AI assistant
YIT Oyj — Annual Report 2013
Feb 6, 2014
3249_er_2014-02-06_334b2747-4821-4c90-bf27-6e12bf688867.pdf
Annual Report
Open in viewerOpens in your device viewer
Financial Statements Bulletin 2013
YIT'S FINANCIAL STATEMENTS BULLETIN FOR 2013: Actions according to demanding market – Sales and cash flow in focus
Except where otherwise noted, the explanatory statement of the financial statements describes the construction business, i.e. the continuing operations after the partial demerger. The demerger of Caverion Corporation from YIT was registered on June 30, 2013. The results of Building Services for January–June 2013 are reported under discontinued operations, along with the demerger costs (tables section). Unless otherwise noted, the figures in brackets refer to the corresponding period in the year before.
October–December 2013 (segment reporting, POC)
- Revenue decreased by 6% to EUR 521.3 (555.4) million, Construction Services Finland -5% and International Construction Services -6%. At comparable exchange rates, revenue decreased by 4%.
- Operating profit decreased by 39% to EUR 41.2 (68.0) million, Construction Services Finland -43% and International Construction Services -29%. Operating profit includes a non-recurring cost of EUR 1.2 million related to restructuring measures.
- Operating profit excluding non-recurring items fell by 38% to EUR 42.4 (68.0) million.
- Order backlog decreased by 2% to EUR 2,713.7 (2,765.1) million. Compared to the end of September, the order backlog fell by 4%.
- Profit before taxes declined by 45% to EUR 32.5 (59.1) million.
- Earnings per share decreased by 46% to EUR 0.19 (0.35).
January–December 2013 (segment reporting, POC)
- Revenue declined by 5% to EUR 1,858.8 (1,959.0) million, Construction Services Finland -8% and International Construction Services +4%. At comparable exchange rates, revenue decreased by 4%.
- Operating profit decreased by 24% to EUR 152.8 (201.1) million. Operating profit includes a nonrecurring cost of EUR 1.2 million related to restructuring measures.
- Operating profit excluding non-recurring items fell by 21% to EUR 154.0 (194.1) million.
- Profit before taxes declined by 28% to EUR 122.8 (169.6) million.
- Earnings per share decreased by 28% to EUR 0.75 (1.04).
- The partial demerger was completed successfully on June 30, 2013.
GUIDANCE FOR 2014: The Group revenue based on segment reporting is estimated to grow by 0-10% at comparable exchange rates. The operating profit margin based on segment reporting is estimated to be in the range of 7.5-8.5% excluding non-recurring items.
Continuing uncertainty over the general macroeconomic development impacts YIT's business operations and customers.
DIVIDEND PROPOSAL: According to the proposal of the Board of Directors, a divided of EUR 0.38 per share will be paid, representing 51% of the Group's net profit for the period based on segment reporting.
Kari Kauniskangas, President and CEO: Actions to improve sales, cash flow and capital efficiency started to bear fruit
I am in many respects satisfied with our achievements in the challenging market environment of 2013. Housing sales in Russia continued to grow, and in the Baltic countries and Central Eastern Europe the favorable development continued while the focus of operations turned to own-developed residential production. In Infra Services, the progress was positive as a whole, and the E18 Koskenkylä–Kotka project was selected as the "Construction Site of the Year" in Finland. We also achieved significant progress in strategically important projects. However, the weakness of the business premises market and the caution of consumers in the Finnish housing market had a negative impact on our results and balance sheet. As a result, towards the end of the year, we focused on improving sales, cash flow and cost and capital efficiency. In the fourth quarter we succeeded among other things in selling business premises projects and reducing the inventory of completed unsold apartments. This was seen as good cash flow and a downturn of the trend in net debt and invested capital. In addition, we have adjusted our cost structure according to the current market environment, particularly in Finland.
The uncertainty of the business environment seems to continue in 2014, and we will continue our efforts to promote sales, cash flow and a more efficient business model. At the same time, our solid plot reserve and flexible resources secure the opportunity to quickly react to any recovery in demand. 2014 is also the first year in our three-year strategy period. According to our strategy, we seek growth in all our business areas through own-developed projects, increased capital efficiency and improved resistance to economic cycles. I would also like to thank YIT's entire personnel for the valuable contribution in 2013.
Key figures
| Segment reporting, POC | |||||||
|---|---|---|---|---|---|---|---|
| Revenue, EUR million | 10-12/13 | 10-12/12 | Change | 1-12/13 | 1-12/12 | Change | |
| Construction Services Finland | 327.1 | 342.6 | -5% | 1,219.8 | 1,329.0 | -8% | |
| International Construction Services | 192.2 | 205.0 | -6% | 621.2 | 599.6 | 4% | |
| Other items | 1.9 | 7.8 | 17.9 | 30.3 | |||
| Group, total | 521.3 | 555.4 | -6% | 1,858.8 | 1,959.0 | -5% |
| Operating profit, EUR million | 10-12/13 | 10-12/12 | Change | 1-12/13 | 1-12/12 | Change |
|---|---|---|---|---|---|---|
| Construction Services Finland | 22.8 | 40.2 | -43% | 94.5 | 134.1 | -30% |
| International Construction Services | 22.1 | 31.0 | -29% | 71.9 | 80.4 | -11% |
| Other items | -3.8 | -3.2 | -13.6 | -13.4 | ||
| Group, total | 41.2 | 68.0 | -39% | 152.8 | 201.1 | -24% |
| Operating profit margin, % | 10-12/13 | 10-12/12 | 1-12/13 | 1-12/12 | |
|---|---|---|---|---|---|
| Construction Services Finland | 7.0 | 11.7 | 7.7 | 10.1 | |
| International Construction Services | 11.5 | 15.1 | 11.6 | 13.4 | |
| Group, total | 7.9 | 12.2 | 8.2 | 10.3 |
| Operating profit | ||||||
|---|---|---|---|---|---|---|
| excluding non-recurring items , EUR million | 10-12/13 | 10-12/12 | Change | 1-12/13 | 1-12/12 | Change |
| Construction Services Finland | 23.9 | 40.2 | -41% | 95.5 | 134.1 | -29% |
| International Construction Services | 22.1 | 31.0 | -29% | 71.9 | 73.4 | -2% |
| Other items | -3.5 | -3.2 | -13.4 | -13.4 | ||
| Group, total | 42.4 | 68.0 | -38% | 154.0 | 194.1 | -21% |
| Operating profit margin | |||||
|---|---|---|---|---|---|
| excluding non-recurring items, % | 10-12/13 | 10-12/12 | 1-12/13 | 1-12/12 | |
| Construction Services Finland | 7.3 | 11.7 | 7.8 | 10.1 | |
| International Construction Services | 11.5 | 15.1 | 11.6 | 12.2 | |
| Group, total | 8.1 | 12.2 | 8.3 | 9.9 |
| Order backlog, EUR million | 12/13 | 9/13 | Change | 12/13 | 12/12 | Change |
|---|---|---|---|---|---|---|
| Construction Services Finland | 1,428.2 | 1,555.1 | -8% | 1,428.2 | 1,499.0 | -5% |
| International Construction Services | 1,285.5 | 1,258.3 | 2% | 1,285.5 | 1,266.1 | 2% |
| Group, total | 2,713.7 | 2,813.4 | -4% | 2,713.7 | 2,765.1 | -2% |
| Other key figures, EUR million | 10-12/13 | 10-12/12 | Change | 1-12/13 | 1-12/12 | Change |
|---|---|---|---|---|---|---|
| Profit before taxes | 32.5 | 59.1 | -45% | 122.8 | 169.6 | -28% |
| Profit for the review period 1) | 24.3 | 43.8 | -45% | 93.9 | 130.7 | -28% |
| Earnings per share, EUR | 0.19 | 0.35 | -46% | 0.75 | 1.04 | -28% |
| Operating cash flow after investments | 76.3 | 8.0 | -87.9 | 49.9 | ||
| 1) Attributable to equity holders of the parent company |
| 12/13 | 9/13 | Change | 12/13 | 12/12 | Change | |
|---|---|---|---|---|---|---|
| Return on investment | ||||||
| (last 12 months), % | 10.3 | 12.3 | 10.3 | 15.0 | ||
| Equity ratio, % | 37.8 | 37.0 | 37.8 | 43.1 | ||
| Personnel at the end of period | 6,172 | 6,384 | -3% | 6,172 | 6,691 | -8% |
Group reporting, IFRS
| 12/13 | 9/13 | Change | 12/13 | 12/12 | Change | |
|---|---|---|---|---|---|---|
| Net interest-bearing debt, EUR million | ||||||
| (2012 non-IFRS) | 781.7 | 857.3 | -9% | 781.7 | 616.0 | 27% |
| Gearing ratio, % (2012 non-IFRS) | 112.0 | 123.7 | 112.0 | 80.9 |
FINANCIAL STATEMENTS BULLETIN JANUARY 1 – DECEMBER 31, 2013
Contents
- Group financial development based on segment reporting
- Development by business segment
- Group financial development based on Group reporting (IFRS, IFRIC 15)
- Personnel
- Strategic objectives
- Resolutions passed at General Meetings
- Shares and shareholders
- Most significant short-term business risks and risk management
- Outlook for 2014
- Board of Directors' proposal for the use of distributable equity
- Tables to the Financial Statements Bulletin
Group financial development based on segment reporting
Accounting principles applied in the financial statements
YIT Corporation's management follows the development of the company's business according to the percentage of completion-based reporting method for each segment. Therefore, the explanatory statement of the financial statements focuses on describing the company's performance based on this reporting. YIT also reports on its operations in accordance with IFRS guidelines, where the company applies, for example, the IFRIC 15 guidelines. The effects of the differences of the recognition principles are presented in detail in the tables to the financial statements.
Unless otherwise noted, the explanatory statement of the financial statements describes the construction business, i.e. the continuing operations after the partial demerger. The demerger of Caverion Corporation from YIT was registered on June 30, 2013. The result of Building Services for January–June 2013 is reported under discontinued operations (tables section).The income and expenses related to assets and liabilities transferred to Caverion Corporation in the partial demerger have been allocated to discontinued operations in the income statement. In accordance with IFRS 5, the balance sheets for the comparison periods preceding the demerger include the assets and liabilities related to the Building Services business transferred to Caverion Corporation in connection with the implementation of the demerger. Accordingly, the balance sheets do not illustrate the financial position of the continuing operations. In addition, the interim report contains non-IFRS figures as historical reference figures, which best illustrate the financial position of the continuing operations.
In addition to Caverion's net result, the costs relating to the demerger and the difference between the fair value and book value of net assets transferred to Caverion are reported under discontinued operations.
| Revenue, EUR million | 10-12/13 | 10-12/12 | Change | 1-12/13 | 1-12/12 | Change |
|---|---|---|---|---|---|---|
| Construction Services Finland | 327.1 | 342.6 | -5% | 1,219.8 | 1,329.0 | -8% |
| International Construction Services | 192.2 | 205.0 | -6% | 621.2 | 599.6 | 4% |
| Other items | 1.9 | 7.8 | 17.9 | 30.3 | ||
| Group, total | 521.3 | 555.4 | -6% | 1,858.8 | 1,959.0 | -5% |
Revenue (segment reporting, POC)
In January-December, YIT's revenue decreased by 5% year-on-year to EUR 1,858.8 million (1-12/2012: EUR 1,959.0 million). Changes in foreign exchange rates reduced revenue by EUR 30.6 million compared with the previous year. Finland accounted for 66% of revenue (1–12/2012: 69%), Russia for 27% (1– 12/2012: 24%), and the Baltic countries, the Czech Republic and Slovakia for 7% (1–12/2012: 7%). Revenue continued to grow in International Construction Services, but the revenue of Construction Services Finland was impacted by the business premises market, which was clearly weaker than in the previous year.
In October–December, revenue decreased by 6% year-on-year to EUR 521.3 million (10–12/2012: EUR 555.4 million). Changes in foreign exchange rates reduced revenue by EUR 14.1 million year-on-year. In International Construction Services, revenue was impacted by the lower percentage of completion of sold apartments and the weaker ruble. In Construction Services Finland, revenue decreased due to the weak business premises market.
Result (segment reporting, POC)
| Operating profit, EUR million | 10-12/13 | 10-12/12 | Change | 1-12/13 | 1-12/12 | Change |
|---|---|---|---|---|---|---|
| Construction Services Finland | 22.8 | 40.2 | -43% | 94.5 | 134.1 | -30% |
| International Construction Services | 22.1 | 31.0 | -29% | 71.9 | 80.4 | -11% |
| Other items | -3.8 | -3.2 | -13.6 | -13.4 | ||
| Group, total | 41.2 | 68.0 | -39% | 152.8 | 201.1 | -24% |
| Operating profit margin, % | 10-12/13 | 10-12/12 | 1-12/13 | 1-12/12 | |
|---|---|---|---|---|---|
| Construction Services Finland | 7.0 | 11.7 | 7.7 | 10.1 | |
| International Construction Services | 11.5 | 15.1 | 11.6 | 13.4 | |
| Group, total | 7.9 | 12.2 | 8.2 | 10.3 |
| Operating profit excluding non-recurring items, EUR million |
10-12/13 | 10-12/12 | Change | 1-12/13 | 1-12/12 | Change |
|---|---|---|---|---|---|---|
| Construction Services Finland | 23.9 | 40.2 | -41% | 95.5 | 134.1 | -29% |
| International Construction Services | 22.1 | 31.0 | -29% | 71.9 | 73.4 | -2% |
| Other items | -3.5 | -3.2 | -13.4 | -13.4 | ||
| Group, total | 42.4 | 68.0 | -38% | 154.0 | 194.1 | -21% |
| Operating profit margin excluding non | |||||
|---|---|---|---|---|---|
| recurring items, % | 10-12/13 | 10-12/12 | 1-12/13 | 1-12/12 | |
| Construction Services Finland | 7.3 | 11.7 | 7.8 | 10.1 | |
| International Construction Services | 11.5 | 15.1 | 11.6 | 12.2 | |
| Group, total | 8.1 | 12.2 | 8.3 | 9.9 |
In 2013, YIT's operating profit decreased by 24% compared with the previous year to EUR 152.8 million (1–12/2012: EUR 201.1 million). The operating profit margin was 8.2% (1–12/2012: 10.3%). Operating profit includes a non-recurring cost of EUR 1.2 million related to restructuring measures. The operating profit in the comparison period was improved by the release of a provision of EUR 7.0 million in International Construction Services. The profitability of Construction Services Finland was impacted by the weak performance in Business Premises and the high activity in investor deals in Finnish housing. The profitability of International Construction Services was impacted negatively by the specification and re-allocation of area development costs in projects in Moscow Oblast, the effect of which was approximately EUR 4 million. Changes in foreign exchange rates reduced operating profit by EUR 4.7 million compared with the previous year. Due to an amendment to the recording method which took effect at the beginning of 2013, the operating profit for the review period does not include borrowing costs according to IAS 23 (the comparison figures have been adjusted accordingly).
Operating profit for October–December decreased by 39% year-on-year to EUR 41.2 million (10–12/2012: EUR 68.0 million). The operating profit margin was 7.9% (10–12/2012: 12.2%). Operating profit includes a non-recurring cost of EUR 1.2 million related to restructuring measures. Profitability was reduced by the weak performance in Business Premises and the high activity in investor deals in Finnish housing. The specification and re-allocation of area development costs in projects in Moscow Oblast weakened profitability in International Construction Services by approximately EUR 4 million. Changes in foreign exchange rates had a EUR 2.1 million negative impact on the operating profit compared to the corresponding period in the previous year.
In January-December, profit before taxes declined by 28% year-on-year to EUR 122.8 million (1–12/2012: EUR 169.6 million). Profit before taxes for October–December decreased by 45% year-on-year to EUR 32.5 million (10-12/2012: EUR 59.1 million).
Profit for the review period attributable to the equity holders of the parent company for January-December decreased by 28% year-on-year to EUR 93.9 million (1-12/2012: EUR 130.7 million). The profit for October–December decreased by 45% year-on-year to EUR 24.3 million (10-12/2012: EUR 43.8 million). The Finnish corporate tax rate decreased from 24.5% to 20.0% as of January 1, 2014. The change in the tax rate had a one-time negative impact of EUR 2.1 million on October-December results due to the decrease in net deferred tax assets.
Earnings per share for January-December fell by 28% compared with the previous year to EUR 0.75 (1– 12/2012: EUR 1.04). Earnings per share for October–December decreased by 46% year-on-year to EUR 0.19 (10-12/2012: EUR 0.35).
The effective tax rate was 23.6% during the review period (1–12/2012: 22.3%).
Order backlog (segment reporting, POC)
| Order backlog, EUR million | 12/13 | 9/13 | Change | 12/13 | 12/12 | Change |
|---|---|---|---|---|---|---|
| Construction Services Finland | 1,428.2 | 1,555.1 | -8% | 1,428.2 | 1,499.0 | -5% |
| International Construction Services | 1,285.5 | 1,258.3 | 2% | 1,285.5 | 1,266.1 | 2% |
| Group, total | 2,713.7 | 2,813.4 | -4% | 2,713.7 | 2,765.1 | -2% |
YIT's order backlog remained at the level of the end of 2012, amounting to EUR 2,713.7 (12/2012: EUR 2,765.1 million). Changes in foreign exchange rates reduced the order backlog by EUR 140.1 million compared to the previous year. The Group started the construction of a total of 2,464 apartments during the fourth quarter.
Acquisitions and capital expenditure
YIT increased its holding in YIT Moskovia by 5.92 percentage points during the review period and now holds all of the shares in the company. The purchase price was EUR 5.1 million. In 2013, the company did not carry out any other significant acquisitions.
Gross capital expenditures on non-current assets amounted to EUR 20.2 million in January–December (1– 12/2012: EUR 28.4 million), or 1.1% (1–12/2012: 1.5%) of revenue. Investments in construction equipment amounted to EUR 6.4 million (1–12/2012: EUR 15.8 million) and investments in information technology to EUR 6.3 million (1–12/2012: EUR 7.9 million). Other investments, including the acquisition of the minority share in YIT Moskovia, amounted to EUR 7.5 million (1–12/2012: EUR 4.8 million).
During the second quarter of 2013, YIT sold information technology assets to Caverion Corporation in connection with the demerger. The selling price was EUR 20.8 million.
YIT recorded EUR 17.4 million in depreciation during the review period (1–12/2012: EUR 20.6 million).
Cash flow and invested capital
Operating cash flow after investments for January-December amounted to EUR -87.9 million (1–12/2012: EUR 49.9 million). Operating cash flow after investments for October–December stood at EUR 76.3 million (10–12/2012: EUR 8.0 million). Cash flow for January-December was negatively impacted by the increase in working capital especially in Construction Services Finland. The cash flow for October–December, in turn, was improved by the decrease in working capital towards the end of the year due to active sales and improved capital efficiency. The cash flow of plot investments for the whole year amounted to EUR 171.4 million (1–12/2012: EUR 192.1 million) and EUR 40.1 million in October–December (10–12/2012: EUR 53.8 million).
Return on investment amounted to 10.3% for the last 12 months (10/2012–9/2013: 12.3%). At the end of December, the Group's invested capital based on segment reporting amounted to EUR 1,558.8 million (9/2013: EUR 1,592.8 million). Invested capital is calculated by deducting non-interest bearing liabilities from the balance sheet total.
Dividend proposal
YIT's target for dividend payout is 40–60% of net profit for the review period. The Board of Directors proposes to the Annual General Meeting that a dividend of EUR 0.38 per share be paid, representing 51% of the Group's net profit for the period based on segment reporting.
Development by business segment
Development by business segment is presented using figures based on segment reporting.
CONSTRUCTION SERVICES FINLAND
| 10-12/13 | 10-12/12 | Change | 1-12/13 | 1-12/12 | Change | |
|---|---|---|---|---|---|---|
| Revenue, EUR million | 327.1 | 342.6 | -5% | 1,219.8 | 1,329.0 | -8% |
| Operating profit, EUR million | 22.8 | 40.2 | -43% | 94.5 | 134.1 | -30% |
| Operating profit margin, % | 7.0 | 11.7 | 7.7 | 10.1 | ||
| Operating profit | ||||||
| excluding non-recurring items, EUR million | 23.9 | 40.2 | -41% | 95.5 | 134.1 | -29% |
| Operating profit margin | ||||||
| excluding non-recurring items, % | 7.3 | 11.7 | 7.8 | 10.1 |
| 12/13 | 9/13 | Change | 12/13 | 12/12 | Change | |
|---|---|---|---|---|---|---|
| Operative invested capital, | ||||||
| EUR million | 683.1 | 730.7 | -7% | 683.1 | 581.7 | 17% |
| Order backlog, EUR million | 1,428.2 | 1,555.1 | -8% | 1,428.2 | 1,499.0 | -5% |
| 1-12/13 | 10/12-9/13 | |
|---|---|---|
| Return on operative invested capital | ||
| (last 12 months), % | 14.9 | 17.5 |
In Construction Services Finland, revenue for January–December decreased by 8% year-on-year to EUR 1,219.8 million (1–12/2012: EUR 1,329.0 million). Revenue for October–December decreased by 5% yearon-year to EUR 327.1 million (10–12/2012: EUR 342.6 million). Revenue for October–December declined in business premises construction, in particular.
Operating profit for January–December decreased by 30% year-on-year to EUR 94.5 million (1–12/2012: EUR 134.1 million). Operating profit for October–December decreased by 43% year-on-year to EUR 22.8 million (10–12/2012: EUR 40.2 million). The profitability for October–December was negatively impacted by the weak performance in Business Premises and active investor sales in housing. Operating profit includes a non-recurring cost of EUR 1.0 million related to restructuring measures.
The order backlog at the end of December decreased by 5% compared with the end of the previous year, amounting to EUR 1,428.2 million (12/2012: EUR 1,499.0 million). Compared with the end of September, the order backlog decreased by 8% (9/2013: EUR 1,555.1 million).
The segment's return on operative invested capital for the last 12 months was 14.9%, which is below the Group's strategic target (20%). YIT aims to increase the return on investment in Finland by reducing the number of completed unsold apartments, selling own-developed business premises projects currently under construction and improving cost-efficiency. The importance of utilising off-balance sheet partnerships in plot acquisitions also increases.
The business segment's capital tied into plot reserves totalled EUR 282.3 million at the end of December (9/2013: EUR 289.7 million). The plot reserve including pre-agreements included building rights of 1,854,000 floor square metres for residential plots (9/2013: 1,854,000) and 1,051,000 floor square metres for business premises plots (9/2013: 890,000).
Investor deals supported residential sales
In October–December, the demand for apartments was at a normal level, but the demand for detached and terraced houses remained modest. In the last quarter of the year, investor deals again played a key role in maintaining sales volume, but consumer sales also showed cautious signs of picking up towards the end of the year.
In October–December, demand focused particularly on apartments close to completion and completed apartments. The consumer prices of apartments have continued to be stable, and the interest rates for mortgages have remained low. Customers' access to financing has remained more challenging than in the previous year, although there has been slight improvement in the lending terms of banks towards the end of the year. YIT has developed cross-border sales between the different operating countries. The demand for residential and leisure time housing in Eastern Finland among Russian customers has remained at a good level. In January, YIT sold slightly more than 120 apartments to consumers.
| Residential construction in Finland, | ||||||
|---|---|---|---|---|---|---|
| pcs 1) | 10-12/13 | 7-9/13 | Change | 1-12/13 | 1-12/12 | Change |
| Sold | 723 | 624 | 16% | 2,779 | 2,757 | 1% |
| - of which directly to consumers | 573* | 489** | 17% | 2,057*** | 1,869 | 10% |
| Start-ups | 369 | 553 | -33% | 2,483 | 2,856 | -13% |
| - of which directly to consumers | 219 | 418 | -48% | 1,761 | 1,968 | -11% |
| Completed | 921 | 620 | 49% | 3,161 | 2,722 | 16% |
| - of which directly to consumers | 631 | 377 | 67% | 2,094 | 2,364 | -11% |
| Under construction at the end of the | ||||||
| period | 3,562 | 4,114 | -13% | 3,562 | 4,240 | -16% |
| - of which sold at the end of the period | 2,087 | 2,334 | -11% | 2,087 | 2,409 | -13% |
| For sale at the end of the period | 1,988 | 2,339 | -15% | 1,988 | 2,282 | -13% |
| - of which completed | 513 | 559 | -8% | 513 | 451 | 14% |
1) Changes in the number of apartments may take place after the start of construction due to the division or combination of apartments.
* Includes 173 apartments sold to Ålandsbanken Housing Fund and Orava Residential REIT.
** Includes 108 apartments sold to Ålandsbanken and OP-Pohjola housing funds.
*** Includes 502 apartments sold to Ålandsbanken and OP-Pohjola housing funds and Orava Residential REIT.
In October–December, YIT started the construction of 219 own-developed apartments. In addition, YIT started construction of a total of 150 apartments as tender-based projects. The level of housing start-ups is lower than in the corresponding period in the previous year due to timing concerns and partly the need to adjust the number of housing start-ups to demand. In 2013, YIT reduced its housing start-ups by 11% compared with the level of the previous year to adjust its production to consumer demand. YIT has replenished its plot reserves by acquiring plots and making pre-agreements on plots in order to ensure good opportunities for housing start-ups also in the future.
Of the apartments under construction, 59% have been sold (12/2012: 57%), which reduces YIT's sales risk. The number of completed unsold apartments decreased in October–December due to active sales efforts, in addition to which the sales portfolio is now better in line with the current demand. The sales inventory is focused on medium-range residential production: approximately 62% of the apartments for sale are priced at less than EUR 300,000.
YIT is well prepared to adjust its residential production according to the market situation. The costs of completing the current own-developed residential and business premises projects for sale amounted to EUR 300.8 million at the end of December 2013 (12/2012: EUR 306.9 million).
Challenges in the business premises market
The development of the business premises market continued to be weak in October–December, and the order backlog for YIT's Business Premises fell compared with the level at the end of September. The profitability of Business Premises was reduced by the low volume and rising investor yields. The leasing of commercial and business premises under construction progressed reasonably well in October–December: lease agreements were signed on approximately 13,000 square meters of business premises. In October– December, business premises rents remained stable.
In December, YIT concluded agreements for the sale of the office properties of the commercial centre Dixi to be constructed in Tikkurila and MotorCenter Espoonlahti to be constructed in Espoo for Etera Mutual Pension Insurance Company. The total value of the transactions is approximately EUR 60 million, of which just over a quarter was recognised as revenue for 2013. YIT will continue the active sales of its owndeveloped business premises projects under construction in 2014.
In November 2013, Senate Properties and the City of Helsinki confirmed the selection of YIT as the winner of the design and implementation tender for the Central Pasila Centre, and as the developer with its Tripla proposal. In December 2013, the Parliament of Finland authorised Senate Properties to sell the Tripla plot and the Pasila station. In January 2014, three agreements were signed, comprising a design and build agreement on the Central Pasila Centre, a preliminary agreement on the real estate transaction and a turnkey contract on the public sections.
Development of Infra Services remained stable
The demand for infrastructure construction continued to be stable in October–December, but the order backlog in YIT's Infra Services fell compared with the level at the end of September. In December, YIT won the competitive bidding arranged by Länsimetro Oy on the construction contract of the Matinkylä– Urheilupuisto rail line of the West Metro, the total value of which is EUR 14 million. The construction work was started in December 2013, and it is estimated to be completed in January 2015. In addition, YIT started development of new wind power parks in Central Finland and Northern Ostrobothnia. The intention is to start the construction of the projects located in Kyyjärvi and Pyhäjärvi, of a total power of 50 MW, during 2015.
Rakennuslehti, the largest Finnish construction weekly, selected the E18 Koskenkylä–Kotka project of TYL Pulteri, the labour consortium formed by YIT and Destia, as the winner of the "Construction Site of the Year" competition. According to the jury, the schedules and production management were excellently realised in the project due to the life cycle model, and the cooperation with the client was exemplary.
Significant route projects in progress proceeded as planned in October–December.
INTERNATIONAL CONSTRUCTION SERVICES
| 10-12/13 | 10-12/12 | Change | 1-12/13 | 1-12/12 | Change | |
|---|---|---|---|---|---|---|
| Revenue, EUR million | 192.2 | 205.0 | -6% | 621.2 | 599.6 | 4% |
| Operating profit, EUR million | 22.1 | 31.0 | -29% | 71.9 | 80.4 | -11% |
| Operating profit margin, % | 11.5 | 15.1 | 11.6 | 13.4 | ||
| Operating profit | ||||||
| excluding non-recurring items, EUR million | 22.1 | 31.0 | -29% | 71.9 | 73.4 | -2% |
| Operating profit margin | ||||||
| excluding non-recurring items, % | 11.5 | 15.1 | 11.6 | 12.2 |
| 12/13 | 9/13 | Change | 12/13 | 12/12 | Change | |
|---|---|---|---|---|---|---|
| Operative invested capital, | ||||||
| EUR million | 732.5 | 729.1 | 0% | 732.5 | 708.3 | 3% |
| Order backlog, EUR million | 1,285.5 | 1,258.3 | 2% | 1,285.5 | 1,266.1 | 2% |
| 1-12/13 | 10/12-9/13 | |
|---|---|---|
| Return on operative invested capital | ||
| (last 12 months), % | 10.0 | 11.3 |
In International Construction Services, the revenue for January-December increased by 4% year-on-year to EUR 621.2 million (1–12/2012: EUR 599.6 million). At comparable exchange rates, the growth was 9%. Revenue for October–December decreased by 6% year-on-year to EUR 192.2 million (10–12/2012: EUR 205.0 million). At comparable exchange rates, revenue increased by 1%. In addition to the weakening of ruble, revenue was impacted by the lower degree of completion of sold apartments.
Operating profit for January–December decreased by 11% year-on-year to EUR 71.9 million (1–12/2012: EUR 80.4 million). The operating profit in the comparison period was improved by the release of a provision of EUR 7.0 million. Excluding non-recurring items, operating profit for January–December decreased by 2% year-on-year. Operating profit for October–December decreased by 29% year-on-year to EUR 22.1 million (10–12/2012: EUR 31.0 million). Profitability was impacted negatively by the specification and reallocation of area development costs in projects in Moscow Oblast, the effect of which was approximately EUR 4 million. In other Russian regions, profitability developed positively.
The order backlog at the end of December increased by 2% year-on-year to EUR 1,285.5 million (12/2012:
EUR 1,266.1 million). The order backlog also grew slightly compared to the end of September, at which time it stood at EUR 1,258.3 million. The effect of changes in foreign exchange rates on the order backlog compared to the end of the previous year was EUR -140.1 million.
The costs of completing the current own-developed residential and business premises projects for sale amounted to EUR 589.8 million at the end of December 2013 (12/2012: EUR 554.0 million).
The business segment's return on operative invested capital for the last 12 months was 10.0%, which is below the Group's strategic target (20%). YIT aims to increase the return on investment in international operations primarily by increasing the volume of operations, improving project-level profitability and further increasing capital efficiency.
The business segment's capital tied into plot reserves and plot development costs totalled EUR 399.0 million at the end of December (9/2013: EUR 383.6 million). The plot reserves included 2,754,000 square metres of building rights for residential plots (9/2013: 2,546,000) and 479,000 square metres for business premises plots (9/2013: 534,000) in Russia, the Baltic countries, the Czech Republic and Slovakia.
Russian housing sales continued well
Russia accounted for 80% of the revenue of International Construction Services for January–December (1–12/2012: 77%). Revenue in Russia increased by 7% year-on-year to EUR 496.0 million (1–12/2012: EUR 463.1 million).
The capital tied into plot reserves in Russia totalled EUR 320.1 million at the end of December (9/2013: EUR 304.4 million). The plot reserves included 2,393,000 square metres of building rights for residential plots (9/2013: 2,185,000) and 405,000 square metres for business premises plots (9/2013: 436,000).
| Residential construction in Russia, | ||||||
|---|---|---|---|---|---|---|
| pcs | 10-12/13 | 7-9/13 | Change | 1-12/13 | 1-12/12 | Change |
| Sold | 1,392 | 1,162 | 20% | 4,480 | 4,209 | 6% |
| Start-ups | 1,906 | 1,106 | 72% | 5,099 | 5,487 | -7% |
| Completed* | 1,024 | 727 | 41% | 2,976 | 4,197 | -29% |
| Under construction at the end of the | ||||||
| period | 10,780 | 9,897 | 9% | 10,780 | 8,662 | 24% |
| - of which sold at the end of the period | 4,019 | 3,805 | 6% | 4,019 | 3,020 | 33% |
| For sale at the end of the period | 7,177 | 6,654 | 8% | 7,177 | 6,530 | 10% |
| - of which completed | 416 | 562 | -26% | 416 | 888 | -53% |
| Under construction at the end of the | ||||||
|---|---|---|---|---|---|---|
| period | 12/13 | 9/13 | Change | 12/13 | 12/12 | Change |
| St. Petersburg | 3,267 | 2,223 | 47% | 3,267 | 2,686 | 22% |
| Moscow Oblast | 4,309 | 4,305 | 0% | 4,309 | 3,796 | 14% |
| Yekaterinburg, Kazan, Rostov-on-Don, | ||||||
| Tyumen and Moscow | 3,204 | 3,369 | -5% | 3,204 | 2,180 | 47% |
* Completion of the residential projects requires commissioning by the authorities.
In October–December, residential sales in Russia continued well, and the demand for small apartments, in particular, was good. YIT's residential sales have also been supported by the company's established position as a reliable construction company in Russia, its diverse housing offering, its own marketing and sales promotion measures and extensive mortgage cooperation with banks. The importance of mortgages has remained high in Russia, and, in October–December, customers took out mortgages in 43% of YIT's residential deals; the share during the whole year was 44%. YIT has also developed cross-selling between the different operating countries. The degree of completion of sold apartments was slightly lower than in the comparison period.
In October–December, no major changes took place in the housing offering of competitors in YIT's market areas, and the average prices of apartments remained stable. Construction costs have continued growing moderately. January is traditionally a slow sales month due to the Russian holidays, and YIT sold slightly less than 300 apartments in Russia in January 2014.
In St. Petersburg, the authorities' permitting process has normalised, and YIT increased the number of start-ups during the second half of the year following a slow start to the year. In November, the company started the construction of a new residential area in Pushkin, a suburb of St. Petersburg. The area will be built in several phases, and the value of the current first phase is approximately EUR 70 million. In addition, YIT started the construction of a new area development project named Novo Orlovsky located to the north of St. Petersburg in December. The value of the current first phase is slightly under EUR 70 million, and the total value of the project exceeds EUR 1 billion. There were delays in the authorities' permitting processes in Moscow Oblast towards the end of the year and consequently some start-ups were postponed to 2014.
In October–December, YIT acquired new plots in Russia for example in the centre of Rostov-on-Don and in Verhnaya Pyshma, a satellite city of Yekaterinburg. According to the plans, a total of 6,000 apartments will be built on the plots, and the construction of the sites will be started in Rostov-on-Don at the end of 2014 and in Verhnaya Pyshma in 2015.
The number of apartments for sale has been increased in a controlled manner, and the sales inventory at the end of December was balanced. Of the apartments under construction, 37% were sold (12/2012: 35%). The number of completed unsold apartments decreased in October–December.
After the handover of residential projects, YIT offers its customers service and maintenance in St. Petersburg, Moscow Oblast, Yekaterinburg and Rostov-on-Don. In October–December, YIT expanded its service and maintenance to Kazan, where it acquired a maintenance company. At the end of December 2013, YIT was responsible for the service and maintenance of just under 16,000 apartments.
In the Baltic countries and Central Eastern Europe the focus is shifted to own-developed residential production
Estonia, Latvia, Lithuania, the Czech Republic and Slovakia accounted for 20% of the revenue of the International Construction Services segment for January–December (1–12/2012: 23%). The revenue of these countries decreased by 8% compared with the previous year to EUR 125.2 million (1–12/2012: EUR 136.5 million) due to lower tender-based sales. The capital tied into plot reserves in the Baltic countries, the Czech Republic and Slovakia totalled EUR 78.8 million at the end of December (9/2013: EUR 79.2 million). The reserves included 361,000 square metres of building rights for residential plots (9/2013: 361,000) and 74,000 square metres for business premises plots (9/2013: 98,000).
In the Baltic countries and Central Eastern Europe YIT has shifted the focus of operations to owndeveloped residential production and the development has been favourable. Residential sales improved in October–December year-on-year, and the number of completed unsold apartments also decreased. Russian customers have also been interested in YIT's residential projects in Riga, Latvia, and Prague, the Czech Republic.
| Residential construction in the Baltic countries and Central Eastern Europe, |
||||||
|---|---|---|---|---|---|---|
| pcs | 10-12/13 | 7-9/13 | Change | 1-12/13 | 1-12/12 | Change |
| Sold | 145 | 133 | 9% | 521 | 384 | 36% |
| Start-ups | 189 | 134 | 41% | 723 | 530 | 36% |
| Completed | 97 | 139 | -30% | 382 | 421 | -9% |
| Under construction at the end of the | ||||||
| period | 1,062 | 970 | 9% | 1,062 | 715 | 49% |
| - of which sold at the end of the | ||||||
| period | 223 | 205 | 9% | 223 | 108 | 106% |
| For sale at the end of the period | 950 | 906 | 5% | 950 | 743 | 28% |
| - of which completed | 111 | 141 | -21% | 111 | 136 | -18% |
In the review period, the selling prices of housing increased slightly in the Baltic countries and Central Eastern Europe, and, as a whole, the demand for YIT's apartments has remained good. YIT's residential sales inventory has grown in the Baltic countries, the Czech Republic and Slovakia, and YIT aims to increase the number of apartments for sale in accordance with demand.
Business premises construction in the Baltic countries and Slovakia
In October–December, no new property development projects were started in the Baltic countries and Slovakia. The construction of a Prisma shopping centre in Vilnius that was started in the second quarter of the year progressed as planned.
Group financial development based on group reporting (IFRS, IFRIC 15)
| 10-12/13 | 10-12/12 | Change | 1-12/13 | 1-12/12 | Change | |
|---|---|---|---|---|---|---|
| Revenue, EUR million | 497.3 | 562.5 | -12% | 1,743.0 | 1,988.9 | -12% |
| Operating profit, EUR million | 29.0 | 68.9 | -58% | 104.0 | 198.0 | -47% |
| Operating profit margin, % | 5.8 | 12.2 | 6.0 | 10.0 | ||
| Profit before taxes, EUR million | 27.8 | 64.7 | -57% | 95.0 | 183.8 | -48% |
| Profit for the review period, | ||||||
| EUR million 1) | 17.8 | 48.0 | -63% | 70.3 | 141.2 | -50% |
| Earnings per share, EUR | 0.14 | 0.38 | -63% | 0.56 | 1.13 | -50% |
| Operating cash flow after | ||||||
| investments, EUR million | 76.3 | 8.0 | -87.9 | 49.9 | ||
| 1) Attributable to equity holders of the parent company |
| 12/13 | 9/13 | Change | 12/13 | 12/12 | Change | |
|---|---|---|---|---|---|---|
| Order backlog, EUR million | 3,184.6 | 3,259.5 | -2% | 3,184.6 | 3,108.6 | 2% |
| Return on investment | ||||||
| (last 12 months), %, non-IFRS | 7.0 | 9.8 | 7.0 | 15.0 | ||
| Equity ratio, % (comparison figures | ||||||
| for 2012 non-IFRS) | 34.3 | 33.6 | 34.3 | 39.8 | ||
| Gearing ratio, % (comparison figures | ||||||
| for 2012 non-IFRS) | 112.0 | 123.7 | 112.0 | 80.9 |
After IFRS adjustments, the Group's revenue for January-December decreased by 12% year-on-year to EUR 1,743.0 million (1–12/2012: EUR 1,988.9 million). Revenue for October–December decreased by 12% year-on-year to EUR 497.3 million (10–12/2012: EUR 562.5 million). In group reporting, owndeveloped residential projects are only recognised as income upon project handover. The timing of completion of own-developed projects affects the Group's revenue recognition, and therefore figures in group reporting may fluctuate greatly between different quarters. In 2013, a fewer number of completed owndeveloped apartments were handed over to buyers than in the previous year in both Russia and Finland, and the sales of business premises projects clearly decreased compared to the previous year. In October– December, more completed own-developed apartments were handed over to buyers in Finland than in the comparison period, but in Russia clearly fewer apartments were handed over than in the comparison period.
After IFRS adjustments, the Group's operating profit for January-December decreased by 47% year-onyear to EUR 104.0 million (1–12/2012: EUR 198.0 million). After IFRS adjustments, the Group's operating profit margin for January-December was 6.0% (1–12/2012: 10.0%). Profitability was impacted by the weak performance in Business Premises, the specification and re-allocation of area development costs in projects in Moscow Oblast, the active investor sales in Finnish housing and the lower number of apartments being handed over than in the previous year. In addition, operating profit includes a non-recurring cost of EUR 1.2 million related to restructuring measures. The operating profit in the comparison period was improved by the release of a provision of EUR 7.0 million in International Construction Services. Operating profit for October–December decreased by 58% year-on-year to EUR 29.0 million (10–12/2012: EUR 68.9 million). The operating profit margin for October–December was 5.8% (10–12/2012: 12.2%). Profitability was negatively impacted by the same issues as on full-year level.
In January-December, profit before taxes based on group reporting fell by 48% year-on-year to EUR 95.0 million (1-12/2012: EUR 183.8 million). Profit before taxes for October–December decreased by 57% yearon-year to EUR 27.8 million (10–12/2012: EUR 64.7 million).
Profit for the review period attributable to the equity holders of the parent company for January-December based of group reporting decreased by 50% year-on-year to EUR 70.3 million (1-12/2012: EUR 141.2 million). Profit for October–December decreased by 63% year-on-year to EUR 17.8 million (10-12/2012: EUR 48.0 million). The Finnish corporate tax rate decreased from 24.5% to 20.0% as of January 1, 2014. The change in the tax rate had a one-time negative impact of EUR 3.5 million on October-December results due to the decrease in net deferred tax assets.
Earnings per share for January-December based on group reporting declined by 50% year-on-year to EUR 0.56 (1–12/2012: EUR 1.13). Earnings per share for October–December decreased by 63% year-on-year to EUR 0.14 (10–12/2012: EUR 0.38).
The effective tax rate for January–December based on group reporting was 26.1% (1–12/2012: 22.6%).
The order backlog based on group reporting amounted to EUR 3,184.6 million at the end of December (12/2012: EUR 3,108.6 million).
Return on investment amounted to 7.0% for the last 12 months (10/2012-9/2013: 9.8%), non-IFRS. At the end of December, the Group's invested capital totalled EUR 1,556.3 million (9/2013: EUR 1,602.9 million). Invested capital is calculated by deducting non-interest bearing liabilities from the balance sheet total. The consolidated balance sheet total at the end of December was EUR 2,552.6 million (9/2013: EUR 2,540.0 million).
Diverse capital structure and strong liquidity position
YIT's cash and cash equivalents totalled EUR 76.3 million at the end of December (9/2013: EUR 52.4 million). In addition, YIT had undrawn committed credit facilities amounting to EUR 330.0 million and undrawn overdraft facilities amounting to EUR 65.1 million. Of the committed credit facilities, EUR 30.0 million will fall due in December 2014, EUR 250.0 million in December 2015 and EUR 50.0 million in October 2016. During the last quarter of the year, YIT concluded a long-term loan agreement of RUB 1.6 billion (approximately EUR 35.3 million). The loan was drawn in the first quarter of 2014. After the end of the financial year, YIT has additionally concluded a loan agreement to secure the refinancing of the current year. The amount that can be drawn on the basis of the loan agreement is EUR 62 million, and it covers about half of the refinancing of the long-term loans due in 2014, if necessary.
The gearing ratio decreased to 112% at the end of December (9/2013: 123.7%) due to sales of owndeveloped business premises projects and investor deals in housing. Net interest-bearing debt decreased, totalling EUR 781.7 million at the end of December (9/2013: EUR 857.3 million). The equity ratio increased from the end of September 2013, and amounted to 34.3% (9/2013: 33.6%). YIT Corporation's bank loan and credit facility agreements include a financial covenant linked to YIT Group's equity ratio. The financial covenant requires an equity ratio higher than 25.0% (IFRS).
Net financial expenses for January-December decreased year-on-year, totaling EUR 9.0 million (1- 12/2012: EUR 14.2 million), or 0.5% (1–12/2012: 0.7%) of the Group's revenue. The decrease in net financial expenses was due to an increase in the fair value of interest rate derivatives outside hedge accounting and increased capitalisation of interest expenses. The net financial expenses include EUR 21.0 million of capitalisations of interest expenses in compliance with IAS 23 (1–12/2012: EUR 17.4 million). The changes in foreign exchange rates differences included in the net financial expenses, totalling EUR 5.2 million (1–12/2012: EUR 5.5 million), were comprised almost entirely of the costs of hedging debt investments in Russia.
The hedged ruble position increased slightly from the end of September 2013. At the end of December 2013, EUR 139.4 million of the capital invested in Russia comprised of debt investments (9/2013: EUR 121.3 million) and EUR 407.7 million was equity investments or similar fixed net investments (9/2013: EUR 429.3 million). At the end of December, 88% of the debt investments were hedged against exchange rate risk, while equity investments are not hedged due to their permanent nature.
YIT's financing consists of versatile sources of financing. Interest-bearing debt decreased in the last quarter of the year and amounted to EUR 858.0 million at the end of December (9/2013: EUR 909.7 million), and the average interest rate was 2.7% (9/2013: 2.7%). Fixed-rate loans accounted for approximately 62% of the Group's interest-bearing debt. Of the loans, approximately 52% had been raised directly from the capital and money markets, approximately 37% from banks and other financial institutions and approximately 11% from insurance companies. The maturity distribution of long-term loans is balanced, and a total of EUR 122.5 million of long-term loans will fall due in 2014.
The total amount of construction-stage contract receivables sold to financial institutions decreased from the end of September 2013, amounting to EUR 211.7 million at the end of December (9/2013: EUR 236.2 million). Of this amount, EUR 181.4 million is included in current interest-bearing debt on the balance sheet (9/2013: EUR 191.4 million) and the remainder comprises off-balance sheet items in accordance with IAS 39. Interest expenses on receivables sold to financial institutions amounted to EUR 2.9 million during the review period (1–12/2012: EUR 4.0 million) and these are fully included in the financial expenses.
Participations in the housing corporation loans of completed unsold apartments amounted to EUR 91.4 million at the end of December (9/2013: EUR 95.1 million), and are included in current interest-bearing debt. The interest on the participations is included in housing corporation charges and is thus booked in project expenses. Interest on the participations amounted to EUR 2.7 million in the review period (1– 12/2012: EUR 2.2 million).
During the first quarter, YIT Corporation paid dividends of EUR 94.0 million for the financial year 2012 in compliance with the resolution of the Annual General Meeting.
The Group's financial position enables the implementation of YIT's strategy and the investments it requires. The Group has prepared for macroeconomic uncertainty by diversifying the sources of financing and strengthening the company's liquidity position.
Prior to completion of the partial demerger, YIT signed loan agreements related to the partial demerger, carried out a voluntary tender offer for the company's floating rate bonds and changed the terms of two fixed-rate bonds at noteholders' meetings. More information on the aforementioned arrangements is available in the Investors section of the YIT website at www.yitgroup.com/demerger and in YIT's interim report for January–June 2013.
Personnel
| Personnel by business segment | 12/13 | 9/13 | Change | 12/13 | 12/12 | Change |
|---|---|---|---|---|---|---|
| Construction Services Finland | 3,175 | 3,354 | -5% | 3,175 | 3,540 | -10% |
| International Construction Services | 2,680 | 2,682 | 0% | 2,680 | 2,808 | -5% |
| Corporate Services | 317 | 348 | -9% | 317 | 343 | -8% |
| Group, total | 6,172 | 6,384 | -3% | 6,172 | 6,691 | -8% |
| Personnel by country | 12/13 | 9/13 | Change | 12/13 | 12/12 | Change |
|---|---|---|---|---|---|---|
| Finland | 3,515 | 3,702 | -5% | 3,515 | 3,917 | -10% |
| Russia | 1,968 | 1,993 | -1% | 1,968 | 2,087 | -6% |
| The Baltic countries, the Czech | ||||||
| Republic and Slovakia | 689 | 689 | 0% | 689 | 687 | 0% |
| Group, total | 6,172 | 6,384 | -3% | 6,172 | 6,691 | -8% |
In 2013, the Group employed 6,575 people on average (1–12/2012: 6,730). At the end of the year, the Group employed 6,172 people (12/2012: 6,691). The personnel expenses for 2013 totalled EUR 286.9 million (1–12/2012: EUR 297.1 million). In 2013, safety at work improved compared to the previous year. The Group's accident frequency (number of accidents per one million hours worked) was 11 (1–12/2012: 16). During 2013, YIT employed more than 800 trainees.
At the end of 2013, the company made decisions to change the management structure and make rearrangements in common functions. In addition, it was decided to adjust the organisation of Finnish business operations to the current market situation. In December 2013, the company launched cooperation negotiations concerning white-collar employees in Finland. A total of 750 white-collar employees fell within the sphere of the negotiations. The negotiations were concluded in January 2014. As the result, the number of white-collar employees was reduced by 93, of which approximately 40 with dismissals and others with internal transfers to projects or other measures. The costs incurred for the restructuring are recognised in the 2013 financial statements.
The cost effect of YIT's share-based incentive scheme was approximately EUR 2.0 million in 2013 (1– 12/2012: EUR 3.4 million).
Strategic objectives
As confirmed on June 4, 2013 YIT's strategy is well-managed, profitable growth. This is pursued through the Group's own-developed projects in all businesses and all current geographical regions. Growth is sought particularly in emerging markets and residential construction. Further focus areas include improving the company's ability to manage cyclicality, widening financial operating space and accelerating renewal.
On February 5, 2014, YIT Corporation's Board of Directors approved the revised strategic targets for the strategy period 2014–2016. The motivation for the change stemmed from the current market environment, and the main objective is to secure that the cash flow and return on investment targets are achieved. The growth target was revised as follows: revenue growth of 5-10% annually on average. The other financial targets published June 4, 2013 remain unchanged. The Group's long-term strategic target levels are:
| YIT's financial targets | Target level |
|---|---|
| Revenue growth | 5-10% annually on average |
| Return on investment | 20% |
| Operating cash flow after investments | Sufficient for dividend payout and reduction of debt |
| Equity ratio | 40% |
| Dividend payout | 40–60% of net profit for the period |
The target levels are based on figures reported by the company based on segment reporting in accordance with the current emphasis.
YIT published a stock exchange release on the confirmation of the strategy on June 4, 2013. A stock exchange release on the updated growth target was released on February 6, 2014. YIT's strategy and long-term financial targets were also described in more detail at YIT's Capital Markets Day, which was arranged on September 19, 2013 in Moscow, Russia. The presentation materials and recordings from the Capital Markets Day are available in the Investors section of YIT's website, at www.yitgroup.com/Investors.
Resolutions passed at the General Meetings
YIT Corporation published stock exchange releases on the resolutions passed at the Annual General Meeting and the organisation of the Board of Directors on March 15, 2013.
YIT Corporation's Extraordinary General Meeting held on June 17, 2013 approved the demerger plan and decided on the partial demerger of YIT in accordance with the demerger plan. According to the demerger plan, YIT demerged so that all of the assets and liabilities related to YIT's Building Services business were transferred to Caverion, a new company established in the demerger. YIT's Construction Services business remained with YIT. Following the implementation of the demerger, Caverion Corporation is an independent public limited company, separate from YIT Corporation. YIT Corporation published stock exchange releases on the resolutions passed at the Extraordinary General Meeting and the organisation of the Board of Directors on June 17, 2013.
The stock exchange releases and the presentation of the members of the Board of Directors are available on YIT's website at www.yitgroup.com.
YIT moved to the next development phase after the demerger
The partial demerger was registered with the Finnish Trade Register on June 30, 2013. YIT Corporation's shareholders have received as demerger consideration one (1) share in Caverion for each share owned in YIT. No demerger consideration was distributed to any treasury shares held by YIT. The number of shares given as demerger consideration was 125,596,092. The implementation of the demerger did not affect the listing of YIT shares on NASDAQ OMX Helsinki.
In a stock exchange release published on August 16, 2013, YIT announced that the original acquisition cost of YIT shares in Finnish taxation is divided between YIT and Caverion shares based on the ratio of net assets. In dividing YIT's net assets between YIT and Caverion in the partial demerger, 77.37% remained with YIT and 22.63% was transferred to Caverion.
Demerger-related information is available in the Investors section of YIT's website at www.yitgroup.com/demerger.
Annual General Meeting 2014
The Annual General Meeting 2014 will be held on Tuesday, March 18, 2014 at 10 a.m. in the congress wing of Finlandia Hall. The notice of the General Meeting, which contains the Board of Directors' proposals to the Annual General Meeting, will be published in its entirety as a separate stock exchange release on February 6, 2014.
Shares and shareholders
The company has one series of shares. Each share carries one vote and confers an equal right to a dividend.
Share capital and number of shares
YIT Corporation's share capital and the number of shares outstanding did not change during the review period. YIT Corporation's share capital was EUR 149,216,748.22 at the end of 2013 (2012: EUR 149,216,748.22), and the number of shares outstanding was 127,223,422 (2012: 127,223,422).
Treasury shares and authorisations of the Board of Directors
In accordance with the Limited Liability Companies Act, the General Meeting decides on the buyback and conveyance of shares, as well as any decisions leading to changes in the share capital. The Annual General Meeting of YIT Corporation resolved on March 15, 2013 to authorize the Board of Directors to purchase the company's own shares as proposed by the Board of Directors. In addition to this, the Board of Directors maintains a valid share issue authorisation issued by YIT's Annual General Meeting on March
10, 2010. The authorisation is valid for five years after its granting. The share issue authorisation also includes an authorisation to decide on the conveyance of treasury shares.
YIT Corporation held 1,839,577 treasury shares at the beginning of the review period purchased on the basis of the authorisation given by the General Meeting of October 6, 2008. During the review period, the company conveyed 224,743 shares without consideration to the key persons participating in the Share Ownership Plan under the authorisation granted by the Annual General Meeting to the Board of Directors on March 10, 2010. During the financial period, 18,452 shares were returned to the company in accordance with the terms and conditions of the share-based incentive scheme, after which the company held 1,633,286 treasury shares at the end of December 2013.
Trading on shares
The price of YIT's share was EUR 15.08 at the beginning of the year (January 2, 2012: EUR 12.38). The closing price of the share on the last trading day of the review period on December 30, 2013 was EUR 10.16 (December 28, 2012: EUR 14.78). YIT's share price decreased by approximately 33% during the year 2013. The highest price of the share during the review period was EUR 17.88 (1–12/2012: EUR 17.25), while the lowest was EUR 8.67 (1–12/2012: EUR 11.87) and the average price was EUR 13.01 (1– 12/2012: EUR 14.90). The turnover of the YIT share on Nasdaq OMX Helsinki in 2013 amounted to 111,193,000 shares (1–12/2012: 96,887,000). The value of the share turnover was EUR 1,400.8 million (1–12/2012: EUR 1,443.9 million), source: Nasdaq OMX.
In addition to the Helsinki Stock Exchange, YIT shares are also traded in other marketplaces, such as Chi-X, BATS and Turquoise. The share of trade volume in alternative marketplaces increased clearly compared to the previous year during the review period. During 2013, 73,167,000 YIT Corporation shares changed hands in alternative marketplaces (1–12/2012: 31,183,000), which corresponds to about 40% of the entire trading volume of the share (1–12/2012: 25%). Of the alternative marketplaces, YIT shares changed hands particularly in Chi-X, source: Fidessa Fragmentation Index.
YIT Corporation's market capitalisation on the last trading day of the review period on December 30, 2013 was EUR 1,276 million (12/2012: 1,853 million). The market capitalisation has been calculated excluding the shares held by the company. The business operations of Caverion Corporation, which was established in the partial demerger, were included in the YIT share and its value until June 30, 2013. For this reason, pre-demerger figures are not comparable to the figures after the demerger.
Number of shareholders and flagging notifications
At the end of December 2013, the number of registered shareholders was 43,752 (12/2012: 36,064). At the end of December 2013, a total of 33.8% of the shares were owned by nominee-registered and non-Finnish investors (12/2012: 34.8%).
During the review period, the company received no "flagging notifications" of change in ownership in YIT Corporation in accordance with Chapter 2, Section 9, of the Securities Market Act.
Most significant short-term business risks and risk management
YIT classifies as risks those factors that might endanger the achievement of the Group's strategic and financial goals if they should materialise. Risks are divided into strategic, operational, financial and event risks. The identification and management of risk factors takes into account the special features of the business and operating environment. Risk management is an integral part of the Group's management, monitoring and reporting systems. The nature and probability of strategic risks is continuously monitored and reported on. A strategic risk assessment is carried out at Group level once a year in connection with the review of the strategy.
In accordance with the strategy of the continuing operations approved by the company's Board of Directors on June 3, 2013, improving resistance to economic cycles and widening financial operating space are key targets of YIT's business operations. In connection with the ratification of the strategy, risk management was highlighted as one of the key focus areas over the next years.
YIT is developing the Group's business structure to be balanced and resistant to economic fluctuations. The Group operates in seven countries and therefore economic fluctuations impact operations at different times in different countries and markets. However, following the partial demerger, the geographical diversification has decreased. The business model has also been developed so that the Construction Services business can operate independently after the demerger. The Group's business areas balance each other and improve the Group's resistance to economic fluctuations. Fluctuation in consumer demand for housing in Finland has been balanced through investor deals of residential projects, which has contributed to decreasing the Group's exposure to such fluctuations. The company aims to react to changes in the operating environment in time and to utilise the new business opportunities provided by them through continuous monitoring and analysis.
YIT's typical operational risks include risks related to plot investments, sales risk of own-developed residential and business premises projects, and risks related to contract tenders, service agreements, project management and personnel. YIT manages sales risk by matching the number of housing start-ups with the estimated residential demand and the number of unsold apartments (the figures for residential production are presented under Development by business segment) and by normally securing key tenants prior to starting a business premises project and the investor at the early stage of construction of the project. Changes in the availability of mortgages and real estate financing are key risks related to the demand for apartments.
No write-offs were made to plots in the review period. YIT tests the value of its plots as required by IFRS accounting principles. Plot reserves are measured at acquisition cost and the plot value is impaired when it is estimated that the building being constructed on the plot will be sold at a price lower than the sum of the price of the plot and the construction costs.
Financial risks include risks related to the sufficiency of financing, currency and interest rates, credit and counterparty risks and risks related to the reporting process. Financial risks are managed through accounting and financing policies as well as internal and external auditing.
Approximately 69% of the revenue of YIT during the review period was derived from euro countries. The Russian ruble is one of the Group's key currencies, and its significance has increased following the demerger. The Group's most significant currency risk is related to investments denominated in rubles. Capital invested in Russia totalled EUR 547.2 million at the end of the review period (9/2013: EUR 550.5 million). The amount of equity or equivalent net investments at the end of the period amounted to EUR 407.7 million (9/2013: EUR 429.3 million). The equity investments in the Russian subsidiaries are unhedged in accordance with the treasury policy, and a potential weakening of the ruble would have an equal negative impact on the Group's shareholders' equity. Debt investments amounted to EUR 139.4 million at the end of the review period (9/2013: EUR 121.3 million), and 88% of the position was hedged at the end of December. The differences in the interest rates between the euro and ruble have an effect on hedging costs and therefore net financial expenses.
Possible event risks include accidents related to personal or information security and sudden and unforeseen material damage to premises, project sites and other property, resulting from fire, collapse or theft, for example. YIT complies with a group-wide security policy covering the different areas of security. A more detailed account of YIT's risk management policy and the most significant risks will be published in the Annual Report 2013. Financial risks are described in more detail in the notes to the Financial Statements for 2013.
Outlook for 2014
GUIDANCE FOR 2014: The Group revenue based on segment reporting is estimated to grow by 0-10% at comparable exchange rates. The operating profit margin based on segment reporting is estimated to be in the range of 7.5–8.5% excluding non-recurring items.
Continuing uncertainty over the general macroeconomic development impacts YIT's business operations and customers.
YIT changed its business segment structure from the beginning of 2014 to better correspond to the company's new management structure and business areas. As of January 1, 2014, the company's two reporting segments are the Housing segment and the Business Premises and Infrastructure segment. Reporting under the new segment structure will begin from the January–March 2014 interim report.
Housing
In the long term, residential demand in Finland will be supported by migration to growth centres. Furthermore, the population and the number of households will increase with continued migration and the increasing number of one-person households. YIT estimates that the demand for small apartments, in particular, will remain good.
According to Euroconstruct's November 2013 estimate, the construction of 25,000 apartments will start in Finland during 2014. According to a report published by VTT Technical Research Centre of Finland in January 2012, the annual need for the production of new apartments amounts to 24,000–29,000 apartments. YIT's goal is to strengthen its position as the leading housing developer in Finland.
YIT estimates that housing prices in Finland will remain stable in 2014. Construction costs are estimated to increase, mainly due to new energy norms, but the increase is expected to be moderate in 2014. The interest rates of mortgages are forecasted to remain low, and slight improvement in consumers' access to financing is expected. There are plans for legislation on a binding debt ceiling for mortgages in Finland. However, planned terms for the debt ceiling are largely in line with current market practices.
Residential demand in the Baltic countries is expected to receive support from economic growth. Furthermore, the poor condition of residential buildings creates a need for new high-quality apartments. The volume of residential construction is estimated to grow in the Baltic countries (VTT Technical Research Centre of Finland, December 2013). Euroconstruct estimated in November 2013 that residential start-ups will decline slightly in the Czech Republic and Slovakia in 2014. In the Baltic countries and Central Eastern Europe, the prices of apartments are expected to increase slightly.
The volume of housing construction is estimated to continue growing in Russia in 2014, but the growth is expected to slow down somewhat from the level of the previous years (VTT Technical Research Centre of Finland, December 2013). YIT expects housing prices to be stable in 2014. Residential demand has been supported by low unemployment rates and favourable development in the mortgage market. Moreover, the increase in the interest rates on mortgages has levelled off in recent times. Forecasts of economic growth in Russia have been lowered recently and Russian ruble has weakened significantly against euro.
The long-term outlook for Russian residential construction is good. Living space per person is still clearly lower than in Western Europe and existing buildings are in poor condition, which creates the need for new, high-quality apartments. Furthermore, the middle class is expected to grow in proportion to the population and the number of households is expected to increase. The development of the mortgage market in Russia has also contributed to the expansion of the potential buyer base. YIT has promoted the availability of mortgages to consumers through extensive cooperation with partner banks.
Business Premises and Infrastructure
The business premises market is expected to continue to be weak in Finland in 2014. Real estate investors are still cautious due to the general economic situation and, in order to control risks, the Helsinki metropolitan area and good tenants are appreciated. The low level of long-term interest rates increases investors' interest in high-yield properties. Vacancy rates for offices are still high, with vacant building stock also including relatively old office premises in poor condition. YIT believes that the demand will focus on modern and energy-efficient offices. Commercial construction is supported by investments of retail segment and the expansion of foreign retail chains in the Finnish market. Vacancy rates for commercial premises are quite low.
In the Baltic countries, non-residential construction is estimated to increase by 5% in 2014 (VTT Technical Research Centre of Finland, December 2013). In Slovakia, non-residential construction is expected to decrease by 8% in 2014 (Euroconstruct, November 2013).
Infrastructure construction is estimated to decrease slightly in comparison with 2013 (Euroconstruct, November 2013). The competition especially for smaller contracts has increased.
Board of Directors' proposal for the distribution of distributable equity
The distributable equity of the parent company YIT Corporation on December 31, 2013 is:
| Retained earnings Profit for the period |
252,575,095.42 109,210,478.98 |
|---|---|
| Retained earnings, total | 361,785,574.40 |
| Non-restricted equity reserve | 8,443,960.43 |
| Distributable equity, total | 370,229,534.83 |
The Board of Directors proposes to the Annual General Meeting that the distributable equity be disposed of as follows:
Payment of a dividend from retained earnings of EUR 0.38 per share to shareholders 47,724,251.68 Remains in distributable equity 322,505,283.15
No significant changes have taken place in the company's financial position after the end of the financial year. The company's liquidity is good and, in the view of the Board of Directors, the proposed dividend payout does not jeopardise the company's solvency.
Signature to the Report of the Board of Directors and financial statements
Helsinki, February 5, 2014
Henrik Ehrnrooth Reino Hanhinen Chairman Vice Chairman
Kim Gran
Satu Huber
Erkki Järvinen
Kari Kauniskangas President and CEO
FINANCIAL STATEMENTS BULLETIN JANUARY 1 – DECEMBER 31, 2013: TABLES
The Financial Statements Bulletin is based on the audited financial statements for 2013.
1 SEGMENT REPORTING
- 1.1 Segment reporting accounting principles
- 1.2 Key figures, segment reporting
- 1.3 Revenue, segment reporting
- 1.4 Operating profit and profit for the review period, segment reporting
- 1.5 Order backlog, segment reporting
- 1.6 YIT Group figures by quarter, segment reporting
- 1.7 Segment information by quarter, segment reporting
- 1.8 Reconciliation of the segment reporting and the group reporting
2 GROUP REPORTING, IFRS
- 2.1 Key figures, IFRS
- 2.2 YIT Group figures by quarter, IFRS
- 2.3 Consolidated income statement Jan 1 Dec 31, 2013, IFRS
- 2.4 Statement of comprehensive income Jan 1 Dec 31, 2013, IFRS
- 2.5 Consolidated income statement Oct 1 Dec 31, 2013, IFRS
2.6 Consolidated balance sheet, IFRS
- 2.7 Consolidated statement of changes in equity
- 2.8 Consolidated cash flow statement
- 2.9 Accounting principles of the Financial Statements Bulletin
- 2.10 Definitions of key financial figures
- 2.11 Financial risk management
- 2.12 Unusual items affecting operating profit
- 2.13 Business combinations and disposals
- 2.14 Discontinued operations
- 2.15 Changes in property, plant and equipment
- 2.16 Inventories
- 2.17 Notes on equity
- 2.18 Borrowings and fair values
- 2.19 Change in contingent liabilities and assets and commitments
- 2.20 Transactions with associated companies
3 NON-IFRS BALANCE SHEET AND KEY FIGURES
1 SEGMENT REPORTING
1.1 Segment reporting accounting principles
In Construction Services Finland segment's and International Construction Services segment's reporting to the management the revenue from own residential and commercial development projects is recognised by multiplying the degree of completion and the degree of sale, i.e. according to the percentage of completion method, which does not fully comply with Group's IFRS accounting principles. According to the Group's IFRS accounting principles revenue from own residential construction projects is recognised on completion and the commercial development projects the recognition practice will be evaluated on a case-by-case basis and in accordance with the terms and conditions of each contract. The share of income and expenses to be recognised is calculated by multiplying the percentage of completion by the percentage of sale multiplied by the occupancy rate. YIT usually sells own commercial development projects to investors either prior to construction or during an early phase. The impact of the difference in reporting principles is shown in the line IFRS adjustment. As a result of the accounting policy, Group figures can fluctuate greatly between quarters. The chief operating decision-maker is the YIT Group's Management Board, which reviews the Group's internal reporting in order to assess performance and allocate resources to the segments.
On January 1, 2013, the Group adopted a new recording method in segment reporting, according to which the capitalisation of borrowing costs according to the IAS 23 is not applied in segment reporting. IAS 23 defines the recording method of borrowing costs in long-term construction projects. The comparison figures have been adjusted to correspond with the new accounting practice. The change increased the operating profit based on segment reporting by EUR 13.6 million in 1–12/2012, EUR 9.2 million in 1– 9/2012, EUR 5.9 million in 1–6/2012 and EUR 2.9 million in 1–3/2012.
1.2 Key figures, segment reporting
| EUR million | 1-12/13 | 1-12/12 | Change |
|---|---|---|---|
| Continuing operations | |||
| Revenue | 1,858.8 | 1,959.0 | -5% |
| Operating profit | 152.8 | 201.1 | -24% |
| % of revenue | 8.2 | 10.3 | |
| Profit before taxes | 122.8 | 169.6 | -28% |
| Profit for the report period 1) | 93.9 | 130.7 | -28% |
| Discontinued operations | |||
| Profit for the report period 1) | 287.5 | 37.4 | 669% |
| Continuing and discontinued operations, | |||
| total | |||
| Profit for the report period 1) | 381.3 | 168.1 | 127% |
| Reconciliation with IFRS reporting | |||
| IFRS adjustment | -23.6 | 10.6 | |
| Profit for the report period, IFRS 1) | |||
| - continuing operations | 70.3 | 141.2 | -50% |
| - discontinued operations | 287.5 | 37.4 | 669% |
| - continuing and discontinued operations total | 357.7 | 178.6 | 100% |
1) Attributable to equity holders of the parent company
| Key figures, segment reporting | 1-12/13 | 1-12/12 | Change |
|---|---|---|---|
| Earnings/share, EUR | |||
| - continuing operations | 0.75 | 1.04 | -28% |
| - discontinued operations | 2.29 | 0.30 | 663% |
| - continuing and discontinued operations total | 3.04 | 1.34 | 127% |
| Earnings/share, EUR, diluted | |||
| - continuing operations | 0.75 | 1.04 | -28% |
| - discontinued operations | 2.29 | 0.30 | 663% |
| - continuing and discontinued operations total | 3.04 | 1.34 | 127% |
| Average number of personnel, continuing | |||
| operations | 6,575 | 6,730 | -2% |
| 12/13 | 12/12 | Change | |
| Equity/share, EUR | 6.17 | 6.53 | -6% |
| Return on investment, last 12 months, % | 10.3 | 15.0 | |
| Equity ratio, % | 37.8 | 43.1 | |
| Order backlog at end of period, EUR million | 2,713.7 | 2,765.1 | -2% |
The balance sheet-based key figures presented in the table have been calculated on the basis of the balance sheet according to segment reporting. The comparison periods exclude the assets and liabilities related to YIT's Building Services business, which were transferred to Caverion Group in the partial demerger that took place on June 30, 2013.
1.3 Revenue, segment reporting
| EUR million | 1-12/13 | 1-12/12 | Change |
|---|---|---|---|
| Continuing operations | |||
| Construction Services Finland | 1,219.8 | 1,329.0 | -8% |
| – Group internal | -1.1 | -1.1 | |
| – external | 1,218.8 | 1,328.0 | -8% |
| International Construction Services | 621.2 | 599.6 | 4% |
| – Group internal | -0.1 | -0.2 | |
| – external | 621.2 | 599.4 | 4% |
| Other items | 19.0 | 31.6 | |
| Revenue in total, segment reporting | 1,858.8 | 1,959.0 | -5% |
| IFRS adjustment | -115.9 | 29.9 | |
| Revenue in total, IFRS | 1,743.0 | 1,988.9 | -12% |
1.4 Operating profit and Profit for the review period, segment reporting
| EUR million | 1-12/13 | 1-12/12 | Change |
|---|---|---|---|
| Continuing operations | |||
| Construction Services Finland | 94.5 | 134.1 | -30% |
| International Construction Services | 71.9 | 80.4 | -11% |
| Other items | -13.6 | -13.4 | |
| Operating profit total, segment reporting | 152.8 | 201.1 | -24% |
| Financial income and expenses | -30.0 | -31.5 | -5% |
| Profit before taxes, segment reporting | 122.8 | 169.6 | -28% |
| Taxes | -29.0 | -37.9 | -24% |
| Non-controlling interest | 0.1 | -0.9 | |
| Profit for the review period, segment reporting | 93.9 | 130.7 | -28% |
| IFRS adjustment | -23.6 | 10.6 | |
| Profit for the review period, IFRS | 70.3 | 141.2 | -50% |
Operating profit margin, segment reporting
| % | 1-12/13 | 1-12/12 |
|---|---|---|
| Continuing operations | ||
| Construction Services Finland | 7.7 | 10.1 |
| International Construction Services | 11.6 | 13.4 |
| Operating profit margin, segment reporting | 8.2 | 10.3 |
1.5 Order backlog, segment reporting
| EUR million | 12/13 | 12/12 | Change |
|---|---|---|---|
| Continuing operations | |||
| Construction Services Finland | 1,428.2 | 1,499.0 | -5% |
| International Construction Services | 1,285.5 | 1,266.1 | 2% |
| Order backlog total, segment reporting | 2,713.7 | 2,765.1 | -2% |
| IFRS adjustment | 470.9 | 343.5 | |
| Order backlog total, IFRS | 3,184.6 | 3,108.6 | 2% |
1.6 YIT Group figures by quarter, segment reporting
| 10- | ||||||||
|---|---|---|---|---|---|---|---|---|
| EUR million | 12/13 | 7-9/13 | 4-6/13 | 1-3/13 | 10-12/12 | 7-9/12 | 4-6/12 | 1-3/12 |
| Continuing operations | ||||||||
| Revenue | 521.3 | 454.7 | 430.9 | 452.0 | 555.4 | 470.3 | 488.9 | 444.4 |
| Operating profit | 41.2 | 37.4 | 38.3 | 35.9 | 68.0 | 52.5 | 43.4 | 37.2 |
| % of revenue | 7.9 | 8.2 | 8.9 | 7.9 | 12.2 | 11.2 | 8.9 | 8.4 |
| Profit before taxes | 32.5 | 29.9 | 29.8 | 30.6 | 59.1 | 44.6 | 35.7 | 30.2 |
| Profit for the report period 1) | 24.3 | 23.1 | 23.0 | 23.4 | 43.8 | 35.1 | 28.9 | 22.9 |
| Discontinued operations | ||||||||
| Profit for the report period 1) | -0.9 | 286.2 | 2.2 | 1.3 | 13.5 | 11.7 | 11.0 | |
| Continuing and discontinued | ||||||||
| operations, total | ||||||||
| Profit for the report period 1) | 23.3 | 23.1 | 309.2 | 25.6 | 45.0 | 48.6 | 40.6 | 33.9 |
1) Attributable to equity holders of the parent company
| Key figures, | 10- | |||||||
|---|---|---|---|---|---|---|---|---|
| segment reporting | 10-12/13 | 7-9/13 | 4-6/13 | 1-3/13 | 12/12 | 7-9/12 | 4-6/12 | 1-3/12 |
| Earnings/share, EUR | ||||||||
| - continuing operations | 0.19 | 0.18 | 0.18 | 0.19 | 0.35 | 0.28 | 0.23 | 0.18 |
| - discontinued operations | -0.01 | 2.29 | 0.01 | 0.01 | 0.11 | 0.09 | 0.09 | |
| - continuing and discontinued | ||||||||
| operations total | 0.18 | 0.18 | 2.47 | 0.20 | 0.36 | 0.39 | 0.32 | 0.27 |
| Earnings/share, EUR, diluted | ||||||||
| - continuing operations | 0.19 | 0.18 | 0.18 | 0.19 | 0.35 | 0.28 | 0.23 | 0.18 |
| - discontinued operations | -0.01 | 2.29 | 0.01 | 0.01 | 0.11 | 0.09 | 0.09 | |
| - continuing and discontinued | ||||||||
| operations, total | 0.18 | 0.18 | 2.47 | 0.20 | 0.36 | 0.39 | 0.32 | 0.27 |
| Average number of personnel, | ||||||||
| continuing operations | 6,231 | 6,682 | 6,756 | 6,658 | 6,741 | 6,860 | 6,813 | 6,508 |
| 12/13 | 9/13 | 6/13 | 3/13 | 12/12 | 9/12 | 6/12 | 3/12 | |
| Equity/share, EUR | 6.17 | 6.10 | 6.01 | 6.23 | 6.53 | 5.65 | 5.37 | 5.21 |
| Return on investment, | ||||||||
| last 12 months, % | 10.3 | 12.3 | 13.9 | 15.0 | 15.0 | |||
| 1,592. | 1,492. | 1,443. | 1,328. | 1,269. | ||||
| Invested capital | 1,558.8 | 8 | 5 | 4 | 1,440.6 | 1,384.9 | 8 | 2 |
| Equity ratio, % | 37.8 | 37.0 | 38.5 | 40.7 | 43.1 | 37.9 | 37.0 | 35.9 |
| Order backlog at end of period, | 2,813. | 2,810. | 2,710. | 2,686. | 2,570. | |||
| EUR million | 2,713.7 | 4 | 8 | 2 | 2,765.1 | 2,748.4 | 6 | 9 |
| Personnel at the end of period | 6,172 | 6,384 | 6,904 | 6,689 | 6,691 | 6,756 | 7,001 | 6,505 |
The balance sheet-based key figures presented in the table have been calculated on the basis of the balance sheet according to segment reporting. The comparison periods exclude the assets and liabilities related to YIT's Building Services business, which were transferred to Caverion Group in the partial demerger that took place on June 30, 2013.
1.7. Segment information by quarter, segment reporting
Revenue by segment, continuing operations
| EUR million | 10-12/13 | 7-9/13 | 4-6/13 | 1-3/13 | 10-12/12 | 7-9/12 | 4-6/12 | 1-3/12 |
|---|---|---|---|---|---|---|---|---|
| Construction Services Finland | 327.1 | 287.5 | 279.2 | 326.0 | 342.6 | 308.9 | 347.9 | 329.5 |
| International Construction | ||||||||
| Services | 192.2 | 164.3 | 145.7 | 119.0 | 205.0 | 153.3 | 133.4 | 107.9 |
| Other items | 1.9 | 2.9 | 6.0 | 7.0 | 7.8 | 8.1 | 7.6 | 7.0 |
| Revenue in total, | ||||||||
| segment reporting | 521.3 | 454.7 | 430.9 | 452.0 | 555.4 | 470.3 | 488.9 | 444.4 |
Operating profit by segment, continuing operations
| EUR million | 10-12/13 | 7-9/13 | 4-6/13 | 1-3/13 | 10-12/12 | 7-9/12 | 4-6/12 | 1-3/12 |
|---|---|---|---|---|---|---|---|---|
| Construction Services Finland | 22.8 | 22.2 | 22.9 | 26.5 | 40.2 | 28.9 | 33.5 | 31.4 |
| International Construction | ||||||||
| Services | 22.1 | 20.5 | 17.6 | 11.6 | 31.0 | 25.7 | 14.1 | 9.7 |
| Other items | -3.8 | -5.4 | -2.2 | -2.2 | -3.2 | -2.1 | -4.2 | -3.9 |
| Operating profit total, | ||||||||
| segment reporting | 41.2 | 37.4 | 38.3 | 35.9 | 68.0 | 52.5 | 43.4 | 37.2 |
Operating profit margin by segment, continuing operations
| % | 10-12/13 | 7-9/13 | 4-6/13 | 1-3/13 | 10-12/12 | 7-9/12 | 4-6/12 | 1-3/12 |
|---|---|---|---|---|---|---|---|---|
| Construction Services Finland | 7.0 | 7.7 | 8.2 | 8.1 | 11.7 | 9.3 | 9.6 | 9.5 |
| International Construction | ||||||||
| Services | 11.5 | 12.5 | 12.1 | 9.8 | 15.1 | 16.7 | 10.6 | 9.0 |
Order backlog by segment, continuing operations
| EUR million | 12/13 | 9/13 | 6/13 | 3/13 | 12/12 | 9/12 | 6/12 | 3/12 |
|---|---|---|---|---|---|---|---|---|
| Construction Services Finland | 1,428.2 | 1,555.1 | 1,584.0 | 1,424.9 | 1,499.0 | 1,541.0 | 1,499.9 | 1,428.0 |
| International Construction | ||||||||
| Services | 1,285.5 | 1,258.3 | 1,226.8 | 1,285.3 | 1,266.1 | 1,207.4 | 1,186.7 | 1,142.9 |
| Order backlog total, | ||||||||
| segment reporting | 2,713.7 | 2,813.4 | 2,810.8 | 2,710.2 | 2,765.1 | 2,748.4 | 2,686.6 | 2,570.9 |
Operative invested capital, continuing operations *)
| EUR million | 12/13 | 9/13 | 6/13 | 3/13 | 12/12 | 9/12 | 6/12 | 3/12 |
|---|---|---|---|---|---|---|---|---|
| Construction Services Finland | 683.1 | 730.7 | 649.5 | 584.2 | 581.7 | 546.8 | 515.3 | 552.1 |
| International Construction | ||||||||
| Services | 732.5 | 729.1 | 709.4 | 718.7 | 708.3 | 703.8 | 655.7 | 651.8 |
Return on operative invested capital, continuing operations *)
| Last 12 months, % | 12/13 | 9/13 | 6/13 | 3/13 | 12/12 | 9/12 | 6/12 | 3/12 |
|---|---|---|---|---|---|---|---|---|
| Construction Services Finland | 14.9 | 17.5 | 20.4 | 22.7 | 23.5 | 24.3 | 25.0 | 24.6 |
| International Construction | ||||||||
| Services | 10.0 | 11.3 | 12.6 | 12.0 | 12.3 | 10.5 | 6.5 | 6.1 |
*) Only operational items are taken into account in calculating the segments' invested capital.
1.8 Reconciliation of the segment reporting and the group reporting
| 1-12/2013 | 1-12/2012 | |||||||
|---|---|---|---|---|---|---|---|---|
| Income statement, EUR million | Segment reporting |
IFRS adjust ment |
IFRS | Segment reporting |
IFRS adjust ment |
IFRS | ||
| Continuing operations | ||||||||
| Revenue | 1,858.8 | -115.9 | 1,743.0 | 1,959.0 | 29.9 | 1,988.9 | ||
| Other operating income and expenses | -1,688.6 | 67.1 | -1,621.5 | -1,737.3 | -33.0 | -1,770.3 | ||
| Depreciation | -17.4 | -17.4 | -20.6 | -20.6 | ||||
| Operating profit | 152.8 | -48.8 | 104.0 | 201.1 | -3.1 | 198.0 | ||
| Financial income and expenses | -30.0 | 21.0 | -9.0 | -31.7 | 17.4 | -14.2 | ||
| Profit before taxes | 122.8 | -27.8 | 95.0 | 169.6 | 14.3 | 183.8 | ||
| Income taxes | -29.0 | 4.2 | -24.8 | -37.9 | -3.5 | -41.5 | ||
| Profit for the review period | 93.8 | -23.6 | 70.2 | 131.7 | 10.8 | 142.3 | ||
| Equity holders of the parent company | 93.9 | -23.6 | 70.3 | 130.7 | 10.6 | 141.2 | ||
| Non-controlling interest | -0.1 | 0.0 | -0.1 | 0.9 | 0.2 | 1.1 | ||
| Earnings/share, EUR | 0.75 | 0.56 | 1.04 | 1.13 | ||||
| Diluted earnings/share, EUR | 0.75 | 0.56 | 1.04 | 1.13 |
| 10-12/2013 | 10-12/2012 | |||||||
|---|---|---|---|---|---|---|---|---|
| Income statement, EUR million | Segment reporting |
IFRS adjust ment |
IFRS | Segment reporting |
IFRS adjust ment |
IFRS | ||
| Continuing operations | ||||||||
| Revenue | 521.3 | -24.0 | 497.3 | 555.4 | 7.1 | 562.5 | ||
| Other operating income and expenses | -477.3 | 11.8 | -465.5 | -482.3 | -6.3 | -488.6 | ||
| Depreciation | -2.8 | -2.8 | -5.0 | -5.0 | ||||
| Operating profit | 41.2 | -12.2 | 29.0 | 68.0 | 0.9 | 68.9 | ||
| Financial income and expenses | -8.7 | 7.4 | -1.2 | -9.1 | 4.9 | -4.2 | ||
| Profit before taxes | 32.5 | -4.8 | 27.8 | 59.1 | 5.6 | 64.7 | ||
| Income taxes | -8.3 | -1.8 | -10.0 | -14.9 | -1.1 | -16.0 | ||
| Profit for the review period | 24.3 | -6.6 | 17.7 | 44.2 | 4.5 | 48.7 | ||
| Equity holders of the parent company | 24.3 | -6.5 | 17.8 | 43.8 | 4.2 | 48.0 | ||
| Non-controlling interest | -0.1 | 0.0 | -0.1 | 0.4 | 0.3 | 0.7 | ||
| Earnings/share, EUR | 0.19 | 0.14 | 0.35 | 0.38 | ||||
| Diluted earnings/share, EUR | 0.19 | 0.14 | 0.35 | 0.38 |
| 12/2013 | 12/2012 | |||||||
|---|---|---|---|---|---|---|---|---|
| Balance sheet, EUR million |
Segment reporting |
IFRS adjust ment |
IFRS | Segment reporting |
IFRS adjust ment |
IFRS | ||
| Non-current assets | ||||||||
| Other non-current assets | 85.1 | 85.1 | 529.2 | 529.2 | ||||
| Deferred tax assets | 32.8 | 8.3 | 41.1 | 40.7 | 9.1 | 49.8 | ||
| Current assets | ||||||||
| Inventories | 1,674.3 | 387.8 | 2,062.1 | 1,579.3 | 322.1 | 1,901.5 | ||
| Trade and other receivables | 342.8 | -54.8 | 288.0 | 1,082.3 | -66.8 | 1,015.5 | ||
| Cash and cash equivalents | 76.3 | 76.3 | 175.7 | 175.7 | ||||
| Total assets | 2,211.3 | 341.3 | 2,552.6 | 3,407.2 | 264.5 | 3,671.6 | ||
| Equity | 774.9 | -76.7 | 698.2 | 1,069.3 | -60.1 | 1,009.2 | ||
| Non-current liabilities | ||||||||
| Borrowings | 305.1 | 305.1 | 517.1 | 517.1 | ||||
| Other non-current liabilities | 76.3 | 1.9 | 78.2 | 133.1 | 133.1 | |||
| Deferred tax liabilities | 25.1 | -10.7 | 14.4 | 96.9 | -7.5 | 89.4 | ||
| Current liabilities | ||||||||
| Borrowings | 478.8 | 74.1 | 552.9 | 332.9 | 72.0 | 404.9 | ||
| Advances received | 161.9 | 352.4 | 514.3 | 305.5 | 261.1 | 566.6 | ||
| Other current liabilities | 389.2 | 0.3 | 389.5 | 952.4 | -1.1 | 951.3 | ||
| Total equity and liabilities | 2,211.3 | 341.3 | 2,552.6 | 3,407.2 | 264.5 | 3,671.6 |
The balance sheet for the comparison periods includes the assets and liabilities related to YIT's Building Services business, which were transferred to Caverion Group in the partial demerger that took place on June 30, 2013.
2 GROUP REPORTING, IFRS
2.1 Key figures, IFRS
| 1-12/13 | 1-12/12 | Change | |
|---|---|---|---|
| Earnings/share, EUR | |||
| - continuing operations | 0.56 | 1.13 | -50% |
| - discontinued operations | 2.30 | 0.30 | 667% |
| - continuing and discontinued operations total | 2.86 | 1.43 | 100% |
| Earnings/share, EUR, diluted | |||
| - continuing operations | 0.56 | 1.13 | -50% |
| - discontinued operations | 2.30 | 0.30 | 667% |
| - continuing and discontinued operations total | 2.86 | 1.43 | 100% |
| Equity/share, EUR | 5.56 | 8.02 | -31% |
| Average share price during the period, EUR | 13.01 | 14.90 | -13% |
| Share price at end of period, EUR | 10.16 | 14.78 | -31% |
| Market capitalisation at end of period, MEUR | 1, 276.0 | 1,853.2 | -31% |
| Weighted average share-issue adjusted number of | |||
| shares outstanding, thousands | 125,529 | 125,352 | 0% |
| Diluted weighted average share-issue adjusted number | |||
| of shares outstanding, thousands | 125,529 | 125,352 | 0% |
| Share-issue adjusted number of shares outstanding at | |||
| end of period, thousands | 125,590 | 125,384 | 0% |
| Net interest-bearing debt at end of period, EUR million | 781.7 | 746.2 | 5% |
| Return on investment, last 12 months, % | 6.1 | 10.9 | |
| Equity ratio, % | 34.3 | 32.5 | |
| Gearing ratio, % | 112.0 | 73.9 | |
| Gross capital expenditure, EUR million | 20.2 | 44.6 | -55% |
| % of revenue | 1.2 | 0.9 | |
| Unrecognised order backlog at end of period, EUR million | 3,184.6 | 3,108.6 | 2% |
| of which order backlog outside Finland | 1,617.8 | 1,484.0 | 9% |
| Average number of personnel | 6,575 | 6,730 | -2% |
The balance sheet-based key figures presented in the table have been calculated on the basis of the official balance sheet for the comparison periods, the balance sheet includes the assets and liabilities related to YIT's Building Services business, which were transferred to Caverion Group in the partial demerger that took place on June 30, 2013. The key figures for the comparison periods do not yield a true image of the financial position and development of the continuing operations.
2.2 YIT Group figures by quarter, IFRS
| Continuing operations | 10-12/13 | 7-9/13 | 4-6/13 | 1-3/13 | 10-12/12 | 7-9/12 | 4-6/12 | 1-3/12 |
|---|---|---|---|---|---|---|---|---|
| Revenue, EUR million | 497.3 | 363.0 | 437.1 | 445.6 | 562.5 | 458.6 | 523.3 | 444.5 |
| Operating profit, EUR million | 29.0 | 11.7 | 32.3 | 31.0 | 68.9 | 44.5 | 47.4 | 37.2 |
| % of revenue | 5.8 | 3.2 | 7.4 | 7.0 | 12.2 | 9.7 | 9.1 | 8.4 |
| Financial income, EUR million | -0.7 | 1.1 | 8.8 | 0.4 | 0.8 | 0.0 | 2.7 | 1.1 |
| Exchange rate differences, | ||||||||
| EUR million | -1.5 | -1.4 | -2.2 | -0.1 | -1.7 | -1.4 | -1.5 | -0.9 |
| Financial expenses, EUR | ||||||||
| million | 1.0 | -2.6 | -10.7 | -1.0 | -3.3 | -1.9 | -4.6 | -3.5 |
| Profit before taxes, continuing | ||||||||
| operations, EUR million | 27.8 | 8.8 | 28.2 | 30.3 | 64.7 | 41.2 | 44.0 | 33.9 |
| % of revenue | 5.6 | 2.4 | 6.4 | 6.8 | 11.5 | 9.0 | 8.4 | 7.6 |
| Earnings/share, EUR | ||||||||
| - continuing operations | 0.14 | 0.06 | 0.18 | 0.18 | 0.38 | 0.26 | 0.28 | 0.20 |
| - discontinued operations | -0.01 | 2.28 | 0.02 | 0.02 | 0.11 | 0.09 | 0.09 | |
| - continuing and discontinued | ||||||||
| operations, total | 0.13 | 0.06 | 2.46 | 0.20 | 0.39 | 0.37 | 0.37 | 0.29 |
| Gross capital expenditure, | ||||||||
| EUR million | 5.4 | 0.9 | 5.2 | 9.6 | 10.3 | 10.1 | 10.6 | 13.6 |
| % of revenue | 1.1 | 0.3 | 1.2 | 0.9 | 0.8 | 0.9 | 0.9 | 1.2 |
| 12/13 | 9/13 | 6/13 | 3/13 | 12/12 | 9/12 | 6/12 | 3/12 | |
| 2,540. | 2,426. | 3,644. | 3,711. | 3,635. | 3,620. | |||
| Balance sheet total, EUR million | 2,552.6 | 0 | 8 | 3 | 3,671.6 | 4 | 8 | 2 |
| Equity/share, EUR | 5.56 | 5.52 | 5.54 | 7.52 | 8.02 | 7.64 | 7.12 | 6.87 |
| Share price at end of period, | ||||||||
| EUR | 10.16 | 10.29 | 13.19 | 16.25 | 14.78 | 14.93 | 13.38 | 16.12 |
| Market capitalisation at end of | 1,292. | 1,656. | 2,037. | 1,872. | 1,677. | 2,019. | ||
| period, EUR million | 1,276.0 | 3 | 6 | 4 | 1,853.2 | 0 | 7 | 3 |
| Return on investment, last 12 | ||||||||
| months, % | 6.1 | 8.3 | 10.7 | 10.5 | 10.9 | |||
| Equity ratio, % | 34.3 | 33.6 | 34.9 | 31.1 | 32.5 | 30.8 | 29.1 | 27.8 |
| Net interest-bearing debt at end | ||||||||
| of period, EUR million | 781.7 | 857.3 | 764.4 | 839.0 | 746.2 | 827.3 | 803.1 | 755.8 |
| Gearing ratio, % | 112.0 | 123.7 | 109.8 | 88.9 | 73.9 | 86.1 | 89.7 | 87.6 |
| Unrecognised order backlog at | 3,259. | 3,176. | 3,045. | 3,191. | 3,050. | 2,990. | ||
| end of period, EUR million | 3,184.6 | 5 | 0 | 9 | 3,108.6 | 8 | 5 | 7 |
| Personnel at the end of period, | ||||||||
| continuing operations | 6,172 | 6,384 | 6,904 | 6,689 | 6,691 | 6,756 | 7,001 | 6,505 |
The balance sheet-based key figures presented in the table have been calculated on the basis of the official balance sheet for the comparison periods. The balance sheet includes the assets and liabilities related to YIT's Building Services business, which were transferred to Caverion Group in the partial demerger that took place on June 30, 2013. The key figures for the comparison periods do not yield a true image of the financial position and development of the continuing operations.
2.3 Consolidated income statement Jan 1 – Dec 31, 2013, IFRS
| EUR million | 1-12/13 | 1-12/12 | Change |
|---|---|---|---|
| Continuing operations | |||
| Revenue | 1,743.0 | 1,988.9 | -12% |
| of which activities outside Finland | 488.4 | 586.4 | -17% |
| Other operating income and expenses | -1,621.6 | -1,770.5 | -8% |
| Share of results in associated companies | 0.0 | 0.2 | -78% |
| Depreciation and impairment | -17.4 | -20.6 | -15% |
| Operating profit | 104.0 | 198.0 | -47% |
| % of revenue | 6.0 | 10.0 | |
| Financial income | 9.6 | 4.6 | 109% |
| Exchange rate differences | -5.2 | -5.5 | -5% |
| Financial expenses | -13.3 | -13.3 | -0% |
| Profit before taxes | 95.0 | 183.8 | -48% |
| % of revenue | 5.5 | 9.2 | |
| Income taxes | -24.8 | -41.5 | -40% |
| Profit for the review period | 70.2 | 142.3 | -51% |
| % of revenue | 4.0 | 7.2 | |
| Equity holders of the parent company | 70.3 | 141.2 | -50% |
| Non-controlling interest | -0.1 | 1.1 | |
| Discontinued operations | |||
| Profit for the review period | 287.5 | 37.5 | 667% |
| Equity holders of the parent company | 287.5 | 37.4 | 669% |
| Non-controlling interest | 0.1 | ||
| Continuing and discontinued operations, total |
|||
| Profit for the review period | 357.6 | 179.8 | 99% |
| Equity holders of the parent company | 357.7 | 178.6 | 100% |
| Non-controlling interest | -0.1 | 1.2 |
| 1-12/13 | 1-12/12 | Change | |
|---|---|---|---|
| Earnings/share, EUR | |||
| - continuing operations | 0.56 | 1.13 | -50% |
| - discontinued operations | 2.30 | 0.30 | 667% |
| - continuing and discontinued operations, total | 2.86 | 1.43 | 100% |
| Earnings/share, EUR, diluted | |||
| - continuing operations | 0.56 | 1.13 | -50% |
| - discontinued operations | 2.30 | 0.30 | 667% |
| - continuing and discontinued operations, total | 2.86 | 1.43 | 100% |
2.4 Statement of comprehensive income Jan 1 – Dec 31, 2013, IFRS
| EUR million | 1-12/13 | 1-12/12 | Change |
|---|---|---|---|
| Continuing operations | |||
| Profit for the review period | 70.2 | 142.3 | -51% |
| Items that may be subsequently recog | |||
| nised through profit or loss: | |||
| Cash flow hedges | 3.0 | 0.6 | 407% |
| - Deferred taxes | -0.8 | -0.1 | 743% |
| Change in fair value of | |||
| available-for-sale assets | 0.0 | 0.0 | |
| - Deferred taxes | 0.0 | 0.0 | |
| Change in translation differences | -50.3 | 13.5 | |
| Other comprehensive income, total | -48.1 | 14.1 | |
| Total comprehensive income | 22.1 | 156.5 | -86% |
| Equity holders of the parent company | 22.2 | 155.4 | -86% |
| Non-controlling interest | -0.1 | 1.1 | |
| Discontinued operations | |||
| Total comprehensive income | 287.5 | 52.0 | 453% |
| Equity holders of the parent company | 287.5 | 51.9 | 454% |
| Non-controlling interest | 0.1 | ||
| Continuing and discontinued operations, total |
|||
| Total comprehensive income | 309.5 | 208.5 | 48% |
| Equity holders of the parent company | 309.6 | 207.3 | 49% |
| Non-controlling interest | -0.1 | 1.2 |
2.5 Consolidated income statement Oct 1 – Dec 31, 2013, IFRS
| EUR million | 10-12/13 | 10-12/12 | Change |
|---|---|---|---|
| Continuing operations | |||
| Revenue | 497.3 | 562.5 | -12% |
| of which activities outside Finland | 139.8 | 236.6 | -41% |
| Other operating income and expenses | -465.5 | -488.7 | -5% |
| Share of results in associated companies | 0.0 | 0.1 | -55% |
| Depreciation and impairment | -2.8 | -5.0 | -44% |
| Operating profit | 29.0 | 68.9 | -58% |
| % of revenue | 5.8 | 12.2 | |
| Financial income | -0.7 | 0.8 | |
| Exchange rate differences | -1.5 | -1.7 | -11% |
| Financial expenses | 1.0 | -3.3 | |
| Profit before taxes | 27.8 | 64.7 | -57% |
| % of revenue | 5.6 | 11.5 | |
| Income taxes | -10.0 | -16.0 | -37% |
| Profit for the review period, continuing opera | |||
| tions | 17.7 | 48.7 | -64% |
| % of revenue | 3.6 | 8.7 | |
| Equity holders of the parent company | 17.8 | 48.0 | -63% |
| Non-controlling interest | -0.1 | 0.7 | |
| Discontinued operations | |||
| Profit for the review period | -0.9 | 1.3 | |
| Equity holders of the parent company | -0.9 | 1.3 | |
| Non-controlling interest | 0.1 | ||
| Continuing and discontinued operations, total |
|||
| Profit for the review period | 16.8 | 50.0 | -66% |
| Equity holders of the parent company | 16.9 | 49.3 | -66% |
| Non-controlling interest | -0.1 | 0.8 |
| 10-12/13 | 10-12/12 | Change | |
|---|---|---|---|
| Earnings/share, EUR | |||
| - continuing operations | 0.14 | 0.38 | -63% |
| - discontinued operations | -0.01 | 0.01 | |
| - continuing and discontinued operations, total | 0.13 | 0.39 | -66% |
| Earnings/share, EUR, diluted | |||
| - continuing operations | 0.14 | 0.38 | -63% |
| - discontinued operations | -0.01 | 0.01 | |
| - continuing and discontinued operations, total | 0.13 | 0.39 | -66% |
2.6 Consolidated balance sheet, IFRS
| EUR million | 12/13 | 12/12 |
|---|---|---|
| Assets | ||
| Non-current assets | ||
| Tangible assets | 65.2 | 110.6 |
| Goodwill | 10.9 | 346.6 |
| Other intangible assets | 7.1 | 61.8 |
| Shares in associated companies | 0.5 | 0.6 |
| Other investments | 0.8 | 3.4 |
| Other receivables | 0.6 | 6.3 |
| Deferred tax receivables | 41.1 | 49.8 |
| Current assets | ||
| Inventories | 2,062.1 | 1,901.5 |
| Trade and other receivables | 288.0 | 1,015.5 |
| Cash and cash equivalents | 76.3 | 175.7 |
| Total assets | 2,552.6 | 3,671.6 |
| Equity and liabilities | ||
| Equity attributable to equity holders of the | ||
| parent company | ||
| Share capital | 149.2 | 149.2 |
| Other equity | 548.5 | 856.7 |
| Non-controlling interest | 0.4 | 3.3 |
| Total equity | 698.2 | 1,009.2 |
| Non-current liabilities | ||
| Deferred tax liabilities | 14.4 | 89.4 |
| Pension obligations | 0.7 | 52.4 |
| Provisions | 42.5 | 48.5 |
| Borrowings | 305.1 | 517.1 |
| Other liabilities | 35.0 | 32.6 |
| Current liabilities | ||
| Advances received | 514.3 | 566.6 |
| Trade and other liabilities | 370.5 | 896.1 |
| Provisions | 19.0 | 54.9 |
| Current borrowings | 552.9 | 404.9 |
| Total equity and liabilities | 2,552.6 | 3,671.6 |
The balance sheet for the comparison periods includes the assets and liabilities related to YIT's Building Services business, which were transferred to Caverion Group in the partial demerger that took place on June 30, 2013.
2.7 Consolidated statement of changes in equity, IFRS
| Equity attributable to equity holders of the parent company | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| EUR million | Share capital |
Legal reserve |
Other reserve |
Cumu lative transla tion differ ence |
Fair value reserve |
Treas ury share s |
Retained earnings |
Total | Non controlling interest |
Total equity |
| Equity on January 1, 2012 | 149.2 | 1.9 | 2.8 | -23.4 | -3.6 | -9.7 | 801.5 | 918.7 | 2.5 | 921.1 |
| Defined benefit pension, re measurement due to IAS 19 change |
-37.0 | -37.0 | -37.0 | |||||||
| Adjusted equity on January 1, 2012 |
149.2 | 1.9 | 2.8 | -23.4 | -3.6 | -9.7 | 764.5 | 881.7 | 2.5 | 884.1 |
| Comprehensive income | ||||||||||
| Profit for the review period | 178.7 | 178.7 | 1.2 | 179.9 | ||||||
| Profit for the period, re measurement due to IAS 19 change |
-0.1 | -0.1 | -0.1 | |||||||
| Other comprehensive income: | ||||||||||
| Change in fair value of defined benefit pension, re measurement due to IAS 19 change |
15.3 | 15.3 | 15.3 | |||||||
| - Deferred tax | -4.2 | -4.2 | -4.2 | |||||||
| Cash flow hedges | 0.6 | 0.6 | 0.6 | |||||||
| - Deferred tax | -0.1 | -0.1 | -0.1 | |||||||
| Change in fair value of available for sale investments |
-0.4 | -0.4 | -0.4 | |||||||
| - Deferred tax | 0.1 | 0.1 | 0.1 | |||||||
| Translation differences | 17.4 | 17.4 | 17.4 | |||||||
| Comprehensive income, total | 17.4 | 0.2 | 189.7 | 207.3 | 1.2 | 208.5 | ||||
| Transactions with owners | ||||||||||
| Dividend distribution | -87.7 | -87.7 | -0.4 | -88.1 | ||||||
| Share-based incentive schemes |
1.0 | 0.5 | 3.3 | 4.8 | 4.8 | |||||
| Transactions with owners, total | 1.0 | 0.5 | -84.4 | -82.9 | -0.4 | -83.3 | ||||
| Equity on December 31, 2012 | 149.2 | 1.9 | 3.8 | -6.1 | -3.4 | -9.2 | 869.8 | 1,005.9 | 3.3 | 1,009.2 |
| Equity attributable to equity holders of the parent company | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| EUR million | Share capital |
Legal reserve |
Other reserve |
Cumu lative transla tion differ ence |
Fair value reserve |
Treas ury share s |
Retained earnings |
Total | Non controlling interest |
Total equity |
| Equity on January 1, 2013 | 149.2 | 1.9 | 3.8 | -6.1 | -3.4 | -9.2 | 869.8 | 1,005.9 | 3.3 | 1,009.2 |
| Comprehensive income | ||||||||||
| Profit for the review period | 357.7 | 357.7 | -0.1 | 357.6 | ||||||
| Other comprehensive income: | ||||||||||
| Cash flow hedges | 3.0 | 3.0 | 3.0 | |||||||
| - Deferred tax | -0.8 | -0.8 | -0.8 | |||||||
| Change in fair value of available for sale investments |
0.0 | 0.0 | 0.0 | |||||||
| - Deferred tax | 0.0 | 0.0 | 0.0 | |||||||
| Translation differences | -50.3 | -50.3 | -50.3 | |||||||
| Comprehensive income, total | -50.3 | 2.2 | 0.0 | 357.7 | 309.6 | -0.1 | 309.5 | |||
| Transactions with owners | ||||||||||
| Dividend distribution | -94.0 | -94.0 | -94.0 | |||||||
| Share-based incentive schemes |
-3.8 | 1.0 | 4.5 | 1.7 | 1.7 | |||||
| Assets transferred in the demerger, fair value |
-515.2 | -515.2 | -515.2 | |||||||
| Demerger effect | -0.4 | -7.7 | 0.1 | -8.0 | -0.6 | -8.6 | ||||
| Transactions with owners, total | -0.4 | -3.8 | -7.7 | 0.1 | 1.0 | -604.7 | -615.7 | -0.6 | -616.3 | |
| Changes in ownership shares in subsidiaries no loss of control |
||||||||||
| Acquisition of non-controlling interest |
-2.2 | -2.2 | -2.2 | -4.4 | ||||||
| Changes in ownership shares in subsidiaries, total |
-2.2 | -2.2 | -2.2 | -4.4 | ||||||
| Equity on December 31, 2013 | 149.2 | 1.5 | -64.1 | -1.2 | -8.2 | 620.5 | 697.7 | 0.4 | 698.2 |
The balance sheet for the comparison periods includes the assets and liabilities related to YIT's Building Services business, which were transferred to Caverion Group in the partial demerger that took place on June 30, 2013.
2.8 Consolidated cash flow statement
| EUR million | 1-12/13 | 1-12/12 | Change | 10-12/13 | 10-12/12 | Change |
|---|---|---|---|---|---|---|
| Cash flow from operating activities | ||||||
| Net profit for the period | 70.2 | 142.3 | -51% | 17.7 | 48.7 | -64% |
| Reversal of accrual-based items | 61.3 | 85.7 | -28% | 12.6 | 24.8 | -49% |
| Change in working capital | ||||||
| Change in trade and other | ||||||
| receivables | -42.8 | 6.4 | 11.6 | 42.1 | -72% | |
| Change in inventories | -296.8 | -198.0 | 50% | -53.6 | -51.4 | 4% |
| Change in current liabilities | 186.9 | 93.6 | 100% | 96.1 | -39.5 | |
| Change in working capital, total | -152.7 | -98.0 | 56% | 54.2 | -48.8 | |
| Interest paid | -34.8 | -30.4 | 14% | -4.4 | -6.6 | -33% |
| over | ||||||
| Other financial items, net | 5.2 | -6.6 | 3.5 | 0.3 | thousand | |
| Interest received | 2.0 | 3.2 | -39% | 0.0 | 1.4 | -103% |
| Taxes paid | -43.7 | -24.1 | 81% | -6.2 | -5.1 | 21% |
| Discontinued operations | -30.7 | 49.3 | -1.8 | 79.0 | ||
| Net cash generated from operating | ||||||
| activities | -123.2 | 121.5 | 75.6 | 93.7 | -19% | |
| Cash flow from investing activities | ||||||
| Acquisition of subsidiaries, net of cash | -4.9 | -0.3 | ||||
| Purchases of property, plant and | ||||||
| equipment | -9.4 | -21.5 | -56% | -2.0 | -6.0 | -66% |
| Purchases of intangible assets | -5.7 | -7.5 | -24% | -2.6 | -2.0 | 32% |
| Disposal of affiliated companies | 2.9 | |||||
| Proceeds from sale of fixed assets | 24.6 | 3.8 | 547% | 3.7 | 1.3 | 188% |
| Proceeds from sale of other invest | ||||||
| ments | 0.1 | 0.1 | -4% | 0.1 | ||
| Discontinued operations | -17.2 | -8.8 | 95% | 0.3 | ||
| Net cash used in investing activities | -12.5 | -31.2 | -60% | -1.1 | -6.4 | -83% |
| Operating cash flow after investments | -135.7 | 90.4 | 74.5 | 87.3 | -15% | |
| Cash flow from financing activities | ||||||
| Change in loan receivables | 5.1 | -13.9 | 3.7 | -7.6 | ||
| Change in current liabilities | 133.2 | -34.9 | -30.6 | -99.6 | -69% | |
| Proceeds from borrowings | 27.7 | 150.0 | -82% | 50.0 | ||
| over | ||||||
| Repayment of borrowings | -132.9 | -121.6 | 9% | -19.7 | -0.5 | thousand |
| Payments of financial leasing debts | -0.3 | -0.2 | 42% | -0.3 | 0.0 | |
| Dividends paid | -94.0 | -88.1 | 7% | |||
| Discontinued operations | 147.2 | -15.5 | -4.2 | |||
| Net cash used in financing activities | 86.0 | -124.2 | -46.9 | -61.9 | -24% | |
| Net change in cash and cash equiva | ||||||
| lents | -49.7 | -33.9 | 47% | 27.6 | 25.4 | 9% |
| Cash and cash equivalents at begin | ||||||
| ning of period | 174.6 | 204.8 | -15% | 51.2 | 149.3 | -66% |
| Cash and cash equivalents trans | ||||||
| ferred in demerger Change in the fair value of cash |
-43.8 | over | ||||
| equivalents | -4.7 | 3.8 | -2.5 | -0.1 | thousand | |
| Cash and cash equivalents at end of | ||||||
| period | 76.3 | 174.6 | -56% | 76.3 | 174.6 | -56% |
2.9 Accounting principles of the Financial Statements Bulletin
YIT Corporation's Financial Statements Bulletin for 1 January – 31 December 2013 has been drawn up in line with IAS 34: Interim Financial Reporting. The Financial Statements Bulletin is based on audited financial statements for 2013.
In the Financial Statements Bulletin, the figures are presented in million euros doing the rounding on each line, which may cause some rounding inaccuracies in column and total sums.
The consolidated financial statements have been prepared in accordance with the International Financial Reporting Standards (IFRS). All of the IAS/IFRS standards and SIC/IFRIC interpretations approved by the EU Commission by 31 December 2013 have been complied with. The accounting principles are described in more detail in the accounting principles for the 2013 financial statements.
Changes to standards that entered into force on 1 January 2013 and had an effect on the consolidated financial statements are:
- IAS 19 (revised) Employee benefits: Standard includes changes to accounting principles of defined benefit plans.
- IFRS 13 Fair value measurement: The standard defines fair value. It sets out in a single standard a framework for measuring fair value and requirement for disclosures about fair value measurements.
- IFRS 7 (amendment): Financial instruments Disclosures: This amendment includes new disclosures to enhance the presentation of financial assets and financial liabilities and when those can be offset.
- Annual improvements 2011: Annual improvements 2009-2011 reporting cycle include changes to: IAS 1 Financial statement presentation, IAS 16 Property plant and equipment, IAS 32 Financial instruments; Presentation and IAS 34 Interim financial reporting. The Group presents other comprehensive income items grouped to items that will not be reclassified to profit or loss and to items that may be reclassified subsequently to profit or loss as well as expanded its disclosures in Financial Report.
Adjustments to historical reference figures due to the retroactive application of the adjustments to the international IAS 19 Employee Benefits financial statements standard
The Group has adopted the renewed IAS 19 Employee Benefits standard as of January 1, 2013. The standard includes amendments to the recognition of defined benefit pension schemes. The "pipeline method" will be omitted and all actuarial gains and losses will be recognised immediately through comprehensive income. The net asset or liability arising from the pensions is recognised in full on the balance sheet. The interest yield of the assets is calculated by using the same discount rate as when calculating the present value of the pension liability. Changes in the fair value of the pension liability are recognised under comprehensive income whereas previously they were recognised in the personnel expenses in the income statement. The adoption of the revised IAS 19 Employee benefits standard has no impacts on the profit or balance sheet of the continuing operations.
The revised IAS 19 Employee Benefits standard requires retroactive application to the presented financial statements figures. The impact on comparison figures are presented cumulatively in tables below.
As a result of the change of IAS Employee benefits, the Group's defined benefit liability was increased by EUR 25.1 million, defined benefit assets were decreased by EUR 10.3 million, shareholders' equity was decreased by EUR 26.2 million and the balance sheet total was decreased by EUR 10.3 million on the balance sheet per December 31, 2012.
| Reported | IAS 19 | Restated | |
|---|---|---|---|
| Group, | adjustment | Group, | |
| Balance sheet, EUR million | IFRS Jan 1, 2012 | Jan 1 2012 | IFRS Jan 1, 2012 |
| ASSETS | |||
| Non-current assets | |||
| Other non-current assets | 538.1 | -11.8 | 526.3 |
| Deferred tax receivables | 60.3 | 60.3 | |
| Current assets | |||
| Inventories Trade and other receivables |
1,672.6 1,027.3 |
1,672.6 1,027.3 |
|
| Cash and cash equivalents | 206.1 | 206.1 | |
| Total assets | 3,504.5 | -11.8 | 3,492.7 |
| EQUITY AND LIABILITIES | |||
| Equity | 921.1 | -37.0 | 884.1 |
| Non-current liabilities | |||
| Borrowings | 522.9 | 522.9 | |
| Other non-current liabilities | 128.5 | 39.9 | 168.4 |
| Deferred tax liabilities | 88.3 | -14.7 | 73.6 |
| Current liabilities | |||
| Borrowings | 423.6 | 423.6 | |
| Advances received | 458.3 | 458.3 | |
| Other current liabilities | 961.6 | 961.6 | |
| Total equity and liabilities | 3,504.5 | -11.8 | 3,492.7 |
| Reported | IAS 19 | Restated | |
|---|---|---|---|
| Group, | adjustment | Group, | |
| Income statement, EUR million | IFRS 1-3/12 | 1-3/12 | IFRS 1-3/12 |
| Revenue | 1,098.4 | 1,098.4 | |
| Other operating income and expenses | -1,032.3 | -0.2 | -1,032.5 |
| Depreciation | -10.9 | -10.9 | |
| Operating profit | 55.2 | -0.2 | 55.0 |
| Financial income and expenses | -5.2 | -5.2 | |
| Profit before taxes | 49.9 | -0.2 | 49.7 |
| Income taxes | -12.9 | 0.0 | -12.9 |
| Profit for the review period | 37.0 | -0.1 | 36.9 |
| Attributable to | |||
| Equity holders of the parent company | 36.5 | -0.1 | 36.4 |
| Non-controlling interest | 0.5 | 0.5 | |
| Earnings per share attributable to the equity holders of the parent company | |||
| Earnings/share, EUR | 0.29 | 0.29 | |
| Diluted earnings/share, EUR | 0.29 | 0.29 |
| Reported | IAS 19 | Restated | |
|---|---|---|---|
| Group, | adjustment | Group, | |
| Comprehensive income, EUR million | IFRS 1-3/12 | 1-3/12 | IFRS 1-3/12 |
| Profit for the review period | 37.0 | -0.1 | 36.9 |
| Other comprehensive income | |||
| Change in the value of defined benefit pensions | 3.9 | 3.9 | |
| - Deferred tax | -1.1 | -1.1 | |
| Cash flow hedges | -0.1 | -0.1 | |
| - Deferred tax | 0.0 | 0.0 | |
| Translation differences | 25.7 | 25.7 | |
| Other comprehensive income, total | 25.6 | 2.8 | 28.4 |
| Total comprehensive income | 62.6 | 2.7 | 65.3 |
| Attributable to | |||
| Equity holders of the parent company | 62.3 | 2.7 | 65.0 |
| Non-controlling interest | 0.3 | 0.3 |
| Reported | IAS 19 | Restated | |
|---|---|---|---|
| Group, | adjustment | Group, | |
| Balance sheet, EUR million | IFRS 3/12 | 3/12 | IFRS 3/12 |
| ASSETS | |||
| Non-current assets | |||
| Other non-current assets | 546.1 | -11.7 | 534.4 |
| Deferred tax receivables | 64.4 | 64.4 | |
| Current assets | |||
| Inventories | 1,774.8 | 1,774.8 | |
| Trade and other receivables | 1,037.3 | 1,037.3 | |
| Cash and cash equivalents | 209.3 | 209.3 | |
| Total assets | 3,631.9 | -11.7 | 3,620.2 |
| EQUITY AND LIABILITIES | |||
| Equity | 897.6 | -34.3 | 863.3 |
| Non-current liabilities | |||
| Borrowings | 564.1 | 564.1 | |
| Other non-current liabilities | 131.9 | 36.3 | 168.2 |
| Deferred tax liabilities | 89.5 | -13.6 | 75.9 |
| Current liabilities | |||
| Borrowings | 401.1 | 401.1 | |
| Advances received | 518.7 | 518.7 | |
| Other current liabilities | 1,028.9 | 1,028.9 | |
| Total equity and liabilities | 3,631.9 | -11.7 | 3,620.2 |
| Reported | IAS 19 | Restated | |
|---|---|---|---|
| Group, | adjustment | Group, | |
| Income statement, EUR million | IFRS 1-6/12 | 1-6/12 | IFRS 1-6/12 |
| Revenue | 2,317.3 | 2,317.3 | |
| Other operating income and expenses | -2,173.0 | -0.3 | -2,173.3 |
| Depreciation | -21.5 | -21.5 | |
| Operating profit | 122.8 | -0.3 | 122.5 |
| Financial income and expenses | -11.3 | -11.3 | |
| Profit before taxes | 111.5 | -0.3 | 111.2 |
| Income taxes | -27.9 | 0.1 | -27.8 |
| Profit for the review period | 83.6 | -0.2 | 83.4 |
| Attributable to | |||
| Equity holders of the parent company | 83.4 | -0.2 | 83.2 |
| Non-controlling interest | 0.2 | 0.2 | |
| Earnings per share attributable to the equity holders of the parent company | |||
| Earnings/share, EUR | 0.67 | 0.66 | |
| Diluted earnings/share, EUR | 0.67 | 0.66 |
| Reported | IAS 19 | Restated | |
|---|---|---|---|
| Group, | adjustment | Group, | |
| Comprehensive income, EUR million | IFRS 1-6/12 | 1-6/12 | IFRS 1-6/12 |
| Profit for the review period | 83.6 | -0.2 | 83.4 |
| Other comprehensive income | |||
| Change in the value of defined benefit pensions | 9.5 | 9.5 | |
| - Deferred tax | -2.7 | -2.7 | |
| Cash flow hedges | -0.6 | -0.6 | |
| - Deferred tax | 0.1 | 0.1 | |
| Translation differences | 6.0 | 6.0 | |
| Other comprehensive income, total | 5.5 | 6.8 | 12.3 |
| Total comprehensive income | 89.2 | 6.6 | 95.8 |
| Attributable to | |||
| Equity holders of the parent company | 89.1 | 6.6 | 95.7 |
| Non-controlling interest | 0.1 | 0.1 |
| Reported | IAS 19 | Restated | |
|---|---|---|---|
| Group, | adjustment | Group, | |
| Balance sheet, EUR million | IFRS 6/12 | 6/12 | IFRS 6/12 |
| ASSETS | |||
| Non-current assets | |||
| Other non-current assets | 540.0 | -11.1 | 528.9 |
| Deferred tax receivables | 53.7 | 53.7 | |
| Current assets | |||
| Inventories | 1,769.5 | 1,769.5 | |
| Trade and other receivables | 1,114.3 | 1,114.3 | |
| Cash and cash equivalents | 169.5 | 169.5 | |
| Total assets | 3,646.9 | -11.1 | 3,635.8 |
| EQUITY AND LIABILITIES | |||
| Equity | 926.0 | -30.5 | 895.5 |
| Non-current liabilities | |||
| Borrowings | 549.9 | 549.9 | |
| Other non-current liabilities | 131.9 | 31.5 | 163.4 |
| Deferred tax liabilities | 89.6 | -12.1 | 77.5 |
| Current liabilities | |||
| Borrowings | 422.7 | 422.7 | |
| Advances received | 558.1 | 558.1 | |
| Other current liabilities | 968.8 | 968.8 | |
| Total equity and liabilities | 3,646.9 | -11.1 | 3,635.8 |
| Reported | IAS 19 | Restated | |
|---|---|---|---|
| Group, | adjustment | Group, | |
| Income statement, EUR million | IFRS 1-9/12 | 1-9/12 | IFRS 1-9/12 |
| Revenue | 3,421.0 | 3,421.0 | |
| Other operating income and expenses | -3,200.3 | -0.5 | -3,200.8 |
| Depreciation | -34.2 | -34.2 | |
| Operating profit | 186.4 | -0.5 | 185.9 |
| Financial income and expenses | -15.7 | -15.7 | |
| Profit before taxes | 170.8 | -0.5 | 170.3 |
| Income taxes | -40.6 | 0.1 | -40.5 |
| Profit for the review period | 130.1 | -0.3 | 129.8 |
| Attributable to | |||
| Equity holders of the parent company | 129.7 | -0.3 | 129.4 |
| Non-controlling interest | 0.4 | 0.4 | |
| Earnings per share attributable to the equity holders of the parent company | |||
| Earnings/share, EUR | 1.03 | 1.03 | |
| Diluted earnings/share, EUR | 1.03 | 1.03 |
| Reported | IAS 19 | Restated | |
|---|---|---|---|
| Group, | adjustment | Group, | |
| Comprehensive income, EUR million | IFRS 1-9/12 | 1-9/12 | IFRS 1-9/12 |
| Profit for the review period | 130.1 | -0.3 | 129.8 |
| Other comprehensive income | |||
| Change in the value of defined benefit pensions | 14.1 | 14.1 | |
| - Deferred tax | -4.0 | -4.0 | |
| Cash flow hedges | -0.5 | -0.5 | |
| - Deferred tax | 0.1 | 0.1 | |
| Change in fair value of available for sale | |||
| investments | -0.7 | -0.7 | |
| - Deferred tax | 0.2 | 0.2 | |
| Translation differences | 21.3 | 21.3 | |
| Other comprehensive income, total | 20.4 | 10.2 | 30.6 |
| Total comprehensive income | 150.6 | 9.8 | 160.4 |
| Attributable to | |||
| Equity holders of the parent company | 150.1 | 9.8 | 159.9 |
| Non-controlling interest | 0.4 | 0.4 |
| Reported | IAS 19 | Restated | |
|---|---|---|---|
| Group, | adjustment | Group, | |
| Balance sheet, EUR million | IFRS 9/12 | 9/12 | IFRS 9/12 |
| ASSETS | |||
| Non-current assets | |||
| Other non-current assets | 539.7 | -10.9 | 528.8 |
| Deferred tax receivables | 55.9 | 55.9 | |
| Current assets | |||
| Inventories Trade and other receivables |
1,858.5 1,118.2 |
1,858.5 1,118.2 |
|
| Cash and cash equivalents | 150.0 | 150.0 | |
| Total assets | 3,722.3 | -10.9 | 3,711.4 |
| EQUITY AND LIABILITIES | |||
| Equity | 987.9 | -27.3 | 960.6 |
| Non-current liabilities | |||
| Borrowings | 541.7 | 541.7 | |
| Other non-current liabilities | 121.1 | 27.3 | 148.4 |
| Deferred tax liabilities | 93.5 | -10.9 | 82.6 |
| Current liabilities | |||
| Borrowings | 435.6 | 435.6 | |
| Advances received | 593.6 | 593.6 | |
| Other current liabilities | 948.9 | 948.9 | |
| Total equity and liabilities | 3,722.3 | -10.9 | 3,711.4 |
| Reported | IAS 19 | Restated | |
|---|---|---|---|
| Group, | adjustment | Group, | |
| Income statement, EUR million | IFRS 1-12/12 | IFRS 1-12/12 | |
| Revenue | 4,705.9 | 4,705.9 | |
| Other operating income and expenses | -4,401.8 | -0.1 | -4,401.9 |
| Depreciation | -44.9 | -44.9 | |
| Operating profit | 259.2 | -0.1 | 259.1 |
| Financial income and expenses | -21.2 | -21.2 | |
| Profit before taxes | 238.0 | -0.1 | 237.9 |
| Income taxes | -58.1 | 0.1 | -58.0 |
| Profit for the review period | 179.9 | -0.1 | 179.8 |
| Attributable to | |||
| Equity holders of the parent company | 178.7 | -0.1 | 178.6 |
| Non-controlling interest | 1.2 | 1.2 | |
| Earnings per share attributable to the equity holders of the parent company | |||
| Earnings/share, EUR | 1.43 | 1.43 | |
| Diluted earnings/share, EUR | 1.43 | 1.43 |
| Reported | IAS 19 | Restated | |
|---|---|---|---|
| Group, | adjustment | Group, | |
| Comprehensive income, EUR million | IFRS 1-12/12 | 1-12/12 | IFRS 1-12/12 |
| Profit for the review period | 179.9 | -0.1 | 179.8 |
| Other comprehensive income | |||
| Change in the value of defined benefit pensions | 15.3 | 15.3 | |
| - Deferred tax | -4.2 | -4.2 | |
| Cash flow hedges | 0.6 | 0.6 | |
| - Deferred tax | -0.1 | -0.1 | |
| Change in fair value of available for sale | |||
| investments | -0.4 | -0.4 | |
| - Deferred tax | 0.1 | 0.1 | |
| Translation differences | 17.4 | 17.4 | |
| Other comprehensive income, total | 17.6 | 11.0 | 28.6 |
| Total comprehensive income | 197.5 | 10.9 | 208.5 |
| Attributable to | |||
| Equity holders of the parent company | 196.3 | 11.0 | 207.3 |
| Non-controlling interest | 1.2 | 1.2 |
| Reported | IAS 19 | Restated | |
|---|---|---|---|
| Group, | adjustment | Group, | |
| Balance sheet, EUR million | IFRS 12/12 | 12/12 | IFRS 12/12 |
| ASSETS | |||
| Non-current assets | |||
| Other non-current assets | 539.5 | -10.3 | 529.2 |
| Deferred tax receivables | 49.8 | 49.8 | |
| Current assets | |||
| Inventories | 1,901.5 | 1,901.5 | |
| Trade and other receivables | 1,015.5 | 1,015.5 | |
| Cash and cash equivalents | 175.7 | 175.7 | |
| Assets held for sale | 0.0 | ||
| Total assets | 3,682.0 | -10.3 | 3,671.6 |
| EQUITY AND LIABILITIES | |||
| Equity | 1,035.4 | -26.2 | 1,009.2 |
| Non-current liabilities | |||
| Borrowings | 517.1 | 517.1 | |
| Other non-current liabilities | 108.0 | 25.1 | 133.1 |
| Deferred tax liabilities | 98.7 | -9.3 | 89.4 |
| Current liabilities | |||
| Borrowings | 404.9 | 404.9 | |
| Advances received | 566.6 | 566.6 | |
| Other current liabilities | 951.3 | 951.3 | |
| Total equity and liabilities | 3,682.0 | -10.3 | 3,671.6 |
Exchange rates used in the Financial Statement
| Average rate 1-12/13 |
Average rate 1-12/12 |
Balance sheet rate |
Balance sheet rate |
||
|---|---|---|---|---|---|
| 12/13 | 12/12 | ||||
| EUR 1= | CZK | 25.9904 | 25.1460 | 27.4270 | 25.1510 |
| DKK | 7.4579 | 7.4438 | 7.4593 | 7.4610 | |
| HUF | 296.9644 | 289.3200 | 297.0400 | 292.3000 | |
| MYR | 4.1858 | 3.9687 | 4.5221 | 4.0347 | |
| NOK | 7.8075 | 7.4752 | 8.3630 | 7.3483 | |
| PLN | 4.1971 | 4.1843 | 4.1543 | 4.0740 | |
| RUB | 42.3362 | 39.9239 | 45.3246 | 40.3295 | |
| SEK | 8.6514 | 8.7061 | 8.8591 | 8.5820 | |
| SGD | 1.6610 | 1.6059 | 1.7414 | 1.6111 | |
| USD | 1.3281 | 1.2854 | 1.3791 | 1.3194 | |
| LTL | 3.4528 | 3.4528 | 3.4528 | 3.4528 | |
| LVL | 0.7015 | 0.6973 | 0.7028 | 0.6977 |
2.10 Definitions of key financial figures
| Return on investment (ROI, %) = |
Group's profit before taxes + interest expenses + other financial expenses + / - exchange rate differences x 100 Balance sheet total - non-interest bearing liabilities (average) |
|---|---|
| Segment's operative invested capital = |
Tangible and intangible assets + goodwill + shares in associated companies + investments + inventories + trade receivables + other non-interest bearing opera tional receivables ) - provisions - trade payables - advances received – other non interest bearing liabilities ) *) excluding items associated with taxes, distribution of profit and financial items |
| Return on operative invested capital (%) = |
Segment's operating profit Segment's operative invested capital (average) |
| Equity ratio (%) = | Equity + non-controlling interest x 100 Balance sheet total - advances received |
| Gearing ratio (%) = | Interest-bearing liabilities – cash and cash equivalents x 100 Shareholders' equity + non-controlling interest |
| Segment reporting, earnings / share (EUR) = |
Net profit for the financial year (attributable to equity holders), segment reporting Share issue-adjusted average number of outstanding shares during the period |
| Group IFRS reporting, earnings / share (EUR) = |
Net profit for the period (attributable to equity holders), group reporting Share issue-adjusted average number of outstanding shares during the period |
| Equity/share (EUR) = | Equity Share issue-adjusted number of outstanding shares at the end of the period |
| Market capitalisation = | (Number of shares - treasury shares) x share price on the closing date by share series |
2.11 Financial risk management
The main financial risks include liquidity risk, credit risk and market risks, such as currency and interest rate risk, and their management is a part of the Group's treasury policy. The Board of Directors has approved the Corporate Treasury Policy. The Group Treasury is responsible for the practical implementation of the policy in association with the business units.
The Group's strategic financial targets guide the use and management of the Group's capital. Achieving the strategic targets is supported by maintaining an optimum Group capital structure. Capital structure is mainly influenced by controlling investments and the amount of working capital tied to business operations.
A more detailed account of financial risks has been published in the notes to the financial statements for 2013.
2.12 Unusual items affecting operating profit
| EUR million | 1-12/13 | 1-12/12 | Change |
|---|---|---|---|
| Construction Service Finland | -1.0 | ||
| International Construction Services | 7.0 | ||
| Other operations | -0.2 |
At the end of 2013, the company made decisions to change the business control structure and make rearrangements in shared services. In addition, it was decided to adjust the organisation of Finnish business operations to the current market situation. In December 2013, the company launched cooperation negotiations concerning fixed salaried employees. A total of 750 salaried employees fell within the sphere of the negotiations. The negotiations were completed in January 2014, and approximately 50 dismissals were carried out. The costs amounted EUR 1,2 million incurred for the restructuring are recognised in the last quarter of year 2013.
The operating profit for International Construction Services for the third quarter of 2012 was improved by the release of a EUR 7 million cost provision due to the ammonia issue in St. Petersburg. YIT made a provision of EUR 10 million during the third quarter of 2011 to cover the costs of rectifying the problem.
2.13 Business combinations and disposals
In December 2013, international business operations acquired the entire stock of OOO Sovremennik, which engages in building technology contracts and maintenance in Russia. The acquisition did not have a direct economic impact to YIT Group, and it did not give rise to goodwill.
| EUR million | 1-12/13 |
|---|---|
| Consideration | |
| Paid in cash | 0.0 |
| Total consideration, transferred | 0.0 |
| Acquisition-related costs | |
| (recognised as expenses in other operating expenses) | |
| Recognised amounts of identifiable assets acquired and liabilities assumed |
12/13 |
| Cash and cash equivalents | 0.0 |
| Inventories | 0.0 |
| Trade and other receivables | 0.0 |
| Trade and other payables | 0.0 |
| Total identifiable net assets | 0.0 |
| Non-controlling interest | |
| Goodwill | 0.0 |
| Total entity value | 0.0 |
| Revenue included in the income statement for the period | 0.0 |
| Profit for the period included in the | |
| income statement for the period | 0.0 |
| Revenue had the consolidation taken | |
| place from the beginning of the year | 0.0 |
| Profit for the period had the consolidation | |
| taken place from the beginning of the financial year | 0.0 |
2.14 Discontinued operations
The profit of the discontinued operations and profit recognised from asset valuation of assets held for sale are as follows:
| EUR million | 1-12/13 | 1-12/12 | Change |
|---|---|---|---|
| Discontinued operations | |||
| Revenue | 1,260.6 | 2,803.2 | -55% |
| Other operating income and expenses | -1,249.8 | -2,718.0 | -54% |
| Profit before taxes | 10.8 | 54.1 | -80% |
| Taxes | -3.0 | -16.6 | -82% |
| Profit of business transferred to Caverion | |||
| after taxes | 7.8 | 37.5 | -79% |
| Recognised profit from asset valuation of | |||
| discontinued operations | 293.0 | ||
| Demerger costs | -18.0 | ||
| Taxes related to demerger costs | 4.5 | ||
| Profit for the review period, discontinued | |||
| operations | 287.5 | 37.5 | 667% |
2.15 Changes in property, plant and equipment
| EUR million | 1-12/13 | 1-12/12 |
|---|---|---|
| Carrying value at the beginning of the | ||
| period | 110.6 | 110.8 |
| Translation difference change | -1.6 | 1.2 |
| Increase | 8.1 | 27.7 |
| Increase through acquisitions | 0.5 | |
| Decrease | -9.3 | -4.2 |
| Assets transferred in demerger | -29.9 | |
| Depreciation and impairment | -13.5 | -23.8 |
| Reclassifications | 0.8 | -1.6 |
| Carrying value at the end of the period | 65.2 | 110.6 |
The balance sheet for the comparison periods includes the assets and liabilities related to YIT's Building Services business, which were transferred to Caverion Group in the partial demerger that took place on June 30, 2013.
2.16 Inventories
| EUR million | 12/13 | 12/12 |
|---|---|---|
| Raw materials and consumables | 10.2 | 36.2 |
| Work in progress | 1,053.4 | 894.8 |
| Land areas and plot owning companies | 681.2 | 673.5 |
| Shares in completed housing and real | ||
| estate companies | 235.7 | 232.0 |
| Advance payments | 81.0 | 64.1 |
| Other inventories | 0.4 | 0.9 |
| Total inventories | 2,062.1 | 1,901.5 |
The balance sheet for the comparison periods includes the assets and liabilities related to YIT's Building Services business, which were transferred to Caverion Group in the partial demerger that took place on June 30, 2013.
2.17 Notes on equity
| Share capital and share premium account | Number of outstanding shares |
Share capital (EUR million) |
Treasury shares (EUR million) |
|---|---|---|---|
| Outstanding shares January 1, 2013 | 125,383.845 | 149.2 | -9.2 |
| Return of treasury shares, Jan 1 – Mar 31, 2013 | -3.726 | ||
| Return of treasury shares, Apr 1 – Jun 30, 2013 | -8.770 | ||
| Return of treasury shares, Jun 1 – Sep 30, 2013 | -5.095 | ||
| Return of treasury shares, Oct 1 – Dec 31, 2013 | -861 | ||
| Transfer of treasury shares in accordance with the share | |||
| incentive plan | 224,743 | 1.0 | |
| Outstanding shares Dec 31, 2013 | 125,590.136 | 149.2 | -8.2 |
2.18 Borrowings and fair value
Borrowings with fair value differing from carrying value
| Dec 31, 2013 |
Dec 31, 2013 |
Dec 31, 2012 |
Dec 31, 2012 |
|
|---|---|---|---|---|
| EUR million | Carrying value |
Fair value | Carrying value |
Fair value |
| Non-current liabilities | ||||
| Bonds | 210.5 | 218.9 | 320.9 | 330.3 |
| Loans from financial institutions | 20.0 | 21.0 | 88.4 | 93.9 |
| Pension loans | 73.6 | 72.8 | 104.6 | 99.1 |
| Other loans | 0.6 | 0.6 | 2.6 | 2.9 |
| Non-current liabilities, total | 304.8 | 313.3 | 516.5 | 526.2 |
| Dec 31, 2013 |
Dec 31, 2013 |
Dec 31, 2012 |
Dec 31, 2012 |
|
|---|---|---|---|---|
| EUR million | Carrying value |
Fair value | Carrying value |
Fair value |
| Current liabilities | ||||
| Bonds | 83.8 | 83.9 | 7.1 | 6.9 |
The fair values of bonds are based on the market price at the closing date. The fair values of other noncurrent loans are based on discounted cash flows. Discount rate is defined to be the rate YIT Group was to pay for equivalent external loans at the year-end. It consists of risk free market rate and company and maturity related risk premium of 1.60-3.30% p.a. (0.80–4.00%).
Fair value estimation
The Group measures the fair value measurement hierarchy as follows:
Level 1: The fair values of financial instruments are based on quoted prices on active markets. A market may be considered active when quoted prices are available on a regular basis and the prices represent the instrument's actual value in liquid trading.
Level 2: The financial instruments are not traded on active and liquid markets. The value of the financial instrument can be determined on the basis of market value and possibly a partially derived determination of value. If the factors influencing the instrument's fair value are nevertheless available and verifiable, the instrument belongs to level 2.
Level 3: The valuation of the financial instrument is not based on verifiable market information. Nor are other factors that affect the instrument's fair value available or verifiable.
The following table presents the Group's assets and liabilities that are measured at fair value and their levels.
| Assets December 31, 2013 | ||
|---|---|---|
| EUR million | Level 1 | Level 2 |
| Available-for-sale financial assets | 0.1 | |
| Derivatives (hedge accounting not applied) | 1.8 | |
| Total assets | 0.1 | 1.8 |
| Liabilities December 31, 2013 | ||
| EUR million | Level 1 | Level 2 |
| Derivatives (hedge accounting not applied) | 1.7 | |
| Derivatives (hedge accounting applied) | 1.5 | |
| Total liabilities | 3.2 | |
| Assets December 31, 2012 | ||
| EUR million | Level 1 | Level 2 |
| Available-for-sale financial assets | 2.1 | |
| Derivatives (hedge accounting not applied) | ||
| Total assets | 2.1 | |
| Liabilities December 31, 2012 | ||
| EUR million | Level 1 | Level 2 |
| Derivatives (hedge accounting not applied) | 11.4 | |
| Derivatives (hedge accounting applied) | 4.7 | |
| Total liabilities | 16.1 |
The balance sheet for the comparison periods includes the assets and liabilities related to YIT's Building Services business, which were transferred to Caverion Group in the partial demerger that took place on June 30, 2013.
2.19 Change in contingent liabilities and assets and commitments
| EUR million | 12/13 | 12/12 |
|---|---|---|
| Collateral given for own commitments | ||
| - Corporate mortgages | 29.3 | |
| - Other pledged assets | ||
| Other commitments to associated compa | ||
| nies | 6.8 | 7.0 |
| Other commitments | ||
| - Repurchase commitments | 319.0 | 349.3 |
| - Operating leases | 165.0 | 355.0 |
| - Rental guarantees for clients | 1.6 | 2.1 |
| - Other contingent liabilities | 1.3 | |
| - Guarantees given | ||
| Liability under derivative contracts | ||
| - Value of underlying instruments | ||
| - Interest rate derivatives | 338.0 | 579.6 |
| - Foreign exchange derivatives | 146.5 | 220.4 |
| Commodity derivatives | 0.0 | 1.9 |
| - Market values | ||
| - Interest rate derivatives | -2.4 | -13.6 |
| - Foreign exchange derivatives | 1.3 | -1.6 |
| Commodity derivatives | 0.0 | -0.9 |
| Parent company's guarantees on behalf of subsidiaries |
956.7 | 1,537.3 |
As a result of the partial demerger registered on June 30, 2013, YIT Corporation had secondary liability for guarantees transferred to Caverion Corporation, with a maximum total amount of EUR 140.1 million on December 31, 2013.
Contingent liabilities and assets for the comparison periods include contingent liabilities and assets of YIT's building services business, transferred to Caverion Corporation in the partial demerger that took place on June 30, 2013.
| EUR million | 1-12/13 | 1-12/12 | Change |
|---|---|---|---|
| Sales | 74.6 | 70.0 | 7% |
| Purchases | 0.0 | 0.1 | |
| 12/13 | 12/12 | Change | |
| Trade and other receivables | 0.0 | 0.1 | -73% |
| Trade and other liabilities | 0.0 | 0.0 |
2.20 Transactions with associated companies and joint ventures
3 NON-IFRS BALANCE SHEET AND KEY FIGURES
The non-IFRS balance sheet and key figures illustrate what YIT's financial position and key figures would have been had the demerger taken place on January 1, 2012. YIT published additional information on the continuing operations in a stock exchange release on May 21, 2013. The non-IFRS balance sheet and key figures correspond with the figures published in that stock exchange release. The assets and liabilities related to YIT's Building Services business have been excluded from the balance sheet for the comparison periods. The figures have been calculated on the basis of this restated balance sheet. The non-IFRS balance sheet presents YIT's capital structure in accordance with the demerger plan. The financing arrangements negotiated for the demerger have been taken into account in the preparation. The assumptions applied in the preparation are described in more detail in a stock exchange release published on May 21, 2013.
It is the company's view that the non-IFRS balance sheet and key figures provide a relevant picture of the result of operations and financial position of the continuing YIT Group. Adjustments made in the preparation of unaudited non-IFRS information are based on available data and assumptions, and there is no guarantee that the assumptions applied in the preparation will prove to be correct. The non-IFRS balance sheet and key figures are presented for illustrative purposes only, and as such, they may not necessarily illustrate the company's financial position after the demerger.
| EUR million | 12/13 | 9/13 | 6/13 | 3/13 | 12/12 | 9/12 | 6/12 | 3/12 |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Non-current assets | ||||||||
| Tangible assets | 65.2 | 70.4 | 74.1 | 77.0 | 78.7 | 76.4 | 74.4 | 76.6 |
| Goodwill | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 |
| Other intangible assets | 7.1 | 4.0 | 5.7 | 22.6 | 22.8 | 22.3 | 23.2 | 22.5 |
| Shares in associated companies | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 3.0 |
| Other investments | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
| Other receivables | 0.6 | 1.0 | 0.5 | 0.6 | 1.0 | 1.2 | 0.8 | 0.6 |
| Deferred tax receivables | 41.1 | 46.4 | 43.9 | 46.6 | 44.3 | 49.9 | 47.3 | 54.9 |
| Current assets | ||||||||
| Inventories | 2,062.1 | 2,036.3 | 1,919.7 | 1,914.6 | 1,862.5 | 1,814.5 | 1,726.8 | 1,727.5 |
| Trade and other receivables | 288.0 | 317.3 | 321.1 | 250.7 | 244.9 | 298.9 | 316.5 | 294.7 |
| Cash and cash equivalents | 76.3 | 52.4 | 49.7 | 63.9 | 74.9 | 56.2 | 60.2 | 65.1 |
| Total assets | 2,552.6 | 2,540.0 | 2,426.8 | 2,388.2 | 2,341.3 | 2,331.5 | 2,261.4 | 2,256.7 |
| Equity and liabilities | ||||||||
| Equity attributable to equity | ||||||||
| holders of the parent company | 697.7 | 692.9 | 695.7 | 720.4 | 759.0 | 644.8 | 613.0 | 584.4 |
| Non-controlling interest | 0.4 | 0.4 | 0.4 | 0.4 | 2.7 | 1.9 | 1.6 | 2.4 |
| Total equity | 698.2 | 693.2 | 696.1 | 720.8 | 761.7 | 646.7 | 614.6 | 586.8 |
| Non-current liabilities | ||||||||
| Deferred tax liabilities | 14.4 | 14.1 | 18.2 | 24.5 | 20.7 | 17.8 | 16.4 | 16.9 |
| Pension obligations | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.4 |
| Provisions | 42.5 | 42.8 | 43.6 | 42.9 | 41.6 | 45.4 | 53.8 | 46.1 |
| Borrowings | 305.1 | 316.6 | 370.6 | 387.9 | 441.4 | 410.8 | 416.7 | 427.2 |
| Other liabilities | 35.0 | 27.7 | 24.8 | 37.0 | 28.0 | 32.6 | 37.6 | 43.9 |
| Current liabilities | ||||||||
| Advances received | 514.3 | 475.3 | 433.3 | 446.7 | 429.5 | 460.1 | 421.6 | 396.0 |
| Trade and other liabilities | 364.4 | 355.4 | 374.9 | 357.6 | 345.6 | 362.9 | 359.2 | 415.0 |
| Provisions | 25.2 | 21.2 | 21.1 | 16.5 | 22.8 | 23.3 | 23.4 | 29.0 |
| Current borrowings | 552.9 | 593.1 | 443.5 | 353.7 | 249.5 | 331.3 | 317.6 | 295.4 |
| Total equity and liabilities | 2,552.6 | 2,540.0 | 2,426.8 | 2,388.2 | 2,341.3 | 2,331.5 | 2,261.4 | 2,256.7 |
| Equity/share, EUR | 5.56 | 5.52 | 5.54 | 5.75 | 6.05 | 5.14 | 4.89 | 4.67 |
| Net interest-bearing debt at end of | ||||||||
| period, EUR million | 781.7 | 857.3 | 764.4 | 677.7 | 616.0 | 685.9 | 674.1 | 657.5 |
| Return on investment, last 12 | ||||||||
| months, % | 7.0 | 9.3 | 12.6 | 14.3 | 15.0 | |||
| Equity ratio, % | 34.3 | 33.6 | 34.9 | 37.3 | 39.8 | 34.6 | 33.4 | 31.5 |
| Gearing ratio, % | 112.0 | 123.7 | 109.8 | 94.0 | 80.9 | 106.1 | 109.7 | 112.0 |