1,589m (193) during the nine-month period. Net investments in development properties resulted in a positive cash flow of SEK 567m (–298). Holdings of repurchased residential units resulted in a positive cash flow of SEK 18m (60). The Group's cash flow from project properties (sales minus investment) during the nine-month period totaled SEK –169m (–114).
RISKS AND UNCERTAINTIES
JM's risk and risk management policies are presented in the 2015 annual report on pages 29-32. No significant changes have occurred to change these reported risks.
BUY-BACK AND HOLDINGS OF OWN SHARES
At the end of August, the Annual General Meeting resolution on the reduction in share capital by 2,202,624 shares held by the company was taken into effect. During the third quarter of 2016, 567,955 shares were bought back for a total of SEK 125m. Holdings of own shares subsequently total 1,110,610.
The number of outstanding shares, excluding holdings of own shares, at September 30, 2016, totals 71,929,390.
PERSONNEL
The number of employees at the end of the nine-month period was 2,399 (2,303). The number of wage-earners was 1,009 (1,008) and the number of salaried employees was 1,390 (1,295). Current staffing is considered well balanced for the current project volume and some adjustments are made on a regular basis. Demand on the labor market is strong for qualified project development skills.
BUSINESS SEGMENT
JM RESIDENTIAL STOCKHOLM
The JM Residential Stockholm business segment develops residential projects in Greater Stockholm. Operations include acquisitions of development properties, planning, pre-construction, production and sales of residential units.
| January–September | July–September | Oct–Sept | Full-year | |||
|---|---|---|---|---|---|---|
| SEK m | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 |
| Revenue | 5,144 | 4,642 | 1,699 | 1,522 | 6,775 | 6,273 |
| Operating profit 1) | 908 | 790 | 308 | 259 | 1,196 | 1,078 |
| Operating margin, % | 17.7 | 17.0 | 18.1 | 17.0 | 17.7 | 17.2 |
| Average operating capital | 4,382 | 4,134 | ||||
| Return on operating capital, % | 27.3 | 26.1 | ||||
| Operating cash flow | 1,191 | 296 | 180 | 457 | 551 | –344 |
| Carrying amount, development properties | 4,117 | 4,536 | 4,517 | |||
| Number of available building rights | 12,400 | 11,900 | 12,400 | |||
| Number of residential units sold | 1,153 | 1,230 | 353 | 375 | 1,523 | 1,600 |
| Number of housing starts | 1,111 | 1,197 | 456 | 444 | 1,581 | 1,667 |
| Number of residential units in current production | 3,564 | 3,354 | 3,627 | |||
| Number of employees | 861 | 857 | 854 | |||
| 1) Of which property sales | - | - | - | - | 0 | 0 |
Average prices on the existing home market did not change during the third quarter, and the supply of residential units has been relatively low with a slight seasonal increase at the end of the quarter. The turnover rate remained the same. The supply of new residential units continues to be low in relation to long-term demand in the Stockholm area.
Competition for well-situated land for residential units continues to be tough, and the prices for building rights continue to be at a level that requires JM to be very selective when acquiring land.
Interest in JM's projects is strong. The customers' tendency to sign a contract early in the process is above a normal level.
Revenue in the business segment increased to SEK 5,144m (4,642), which confirms the continued stable development for the operations. Operating profit increased to SEK 908m (790). The operating margin increased to 17.7 percent (17.0).
Cash flow during the nine-month period is in balance taking into consideration the decrease in development properties.
In total, production was started in the third quarter on 456 residential units in apartment buildings in Täby, Solna and Stockholm.
During the third quarter JM purchased building rights in Stockholm corresponding to 260 residential units.
JM RESIDENTIAL SWEDEN
The JM Residential Sweden business segment develops residential projects in growth areas in Sweden, excluding Greater Stockholm. Operations include acquisitions of development properties, planning, pre-construction, production and sales of residential units. Contracting operations are also conducted to a limited extent.
| January–September | July–September | Oct–Sept | Full-year | |||
|---|---|---|---|---|---|---|
| SEK m | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 |
| Revenue | 2,823 | 2,259 | 830 | 671 | 3,842 | 3,278 |
| Operating profit 1) | 354 | 206 | 135 | 68 | 456 | 308 |
| Operating margin, % | 12.5 | 9.1 | 16.3 | 10.1 | 11.9 | 9.4 |
| Average operating capital | 1,150 | 1,289 | ||||
| Return on operating capital, % | 39.7 | 23.9 | ||||
| Operating cash flow | 540 | 341 | 58 | –72 | 732 | 533 |
| Carrying amount, development properties | 1,096 | 1,251 | 1,269 | |||
| Number of available building rights | 9,400 | 9,100 | 9,900 | |||
| Number of residential units sold | 975 | 951 | 311 | 326 | 1,297 | 1,273 |
| Number of housing starts | 978 | 860 | 331 | 317 | 1,346 | 1,228 |
| Number of residential units in current production | 2,300 | 1,979 | 1,944 | |||
| Number of employees | 584 | 526 | 539 | |||
| 1) Of which property sales | 37 | 0 | 37 | - | 37 | 0 |
Average prices on the existing home market rose slightly or remained the same in most markets within the business segment during the third quarter. The exceptions were in Västerås and Örebro, where prices decreased during the quarter. The supply of residential units during the quarter was relatively low with a slight seasonal increase at the end of the quarter. The turnover rate remained the same.
Competition for land for residential units is very tough in Gothenburg and Uppsala.
Interest in JM's projects is strong. The customers' tendency to sign a contract early in the process is above a normal level.
Business segment revenue increased to SEK 2,823m (2,259) and operating profit increased to SEK 354m (206), including gains from the sale of property in Örebro totaling SEK 37m (0). The operating margin increased to 12.5 percent (9.1).
Cash flow during the nine-month period was strengthened primarily due to a decrease in development properties.
JM started production during the third quarter on 331 residential units in apartment buildings in Malmö, Gothenburg, Uppsala, Örebro, Kungsbacka, Lomma and Helsingborg.
During the third quarter JM purchased building rights in Gothenburg corresponding to 120 residential units.
JM INTERNATIONAL
The JM International business segment develops residential projects primarily in Norway and Finland. Contracting operations are also conducted to a limited extent in Norway. Revenue recognition for the business segment is reported according to IAS 11, percentage of completion method.
| January–September | July–September | Oct–Sept | Full-year | |||
|---|---|---|---|---|---|---|
| SEK m | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 |
| Revenue | 2,541 | 2,186 | 874 | 658 | 3,414 | 3,059 |
| - of which JM Norway | 2,241 | 1,903 | 754 | 572 | 3,002 | 2,664 |
| Operating profit 1) | 137 | 120 | 63 | 40 | 183 | 166 |
| - of which JM Norway | 158 | 132 | 62 | 49 | 207 | 181 |
| Operating margin, % | 5.4 | 5.5 | 7.2 | 6.1 | 5.4 | 5.4 |
| - of which JM Norway | 7.1 | 6.9 | 8.2 | 8.6 | 6.9 | 6.8 |
| Average operating capital | 1,993 | 2,145 | ||||
| Return on operating capital, % | 9.2 | 7.7 | ||||
| Operating cash flow | 267 | 243 | 71 | 56 | 458 | 434 |
| Carrying amount, development properties | 1,255 | 1,321 | 1,202 | |||
| Carrying amount, project properties | 38 | 32 | 31 | |||
| Number of available building rights | 7,900 | 7,200 | 8,200 | |||
| Number of residential units sold | 790 | 650 | 296 | 190 | 983 | 843 |
| Number of housing starts | 741 | 554 | 271 | 127 | 969 | 782 |
| Number of residential units in current production | 1,591 | 1,256 | 1,303 | |||
| Number of employees | 408 | 390 | 395 | |||
| 1) Of which property sales | –23 | 40 | - | 20 | –24 | 39 |
Business segment revenue increased to SEK 2,541m (2,186) and operating profit increased to SEK 137m (120). The operating margin was 5.4 percent (5.5). The profit includes SEK –23m from the sale of a property in Denmark. Excluding this sale, the operating margin is 6.3 percent.
A decrease in working capital had a positive impact on cash flow for the nine-month period.
NORWAY
Demand for both newly built homes and homes on the existing home market is high, particularly in the Oslo region. Prices on the existing home market increased during the third quarter, and prices in Oslo continued to demonstrate strong growth.
JM Norway's revenue increased to SEK 2,241m (1,903) and operating profit increased to SEK 158m (132). The operating margin was 7.1 percent (6.9).
During the third quarter 232 residential units (161) were sold and production began on 219 units (127). Housing starts during the third quarter consisted of 204 residential units in apartment buildings and 15 single-family homes. The number of residential units in current production amounts to 1,252 (1,070).
During the third quarter, JM purchased building rights corresponding to 143 residential units in Oslo and Drammen. Available building rights correspond to 5,800 residential units (5,400).
FINLAND
The level of activity on the housing market in Helsinki continues to be low but is showing signs of weak improvement. Customers are still cautious and time to closing is long. The price level in the capital region increased slightly during the nine-month period.
During the third quarter 61 residential units (16) were sold and production began on 52 units (0). The number of residential units in current production amounts to 277 (104).
No building rights were acquired during the third quarter. Available building rights correspond to 1,900 residential units (1,600).
OTHER INTERNATIONAL MARKETS
DENMARK
In 2015, JM completed the final phase of a single-family home project in Humlebäck and since then does not have any production in Denmark.
The Dagelökke Ege property was sold during the second quarter of 2016, thereby concluding the liquidation of JM's building rights portfolio in Denmark.
BELGIUM
During 2015, JM closed its office in Brussels and no longer has any staff there. Remaining operations are run by external resources.
During the third quarter 3 residential units (5) were sold and production began on 0 units (0). The number of residential units in current production amounts to 62 (62).
No building rights were purchased. Available building rights correspond to 200 residential units (200).
JM PROPERTY DEVELOPMENT
The JM Property Development business segment primarily develops rental units, residential care units and commercial properties in Greater Stockholm. The business segment's entire portfolio comprises project development properties.
| January–September | July–September | Oct–Sept | Full-year | |||
|---|---|---|---|---|---|---|
| SEK m | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 |
| Revenue | 96 | 106 | 34 | 14 | 196 | 206 |
| Operating profit 1) | 12 | 15 | 7 | 0 | 35 | 38 |
| Average operating capital | 455 | 326 | ||||
| Return on operating capital, % | 7.7 | 11.7 | ||||
| Operating cash flow | –52 | –94 | –56 | –55 | –164 | –206 |
| Carrying amount, development properties | 35 | 25 | 35 | |||
| Carrying amount, project properties | 516 | 294 | 347 | |||
| Number of available building rights 2) | 1,200 | 500 | 600 | |||
| Number of residential units sold 2) | - | - | - | - | 54 | 54 |
| Number of housing starts 2) | - | 54 | - | - | - | 54 |
| Number of residential units in current production 2) | 338 | 484 | 338 | |||
| Number of employees | 27 | 28 | 29 | |||
| 1) Of which property sales | 1 | 15 | - | 1 | 3 | 17 |
2) Refers to rental units and residential care units.
Business segment revenue decreased to SEK 96m (106), including construction revenue of SEK 80m (91) and rental income of SEK 16m (15). Operating profit was SEK 12m (15).
Net rental income for project properties amounted to SEK 2m (4). Profit from construction contracts was SEK 26m (10) and gains from property sales were SEK 1m (15).
Cash flow during the nine-month period is negative due to ongoing investments in project properties.
Within the Dalénum area on Lidingö, the occupancy rate in the remaining commercial buildings that will not be demolished is 88 percent. Within the Bolinder area in Kallhäll, Järfälla, the occupancy rate is 85 percent in the buildings that will not be demolished.
Production is underway on JM's own balance sheet on a rental unit project in the Dalénum area consisting of 97 residential units, and completion is planned for 2016.
Production is underway on JM's own balance sheet on the rental unit project Tjärtunnan in Stureby consisting of 187 residential units, and completion is planned for 2018.
Production is underway on the Vinfatet senior housing project in Sollentuna for an external orderer consisting of 54 residential units, and completion is planned for 2016.
JM CONSTRUCTION
The JM Construction business segment carries out construction work for external and internal customers in the Greater Stockholm area.
| SEK m | January–September 2016 |
2015 | 2016 | July–September 2015 |
Oct–Sept 2015/2016 |
Full-year 2015 |
|---|---|---|---|---|---|---|
| Revenue 1) | 1,211 | 1,604 | 404 | 492 | 1,691 | 2,084 |
| Operating profit | 33 | 45 | 12 | 13 | 33 | 45 |
| Operating margin, % | 2.7 | 2.8 | 3.0 | 2.6 | 2.0 | 2.2 |
| Operating cash flow | –15 | 31 | 25 | –11 | –80 | –34 |
| Carrying amount, development properties | 44 | 56 | 44 | |||
| Number of employees | 393 | 382 | 380 | |||
| 1) Of which internal | 359 | 308 | 112 | 101 | 504 | 453 |
Demand in the contracting market in Stockholm is at a good level with customers displaying a good willingness to invest. Both the building and civil engineering markets are stable, although there is tough competition for the assignments.
Orders are good in the business segment, with a large number of projects in current production.
The business segment's revenue decreased to SEK 1,211m (1,604) and operating profit decreased to SEK 33m (45). The operating margin was 2.7 percent (2.8).
The decrease in revenue is attributable to the assignment for the new production of a biofuel cogeneration plant in Stockholm for Fortum Värme, now being completed.
Cash flow during the nine-month period is limited by a delayed payment from an external orderer that is under dispute.
The business segment received a number of assignments during the third quarter, for example as one of five contractors for a framework agreement governing a large development project at the Arlanda and Bromma airports.
The largest ongoing assignments are a new operational area at Arlanda Airport (Swedavia), renovation of quays in Norrtälje Harbor, development projects for future housing production (Norrtälje Municipality), new production of an office building in Danderyd (Skandia Fastigheter), new production of apartment buildings in Gröndal (Aros Bostad), renovation of a school in Bromma (Skolfastigheter i Stockholm AB), development work for housing production in Hammarby Sjöstad and the renovation of Slussen (City of Stockholm).
CONDENSED CONSOLIDATED INCOME STATEMENT
| January–September | July–September | Oct–Sept | Full-year | |||
|---|---|---|---|---|---|---|
| SEK m | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 |
| Revenue | 10,997 | 10,195 | 3,661 | 3,410 | 14,741 | 13,939 |
| Production and operating costs | –8,995 | –8,538 | –2,988 | –2,886 | –12,087 | –11,630 |
| Gross profit | 2,002 | 1,657 | 673 | 524 | 2,654 | 2,309 |
| Selling and administrative expenses | –683 | –624 | –200 | –179 | –925 | –866 |
| Gains/losses on the sale of property | 15 | 55 | 37 | 21 | 16 | 56 |
| Operating profit | 1,334 | 1,088 | 510 | 366 | 1,745 | 1,499 |
| Financial income and expenses | –35 | –55 | –12 | –24 | –52 | –72 |
| Profit before tax | 1,299 | 1,033 | 498 | 342 | 1,693 | 1,427 |
| Taxes | –297 | –258 | –113 | –94 | –381 | –342 |
| Profit for the period | 1,002 | 775 | 385 | 248 | 1,312 | 1,085 |
| Other comprehensive income | ||||||
| Items that will be reclassified as income | ||||||
| Translation differences from the translation of foreign | ||||||
| operations | 101 | –50 | 56 | –45 | 64 | –87 |
| Items that will not be reclassified as income | ||||||
| Restatement of defined-benefit pensions | –170 | –65 | –70 | - | –154 | –49 |
| Tax attributable to other comprehensive income | 37 | 14 | 15 | - | 34 | 11 |
| Comprehensive income for the period | 970 | 674 | 386 | 203 | 1,256 | 960 |
| Net profit for the period is attributable to shareholders of the Parent | ||||||
| Company | 1,002 | 775 | 385 | 248 | 1,312 | 1,085 |
| Comprehensive income for the period is attributable to shareholders of the Parent Company |
970 | 674 | 386 | 203 | 1,256 | 960 |
| Earnings per share 1), basic, attributable to shareholders of | ||||||
| the Parent Company, SEK | 13.70 | 10.40 | 5.30 | 3.30 | 17.90 | 14.50 |
| Earnings per share 1), diluted, attributable to shareholders of | ||||||
| the Parent Company, SEK | 13.70 | 10.30 | 5.30 | 3.30 | 17.80 | 14.50 |
| Number of outstanding shares at end of period | 71,929,390 | 74,082,167 | 71,929,390 | 74,082,167 | 71,929,390 | 73,594,000 |
| Average number of shares, basic | 73,161,249 | 74,852,375 | 72,251,041 | 74,375,551 | 73,460,344 | 74,601,637 |
| Average number of shares, diluted | 73,402,428 | 75,120,535 | 72,498,331 | 74,630,141 | 73,702,968 | 74,846,482 |
| 1) Net profit for the period. |
CONDENSED CONSOLIDATED BALANCE SHEET
| SEK m | 9/30/2016 | 9/30/2015 | 12/31/2015 |
|---|---|---|---|
| ASSETS | |||
| Non-current assets | 233 | 217 | 209 |
| Project properties | 554 | 326 | 378 |
| Development properties | 6,547 | 7,189 | 7,067 |
| Participations in tenant-owners associations, etc. | 240 | 229 | 235 |
| Current receivables 1) | 3,308 | 2,646 | 2,808 |
| Cash and cash equivalents | 1,177 | 1,557 | 1,275 |
| Total current assets | 11,826 | 11,947 | 11,763 |
| Total assets | 12,059 | 12,164 | 11,972 |
| EQUITY AND LIABILITIES 2) | |||
| Shareholders' equity | 4,527 | 4,358 | 4,521 |
| Long-term interest-bearing liabilities | 352 | 472 | 410 |
| Other long-term liabilities | 169 | 150 | 160 |
| Long-term provisions | 2,330 | 2,047 | 2,069 |
| Total long-term liabilities | 2,851 | 2,669 | 2,639 |
| Current interest-bearing liabilities | 267 | 548 | 934 |
| Other current liabilities | 4,312 | 4,486 | 3,784 |
| Current provisions | 102 | 103 | 94 |
| Total current liabilities | 4,681 | 5,137 | 4,812 |
| Total equity and liabilities | 12,059 | 12,164 | 11,972 |
| Pledged assets | 645 | 472 | 667 |
| Contingent liabilities | 8,344 | 7,886 | 7,985 |
| 1) Of which receivables from property sales | 135 | 291 | 72 |
| 2) Of which liabilities for property acquisition | 669 | 1,596 | 704 |
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
| January–September | |||
|---|---|---|---|
| SEK m | 2016 | 2015 | 2015 |
| Opening balance at beginning of period | 4,521 | 4,635 | 4,635 |
| Total comprehensive income for the period | 970 | 674 | 960 |
| Dividend | –602 | –600 | –600 |
| Conversion of convertible loan | 11 | 23 | 25 |
| Equity component of convertible debentures | 2 | 1 | 1 |
| Buy-back of shares | –375 | –375 | –500 |
| Closing balance at the end of the period | 4,527 | 4,358 | 4,521 |
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
| January–September | July–September | Oct–Sept | Full-year | |||
|---|---|---|---|---|---|---|
| SEK m | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 |
| Cash flow from operating activities before change | ||||||
| in working capital and taxes | 1,547 | 1,138 | 562 | 345 | 1,941 | 1,532 |
| Paid tax | –324 | –727 | –90 | –521 | –403 | –806 |
| Investment in development properties, etc.1) | –1,126 | –2,093 | –604 | –432 | –2,645 | –3,612 |
| Payment on account for development properties, etc.2) | 1,711 | 1,855 | 623 | 583 | 2,631 | 2,775 |
| Investment in project properties | –170 | –114 | –57 | –48 | –275 | –219 |
| Sale of project properties | 1 | - | - | - | 52 | 51 |
| Change in current liabilities/receivables | –50 | 134 | –332 | –120 | –135 | 49 |
| Cash flow from operating activities | 1,589 | 193 | 102 | –193 | 1,166 | –230 |
| Cash flow from investing activities | –5 | –9 | –2 | –2 | –7 | –11 |
| Loans raised | 186 | 147 | 135 | 27 | 789 | 750 |
| Amortization of debt | –896 | –217 | –217 | –33 | –1,231 | –552 |
| Buy-back of shares | –375 | –375 | –125 | –125 | –500 | –500 |
| Dividend | –602 | –600 | - | - | –602 | –600 |
| Cash flow from financing activities | –1,687 | –1,045 | –207 | –131 | –1,544 | –902 |
| Cash flow for the period | –103 | –861 | –107 | –326 | –385 | –1,143 |
| Cash and cash equivalents at end of the period | 1,177 | 1,557 | 1,177 | 1,557 | 1,177 | 1,275 |
| 1) Of which investment in participations in tenant-owners associations and freehold residential units |
–166 | –273 | –20 | –33 | –238 | –345 |
| 2) Of which sale of participations in tenant-owners associations and freehold residential units |
184 | 333 | 32 | 76 | 261 | 410 |
KEY FIGURES
| January–September | July–September | Oct–Sept | Full-year | |||
|---|---|---|---|---|---|---|
| % | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 |
| Operating margin | 12.1 | 10.7 | 13.9 | 10.7 | 11.8 | 10.8 |
| Return on capital employed | 27.2 | 22.0 | ||||
| Return on equity | 29.5 | 23.7 | ||||
| Debt/equity ratio (times) | 0.2 | 0.1 | 0.2 | 0.1 | 0.3 | |
| Equity/assets ratio | 38 | 36 | 38 | 36 | 38 |
ACCOUNTING PRINCIPLES
This interim report for the nine-month period of 2016 was prepared in accordance with IAS 34 Interim Financial Reporting and the Swedish Annual Accounts Act. The consolidated accounts were prepared in accordance with the International Financial Reporting Standards (IFRS). Since the Parent Company is an enterprise within the EU, only EU-approved IFRS are applied.
The accounting policies applied in this interim report are described in the annual report for 2015, pages 68-71. The accounting principles and methods of calculation for the Group are the same as those applied in the annual report for the previous year.
REVENUE BY COUNTRY
| January–September | July–September | Full-year | ||||
|---|---|---|---|---|---|---|
| SEK m | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 |
| Sweden | 8,915 | 8,303 | 2,855 | 2,598 | 12,000 | 11,388 |
| Norway | 2,241 | 1,903 | 754 | 572 | 3,002 | 2,664 |
| Finland | 263 | 187 | 115 | 59 | 339 | 263 |
| Denmark | 15 | 32 | 0 | 8 | 21 | 38 |
| Belgium | 22 | 64 | 5 | 19 | 52 | 94 |
| Restatement JM International 1) | –459 | –294 | –68 | 154 | –673 | –508 |
| Total | 10,997 | 10,195 | 3,661 | 3,410 | 14,741 | 13,939 |
REVENUE BY BUSINESS SEGMENT
| January–September | July–September | Oct–Sept | Full-year | |||
|---|---|---|---|---|---|---|
| SEK m | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 |
| JM Residential Stockholm | 5,144 | 4,642 | 1,699 | 1,522 | 6,775 | 6,273 |
| JM Residential Sweden | 2,823 | 2,259 | 830 | 671 | 3,842 | 3,278 |
| JM International | 2,541 | 2,186 | 874 | 658 | 3,414 | 3,059 |
| JM Property Development | 96 | 106 | 34 | 14 | 196 | 206 |
| JM Construction | 1,211 | 1,604 | 404 | 492 | 1,691 | 2,084 |
| Elimination | –359 | –308 | –112 | –101 | –504 | –453 |
| Total (segment reporting) | 11,456 | 10,489 | 3,729 | 3,256 | 15,414 | 14,447 |
| Restatement JM International 1) | –459 | –294 | –68 | 154 | –673 | –508 |
| Total | 10,997 | 10,195 | 3,661 | 3,410 | 14,741 | 13,939 |
OPERATING PROFIT BY BUSINESS SEGMENT
| January–September | July–September | Oct–Sept | Full-year | |||
|---|---|---|---|---|---|---|
| SEK m | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 |
| JM Residential Stockholm | 908 | 790 | 308 | 259 | 1,196 | 1,078 |
| JM Residential Sweden | 354 | 206 | 135 | 68 | 456 | 308 |
| JM International | 137 | 120 | 63 | 40 | 183 | 166 |
| JM Property Development | 12 | 15 | 7 | 0 | 35 | 38 |
| JM Construction | 33 | 45 | 12 | 13 | 33 | 45 |
| Group-wide expenses | –30 | –32 | –4 | –7 | –43 | –45 |
| Total (segment reporting) | 1,414 | 1,144 | 521 | 373 | 1,860 | 1,590 |
| Restatement JM International 1) | –80 | –56 | –11 | –7 | –115 | –91 |
| Total | 1,334 | 1,088 | 510 | 366 | 1,745 | 1,499 |
OPERATING MARGIN BY BUSINESS SEGMENT
| % | January–September 2016 |
2015 | 2016 | July–September 2015 |
Oct–Sept 2015/2016 |
Full-year 2015 |
|---|---|---|---|---|---|---|
| JM Residential Stockholm | 17.7 | 17.0 | 18.1 | 17.0 | 17.7 | 17.2 |
| JM Residential Sweden JM International |
12.5 5.4 |
9.1 5.5 |
16.3 7.2 |
10.1 6.1 |
11.9 5.4 |
9.4 5.4 |
| JM Construction | 2.7 | 2.8 | 3.0 | 2.6 | 2.0 | 2.2 |
AVERAGE OPERATING CAPITAL BY BUSINESS SEGMENT
| Oct–Sept | Full-year | |
|---|---|---|
| SEK m | 2015/2016 | 2015 |
| JM Residential Stockholm | 4,382 | 4,134 |
| JM Residential Sweden | 1,150 | 1,289 |
| JM International | 1,993 | 2,145 |
| JM Property Development | 455 | 326 |
RETURN ON OPERATING CAPITAL BY BUSINESS SEGMENT
| % | Oct–Sept 2015/2016 |
Full-year 2015 |
|---|---|---|
| JM Residential Stockholm | 27.3 | 26.1 |
| JM Residential Sweden | 39.7 | 23.9 |
| JM International | 9.2 | 7.7 |
| JM Property Development | 7.7 | 11.7 |
1) Effect of restatement on revenue and profit and loss according to IFRIC 15 in relation to segment reporting.
OPERATING CASH FLOW BY BUSINESS SEGMENT
| January–September | July–September | Oct–Sept | Full-year | |||
|---|---|---|---|---|---|---|
| SEK m | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 |
| JM Residential Stockholm | 1,191 | 296 | 180 | 457 | 551 | –344 |
| JM Residential Sweden | 540 | 341 | 58 | –72 | 732 | 533 |
| JM International | 267 | 243 | 71 | 56 | 458 | 434 |
| JM Property Development | –52 | –94 | –56 | –55 | –164 | –206 |
| JM Construction | –15 | 31 | 25 | –11 | –80 | –34 |
DEVELOPMENT PROPERTIES BY BUSINESS SEGMENT
| Carrying amount, SEK m | 9/30/2016 | 9/30/2015 | 12/31/2015 |
|---|---|---|---|
| JM Residential Stockholm | 4,117 | 4,536 | 4,517 |
| JM Residential Sweden | 1,096 | 1,251 | 1,269 |
| JM International | 1,255 | 1,321 | 1,202 |
| JM Property Development | 35 | 25 | 35 |
| JM Construction | 44 | 56 | 44 |
| Total | 6,547 | 7,189 | 7,067 |
AVAILABLE RESIDENTIAL BUILDING RIGHTS BY BUSINESS SEGMENT
| Number | 9/30/2016 | 9/30/2015 | 12/31/2015 |
|---|---|---|---|
| JM Residential Stockholm | 12,400 | 11,900 | 12,400 |
| JM Residential Sweden | 9,400 | 9,100 | 9,900 |
| JM International | 7,900 | 7,200 | 8,200 |
| JM Property Development 1) | 1,200 | 500 | 600 |
| Total | 30,900 | 28,700 | 31,100 |
| Of which, recognized on the balance sheet (development properties) | |||
| JM Residential Stockholm | 7,800 | 8,000 | 8,700 |
| JM Residential Sweden | 4,900 | 4,700 | 5,200 |
| JM International | 4,100 | 4,000 | 4,100 |
| JM Property Development 1) | 200 | 0 | 100 |
| Total | 17,000 | 16,700 | 18,100 |
RESIDENTIAL UNITS SOLD BY BUSINESS SEGMENT
| January–September | July–September | Oct–Sept | Full-year | |||
|---|---|---|---|---|---|---|
| Number | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 |
| JM Residential Stockholm | 1,153 | 1,230 | 353 | 375 | 1,523 | 1,600 |
| JM Residential Sweden | 975 | 951 | 311 | 326 | 1,297 | 1,273 |
| JM International | 790 | 650 | 296 | 190 | 983 | 843 |
| JM Property Development 1) | - | - | - | - | 54 | 54 |
| Total | 2,918 | 2,831 | 960 | 891 | 3,857 | 3,770 |
HOUSING STARTS BY BUSINESS SEGMENT
| January–September | July–September | Oct–Sept | Full-year | |||
|---|---|---|---|---|---|---|
| Number | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 |
| JM Residential Stockholm | 1,111 | 1,197 | 456 | 444 | 1,581 | 1,667 |
| JM Residential Sweden | 978 | 860 | 331 | 317 | 1,346 | 1,228 |
| JM International | 741 | 554 | 271 | 127 | 969 | 782 |
| JM Property Development 1) | - | 54 | - | - | - | 54 |
| Total | 2,830 | 2,665 | 1,058 | 888 | 3,896 | 3,731 |
RESIDENTIAL UNITS IN CURRENT PRODUCTION
| Number | 9/30/2016 | 9/30/2015 | 12/31/2015 |
|---|---|---|---|
| JM Residential Stockholm | 3,564 | 3,354 | 3,627 |
| JM Residential Sweden | 2,300 | 1,979 | 1,944 |
| JM International | 1,591 | 1,256 | 1,303 |
| JM Property Development 1) | 338 | 484 | 338 |
| Total | 7,793 | 7,073 | 7,212 |
1) Refers to rental units and residential care units
PROJECT PROPERTIES, GROUP
| Carrying amount, SEK m | 9/30/2016 | 9/30/2015 | 12/31/2015 |
|---|---|---|---|
| Properties under development | 510 | 288 | 341 |
| Completed commercial properties | 44 | 38 | 37 |
| Total | 554 | 326 | 378 |
DEVELOPMENT PROPERTIES, GROUP
| January–September July–September Oct–Sept |
Full-year | ||||||
|---|---|---|---|---|---|---|---|
| Carrying amount, SEK m | 2016 | 2015 | 2016 | 2015 | 2015/2016 | 2015 | |
| Opening balance at beginning of period | 7,067 | 6,802 | 6,534 | 6,727 | 7,189 | 6,802 | |
| New purchases | 937 | 2,149 | 562 | 1,298 | 1,483 | 2,695 | |
| Transferred to production | –1,488 | –1,328 | –594 | –476 | –1,974 | –1,814 | |
| Miscellaneous | 31 | –434 | 45 | –360 | –151 | –616 | |
| Closing balance at the end of the period | 6,547 | 7,189 | 6,547 | 7,189 | 6,547 | 7,067 |
PARENT COMPANY
CONDENSED INCOME STATEMENT, PARENT COMPANY
| January–September | Full-year | ||
|---|---|---|---|
| SEK m | 2016 | 2015 | 2015 |
| Net sales | 8,105 | 6,934 | 9,761 |
| Production and operating costs | –6,476 | –5,595 | –7,875 |
| Gross profit | 1,629 | 1,339 | 1,886 |
| Selling and administrative expenses | –466 | –403 | –545 |
| Gains/losses on the sale of property | 0 | 13 | 13 |
| Operating profit | 1,163 | 949 | 1,354 |
| Financial income and expenses | 179 | 68 | 1 |
| Profit before appropriations and tax | 1,342 | 1,017 | 1,355 |
| Appropriations | - | - | –167 |
| Profit before tax | 1,342 | 1,017 | 1,188 |
| Taxes | –248 | –650 1) | –704 1) |
| Profit/loss for the period | 1,094 | 367 | 484 |
1) Of which SEK 409m refers to paid tax attributable to a ruling by the Administrative Court of Appeals in July for the years 2007 and 2008. The proceedings referred to impairment losses on shares in Group companies, which the Administrative Court of Appeals ruled to be non-deductible. JM had made full provisions in the consolidated accounts for a negative outcome.
CONDENSED BALANCE SHEET, PARENT COMPANY
| SEK m | 9/30/2016 | 9/30/2015 | 12/31/2015 |
|---|---|---|---|
| Assets | |||
| Non-current assets | 1,232 | 1,344 | 1,578 |
| Current assets | 7,754 | 7,915 | 7,930 |
| Total assets | 8,986 | 9,259 | 9,508 |
| Equity and liabilities | |||
| Shareholders' equity | 2,218 | 2,211 | 2,205 |
| Untaxed reserves | 1,975 | 1,775 | 1,975 |
| Provisions | 947 | 871 | 855 |
| Long-term liabilities | 312 | 341 | 353 |
| Current liabilities | 3,534 | 4,061 | 4,120 |
| Total equity and liabilities | 8,986 | 9,259 | 9,508 |
| Pledged assets | 169 | 169 | 169 |
| Contingent liabilities | 8,593 | 9,220 | 9,250 |
Stockholm, October 26, 2016 JM AB (publ)
Johan Skoglund President and Chief Executive Officer
REVIEW REPORT JM AB (PUBL), CORPORATE IDENTITY NUMBER 556045-2103
INTRODUCTION
We have reviewed the condensed interim report for JM AB (publ) as at September 30, 2016 and for the nine months period then ended. The Board of Directors and the Managing Director are responsible for the preparation and presentation of this interim report in accordance with IAS 34 and the Swedish Annual Accounts Act. Our responsibility is to express a conclusion on this interim report based on our review.
SCOPE OF REVIEW
We conducted our review in accordance with the International Standard on Review Engagements, ISRE 2410 Review of Interim Financial Statements Performed by the Independent Auditor of the Entity. A review consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and other generally accepted auditing standards in Sweden.
The procedures performed in a review do not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
CONCLUSION
Based on our review, nothing has come to our attention that causes us to believe that the interim report is not prepared, in all material aspects, in accordance with IAS 34 and the Swedish Annual Accounts Act regarding the Group, and in accordance with the Swedish Annual Accounts Act regarding the Parent Company.
Stockholm, October 26, 2016 Ernst & Young AB
Ingemar Rindstig Authorized Public Accountant
GROUP
FIVE-YEAR OVERVIEW
| SEK m | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|
| Revenue | 13,939 | 14,216 | 12,603 | 12,480 | 12,001 |
| Operating profit | 1,499 | 1,819 | 1,523 | 1,374 | 1,513 |
| Profit before tax | 1,427 | 1,744 | 1,464 | 1,318 | 1,463 |
| Total assets | 11,972 | 12,375 | 11,150 | 11,556 | 11,296 |
| Cash flow from operating activities | –230 | 978 | 898 | 979 | 733 |
| Interest-bearing net liabilities (+)/receivables (–) | 1,198 | –337 | –642 | –667 | –970 |
| Operating margin, % | 10.8 | 12.8 | 12.1 | 11.0 | 12.6 |
| Return on equity, % | 23.7 | 28.7 | 25.0 | 21.9 | 24.5 |
| Equity/assets ratio, % | 38 | 37 | 40 | 38 | 41 |
| Earnings per share, SEK | 14.50 | 17.00 | 14.10 | 11.70 | 12.50 |
| Dividend per share, SEK | 8.25 | 8.00 | 7.25 | 6.75 | 6.50 |
| Number of available building rights | 31,100 | 29,400 | 27,700 | 26,600 | 27,200 |
| Number of residential units sold | 3,770 | 3,195 | 3,265 | 2,952 | 3,112 |
| Number of housing starts | 3,731 | 3,445 | 2,953 | 3,163 | 3,629 |
| Number of residential units in current production | 7,212 | 6,375 | 5,609 | 5,988 | 6,401 |
GROUP
QUARTERLY OVERVIEW
| SEK m | 2016 | 2015 | |||||
|---|---|---|---|---|---|---|---|
| INCOME STATEMENT | Q 3 | Q 2 | Q 1 | Q 4 | Q 3 | Q 2 | Q 1 |
| Revenue | 3,661 | 3,866 | 3,470 | 3,744 | 3,410 | 3,485 | 3,300 |
| Production and operating costs | –2,988 | –3,156 | –2,851 | –3,092 | –2,886 | –2,899 | –2,753 |
| Gross profit Selling and administrative expenses |
673 –200 |
710 –266 |
619 –217 |
652 –242 |
524 –179 |
586 –235 |
547 –210 |
| Gains/losses on the sale of property | 37 | –23 | 1 | 1 | 21 | 10 | 24 |
| Operating profit | 510 | 421 | 403 | 411 | 366 | 361 | 361 |
| Financial income and expenses | –12 | –7 | –16 | –17 | –24 | –12 | –19 |
| Profit before tax | 498 | 414 | 387 | 394 | 342 | 349 | 342 |
| Taxes Profit for the period |
–113 385 |
–96 318 |
–88 299 |
–84 310 |
–94 248 |
–83 266 |
–81 261 |
| BALANCE SHEET | 9/30 | 6/30 | 3/31 | 12/31 | 9/30 | 6/30 | 3/31 |
| ASSETS | |||||||
| Non-current assets | 233 | 219 | 212 | 209 | 217 | 229 | 228 |
| Project properties | 554 | 495 | 437 | 378 | 326 | 280 | 238 |
| Development properties | 6,547 | 6,534 | 6,769 | 7,067 | 7,189 | 6,727 | 6,839 |
| Participations in tenant-owners associations, etc. | 240 | 247 | 233 | 235 | 229 | 292 | 318 |
| Current receivables Cash and cash equivalents |
3,308 1,177 |
3,196 1,282 |
3,027 1,182 |
2,808 1,275 |
2,646 1,557 |
2,048 1,887 |
2,166 2,077 |
| Total current assets | 11,826 | 11,754 | 11,648 | 11,763 | 11,947 | 11,234 | 11,638 |
| Total assets | 12,059 | 11,973 | 11,860 | 11,972 | 12,164 | 11,463 | 11,866 |
| EQUITY AND LIABILITIES | |||||||
| Shareholders' equity | 4,527 | 4,263 | 4,719 | 4,521 | 4,358 | 4,277 | 4,726 |
| Long-term interest-bearing liabilities | 352 | 343 | 375 | 410 | 472 | 489 | 426 |
| Other long-term liabilities Long-term provisions |
169 2,330 |
152 2,221 |
151 2,083 |
160 2,069 |
150 2,047 |
158 2,455 |
166 2,352 |
| Total long-term liabilities | 2,851 | 2,716 | 2,609 | 2,639 | 2,669 | 3,102 | 2,944 |
| Current interest-bearing liabilities | 267 | 368 | 408 | 934 | 548 | 569 | 640 |
| Other current liabilities | 4,312 | 4,532 | 4,035 | 3,784 | 4,486 | 3,412 | 3,453 |
| Current provisions | 102 | 94 | 89 | 94 | 103 | 103 | 103 |
| Total current liabilities Total equity and liabilities |
4,681 12,059 |
4,994 11,973 |
4,532 11,860 |
4,812 11,972 |
5,137 12,164 |
4,084 11,463 |
4,196 11,866 |
| CASH FLOW STATEMENT From operating activities |
Q 3 102 |
Q 2 886 |
Q 1 601 |
Q 4 –423 |
Q 3 –193 |
Q 2 659 |
Q 1 –273 |
| From investing activities | –2 | –3 | 0 | –2 | –2 | –5 | –2 |
| From financing activities | –207 | –784 | –696 | 143 | –131 | –841 | –73 |
| Total cash flow for the period Cash and cash equivalents at |
–107 | 99 | –95 | –282 | –326 | –187 | –348 |
| end of the period | 1,177 | 1,282 | 1,182 | 1,275 | 1,557 | 1,887 | 2,077 |
| INTEREST-BEARING NET LIABILITIES/ | |||||||
| RECEIVABLES Interest-bearing net liabilities(+)/ |
Q 3 | Q 2 | Q 1 | Q 4 | Q 3 | Q 2 | Q 1 |
| receivables(–) at beginning of the period | 656 | 741 | 1,198 | 596 | 295 | 106 | –337 |
| Change in interest-bearing net liabilities/ | |||||||
| receivables Interest-bearing net liabilities(+)/ |
81 | –85 | –457 | 602 | 301 | 189 | 443 |
| receivables(–) at end of the period | 737 | 656 | 741 | 1,198 | 596 | 295 | 106 |
| DEVELOPMENT PROPERTIES | Q 3 | Q 2 | Q 1 | Q 4 | Q 3 | Q 2 | Q 1 |
| Carrying amount at beginning of period | 6,534 | 6,769 | 7,067 | 7,189 | 6,727 | 6,839 | 6,802 |
| New purchases | 562 | 125 | 250 | 546 | 1,298 | 347 | 504 |
| Transferred to production | –594 | –344 | –550 | –486 | –476 | –433 | –419 |
| Miscellaneous | 45 | –16 | 2 | –182 | –360 | –26 | –48 |
| Carrying amount at end of period | 6,547 | 6,534 | 6,769 | 7,067 | 7,189 | 6,727 | 6,839 |
| KEY FIGURES | Q 3 | Q 2 | Q 1 | Q 4 | Q 3 | Q 2 | Q 1 |
| Operating margin, % Debt/equity ratio, times |
13.9 0.2 |
10.9 0.2 |
11.6 0.2 |
11.0 0.3 |
10.7 0.1 |
10.4 0.1 |
10.9 0.0 |
| Equity/assets ratio, % | 38 | 36 | 40 | 38 | 36 | 37 | 40 |
| Earnings per share, SEK | 5.30 | 4.40 | 4.10 | 4.20 | 3.30 | 3.50 | 3.50 |
| Number of available building rights | 30,900 | 30,400 | 30,800 | 31,100 | 28,700 | 27,900 | 29,700 |
| Number of residential units sold | 960 | 1,031 | 927 | 939 | 891 | 1,097 | 843 |
| Number of housing starts Number of residential units in current production |
1,058 7,793 |
916 7,081 |
856 7,550 |
1,066 7,212 |
888 7,073 |
1,029 6,917 |
748 6,635 |
BUSINESS SEGMENT
QUARTERLY OVERVIEW
| SEK m | 2016 | 2015 | |||||
|---|---|---|---|---|---|---|---|
| JM RESIDENTIAL STOCKHOLM | Q3 | Q 2 | Q 1 | Q 4 | Q 3 | Q 2 | Q 1 |
| Revenue | 1,699 | 1,741 | 1,704 | 1,631 | 1,522 | 1,575 | 1,545 |
| Operating profit 1) | 308 | 306 | 294 | 288 | 259 | 268 | 263 |
| Operating margin, % | 18.1 | 17.6 | 17.3 | 17.7 | 17.0 | 17.0 | 17.0 |
| Average operating capital Return on operating capital, % 2) |
4,382 27.3 |
4,287 26.8 |
4,229 26.2 |
4,134 26.1 |
3,823 30.8 |
3,530 34.2 |
3,336 37.1 |
| Operating cash flow | 180 | 551 | 460 | –640 | 457 | 252 | –413 |
| Carrying amount, development properties | 4,117 | 4,124 | 4,310 | 4,517 | 4,536 | 3,928 | 4,012 |
| Number of available building rights | 12,400 | 12,100 | 12,300 | 12,400 | 11,900 | 11,500 | 11,900 |
| Number of residential units sold | 353 | 403 | 397 | 370 | 375 | 480 | 375 |
| Number of housing starts | 456 | 283 | 372 | 470 | 444 | 402 | 351 |
| Number of residential units in current production 1) Of which property sales |
3,564 - |
3,237 - |
3,801 - |
3,627 0 |
3,354 - |
3,277 - |
3,332 - |
| JM RESIDENTIAL SWEDEN | Q 3 | Q 2 | Q 1 | Q 4 | Q 3 | Q 2 | Q 1 |
| Revenue | 830 | 986 | 1,007 | 1,019 | 671 | 851 | 737 |
| Operating profit 1) | 135 | 114 | 105 | 102 | 68 | 78 | 60 |
| Operating margin, % | 16.3 | 11.6 | 10.4 | 10.0 | 10.1 | 9.2 | 8.1 |
| Average operating capital | 1,150 | 1,175 | 1,249 | 1,289 | 1,304 | 1,323 | 1,399 |
| Return on operating capital, % 2) | 39.7 | 33.1 | 28.3 | 23.9 | 20.9 | 18.9 | 16.1 |
| Operating cash flow | 58 | 308 | 174 | 192 | –72 | 334 | 79 |
| Carrying amount, development properties Number of available building rights |
1,096 9,400 |
1,137 9,600 |
1,189 9,600 |
1,269 9,900 |
1,251 9,100 |
1,190 8,900 |
1,101 9,300 |
| Number of residential units sold | 311 | 345 | 319 | 322 | 326 | 358 | 267 |
| Number of housing starts | 331 | 343 | 304 | 368 | 317 | 278 | 265 |
| Number of residential units in current production | 2,300 | 2,075 | 1,962 | 1,944 | 1,979 | 1,883 | 1,758 |
| 1) Of which property sales | 37 | 0 | - | 0 | - | - | 0 |
| JM INTERNATIONAL | Q 3 | Q 2 | Q 1 | Q 4 | Q 3 | Q 2 | Q 1 |
| Revenue Operating profit 1) |
874 | 898 | 769 | 873 | 658 | 892 | 636 |
| Operating margin, % | 63 7.2 |
31 3.5 |
43 5.6 |
46 5.3 |
40 6.1 |
47 5.3 |
33 5.2 |
| Average operating capital | 1,993 | 2,013 | 2,093 | 2,145 | 2,211 | 2,243 | 2,285 |
| Return on operating capital, % 2) | 9.2 | 7.9 | 8.4 | 7.7 | 8.3 | 7.7 | 6.6 |
| Operating cash flow | 71 | 165 | 31 | 191 | 56 | 271 | –84 |
| Carrying amount, development properties | 1,255 | 1,194 | 1,191 | 1,202 | 1,321 | 1,528 | 1,645 |
| Carrying amount, project properties | 38 | 36 | 35 | 31 | 32 | 28 | 28 |
| Number of available building rights Number of residential units sold |
7,900 296 |
8,000 283 |
8,200 211 |
8,200 193 |
7,200 190 |
7,000 259 |
7,900 201 |
| Number of housing starts | 271 | 290 | 180 | 228 | 127 | 295 | 132 |
| Number of residential units in current production | 1,591 | 1,431 | 1,449 | 1,303 | 1,256 | 1,273 | 1,115 |
| 1) Of which property sales | - | –23 | - | –1 | 20 | 9 | 11 |
| JM PROPERTY DEVELOPMENT | Q 3 | Q 2 | Q 1 | Q 4 | Q 3 | Q 2 | Q 1 |
| Revenue | 34 | 34 | 28 | 100 | 14 | 45 | 47 |
| Operating profit 1) | 7 | –1 | 6 | 23 | 0 | 0 | 15 |
| Average operating capital Return on operating capital, % 2) |
455 7.7 |
405 6.9 |
361 8.0 |
326 11.7 |
273 9.5 |
245 14.3 |
237 24.5 |
| Operating cash flow | –56 | –65 | 69 | –112 | –55 | –34 | –5 |
| Carrying amount, development properties | 35 | 35 | 35 | 35 | 25 | 25 | 25 |
| Carrying amount, project properties | 516 | 459 | 402 | 347 | 294 | 252 | 210 |
| Number of available building rights 3) | 1,200 | 700 | 700 | 600 | 500 | 500 | 600 |
| Number of residential units sold 3) | - | - | - | 54 | - | - | - |
| Number of housing starts 3) Number of residential units in current production 3) |
- 338 |
- 338 |
- 338 |
- 338 |
- 484 |
54 484 |
- 430 |
| 1) Of which property sales | - | - | 1 | 2 | 1 | 1 | 13 |
| 3) Refers to rental units and residential care units. | |||||||
| JM CONSTRUCTION | Q 3 | Q 2 | Q 1 | Q 4 | Q 3 | Q 2 | Q 1 |
| Revenue | 404 | 447 | 360 | 480 | 492 | 558 | 554 |
| Operating profit | 12 | 11 | 10 | 0 | 13 | 16 | 16 |
| Operating margin, % | 3.0 | 2.5 | 2.8 | 0.0 | 2.6 | 2.9 | 2.9 |
| Operating cash flow | 25 | –34 | –6 | –65 | –11 | –66 | 108 |
| JM OTHER | Q 3 | Q 2 | Q 1 | Q 4 | Q 3 | Q 2 | Q 1 |
| Revenue (elimination) Operating profit (Group-wide expenses) |
–112 –4 |
–136 –13 |
–111 –13 |
–145 –13 |
–101 –7 |
–105 –10 |
–102 –15 |
| RESTATEMENT JM INTERNATIONAL | Q 3 | Q 2 | Q 1 | Q 4 | Q 3 | Q 2 | Q 1 |
| Revenue | –68 | –104 | –287 | –214 | 154 | –331 | –117 |
| Operating profit | –11 | –27 | –42 | –35 | –7 | –38 | –11 |
2) Calculated on 12-month rolling profits and average capital.
JM IN BRIEF
BUSINESS CONCEPT
To create attractive living and working environments that satisfy individual needs both today and in the future.
VISION
JM creates houses where people feel at home.
BUSINESS
JM is one of the leading developers of housing and residential areas in the Nordic region.
Operations focus on new production of homes in attractive locations, with the main focus on expanding metropolitan areas and university towns in Sweden, Norway and Finland. We are also involved in the project development of commercial premises and contract work, primarily in the Greater Stockholm area.
JM should promote long-term sustainability work in all of its operations.
Annual sales total approximately SEK 15 billion and the company has approximately 2,400 employees.
JM AB is a public limited company listed on NASDAQ Stockholm, Large Cap segment.
FINANCIAL TARGETS AND DIVIDENDS POLICY
The operating margin should amount to 10 percent, including gains/losses from property sales. The visible equity ratio should amount to 35 percent over a business cycle.
Over time, the dividend should reflect the earnings trend in total operating activities and over a business cycle on average correspond to 50 percent of consolidated profit after tax. Capital gains from property sales are a natural part of JM's project development operations and therefore are included in the calculation of dividends.
DISCLOSURES
This information is information that JM AB is obliged to make public pursuant to the EU Market Abuse Regulation and the Securities Markets Act. The information was submitted for publication, through the agency of the contact person set out below, at 08.00 CETon October 26, 2016.
FOR MORE INFORMATION PLEASE CONTACT:
Claes Magnus Åkesson, CFO, Head of IR Tel. +46 8 782 89 71
ADDITIONAL INFORMATION
FINANCIAL CALENDAR
February 7, 2017 Year-end Report 2016
April 27, 2017 Interim report January – March Annual General Meeting
July 14, 2017 Interim report January – June
October 26, 2017 Interim report January – September
PRESS RELEASES, Q3
09/30/2016 Conversion of Convertible debentures in to shares in JM AB (publ)
09/16/2016
JM AB's Nomination Committee for the 2017 Annual General Meeting
08/31/2016
Notification of Reduction in Share Capital in JM AB (publ)
08/31/2016
Conversion of Convertible debentures in to shares in JM AB (publ)
07/29/2016 Conversion of Convertible debentures and warrants in to shares in JM AB (publ)
07/15/2016 JM's Board of Directors decided on continued Buy-back of shares
07/15/2016 Interim report January - June 2016
07/08/2016
JM selling property in Örebro, Sweden
JM's annual reports, interim reports and other financial information are available at www.jm.se/investors
JM AB (publ)
Telephone +46 8 782 87 00 Fax +46 8 782 86 00 Comp. Reg. No. 556045-2103 Website www.jm.se/en
Mailing address SE-169 82 Stockholm Street address Gustav III:s boulevard 64, Solna