Quarterly Report • Apr 29, 2019
Quarterly Report
Open in ViewerOpens in native device viewer
Interim report for the first quarter of 2019
| 2019 | 2018 | Apr. 18- | 2018 | |
|---|---|---|---|---|
| Group, SEK M | Jan.-Mar. | Jan.-Mar. | Mar. 19 | Jan.-Dec. |
| Orders received | 15,501 | 17,521 | 59,822 | 61,842 |
| Order backlog | 61,370 | 58,851 | 61,370 | 56,837 |
| Net sales | 11,434 | 10,894 | 57,885 | 57,346 |
| Operating profit/loss | -352 | -364 | -752 | -764 |
| Profit/loss after financial items | -370 | -372 | -846 | -849 |
| Net profit/loss for the period | -314 | -296 | -767 | -750 |
| Profit/loss per share after dilution, SEK | -2.88 | -2.73 | -7.16 | -7.00 |
| Cashflow from operating activities | 54 | -584 | 263 | -375 |
| Cashflow before financing | -140 | -815 | -482 | -1,157 |
| Net cash +/net indebtedness - | -4,844 | -1,011 | -4,844 | -3,045 |
For definitions of key figures, see www.ncc.group/ Investor-relations/ Financial-data/ Financial-definitions
Figures for the current quarter when applying IAS17 Leases instead of IFRS16 Leases are shown in a proforma income statement and balance sheet as well as cash flow. The operations of Road Services are reported separately in this interim report in accordance with IFRS 5, see accounting principles on page 16.
NCC's first quarter of 2019 was in line with the preceding year. Sales increased slightly and the operating profit amounted to SEK -352 M (-364). The highlights of the quarter included our orders received, earnings improvements in the construction and civil engineering operations and improved cash flow from operating activities.
Our market conditions were generally favorable, which resulted in strong orders received during the quarter. Our orders received were lower than in the year-earlier period, although they exceeded our historical average. Despite a cautious housing market in Sweden and Denmark, our orders received for housing projects in Sweden increased during the quarter. Due to the strong orders received in the Group, we have a high order backlog to work up moving forward.
Sales in NCC Infrastructure were in line with the yearearlier period. Earnings were marginally positive, mainly due to a higher result in the Norwegian operations, although earnings continued to be burdened by the project portfolio revaluations conducted in 2018. The business area's profitability is well below target and there is still considerable work to be done. The Road Services division reported lower sales, but also reduced its losses compared with the corresponding quarter in the preceding year.
In the construction operations, sales and earnings in NCC Building Sweden were in line with the year-earlier period, while the operating margin was slightly below target.
NCC Building Nordics had a good quarter, with favorable orders received and improved earnings. All countries reported higher earnings and a positive result. Like NCC Infrastructure, NCC Building Nordics has begun a long journey of improvement involving an extensive list of measures.
NCC Industry normally reports a negative result for the first quarter due to a seasonally low level of activity and maintenance costs. All parts of the business area reported a slightly better result this year than in the year-earlier period.
The result in our property development operations was lower than in the preceding year. Three properties were recognized in profit, two of which were impaired properties and made no contribution to earnings. We have started two new office projects in the quarter: one in Norway and one in Denmark.
We continued to sell properties and certain unprofitable operations. The sale of the Road Service division is proceeding as planned and is expected to be completed in 2019.
We are working in a structured manner to restore our profitability in certain areas of the construction and civil engineering operations. We know where the problems are and how to fix them – and how to make sure this change is sustainable. We still have a lot of work ahead of us before we reach our goal, but we are on track.
Tomas Carlsson, President and CEO Solna, April 29, 2019
The market conditions in the first quarter were generally good. The economies in the Nordic countries are stable.
In the construction sector, a changed demography and expanding cities are driving the demand for schools, hospitals and homes for the elderly. Demand for newly produced housing has weakened from a high level in Sweden and, at the end of 2018, also in Denmark. The market for refurbishment is favorable in Denmark and Finland.
Public-sector infrastructure initiatives are fueling the Nordic infrastructure market and resulting in continued strong growth in Norway and Sweden.
In the industrial segment, a strong civil engineering market is driving demand for asphalt and stone materials in Norway and Sweden, despite the usual seasonal effects in the quarter.
Low yield requirements from investors and high demand for modern and sustainable new premises, primarily in major city areas, are providing favorable market conditions in the Nordic property market.
Orders received in the first quarter amounted to SEK 15,501 M (17,521). The lower orders received in the quarter were mainly attributable to the registration of the Centralen project (SEK 4.7 billion) in Gothenburg among orders in the first quarter of the preceding year. Changes in exchange rates increased orders received by SEK 252 M (101).
The Group's order backlog was SEK 61,370 M (58,851) at the end of the quarter, an increase that is mainly due to higher orders received in NCC Building Nordics. Changes in exchange rates increased the order backlog by SEK 537 M (883).
Net sales in the first quarter amounted to SEK 11,434 M (10,894). The increase in net sales was attributable to all business areas. Changes in exchange rates had a positive impact of SEK 157 M (86) on sales.
NCC's operating result was SEK -352 M (-364) for the first quarter. NCC Building Nordics and NCC Industry contributed to an improvement in the operating result. NCC Property Development recognized three projects in profit with limited effect on earnings.
Net financial items for the first quarter of 2019 amounted to SEK -18 M (-8), which was SEK 10 M lower compared with 2018 due to additional lease liabilities in accordance with IFRS 16 Leases.
Cash flow before financing amounted to SEK -140 M (-815). This improvement was mainly attributable to higher cash flow from operating activities, which amounted to SEK 54 M (-584). Total cash and cash equivalents at the end of the period amounted to SEK 893 M (2,818).
The Group's net debt at March 31 amounted to SEK -4,844 M (-1,011). The increase is due to the new accounting policy IFRS 16 Leases and higher pension debt.
| 2019 | 2018 | Apr. 18- | 2018 | |
|---|---|---|---|---|
| Net debt, SEK M | Jan.-Mar. | Jan.-Mar. | Mar. 19 | Jan.-Dec |
| Net debt, opening balance | -3,045 | -149 | -1,011 | -149 |
| - Cash flow from operating activities | 54 | -584 | 263 | -375 |
| - Cash flow from investing activities | -194 | -231 | -744 | -782 |
| Cash flow before financing | -140 | -815 | -482 | -1,157 |
| Leasing - IFRS 16-effect | -1,656 | -1,656 | ||
| Acquisition/Sale of treasury shares | -11 | -11 | ||
| Change of provisions for pensions | -25 | -50 | -847 | -872 |
| Currency exchange differences in cash and cash equivalents | 22 | 3 | 26 | 8 |
| Paid dividend | -864 | -864 | ||
| Net cash + /net debt - closing balance | -4,844 | -1,011 | -4,844 | -3,045 |
| - Whereof provisions for pensions | -2,304 | -1,457 | -2,304 | -2,279 |
| - Whereof leasing according to IFRS 16 | -1,875 | -1,875 | ||
| - Whereof other netdebt | -665 | 446 | -665 | -766 |
The Group's total assets at March 31 amounted to SEK 27,416 M (27,803). Total assets for the quarter include the new accounting policy IFRS 16 Leases. IAS 17 Leases has been applied for the comparative period; also refer to the "Condensed consolidated balance sheet".
The average maturity period for interest-bearing liabilities, excluding pension debt according to IAS 19 and excluding lease liabilities according to IFRS 16 Leases, was 33 months (27) at the end of the quarter. At March 31, 2019, NCC's unutilized committed lines of credit totaled SEK 3.6 billion (3.6), with an average remaining maturity of 30 (41) months.
Capital employed at March 31 amounted to SEK 8,838 M (9,584), a decrease mainly attributable to lower cash and cash equivalents. The return on capital employed was -9 percent (5) in the first quarter. Capital employed at March 31, 2019 includes the new accounting policy IFRS 16 Leases. The comparative figures include the old accounting policy IAS 17 Leases, refer to key figures.
NCC has established the following financial objectives at Group level: return on equity ≥20%, operating margin ≥4%, net debt <2.5 times EBITDA. The Group's dividend policy is to distribute at least 40% of after tax profit for the year.
Operating margin
Net debt excludes pension debt and leasing liability according to IFRS 16 Leases. EBITDA refers to operating profit according to the income statement, with reversal of depreciation and impairment according to Notes 2 and 3.
Safety has a high priority and NCC has a zero vision with respect to worksite accidents. The accident frequency rate* for the first quarter was lower than in the preceding quarter and full-year 2018, but higher than in the corresponding quarter in the preceding year. The accident rate was lower than in the preceding quarter in NCC Industry, NCC Infrastructure and NCC Building Sweden, but higher than in the preceding quarter in NCC Building Nordics. In conducting its safety work, NCC has prioritized measures to reduce serious accidents.
*Accident frequency: Worksite accidents resulting in several days of absence from work per million worked hours.
First quarter 2019
Orders received by NCC Infrastructure amounted to SEK 4,840 M (8,284). The lower orders received in the first quarter compared with 2018 were mainly attributable to the registration of the Centralen project (SEK 4.7 billion) in Gothenburg among orders in the first quarter of 2018. Orders received in the Infra division and Civil Engineering Norway were higher than in the first quarter of 2018. The order backlog increased to SEK 22,460 M (21,620) at the end of the quarter.
Net sales amounted to SEK 3,649 M (3,587) during the quarter. The higher sales in the period were mainly the result of a high level of activity in several major projects.
The operating result amounted to SEK 8 M (44) in the quarter. The improvement was primarily due to higher earnings in the Norwegian operations. Compared with the first quarter of 2018, the operating result was impacted by a higher level of zero recognition, meaning no recognition of earnings in early-stage projects where the risks in these projects are difficult to assess. As a result of impairment losses on projects toward the end of 2018, the work-up rate in these projects generated a lower margin.
Orders received Jan–Mar
| 2019 | 2018 | Apr. 18- | 2018 | |
|---|---|---|---|---|
| NCC Infrastructure, SEK M | Jan.-Mar. | Jan.-Mar. | Mar. 19 | Jan.-Dec. |
| Orders received | 4,840 | 8,284 | 17,827 | 21,271 |
| Order backlog | 22,460 | 21,620 | 22,460 | 21,037 |
| Net sales | 3,649 | 3,587 | 16,997 | 16,936 |
| Operating profit/loss | 8 | 44 | -734 | -698 |
| Financial target: | ||||
| Operating margin, % 1) | 0.2 | 1.2 | -4.3 | -4.1 |
1) Target: operating margin ≥ 3.5%
A decision has been taken to divest the Road Services operation and accordingly, the division is presented separately from the fourth quarter of 2018.
| 2019 | 2018 | Apr. 18- | 2018 | |
|---|---|---|---|---|
| NCC Roads Service, SEK M | Jan.-Mar. | Jan.-Mar. | Mar. 19 | Jan.-Dec. |
| Orders received | 849 | 1,213 | 3,244 | 3,609 |
| Order backlog | 4,013 | 3,575 | 4,013 | 3,749 |
| Net sales | 662 | 707 | 2,811 | 2,855 |
| Operating profit/loss | -5 | -55 | -245 | -296 |
First quarter 2019
Orders received declined to SEK 2,579 M (3,677) in the first quarter. The lower orders received compared with the year-earlier period were mainly attributable to a higher number of large projects recognized in orders in the first quarter of 2018. Orders received for housing units and refurbishments increased during the quarter.
The order backlog decreased to SEK 17,619 M (19,367) at the end of the quarter.
Net sales amounted to SEK 3,669 M (3,649) in the first quarter, which was in line with the year-earlier period. Housing units accounted for a smaller share of sales than in the year-earlier period.
The operating result amounted to SEK 110 M (111) in the first quarter, which was in line with the year-earlier period. The operating margin was also in line with the year-earlier period.
Orders received Jan–Mar
Other 6 (4)%
| 2019 | 2018 | Apr. 18- | 2018 | |
|---|---|---|---|---|
| NCC Building Sweden, SEK M | Jan.-Mar. | Jan.-Mar. | Mar. 19 | Jan.-Dec. |
| Orders received | 2,579 | 3,677 | 13,978 | 15,075 |
| Order backlog | 17,619 | 19,367 | 17,619 | 18,709 |
| Net sales | 3,669 | 3,649 | 15,720 | 15,701 |
| Operating profit/loss | 110 | 111 | 452 | 453 |
| Financial target: | ||||
| Operating margin, % 1) | 3.0 | 3.0 | 2.9 | 2.9 |
1) Target: operating margin ≥ 3.5%
First quarter 2019
Orders received and order backlog Orders received by NCC Building Nordics rose to SEK 4,187 M (1,915) in the first quarter. Orders received increased in all countries, with the largest increase reported in Denmark. In Denmark, two large projects were registered among orders during the quarter.
Orders received remained strong for the refurbishment segment, while orders received for housing projects declined compared with the corresponding quarter in the preceding year.
The order backlog amounted to SEK 13,132 M (10,384) at the end of the period.
Net sales increased to SEK 2,567 M (2,299) in the first quarter. The increase is mainly attributable to Finland, which is the largest market in terms of sales. NCC Building Nordics' net sales primarily comprise housing production and refurbishments in Denmark and Finland.
The operating result amounted to SEK 34 M (11) in the first quarter. The result for the quarter was higher than in the preceding year, mainly due to higher sales and improved project margins. The improvement was attributable to all countries.
Orders received Jan–Mar
| 2019 | 2018 | Apr. 18- | 2018 | |
|---|---|---|---|---|
| NCC Building Nordics, SEK M | Jan.-Mar. | Jan.-Mar. | Mar. 19 | Jan.-Dec. |
| Orders received | 4,187 | 1,915 | 13,501 | 11,229 |
| Order backlog | 13,132 | 10,384 | 13,132 | 11,313 |
| Net sales | 2,567 | 2,299 | 11,021 | 10,753 |
| Operating profit/loss | 34 | 11 | -204 | -227 |
| Financial target: | ||||
| Operating margin, % 1) | 1.3 | 0.5 | -1.9 | -2.1 |
1) Target: operating margin ≥ 3.5%
First quarter 2019
In NCC Industry, the first quarter was characterized by a seasonally low level of activity. Sales improved slightly year on year to SEK 1,265 M (1,165). The increase was mainly due to minor increases in several of the business area's operations.
The operating result amounted to SEK -385 M (-411) in the first quarter. The result for the first quarter – which normally is negative – improved slightly in all divisions compared with the year-earlier period. This improvement was largely attributable to enhanced production efficiency and lower costs as a result of improvement measures.
Capital employed rose SEK 0.5 billion in the first quarter to SEK 5.4 billion. The increase is due to the remeasurement carried out as a result of IFRS 16 Leases.
Net sales Jan–Mar
| 2019 | 2018 | Apr. 18- | 2018 | |
|---|---|---|---|---|
| NCC Industry, SEK M | Jan.-Mar. | Jan.-Mar. | Mar. 19 | Jan.-Dec. |
| Orders received | 3,372 | 2,867 | 13,448 | 12,943 |
| Order backlog | 5,188 | 4,855 | 5,188 | 3,092 |
| Net sales | 1,265 | 1,165 | 13,067 | 12,968 |
| Operating profit/loss | -385 | -411 | 377 | 350 |
| Capital employed | 5,409 | 4,456 | 5,409 | 4,902 |
| Stone materials, tons 1) | 5,216 | 5,306 | 29,185 | 29,275 |
| Asphalt, tons 1) | 166 | 105 | 6,476 | 6,415 |
| Financial targets: | ||||
| Operating margin, % 2) | -30.5 | -35.3 | 2.9 | 2.7 |
| Return on capital employed, % 3) | 7.3 | 7.1 |
1) Sold volume
2) Target: operating margin ≥ 4%
3) Target: return on capital employed ≥ 10%
First quarter 2019
Net sales amounted to SEK 411 M (285) in the first quarter. Three projects were recognized in profit during the quarter: the Danish retail sites Roskildevej and Kolding Retailpark and the Lysaker PP11 office project in Norway. The first two projects were impaired and had no positive impact on earnings. During the year-earlier period, one project in Finland was recognized in profit.
The operating result was negative due to the low number of projects recognized in profit and amounted to SEK -20 M (16).
Two projects started construction during the first quarter: the Valle View office project in Norway and the Frederiks Plads 2 office project in Denmark.
The Flintholm 2 office project in Denmark was sold during the quarter and is expected to be completed and recognized in profit in the fourth quarter of 2019. The project has a letting rate of 100 percent.
Sales of the Skejby CH Alfa and Zleep Hotel projects, which were expected to be recognized in profit in the first and second quarters of 2019, will instead be recognized in profit in the third quarter of 2019.
Letting in the first quarter amounted to 31,000 square meters (6,000).
At the end of the period, 17 projects (21) were either ongoing or completed but not yet recognized in profit. The costs incurred in all projects amounted to SEK 3.6 billion (2.8), corresponding to a completion rate of 40 percent (53). The letting rate was 53 percent (62). The operating net for the first quarter was SEK 7 M (11).
Net sales Jan–Mar
Capital employed totaled SEK 4.7 billion at the end of the quarter, which is an increase of SEK 0.4 billion compared with the fourth quarter of 2018.
| 2019 | 2018 | Apr. 18- | 2018 | |
|---|---|---|---|---|
| NCC Property Development, SEK M | Jan.-Mar. | Jan.-Mar. | Mar. 19 | Jan.-Dec. |
| Net sales | 411 | 285 | 2,284 | 2,157 |
| Operating profit/loss | -20 | 16 | -217 | -181 |
| Capital employed | 4,746 | 4,591 | 4,746 | 4,314 |
| Financial targets: | ||||
| Operating margin, % 1) | -4.8 | 5.5 | -9.5 | -8.4 |
| Return on capital employed, % 2) | -4.6 | -3.9 |
1) Target: operating margin ≥ 10%
2) Target: return on capital employed ≥ 10%
| Sold, | ||||||
|---|---|---|---|---|---|---|
| estimated | Comple | Lettable | Letting | |||
| recognition in | tion | area | ratio, | |||
| Project | Type | Location | profit | ratio, % | (sqm) | % |
| Skejby CH Alfa | Office | Århus | Q3 2019 | 87 | 6,300 | 36 |
| Flintholm 2 | Office | Copenhagen | Q4 2019 | 73 | 9,300 | 100 |
| Frederiks Plads 2 | Office | Århus | 23 | 17,000 | 56 | |
| CH Vallensbæk 4.2 | Other | Vallensbæk | 43 | 4,500 | 25 | |
| Zleep Hotel | Other | Århus | Q3 2019 | 72 | 3,200 | 100 |
| Total Denmark | 50 | 40,300 | 65 | |||
| Fredriksberg B | Office | Helsinki | 20 | 6,500 | 0 | |
| Fredriksberg C | Office | Helsinki | 20 | 4,600 | 0 | |
| Total Finland | 20 | 11,100 | 0 | |||
| Valle 1 | Office | Oslo | 78 | 7,700 | 90 | |
| Valle View | Office | Oslo | 18 | 22,500 | 64 | |
| Total Norway | 31 | 30,200 | 70 | |||
| Kineum Gårda | Office | Gothenburg | 2) | 33 | 21,300 | 76 |
| K11 | Office | Solna | 62 | 12,200 | 2 | |
| K12 | Office | Solna | 66 | 21,700 | 94 | |
| Multihuset | Other | Malmö | 77 | 19,900 | 59 | |
| Bromma Blocks | Office | Stockholm | 21 | 52,400 | 35 | |
| Total Sweden | 40 | 127,500 | 51 | |||
| Total | 39 | 209,100 | 53 |
| Sold, | |||||
|---|---|---|---|---|---|
| estimated | Lettable | Letting | |||
| recognition in | area | ratio, | |||
| Project | Type | Location | profit | (sqm) | % |
| CH Vallensbæk 4.1 | Office | Vallensbæk | 6,100 | 40 | |
| Viborg Retail II + III | Retail | Viborg | 900 | 0 | |
| Total Denmark | 7,000 | 37% | |||
| Total Finland | 0 | 0 | |||
| Total Norway | 0 | ||||
| Brunna 4 | Logistics | Upplands Bro | 11,600 | 100 | |
| Total Sweden | 11,600 | 100 | |||
| Total | 18,600 | 66 |
1) The table 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 ten previously sold and revenue recognized property projects, a maximum of approximately SEK 60 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 2018 Annual Report (pages 17–19). This description remains relevant.
Related parties are NCC's subsidiaries, associated companies and joint arrangements. According to IFRS, companies in the Nordstjernan group, including Bonava, are not closely related parties to NCC. Since NCC's business with Bonava has decreased over time, NCC will no longer provide information about transactions with Bonava as of January 1, 2019. Related-party transactions were of a production nature. Related-company sales during the first quarter amounted to SEK 10 M (532) and purchases to SEK 5 M (4).
NCC Industry's operations and certain operations in NCC Building and NCC Infrastructure are impacted by seasonal variations due to cold weather. Earnings in the first quarter are normally weaker than the rest of the year.
NCC AB holds 402,050 Series B treasury shares to meet its obligations pursuant to long-term incentive programs.
NCC applies IFRS 16 Leases as of January 1, 2019. Read more on page 16.
Carola Lavén will step down as the head of NCC Property Development to become the Deputy CEO and Investment Director at property company Castellum. Carola Lavén will continue in her current position until July 22 at the latest. The process of recruiting her successor is ongoing.
Events after the close of the quarter
NCC's Annual General Meeting (AGM) on April 9, 2019 resolved to approve a dividend of SEK 4.00 per share, divided into two payments. The record date for the first payment of SEK 2.00 per share was set at April 11, 2019 and the record date for the second payment of SEK 2.00 per share was set at November 5, 2019.
The AGM resolved that the Board of Directors is to comprise eight AGM-elected members. Board members Geir Magne Aarstad, Viveca Ax:son Johnson, Tomas Billing, Mats Jönsson, Angela Langemar Olsson, Ulla Litzén and Birgit Nørgaard were reelected and Alf Göransson was elected as a new Board member. Tomas Billing was elected Chairman of the Board.
It was resolved that Board fees be paid in a total amount of SEK 4,600,000, excluding remuneration for committee work, distributed so that the Chairman of the Board receives SEK 1,100,000 and each other AGM-elected Board member receives SEK 500,000.
Fees will be paid to the members of the Audit Committee as follows: the chair of the Committee will receive SEK 175,000 and each other member will receive SEK 125,000. Fees will be paid to the members of the Project Committee as follows: the chair of the Committee will receive SEK 125,000 and other member will receive SEK 100,000. The resolved fees are unchanged.
The registered auditing firm PricewaterhouseCoopers AB (PwC), with Ann-Christine Hägglund as auditor-in-charge, was reelected auditor of the company. PwC was elected until the close of the 2020 AGM.
Viveca Ax:son Johnson, Nordstjernan (chairman), Simon Blecher, Carnegie Funds, and Anders Oscarsson, AMF /AMF Funds, were elected members of the Nomination Committee. Tomas Billing, Chairman of the NCC Board of Directors, is a co-opted member of the Nomination Committee but has no voting right.
LONG-TERM PERFORMANCE-BASED INCENTIVE PROGRAM The AGM resolved to introduce a long-term performancebased incentive program (LTI 2019) for senior executives and key personnel.
| Interim report, Jan–Jun 2019 | July 19, 2019 |
|---|---|
| Interim report, Jan–Sep 2019 | October 28, 2019 |
| Interim report Jan–Dec 2019 | January 30, 2020 |
Signatures
Solna, April 29, 2019
Tomas Carlsson President and CEO
This report is unaudited.
| Proforma excl | ||||||
|---|---|---|---|---|---|---|
| 2019 | 2018 | Apr. 18- | 2018 | IFRS 16 2019 | ||
| SEK M | Note 1 | Jan.-Mar. | Jan.-Mar. | Mar. 19 | Jan.-Dec. | Jan.-Mar. 2) |
| Net sales | 11,434 | 10,894 | 57,885 | 57,346 | 11,434 | |
| Production costs | Note 2, 3 | -11,087 | -10,552 | -55,741 | -55,205 | -11,090 |
| Gross profit | 346 | 342 | 2,144 | 2,140 | 344 | |
| Selling and administrative expenses | Note 2, 3 | -693 | -703 | -2,865 | -2,875 | -695 |
| Other operating income/expenses | Note 3 | -5 | -3 | -31 | -29 | -5 |
| Operating profit/loss | -352 | -364 | -752 | -764 | -357 | |
| Financial income | 18 | 24 | 30 | 36 | 18 | |
| Financial expense 1) | -36 | -33 | -124 | -121 | -26 | |
| Net financial items | -18 | -8 | -95 | -85 | -8 | |
| Profit/loss after financial items | -370 | -372 | -846 | -849 | -365 | |
| Tax | 57 | 76 | 79 | 99 | 57 | |
| Net profit/ loss | -314 | -296 | -767 | -750 | -308 | |
| Attributable to: | ||||||
| NCC´s shareholders | -312 | -294 | -774 | -756 | -306 | |
| Non-controlling interests | -2 | -2 | 6 | 6 | -2 | |
| Net profit/loss for the period | -314 | -296 | -767 | -750 | -308 | |
| Earnings per share | ||||||
| Before and after dilution | ||||||
| Net profit/loss for the period, SEK | -2.88 | -2.73 | -7.16 | -7.00 | -2.84 | |
| Number of shares, millions | ||||||
| Total number of issued shares | 108.4 | 108.4 | 108.4 | 108.4 | 108.4 | |
| Average number of shares outstanding before and after dilution during the period | 108.0 | 108.1 | 108.0 | 108.1 | 108.0 | |
| Number of shares outstanding at the end of the period | 108.0 | 108.1 | 108.0 | 108.0 | 108.0 |
1) Whereof interest expenses for the period Apr.-18-Mar.-19, amounting to SEK 106 M and for the period Jan.- Dec. 2018 amounting to SEK 102 M.
| Proforma excl | |||||
|---|---|---|---|---|---|
| 2019 | 2018 | Apr. 18- | 2018 | IFRS 16 2019 | |
| SEK M Note 1 |
Jan.-Mar. | Jan.-Mar. | Mar. 19 | Jan.-Dec. | Jan.-Mar. 2) |
| Net profit/loss for the period | -314 | -296 | -767 | -750 | -308 |
| Items that have been recycled or should be recycled to net profit/loss for the period | |||||
| Exchange differences on translating foreign operations | 45 | 96 | 38 | 90 | 45 |
| Change in hedging/fair value reserve | -27 | -4 | -30 | ||
| Cash flow hedges | 25 | -8 | 3 | -30 | 25 |
| Income tax relating to items that have been or should be | |||||
| recycled to net profit/loss for the period | -5 | 8 | -1 | 12 | -5 |
| 65 | 68 | 37 | 41 | 65 | |
| Items that cannot be recycled to net profit/loss for the period | |||||
| Revaluation of defined benefit pension plans | -28 | -789 | -818 | ||
| Income tax relating to items that can not be recycled to net profit/loss for the period | 6 | 169 | 175 | ||
| 0 | -22 | -620 | -643 | 0 | |
| Other comprehensive income | 65 | 46 | -583 | -602 | 65 |
| Total comprehensive income | -249 | -250 | -1,350 | -1,352 | -243 |
| Attributable to: | |||||
| NCC´s shareholders | -247 | -248 | -1,356 | -1,358 | -241 |
| Non-controlling interests | -2 | -2 | 6 | 6 | -2 |
| Total comprehensive income | -249 | -250 | -1,350 | -1,352 | -243 |
2) The quarter shows how the income statement would have looked if NCC had still applied IAS 17 instead of IFRS 16.
| Proforma exkl | |||||
|---|---|---|---|---|---|
| 2019 | 2018 | 2018 | IFRS 16 2019 | ||
| SEK M | Note 1 | Mar. 31 | Mar. 31 | Dec. 31 | Mar. 31 2) |
| ASSETS | |||||
| Fixed assets | |||||
| Goodwill | 1,894 | 1,916 | 1,861 | 1,894 | |
| Other intangible assets | 337 | 350 | 339 | 337 | |
| Right-of-use assets | 1,895 | 443 | 493 | 507 | |
| Owner-occupied properties | 922 | 872 | 915 | 922 | |
| Machinery and equipment | 2,539 | 2,488 | 2,559 | 2,539 | |
| Long-term holdings of securities | 118 | 120 | 119 | 118 | |
| Long-term interest-bearing receivables | 194 | 657 | 195 | 194 | |
| Other long-term receivables | 26 | 27 | 119 | 26 | |
| Deferred tax assets | 541 | 422 | 531 | 540 | |
| Total fixed assets | 8,466 | 7,294 | 7,133 | 7,077 | |
| Current assets | |||||
| Right-of-use assets | 50 | ||||
| Properties held for future development | 1,356 | 1,783 | 1,633 | 1,356 | |
| Ongoing property projects | 2,972 | 1,528 | 2,292 | 2,972 | |
| Completed property projects | 247 | 776 | 308 | 247 | |
| Participations in associated companies | 227 | 226 | 227 | ||
| Materials and inventories | 1,002 | 852 | 902 | 1,002 | |
| Tax receivables | 391 | 438 | 146 | 391 | |
| Accounts receivable | 7,718 | 7,932 | 9,629 | 7,718 | |
| Worked-up, non-invoiced revenues | 1,628 | 2,225 | 1,276 | 1,628 | |
| Prepaid expenses and accrued income | 1,263 | 1,300 | 1,418 | 1,338 | |
| Current interest-bearing receivables | 211 | 167 | 163 | 211 | |
| Other receivables | 500 | 691 | 608 | 500 | |
| Short-term investments 1) | 10 | 143 | 72 | 10 | |
| Cash and cash equivalents | 884 | 2,674 | 1,197 | 884 | |
| Assets held for sale | 489 | 489 | |||
| Total current assets | 18,949 | 20,508 | 19,868 | 18,974 | |
| Total assets | 27,416 | 27,803 | 27,001 | 26,052 | |
| EQUITY | |||||
| Share capital | 867 | 867 | 867 | 867 | |
| Other capital contributions | 1,844 | 1,844 | 1,844 | 1,844 | |
| Reserves | -7 | -45 | -72 | -7 | |
| Profit/loss brought forward, including current-year profit/loss | -19 | 2,255 | 292 | -15 | |
| Shareholders´ equity | 2,685 | 4,921 | 2,931 | 2,689 | |
| Non-controlling interests | 10 | 10 | 17 | 10 | |
| Total shareholders´ equity | 2,695 | 4,931 | 2,948 | 2,699 | |
| LIABILITIES | |||||
| Long-term liabilities | |||||
| Long-term interest-bearing liabilities | 2,297 | 1,575 | 1,342 | 1,351 | |
| Other long-term liabilities | 14 | 33 | 8 | 14 | |
| Provisions for pensions and similar obligations | 2,304 | 1,457 | 2,279 | 2,304 | |
| Deferred tax liabilities | 381 | 488 | 297 | 381 | |
| Other provisions | 2,364 | 1,961 | 2,563 | 2,364 | |
| Total long-term liabilities | 7,359 | 5,514 | 6,488 | 6,413 | |
| Current liabilities | |||||
| Current interest-bearing liabilities | 1,543 | 1,620 | 1,051 | 1,121 | |
| Accounts payable | 4,395 | 4,690 | 5,164 | 4,395 | |
| Tax liabilities | 94 | ||||
| Invoiced revenues not worked-up | 6,313 | 6,431 | 6,311 | 6,313 | |
| Accrued expenses and prepaid income | 3,268 | 3,173 | 3,452 | 3,268 | |
| Provisions | 46 | 30 | 68 | 46 | |
| Other current liabilities | 1,223 | 1,320 | 1,520 | 1,223 | |
| Liabilities attributable to assets held for sale | 575 | 575 | |||
| Total current liabilities | 17,363 | 17,358 | 17,566 | 16,941 | |
| Total liabilities | 24,721 | 22,872 | 24,054 | 23,354 | |
| Total shareholders' equity and liabilities | 27,416 | 27,803 | 27,001 | 26,052 | |
1) Includes short-term investments with maturities exceeding three months, see also cash-flow statement.
2) Shows how the balance sheet would have looked if NCC had still applied IAS 17 instead of IFRS 16.
| Mar. 31, 2019 | Mar. 31, 2018 | |||||
|---|---|---|---|---|---|---|
| Total | Total | |||||
| Shareholders´ | Non-controlling | shareholders' | Shareholders' | Non-controlling | shareholders' | |
| SEK M | equity | interests | equity | equity | interests | equity |
| Opening balance, January 1st | 2,931 | 17 | 2,948 | 5,167 | 12 | 5,179 |
| Total comprehensive income | -247 | -2 | -249 | -248 | -2 | -250 |
| Dividend | -5 | -5 | ||||
| Performance based incentive program | 1 | 1 | 1 | 1 | ||
| Closing balance | 2,685 | 10 | 2,695 | 4,921 | 10 | 4,931 |
If the principles for accounting for pensions, IAS19, applied before 1 January 2013, had been used, the equity would have been SEK 2,815 M higher and net debt SEK 2,304 M lower at March 31 2019.
| 2019 | 2018 | 2018 | Proforma excl | ||
|---|---|---|---|---|---|
| Apr. 18- | IFRS 16 2019 | ||||
| SEK M | Jan.-Mar. | Jan.-Mar. | Mar. 19 | Jan.-Dec | Jan.-Mar. |
| OPERATING ACTIVITIES | |||||
| Profit / loss after financial items | -370 | -372 | -847 | -849 | -365 |
| Adjustments for items not included in cash flow | 252 | 119 | 1,770 | 1,637 | 85 |
| Taxes paid | -97 | -141 | -10 | -53 | -97 |
| Cash flow from operating activities before changes in working capital | -216 | -394 | 913 | 735 | -378 |
| Divestment of property projects | 429 | 190 | 1,675 | 1,436 | 429 |
| Gross investments in property projects | -638 | -546 | -2,693 | -2,602 | -638 |
| Other changes in working capital | 478 | 166 | 367 | 55 | 478 |
| Cash flow from changes in working capital | 270 | -190 | -651 | -1,110 | 270 |
| Cash flow from operating activities | 54 | -584 | 263 | -375 | -108 |
| INVESTING ACTIVITIES | |||||
| Acquisition/Sale of subsidiaries and other holdings Note 4 |
1 | 14 | 49 | 62 | 1 |
| Acquisition/Sale of tangible fixed assets | -188 | -232 | -758 | -802 | -188 |
| Acquisition/Sale of other fixed assets | -7 | -13 | -36 | -42 | -7 |
| Cash flow from investing activities | -194 | -231 | -744 | -782 | -194 |
| Cash flow before financing | -140 | -815 | -482 | -1,157 | -302 |
| FINANCING ACTIVITIES | |||||
| Cash flow from financing activities 1) | -196 | 424 | -196 | -717 | -34 |
| Cash flow during the period | -336 | -391 | -1,820 | -1,874 | -336 |
| Cash and cash equivalents at beginning of period | 1,197 | 3,063 | 1,269 | 3,063 | 1,197 |
| Effects of exchange rate changes on cash and cash equivalents | 22 | 3 | 26 | 8 | 22 |
| Cash and cash equivalents at end of period | 883 | 2,675 | 883 | 1,197 | 883 |
| Short-term investments due later than three months | 10 | 143 | 10 | 72 | 10 |
| Total liquid assets at end of period | 893 | 2,818 | 893 | 1,269 | 893 |
1) Of the total determined dividend SEK 432 M, SEK 216 M has been paid in April 2019 and SEK 216 M in November 2019.
Cash flow before financing has been positively affected by the introduction of IFRS 16. The impact on the total cash flow for the period is intangible.
2) Shows how the cash flow would have looked if NCC had still applied IAS 17 instead of IFRS 16.
| 2019 | 2018 | Apr. 18- | 2018 | ||
|---|---|---|---|---|---|
| SEK M | Note 1 | Jan.-Mar. | Jan.-Mar. | Mar. 19 | Jan.-Dec. |
| Net sales | 33 | 40 | 167 | 174 | |
| Selling and administrative expenses | -79 | -77 | -379 | -376 | |
| Operating profit | -46 | -36 | -212 | -202 | |
| Result from financial investment | |||||
| Result from participations in Group companies | -208 | -208 | |||
| Result from other financial fixed assets | 13 | 12 | 13 | 12 | |
| Result from financial current assets | 2 | 1 | 1 | ||
| Interest expense and similar items | -11 | -5 | -52 | -47 | |
| Result after financial items | -41 | -29 | -459 | -445 | |
| Appropriations | 545 | ||||
| Tax | 12 | 9 | -98 | -101 | |
| Net profit/loss for the period | -30 | -20 | -557 | -1 |
The Parent Company consists primarily of head office functions plus a branch in Norway. Net sales pertain to charges to Group companies. The average number of employees was 59 (73).
Total approved dividends to shareholders amount to SEK 432 M, of which SEK 216 M was paid in April and SEK 216 M will be paid in November 2019.
| 2019 | 2018 | 2018 | ||
|---|---|---|---|---|
| SEK M | Note 1 | Mar. 31 | Mar. 31 | Dec. 31 |
| ASSETS | ||||
| Fixed assets | ||||
| Intangible fixed assets | 38 | |||
| Tangible fixed assets | 39 | 9 | 24 | |
| Financial fixed assets | 5,587 | 4,731 | 5,571 | |
| Total fixed assets | 5,626 | 4,778 | 5,595 | |
| Current assets | ||||
| Current receivables | 260 | 310 | 875 | |
| Cash and bank balances | 1,300 | |||
| Treasury balances in NCC Treasury AB | 55 | 834 | 161 | |
| Total current assets | 315 | 2,444 | 1,036 | |
| Total assets | 5,941 | 7,221 | 6,631 | |
| SHAREHOLDERS´ EQUITY AND LIABILITIES | ||||
| Shareholders´ equity | 2,861 | 3,751 | 2,891 | |
| Provisions | 8 | 9 | 8 | |
| Long term liabilities | 2,045 | 2,048 | 2,045 | |
| Current liabilities | 1,026 | 1,413 | 1,687 | |
| Total shareholders' equity and liabilities | 5,941 | 7,221 | 6,631 |
This interim report has been compiled pursuant to IAS 34 Interim Financial Reporting. The interim report has been prepared in accordance with International Financial Reporting Standards (IFRS) and the interpretations of prevailing accounting standards issued by the International Financial Reporting Interpretations Committee (IFRIC), as approved by the EU.
The interim report has been prepared pursuant to the same accounting policies and methods of calculation as the 2018 Annual Report (Note 1, pages 30–37), with the exception of IFRS 16 Leases, which is applied as of January 1, 2019. The impact of the implementation of IFRS 16 Leases on the financial statements is described below under the heading IFRS 16 Leases.
IFRS 5 Non-current Assets Held for Sale and Discontinued Operations The assets and liabilities attributable to the expected transfer of Road Services are recognized on separate lines on the asset and liability sides, respectively.
IFRS 16 Leases is applied as of January 1, 2019. IFRS 16 Leases replaces the previous standard IAS 17 Leases. NCC has chosen to implement the standard according to the modified retrospective approach, which entails that identified leases have not been restated retrospectively, meaning that there is no impact on comparative figures for periods prior to 2019.
The application of IFRS 16 Leases entails that NCC recognizes right-of-use assets with the associated lease liability for vehicles, heavy production machinery, leased premises and site leaseholds/land leases. The balance sheet has been expanded to include lines for right-of-use assets recognized under tangible fixed assets and current assets. The associated lease liability is included in current and non-current interest-bearing liabilities. Right-of-use assets are depreciated over the term of the lease. The costs for these leases have been recognized in the income statement as depreciation and interest expense, respectively. The lease payment is divided into an interest component and a depreciation component. The operating result has been impacted positively and net financial items have been impacted negatively. In conjunction with the implementation of IFRS 16 Leases, cash flow from operating activities has increased and cash flow from financing activities has decreased.
When discounting future lease payments for most of the vehicles and heavy machinery leased by the Group, NCC has used the interest rate implicit in each lease as the
discount rate. For other types of lease payments recognized in accordance with IFRS 16 Leases, which mainly include leased premises and site leaseholds, the incremental borrowing rate of the individual lessee is used as the discount rate. The incremental borrowing rate of the individual lessee is based on the lessee's financial strength, the country and the term of the lease in question.
The table below shows the impact, on both the asset and liability side, of the transition from the recognition of finance leases according to IAS 17 Leases to the recognition of right-of-use assets according to IFRS 16 Leases.
| Right-of-use assets | SEK M |
|---|---|
| Initial value for financial leasing | 493 |
| Reversed residual value | -190 |
| Additional right-of-use assets | 1,684 |
| Total additional right-of-use assets | 1,494 |
| Right-of-use assets as of January 1, 2019 | 1,987 |
| Financial commitment for right-of-use assets | |
| Initial commitment for financial leasing | 493 |
| Additional committment | 1,494 |
| Prepaid leasing fees | -80 |
| Interest-bearing liability as of January 1, 2019 | 1,907 |
| -whereof short-term | 610 |
|---|---|
| -whereof long-term | 1,297 |
The Parent Company has prepared its interim report pursuant to the Swedish Annual Accounts Act (1995:1554) 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 2018 Annual Report (Note 1, pages 30–37), except that the parent company applies the exceptions in RFR2 and report all leasing commitments as operational.
| Total depreciation | -334 | -188 | -932 | -785 |
|---|---|---|---|---|
| Machinery and equipment 2) | -246 | -165 | -761 | -681 |
| Owner-occupied properties 1) | -75 | -8 | -106 | -40 |
| Other intangible assets | -14 | -14 | -65 | -65 |
| SEK M | Jan.-Mar. | Jan.-Mar. | Mar. 19 | Jan.-Dec. |
| 2019 | 2018 | Apr. 18- | 2018 |
1) Of which depreciation of right-of-use assets SEK 60 M (0).
2) Of which depreciation of right-of-use assets SEK 107 M (29).
| 2019 | 2018 | Apr. 18- | 2018 | |
|---|---|---|---|---|
| SEK M | Jan.-Mar. | Jan.-Mar. | Mar. 19 | Jan.-Dec. |
| Properties held for future development | -130 | -130 | ||
| Completed property projects | -240 | -240 | ||
| Managed properties | -1 | -4 | -3 | |
| Machinery and equipment | -7 | -10 | -2 | |
| Goodwill within NCC Infrastructure | -36 | -36 | ||
| Other intangible assets | -41 | -41 | ||
| Total impairment expenses | -8 | -460 | -453 |
| MSEK | 2019 | 2018 | 2018 |
|---|---|---|---|
| Koncernen | Mar. 31 | Mar. 31 | Dec. 31 |
| Owner-occupied properties | 775 | ||
| Machinery and equipment | 1,120 | 443 | 493 |
| Land leases | 50 | ||
| Total right-of-use assets | 1,945 | 443 | 493 |
| NCC | NCC | NCC | ||||||
|---|---|---|---|---|---|---|---|---|
| Building | Building | NCC | NCC | Property | Total | Other and | ||
| January -March 2019 | Sweden | Nordics | Infrastructure | Industry | Development | segments | eliminations 1) | Group |
| Net sales, external | 3,425 | 2,407 | 4,233 | 968 | 400 | 11,433 | 1 | 11,434 |
| Net sales, internal | 244 | 160 | 78 | 297 | 11 | 790 | -790 | |
| Net sales, total | 3,669 | 2,567 | 4,311 | 1,265 | 411 | 12,223 | -789 | 11,434 |
| Operating profit | 110 | 34 | 3 | -385 | -20 | -258 | -94 | -352 |
| Net financial items | -18 | |||||||
| Profit/loss after financial items | -370 | |||||||
| NCC | NCC | NCC | ||||||
| Building | Building | NCC | NCC | Property | Total | Other and | ||
| January -March 2019 | Sweden | Nordics | Infrastructure | Industry | Development | segments | eliminations 1) | Group |
| Net sales, external | 3,426 | 2,126 | 4,177 | 891 | 272 | 10,892 | 2 | 10,894 |
| Net sales, internal | 224 | 173 | 117 | 274 | 12 | 800 | -800 | |
| Net sales, total | 3,649 | 2,299 | 4,294 | 1,165 | 285 | 11,692 | -798 | 10,894 |
| Operating profit | 111 | 11 | -11 | -411 | 16 | -285 | -79 | -364 |
| Net financial items | -8 | |||||||
| Profit/loss after financial items | -372 |
1) The figures for the quarter include among others NCC's head office and results from small subsidiaries and associated companies, totalling SEK -54 M (-57). Further, the figures for the quarter includes eliminations of internal profits of SEK -11 M (-2) and other Group adjustments, mainly consisting of differences of accounting policy between the segments and the Group (including pensions) and a provision for restructuring amounting SEK -29 M (-20).
| Net sales | Orders received | ||||
|---|---|---|---|---|---|
| 2019 | 2018 | 2019 | 2018 | ||
| SEK M | Jan.-Mar. | Jan.-Mar. | Jan.-Mar. | Jan.-Mar. | |
| Sverige | 6,965 | 6,992 | 9,010 | 13,217 | |
| Danmark | 1,454 | 1,409 | 2,532 | 1,380 | |
| Finland | 1,366 | 1,157 | 2,265 | 1,641 | |
| Norge | 1,650 | 1,335 | 1,694 | 1,283 | |
| Summa | 11,434 | 10,894 | 15,501 | 17,521 |
In the table 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, interest-rate swaps, oil forward contracts, as well as electricity forward
contracts used for hedging purposes. The measurement to fair value of currency forward contracts, oil forward contracts as well as electricity forward contracts is based on accepted models with observable input data such as interest rates, exchange rates and commodity prices. The measurement of interest-rate 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 | Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Level 1 Level 2 Level 3 | Total Level 1 Level 2 Level 3 | Total Level 1 Level 2 Level 3 | Total | |||||||||
| Financial assets measured at fair value through profit and | ||||||||||||
| loss | ||||||||||||
| Short-term investments | 10 | 10 | 123 | 123 | 72 | 72 | ||||||
| Derivative instruments | 12 | 12 | 3 | 3 | 127 | 127 | ||||||
| Derivative instruments used in hedge accounting | 47 | 47 | 63 | 63 | 34 | 34 | ||||||
| Financial assets measured at fair value through other | ||||||||||||
| comprehensive income | ||||||||||||
| Equity instruments | 74 | 74 | 81 | 81 | 77 | 77 | ||||||
| Total assets | 10 | 59 | 74 | 143 | 123 | 66 | 81 | 270 | 72 | 161 | 77 | 310 |
| Financial liabilities measured at fair value through profit | ||||||||||||
| and loss | ||||||||||||
| Derivative instruments | 26 | 26 | 75 | 75 | 4 | 4 | ||||||
| Derivative instruments used in hedge accounting | 30 | 30 | 94 | 94 | 51 | 51 | ||||||
| Total liabilities | 0 | 56 | 0 | 56 | 0 | 169 | 0 | 169 | 0 | 55 | 0 | 55 |
In the tables 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 | Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | |||
|---|---|---|---|---|---|---|
| Carrying | Fair | Carrying | Fair | Carrying | Fair | |
| amount | value | amount | value | amount | value | |
| Long-term interest-bearing receivables - amortized cost | 194 | 195 | 657 | 658 | 195 | 196 |
| Short-term investments - amortized cost | 20 | 20 | ||||
| Long-term interest-bearing liabilities | 2,297 | 2,298 | 1,575 | 1,581 | 1,342 | 1,343 |
| Current interest-bearing liabilities | 1,543 | 1,544 | 1,620 | 1,626 | 1,051 | 1,051 |
For other financial instruments recognized at amortized cost - accounts receivables, 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. Short- and long term interest-bearing liabilities have been effected by IFRS 16 by SEK 600 M respective SEK 1,275 M.
| SEK M | 2019 | 2018 | 2018 |
|---|---|---|---|
| Group | Mar. 31 | Mar. 31 | Dec. 31 |
| Assets pledged | 1,884 | 453 | 503 |
| Contingent liabilities and guarantee obligations 1) | 605 | 607 | 602 |
| Parent company | |||
| Contingent liabilities and guarantee obligations 1) | 19,380 | 19,058 | 19,678 |
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.
| 2019 6) | 20183) Apr 18- 6) | 2018 | 20173) | 2017 | 2016 | 2015 | 2014 | ||
|---|---|---|---|---|---|---|---|---|---|
| Jan.-Mar. Jan.-Mar. | Mar 19 Jan.-Dec. | Jan.-Dec. | Jan.-Dec. | Jan.-Dec. | Jan.-Dec. | Jan.-Dec. | |||
| Profitability ratios | |||||||||
| Return on shareholders equity, % excl profit from dividend of Bonava 1) | -21 | 8 | -21 | -18 | 17 | 18 | 19 | 26 | 22 |
| Return on shareholders equity, % incl profit from dividend of Bonava 1) 5) | -21 | 8 | -21 | -18 | 17 | 18 | 118 | 26 | 22 |
| Return on capital employed, % excl profit from dividend of Bonava 1) | -9 | 5 | -9 | -9 | 12 | 13 | 13 | 17 | 14 |
| Return on capital employed, % incl profit from dividend of Bonava 1) 5) | -9 | 5 | -9 | -9 | 12 | 13 | 63 | 17 | 14 |
| Financial ratios at period-end | |||||||||
| EBITDA % excl profit from dividend of Bonava | -0.1 | -1.6 | -0.1 | 0.8 | 3.3 | 3.6 | 4.7 | 6.2 | 5.8 |
| EBITDA % incl profit from dividend of Bonava 5) | -0.1 | -1.6 | -0.1 | 0.8 | 3.3 | 3.6 | 17.0 | 6.2 | 5.8 |
| Interest-coverage ratio, times excl profit from dividend of Bonava 1) | -5.8 | 4.0 | -5.8 | -6.0 | 8.5 | 9.8 | 6.6 | 7.1 | 6.4 |
| Interest-coverage ratio, times incl profit from dividend of Bonava1) 5) | -5.8 | 4.0 | -5.8 | -6.0 | 8.5 | 9.8 | 31.1 | 7.1 | 6.4 |
| Equity / asset ratio, % | 10 | 18 | 10 | 11 | 19 | 20 | 22 | 25 | 23 |
| Interest bearing liabilities/total assets, % | 22 | 17 | 22 | 17 | 15 | 15 | 16 | 24 | 26 |
| Net cash +/ net debt -, SEK M | -4,844 | -1,011 | -4,844 | -3,045 | -149 | -149 | -222 | -4,552 | -6,836 |
| Debt / equity ratio, times | 1.8 | 0.2 | 1.8 | 1.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.8 |
| Capital employed at period end, SEK M | 8,838 | 9,584 | 8,838 | 7,619 | 9,174 | 9,523 | 9,585 | 19,093 | 18,935 |
| Capital employed, average | 8,712 | 9,176 | 8,712 | 8,780 | 9,138 | 9,418 | 13,474 | 18,672 | 18,531 |
| Capital turnover rate, times1) | 6.6 | 5.8 | 6.6 | 6.5 | 6.0 | 5.8 | 4.1 | 3.3 | 3.1 |
| Share of risk-bearing capital, % | 11 | 19 | 11 | 12 | 21 | 22 | 24 | 25 | 23 |
| Closing interest rate, % 7) | 1.3 | 1.6 | 1.3 | 1.3 | 2.0 | 2.0 | 2.6 | 2.8 | 2.8 |
| Average period of fixed interest, years | 0.5 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.9 | 0.9 | 1.1 |
| Per share data | |||||||||
| Profit/loss after tax, before and after dilution, SEK excl profit from dividend Bonava | -2.88 | -2.73 | -7.16 | -7.00 | 8.07 | 9.29 | 11.61 | 19.59 | 17.01 |
| Profit/loss after tax, before and after dilution, SEK incl profit from dividend Bonava 5) | -2.88 | -2.73 | -7.16 | -7.00 | 8.07 | 9.29 | 73.81 | 19.59 | 17.01 |
| Cash flow from operating activities, before and after dilution, SEK | 0.50 | -5.40 | 2.45 | -3.47 | 19.97 | 19.97 | 10.88 | 37.65 | 12.47 |
| Cash flow before financing, before and after dilution, SEK | -1.30 | -7.54 | -4.41 | -10.71 | 12.59 | 12.59 | -0.05 | 30.88 | 5.32 |
| P / E ratio excl profit from dividend Bonava 1) | -20 | 45 | -20 | -20 | 19 | 17 | 19 | 13 | 15 |
| P / E ratio incl profit from dividend Bonava 1) 5) | -20 | 45 | -20 | -20 | 19 | 17 | 3 | 13 | 15 |
| Dividend, ordinary, SEK | 4.00 | 4.00 | 8.00 | 8.00 | 8.00 | 3.00 | 12.00 | ||
| Dividend yield, % | 2.9 | 2.9 | 5.1 | 5.1 | 3.5 | 1.1 | 4.9 | ||
| Shareholders' equity before dilution, SEK | 24.85 | 45.53 | 24.85 | 27.13 | 47.81 | 51.04 | 51.39 | 89.85 | 82.04 |
| Shareholders' equity after dilution, SEK | 24.85 | 45.53 | 24.85 | 27.13 | 47.81 | 51.04 | 51.39 | 89.85 | 82.04 |
| Share price / shareholders' equity, % | 575 | 349 | 575 | 508 | 329 | 308 | 439 | 293 | 301 |
| Share price at period-end, NCC B, SEK | 142.95 | 158.70 | 142.95 | 137.80 | 157.30 | 157.30 | 225.40 | 263.00 | 246.80 |
| Number 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 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.6 |
| Total number of shares outstanding at period-end before dilution | 108.0 | 108.1 | 108.0 | 108.0 | 108.1 | 108.1 | 108.1 | 107.9 | 107.8 |
| Average number of shares outstanding before dilution during the period | 108.0 | 108.1 | 108 | 108.1 | 108.1 | 108.1 | 108.1 | 107.9 | 107.8 |
| Market capitalization before dilution, SEK M 4) | 15,438 | 17,150 | 15,438 | 14,896 | 16,997 | 16,997 | 24,325 | 28,369 | 26,574 |
| Personnel | |||||||||
| Average number of employees | 15,110 | 15,775 | 15,110 | 16,290 | 17,762 | 17,762 | 16,793 | 17,872 | 17,669 |
| 1) Calculations are based on the ro lling 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) IFRS 16 has not had any material effect on key ratios regarding return on employment and equity.
7) Refers to interest-bearing liabilities excluding pension liabilities according to IAS 19 and leases according to IFRS 16.
For definitions of key figures, see www.ncc.gro up/investor-relations/financial-data/financial-definitions.
Chief Financial Officer Susanne Lithander Tel. +46 (0)73-037 08 74
IR Manager Johan Bergman Tel. +46 (0)8-585 523 53, +46 (0)70-354 80 35
An information meeting with an integrated telephone conference will be held on April 29 at 9:00 a.m. CET at Tändstickspalatset, Västra Trädgårdsgatan 15 in Stockholm. The presentation will be held in English. To participate in this teleconference, call +46 8 566 426 93 (SE), +44 333 300 92 70 (UK) or +1 833 526 83 82 (US) five minutes prior to the start of the conference.
This is the type of information that NCC is obligated to disclose pursuant to the EU Market Abuse Regulation. The information was issued for publication through the agency of the contact persons set out above on April 29, 2019, at 7:10 a.m. CET.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.