JANUARY TO MARCH INTERIM REPORT 2017

Transcription

1 JANUARY TO MARCH INTERIM REPORT 2017

2 INTERIM REPORT 1 JANUARY 31 MARCH 2017 NET SALES increased to SEK 591 million (SEK 564 m) of which rental income increased to SEK 567 million (SEK 524 m). Rental income in like-for-like portfolios increased by 3.8 per cent. THE LETTING RATE was 94 per cent (93% as per 31/12/), including project properties. THE OPERATING SURPLUS from property management increased to SEK 384 million (SEK 357 m), an increase of 7.6 per cent. The increase is primarily the result of acquired properties but also contributions from new lettings and renegotiations. The operating surplus margin is unchanged at 68 per cent (68%). THE PROFIT BEFORE CHANGES IN VALUE increased to SEK 274 million (SEK 223 m). THE UNREALISED CHANGES IN THE VALUE for properties increased to SEK 444 million (SEK 14 m) and is mainly explained by the market s lower yield requirements. Unrealised changes in the value of derivatives amounted to SEK 35 million (SEK 311 m) as market interest rates during the period increased on the terms covered by the derivatives. THE NET PROFIT for the period increased to SEK 622 million (SEK 57 m), corresponding to SEK 4.67/share (SEK 0.43/share). INVESTMENTS in Atrium Ljungberg s own properties increased to SEK 351 million (SEK 201 m). ACQUISITION OF PROPERTIES increased to SEK 1,846 million 1) (SEK 121 m). THE 2017 PROFIT FORECAST before changes in value and tax is increased by SEK 80 million to SEK 1,135 million. KEY RATIOS 2) 2017 Jan-Mar Jan Mar Jan Dec Net sales, SEK m ,299 SIGNIFICANT EVENTS DURING THE FIRST QUARTER Acquisition of the property Lindholmen 30:1 in Lindholmen in Gothenburg. The property covers 37,000 m 2 letting office area as well as a parking garage. Acquisition of the property Tranbodarne 13, also referred to as Sjömansinstitutet, by Slussen in Stockholm. The property which comprises 3,300 m 2 letting area, mainly consists of office premises. Possession of the previously acquired property Fatburen 2 in Söderhallarna, at Medborgarplatsen in Stockholm. Atrium Ljungberg received an investment grade rating from the credit rating agency Moody s and was awarded Baa2 grade with stable outlook. Issue of the company s first green bonds of SEK 2,100 million. Decision on conducting two extension projects of 18,500 m 2 in total in Gränbystaden in Uppsala and in Mobilia in Malmö. Atrium Ljungberg was on Great Place To Work s list of Sweden s best workplaces for the fourth year in a row. Atrium Ljungberg has received a land allocation with a development right of approximately 50,000 m 2 GFA just south of Gränbystaden Galleria in Uppsala. Profit/loss before changes in value, SEK m Net profit/loss for the period, SEK m ,681 Investments in Atrium Ljungberg s own properties, SEK m ,002 Acquisition of properties, SEK m 1,846 1) 121 1,461 Cash flow from operating activities, SEK m Letting rate, % Operating surplus margin, % Equity/assets ratio, % Adjusted gearing ratio, % Interest coverage ratio, multiple Average interest rate at the period end, % Earnings per share, SEK Profit/loss before changes in value less nominal tax, SEK/share Share price at period end, SEK/share EPRA NNNAV, SEK/share Shareholders equity, SEK/share ) Including possession of Fatburen 2, Söderhallarna. 2) For definitions, see pages 22 and 23. Contracted annual rent per premises type Residentials 3 %, SEK 74 m Other 9%, SEK 220 m Retail 42 %, SEK 983 m Contracted annual rent per region Gothenburg 5 %, SEK 125 m Malmö 9 %, SEK 212 m Uppsala 10 %, SEK 237 m Stockholm 76 %, SEK 1,780 m Offices 46 %, SEK 1,077 m This interim report has been prepared in Swedish and translated into English. In the event of any discrepancies between the Swedish and the translation, the former shall have precedence. 2

3 CEO S STATEMENT FIRST QUARTER RESULTS AND FORE- CAST FOR 2017 During the first quarter of 2017, we increased our operating surplus by 8 per cent to SEK 384 million. Our profit before changes in value increased by SEK 51 million to SEK 274 million. We are increasing our forecast by SEK 80 million to SEK 1,135 million for profit before changes in value due to the acquisitions we have conducted and a future positive effect on profit of a settlement regarding a dispute of the termination of a lease agreement. New acquisitions, a new land allocation and two decided project starts are aspects which I am very happy about. A really good start to the year. TWO IMPORTANT ACQUISITIONS In March we acquired two office properties for a value of approximately SEK 1.5 billion. One of the acquired properties is Tranbodarne 13, also referred to as Sjömansinstitutet, by Slussen in Stockholm. The property is right next to Glashuset, which we already own. The acquisition already now strengthens our position on attractive Södermalm. When our land allocation in front of Glashuset will be realised later, the property will become an important piece of the puzzle for our overall planning of the area. The second acquisition was in Gothenburg and we have now taken the next step for growth in this interesting market. The property Lindholmen 30:1 comprises 37,000 m 2 of office premises fully let to Ericsson. The property has a good location right by the water at Lindholmen, a central city district on the Hising side of Göta Älv which is a part of the large development area Älvstaden. We doubled our portfolio in Gothenburg as a result of the acquisition. We will participate in the exciting development of Lindholmen and in the long run we will have even better opportunities to offer attractive premises to both existing and new tenants. We took into possession both acquired properties at the end of March. During the same period we also took into possession Fatburen 2 at Medborgarplatsen, the part of Söderhallarna which we acquired in the autumn of. The lease contract which we concluded with Nordisk Film was important from several perspectives. In addition to the cinemas creating added value for the locations, it also means that we can now start two new projects in Uppsala and Malmö. PROJECT STARTS IN GRÄNBYSTADEN AND MOBILIA The lease contract which we concluded with Nordisk Film in March was important from several perspectives. In addition to the cinemas creating added value for the locations, it also means that we can now start projects in both Uppsala and Malmö. In Gränbystaden in Uppsala we are starting the expansion of the shopping centre and are adding more retail and restaurants, in addition to the cinema. The project will be completed for Christmas shopping in 2018 when Nordisk Film will open its first cinema in Sweden. Even in Mobilia the cinema will comprise a part of a major extension which will also include more culture, retail, restaurants and residentials. The project in Mobilia will be completed in the spring of I am certain that the new cinemas in Gränbystaden and Mobilia will attract even more visitors to these retail hubs. They will primarily contribute with an evening audi- ence which also creates a larger customer base for restaurants. NEW LAND ALLOCATION IN UPPSALA We have received a land allocation with a development right of approximately 50,000 m 2 GFA just south of Gränbystaden Galleria in Uppsala. As a result of the opportunity to acquire the land, we can strongly continue to develop Gränbystaden towards our vision of creating Uppsala s second city centre. Accordingly our project portfolio is expanding, with a potential investment from SEK 11 billion to SEK 13 billion. GOVERNMENT OFFICIAL TAX REPORT At the end of March, the Government s official packaging report on taxation of properties sold through limited companies was published. Despite the investigation s conclusion on the property sector not having low taxes, it proposes that the sale of properties through limited companies should be taxed as a property transaction. However, the Government has notified that the proposal will not be included in the autumn budget of Uncertainty of whether the tax commission of inquiry s proposals will be realised creates uncertainty in the property sector, which in turn may have a negative effect on the transaction volume in the future. SUSTAINABILITY REPORTING We are continuing to focus on our sustainability work and fulfilment of the sustainability goals we have determined. Going forward, monitoring and reporting of the progress of the work will be conducted on a quarterly basis. Read more about our sustainability work and sustainability goals on page 13. SWEDEN S BEST WORKPLACES I am very proud of Atrium Ljungberg being ranked by Great Place To Work as one of Sweden s best workplaces for the fourth year in a row. It is inspiring that our longterm work is yielding results and I am convinced that employees who are satisfied and comfortable are a prerequisite for success of our ambitious goals. Annica Ånäs, CEO 3

4 CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME 2017 /2017 Amounts in SEK m 1/1 31/3 1/1 31/3 1/1 31/12 1/4 31/3 Rental income ,150 2,194 Sales, project and construction work Net sales ,299 2,326 Property management costs Service charge-related costs Other operating costs Management costs Reparis Property tax Leasehold fees Non-deductible VAT Project and construction work costs Gross profit/loss ,445 1,480 of which gross profit/loss property management (operating surplus) ,458 1,485 of which gross profit/loss from project and construction work Central administration, property management Central administration, project and construction work Financial income Financial expenses Profit/loss before changes in value ,015 Changes in value Properties, unrealised ,772 3,202 Properties, realised Derivatives, unrealised ,471 3,242 Profit/loss before tax ,436 4,258 Current tax Deferred tax Profit for the period ,681 3,350 Other comprehensive income Items which will be reclassified to profit/loss Cash flow hedging Tax attributable to other reported income and expenses Total other comprehensive income Total comprehensive income for the period ,696 3,365 Earnings per share, SEK

5 RESULTS JANUARY MARCH 2017 NET SALES The Group s net sales for the period increased to SEK 591 million (SEK 564 m), of which rental income comprised SEK 567 million (SEK 524 m). Rental income increased by 3.8 per cent in like-for-like portfolio. Project and construction sales have declined compared to last year as a result of TL Bygg having lower external sales. During the first quarter non-recurring remuneration of SEK 2 million (SEK 2 m) was received for premature vacating of premises. RENTAL INCOME TREND /1 31/3 1/1 31/3 Change, % Like-for-like Non-recurring remuneration 2 2 Project properties Properties acquired 23 Properties sold 0 Rental income At the end of the period the market value for the like-for-like portfolio was SEK 33,169 million, corresponding to 86 per cent of the property portfolio s total value. PROPERTY COSTS Property costs totalled SEK 183 million (SEK 167). For the likefor-like portfolio, property costs have increased by 5.0 per cent compared to a strong quarter in the previous year. PROPERTY COSTS TREND /1 31/3 1/1 31/3 Change, % Like-for-like Project properties 9 9 Properties acquired 7 Properties sold 0 Property management costs GROSS PROFIT/LOSS The gross profit for the property management activities (the operating surplus) increased to SEK 384 million (SEK 357 m), corresponding to 7.6 per cent. The increase is primarily the result of acquired properties but also contributions from new lettings and renegotiations. The operating surplus margin is unchanged at 68 per cent (68%). Contributions from acquired properties primarily relate to the properties Malmen 12 in Malmö which was taken into possession on 2 May and Eken 6 in Sundbyberg which was taken into possession on 15 September. The gross profit for project and construction activities totalled SEK 6 million (SEK 1 m). TL Bygg s gross profit amounted to SEK 10 million (SEK 5 m). The increase is due to higher margins on external projects. SEASONAL EFFECTS The operating surplus is impacted by seasonal variations in operating costs. Generally costs are higher during the first and last quarter of the year, primarily caused by higher costs of heating and property maintenance. CENTRAL ADMINISTRATION Central administration comprises costs for the company management as well as central support functions. The cost for the period amounted to SEK 21 million (SEK 33 m). Higher costs last year is mainly explained by costs associated with changes in the company management. FINANCIAL INCOME AND EXPENSES Financial expenses for the period amounted to SEK 95 million (SEK 100 m) despite higher interest-bearing liabilities. Financial income totalled SEK 0 million (SEK 0 m). The average interest rate at the end of the period amounted to 2.2 per cent (2.8%). For more information, refer to the section on financing on page 11. Like-for-like net rental income growth Operating surplus and operating surplus margin SEK m % % 4.2 % 3.8 % % Office properties Retail properties Residential properties Total 0 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q Operating surplus, SEK m Operating surplus margin, % 5

6 CONT. RESULTS JANUARY MARCH 2017 CHANGES IN VALUE Unrealised changes in the value of properties totalled SEK 444 million (SEK 14 m) and are mainly explained by the market s lower yield requirements. For more information, refer to the section on the property portfolio on page 8. Unrealised changes in the value of derivatives totalled SEK 35 million (SEK 311 m) as market interest rates during the period increased on the terms covered by the derivatives. TAXES No current tax occurred during the period (SEK 7 m) due to tax deductible depreciation and investments, and by loss carry-forwards from the previous year s tax assessment. The change in deferred tax amounts to SEK 131 million (SEK 30 m) and has primarily been impacted by deferred tax on unrealised changes in the value of properties and derivatives and the use of tax loss carry-forwards. At the end of the period the Group s accumulated fiscal deficit amounted to SEK 45 million (SEK 180 m), of which SEK 45 million (SEK 121 m) comprises the base of the Group s deferred tax receivable. The fiscal value of investment properties amounts to SEK 15,156 million (SEK 12,233 m). TAX CALCULATION, 31/03/2017 SEK m Current tax Deferred tax Reported profit/loss before tax 753 Tax deductible depreciation investments Non-taxable/non-deductible changes in the value of properties, unrealised changes in the value of properties, realised 0 changes in the value of derivatives, unrealised consolidated capitalisation of borrowing 2 2 Other fiscal adjustments Taxable profit/loss before loss carry-forwards Change in loss carry-forwards Taxable profit/loss 592 Of which 22% current/deferred tax 131 Reported tax expense 131 RESULTS The profit before changes in value increased to SEK 274 million (SEK 223 m). Net profit for the period totalled SEK 622 million (SEK 57 m), which corresponds to SEK 4.67/share (SEK 0.43/share) and was primarily affected by higher operating surplus and unrealised changes in the value of properties and derivatives. NET LETTING Net letting, i.e. newly agreed contracted annual rents less annual rents terminated due to clients vacating the premises, amounted to SEK 34 million (SEK 5 m) during the first quarter, of which SEK 28 ( 10) refers to project properties. The net letting has been impacted bytelenor s notice of termination in Glashuset in Slussen as well as a number of major notices of termination in Liljeholmen. The time lag between net letting and its effect on profit is assessed to be 6 30 months. CONTRACTED ANNUAL RENT AND LETTING RATE The Group s contracted annual rent amounted to SEK 2,354 million on 01/04/2017 (SEK 2,208 m as of 01/01/2017 ) and the rental value amounted to SEK 2,507 million (SEK 2,374 m as of 01/01/2017). This gives a letting rate including project properties of 94 per cent (93% as of 01/01/2017) and excluding project properties of 95 per cent (93 % as of 01/01/2017). The EPRA vacancy rate is thus 5 per cent (7% as of 01/01/2017). The average remaining term for contracted rent excluding residentials and parking, was per 01/04/ years (3.7 years as of 01/01/2017). PROFIT FORECAST The profit before changes in value and tax is expected to increase by SEK 80 million for the full-year and amount to SEK 1,135 million and includes the effect of the acquisitions made during the first quarter and a future positive effect on profit of a settlement concerning a rent dispute. The forecast profit after tax is SEK 1,323 million, corresponding to SEK 9.93/share and including changes in value as of 31/03/2017. Future changes in value and any future property acquisitions and sales of properties have not been taken into account in the forecast. RENTAL VALUE AND LETTING RATE 01/04/ /04/ Premises type Rental value, SEK m Rental value, SEK/m 2 Letting rate, % Rental value, SEK m Rental value, SEK/m 2 Letting rate, % Office 1,061 2, , Retail 977 3, , Other 215 1, , Residentials 71 1, , Garage Business area Property 2,386 2, ,190 2, Project properties Land and development rights Total 2, ,

7 CONSOLIDATED BALANCE SHEETS SUMMARY Amounts in SEK m 31/03/ /03/ 31/12/ ASSETS Investment properties 38,694 31,157 36,054 Goodwill Other fixed assets Total fixed assets 38,997 31,464 36,368 Current assets Derivatives 1 Liquid assets Total current assets Total assets 39,618 32,211 37,001 TOTAL SHAREHOLDERS EQUITY AND LIABILITIES Shareholders equity 16,802 13,899 16,176 Deferred tax liability 4,130 3,243 4,010 Long-term interest-bearing liabilities 15,721 9,594 13,125 Derivatives Other long-term liabilities Total long-term liabilities 20,779 13,799 18,095 Short-term interest-bearing liabilities 1,175 3,442 1,970 Derivatives 4 9 Other current liabilities 858 1, Total current liabilities 2,038 4,514 2,730 Total shareholders equity and liabilities 39,618 32,211 37,001 CONSOLIDATED CHANGES IN SHAREHOLDERS EQUITY Attributable to the Parent Company shareholders Amounts in SEK m Share capital Other capital contributed Hedging reserves Profits brought forward Total shareholders equity Opening balance as per 1 January 333 3, ,729 13,953 Profit for the period Other comprehensive income 4 4 Closing balance, as per 31 March 333 3, ,672 13,899 Profit for the period 2,738 2,738 Other comprehensive income Dividend, SEK 3.55 kr/share Closing balance, as per 31 December 333 3, ,937 16,176 Profit for the period Other comprehensive income 4 4 Closing balance, as per 31 March , ,559 16,802 There are a total of 133,220,736 (133,220,736) shares, of which 4,000,000 (4,000,000) are class A shares and 129,220,736 (129,220,736) are class B shares. One class A share grants entitlement to ten votes and one class B share grants entitlement to one vote. At the end of the period, the number of outstanding shares amounted to 133,220,736 (133,220,736 as of 31/12/). The average number of outstanding shares for the period 01/01/ /03/2017 amounts to 133,220,736 (133,220,736). 7

8 PROPERTY PORTFOLIO THE PROPERTY MARKET The Swedish property market continues to be strong with low vacancies and higher market rents. Continued large interest in property investments as a result of the low yield for other assets has resulted in that the market s yield requirements have continued to decline. According to Savills, the transaction volume in the Swedish property market during the first quarter of 2017 amounted to SEK 38 billion, which is 5 per cent higher than the corresponding period last year and the highest number ever for a first quarter. OUR PROPERTY PORTFOLIO Atrium Ljungberg s property portfolio consists of 53 properties located in Stockholm, Gothenburg, Malmö and Uppsala. Our portfolio, which mainly consists of retail and office properties, is made up of modern, attractive properties with a total letting area of 1,176,000 m 2. In November an agreement was signed for the acquisition of Fatburen 2, Söderhallarna in Stockholm, and it was taken into possession in March this year. The property houses a food market, retail and offices with a total lettable area of approximately 8,500 m 2. The purchase price amounted to SEK 380 million. In March the property Tranbodarne 13, located in Slussen in Stockholm, was aquired and taken into possession, with a lettable area of aproximately 3,300 m 2 offices and residentials. The acquisition was was made through a share deal with an underlying property value of SEK 252 million. In March the office property Lindholmen 30:1 on Lindholmen in Gothenburg was also acquired and taken into possession, with approximately 37,000 m 2 lettable area. The acquisition was was made through a share deal with an underlying property value of approximately SEK 1,300 million. Changes in the property portfolio SEK m /1 31/3 1/1 31/3 Fair value at the start of the period 36,054 30,841 Acquisitions (after deduction of deferred tax) 1, Sale 21 Investments in our own properties Unrealised changes in value Fair value at the end of the period 38,694 31,157 PROPERTY VALUES During the first quarter, we internally valued the entire property portfolio and assumed yield requirements have been subject to quality assurance by Forum Fastighetsekonomi. The market valuation is based on analyses of completed property transactions for properties of a similar standard and in a similar location, in order to assess the market s yield requirements. The valuation also entails cash flow calculations, with individual assessments of the earning capacity of each individual property. Assumed rental levels in conjunction with contract expirations correspond to current market rent levels. Operating costs have been assessed on the basis of the company s actual costs. Development rights have been valued based on an assessed market value per m 2 of GFA for determined development rights in accordance with an approved detailed development plan or where the detailed development plan is assessed to enter into force within the near future. Project properties are valued on the basis of completed projects, less remaining investments. A risk surcharge is added to the yield requirement on the basis of the current phase of the project. The unrealised changes in value during the period amounted to SEK 444 million (SEK 14 m) and are mainly explained by the market s lower yield requirements. Unrealised changes in value, properties SEK m 31/03/ /03/ Change in yield requirements 363 Change in operating net etc Total Dividend yield requirement per premises type 31/03/ /12/ % Interval Average Average Office Retail Residentials Residentials Total Dividend yield requirement per region 31/03/ /12/ % Interval Average Average Stockholm Uppsala Malmö Gothenburg Total PROPERTY PORTFOLIO 31/03/ /03/ Property type Letting area, 1,000 m 2 Fair value, SEK m Fair value, SEK/m 2 1) Letting area, 1,000 m 2 Fair value, SEK m ) Fair value, SEK/m 2 1) Office properties ,605 38, ,500 34,055 Retail properties ,494 43, ,353 40,277 Residential properties 71 1,433 24, ,091 19,832 Total 1,101 35,533 39,440 1,019 29,945 35,769 Project properties 75 2,447 N/A 2) N/A 2) Land and development rights Total 1,176 38,694 1,052 31,157 1) m 2 excluding garage. 2) Letting area for new production is not reported until the project is completed and the figures hence do not accurately represent the actual situation. 8

9 CONT. PROPERTY PORTFOLIO DECIDED PROJECTS During the first quarter of 2017, we invested SEK 351 million in our own properties, of which SEK 174 million was in project properties. Investments in project properties mainly refer to Sickla Front II, Gränby Entré building 1, south garage in Gränbystaden as well as Forumkvarteret in Uppsala. Other investments primarily refer to renovation of Gränbystaden Galleria as well as tenant-specific adaptations in properties in Stockholm city, Liljeholmen and Gothenburg. The remaining investment volume for decided project properties amounted to approximately SEK 2,400 million on 31 March. SICKLA FRONT II STOCKHOLM The construction of two office buildings of approximately 25,000 m 2 letting area in total as well as a 14,000 m 2 GFA parking area on Uddvägen in Sickla is continuing. Here we are building an urban district which connects Hammarby Sjöstad with Sickla. The extension of the cross-town light rail link, which will be put into service during the second half of 2017, will run past the district on the way to Sickla station. Occupancy by the Swedish National Courts Administration, a significant tenant in one of the new buildings in Sickla Front II, is expected to take place during the second quarter of GRÄNBYSTADEN UPPSALA In Gränbystaden new builds and extensions are continuing at both the area s northern part alongside the E4 and by Gränbystaden Galleria. Northern Gränbystaden The construction of two new buildings has started. During the autumn of 2017 and autumn of 2018, Elon, Jula, Jysk and Rusta, among others, will open. When these two projects have been completed, northern Gränbystaden will cover a letting area of 31,000 m 2. The entire area s detailed development plan covers approximately 50,000 m 2 GFA. Gränby Entré buildings 1, 2 and 3 We are constructing two residential buildings with approximately 60 and 70 rental apartments respectively as well as commercial premises on the bottom floor close to Gränbystaden Galleria. Occupancy will take place during the autumn of 2017 and by the turn of the year 2018/2019. We have also decided to construct a third residential building with roughly 70 more rental apartments. Occupancy will take place in the first quarter of All residential buildings will be certified in accordance with the Green Building level silver. Gränbystaden, south garage A parking garage is being constructed next to Gränbystaden Galleria. The garage with approximately 300 underground parking spaces is expected to be completed in Gränbystaden, south entrance In connection with concluding a lease contract with Nordisk Film for the establishment of a cinema in Gränbystaden, during the quarter we decided to start a major reconstruction and extension project by the southern area of the shopping centre. The project covers 11,700 m 2 for retail, restaurants, culture and entertainment and is expected to be completed by the end of MOBILIA MALMÖ Mobilia torghuset We have decided to conduct new construction and extension of approximately 13,500 m 2 for retail, residentials, restaurants and cultural activities in the heart of the district Mobilia. The project is covered by current detailed development plans and construction is expected to start around the turn of the year 2017/2018. The project is expected to be completed during the spring of 2020 when, among others, Nordisk Film will open a cinema. KISTA Part of Kista+ We are conducting major tenant-specific adaptation and re-profiling of Kista+, the office property in north-east Kista which we acquired in. IBM is renting approximately half of the premises and will move its head office here in October DECIDED PROJECTS Letting area, Retail, m² Letting area, Offices, m² Letting area, Residentials, m 2 Parking, GFA Total investment, SEK m Of which remaining, SEK m Completed Project, property Municipality New builds and extensions Sickla Front II, Sicklaön 346:1 Nacka 25,000 14, N/A 2) Breeam Northern Gränbystaden, Brillinge 8:1/9:1 Uppsala 31, ) Breeam Gränby Entré building 1, Gränby 21:5 Uppsala 2,700 3, ) Miljöbyggnad Gränby Entré building 2, Gränby 21:4 Uppsala 900 1,300 3, ) Miljöbyggnad Gränby Entré building 3, Gränby 21:4 Uppsala 1,100 1,300 3, Miljöbyggnad Gränbystaden, south garage, Gränby 21:4 Uppsala 11, ) Breeam In-Use 7) Gränbystaden, south entrance, Gränby 21:4 Uppsala 11, Breeam In-Use 7) Mobilia torghuset, Bohus 8 Malmö 9,700 3, ) Breeam Reconstruction Part of Kista+ Stockholm 7, E/T 2) N/A 2) Breeam In-Use 7) Forumkvarteret 9) Uppsala 8,100 2,800 1, ) Breeam In-Use 7) Total 65,200 37,900 15,000 25,000 3,440 2,380 2,042 11). Other project properties 405 Total project properties 2,447 1) Excluding premiums and any net sales result. 2) Letting rate not reported as a subtotal with regard to individual business transactions. 3) Covers approximately 45,000 m 2 GFA in total. Investment decisions and completion take place in stages, among other things, connected to letting. 4) The letting rate for commercial premises amounts to 95%. Residentials are leased closer to completion. 5) The letting rate for commercial premises amounts to 31%. Residentials are leased closer to completion. 6) The garage will be used as a free of charge guest parking. 7) The entire property will be certified in accordance with BREEAM In-Use. 8) The lettingrate for commercial premises amounts to 40%. Residentials are leased closer to completion. 9) The investment is partially conditional on letting. 10) Lease contract terminated for renegotiation not included in letting rate. 11) SEK 1,106 million new building and extensions and SEK 936 million reconstruction. Fair value, SEK m Letting rate, % Rental value, SEK m 1) Environmental certification 9

10 CONT. PROPERTY PORTFOLIO FORUMKVARTERET UPPSALA Major transformation work in Forumkvarteret in central Uppsala is ongoing. In improvements to office premises and rental apartments were made and currently reconstruction of the shopping centre is being conducted. Among other things, we are making space available and creating a clear internal concourse through the shopping centre. Our ambition for the district is to create a city centre district with a strong retail offering combined with attractive office environments and residentials. The ongoing projects are expected to be completed during the autumn of POTENTIAL DEVELOPMENT PROJECTS Our existing project portfolio with own land and land allocations enables future investments corresponding to approximately SEK 13 billion. The increase in investment volume is the result of an additional land allocation south of Gränbystaden Galleria in Uppsala. The land allocation was received with the option of acquiring land with a development right of approximately 50,000 m 2 GFA for offices, wellness, retail, culture, education and residentials within three years. In terms of area, half of the project portfolio consists of residentials and half of offices, retail, education and hotels. The project portfolio is divided among all our areas where Sickla and Uppsala account for approximately 70 per cent. The rate at which we can complete the projects depends on the market situation and the progress made in the detailed development plan process. Potential development projects by premises type Hotel 3 % Education 7 % Retail 18 % Offices 23 % Residentials 49 % Potential development projects by location Other 10 % Hagastaden 7 % Barkarby 11 % Gränbystaden 26 % Sickla 46 % Potential development projects by detailed development plan Change of detailed development plan required 66 % Detailed development plan exists 34 % POTENTIAL PROJECT STARTS We are planning several project starts during which are covered by current detailed development plans and others depend on new detailed development plans. In Sickla we will start reconstruction of an old office property during the year which will be converted to 12,000 m 2 GFA for a hotel, offices and a garage. We also expect to start reconstruction and extension by Järnvägsgatan of 14,500 m 2 GFA for retail and health care operations by the end of the year. Both these projects are covered by current detailed development plans. In Sickla Galleria we are planning for an extension of approximately 3,000 m 2 GFA for retail and two floors for a parking garage with approximately 220 parking spaces. A new detailed development plan is expected to enter into force during In addition, detailed development plans are ongoing for residentials at Nobelberget, Kyrkviken and Gillevägen where we expect a complete detailed development plan for Nobelberget by the turn of the year 2017/2018. Detailed development plans are also ongoing for reconstruction and extension of Svindersviksskolan from the current 3,000 m 2 to approximately 9,000 m 2 GFA. In Gränbystaden we want to create Uppsala s second city centre by continuing to create urban qualities and develop the area with a mix of retail, offices and residentials as well as service and cultural activities. In addition to the rental apartments which have been decided and are being constructed by Gränbystaden Galleria, we have plans for approximately 250 tenant-owned dwellings by Gränbyparken next to the shopping centre. Construction of the first phase of the tenant-owned dwellings is expected to take place in In addition, detailed development plans are ongoing for our area just north of the shopping centre which can enable the development of additional 27,000 m 2 GFA for retail and 30,000 m 2 of GFA for parking. In Hagastaden, in the centre of the emerging life science cluster, we have a land allocation with a development right of 32,000 m 2 GFA. Here, above the E4, we are planning to build Life City, a complete district for businesses, academia and society. Construction is expected to start at the end of 2017 with planned occupancy during the autumn of In Barkarby in Järfälla, together with Järfälla municipality, work is ongoing to create BAS Barkarby, a regional meeting place for learning, businesses and culture. The detailed development plan for the area is expected to be adopted by the end of A decision on environmental permits is expected to be made in the summer of 2018 by the Land and Environmental Court. Construction of the first phase of BAS Barkarby is expected to start by the summer of 2018 at the earliest, with occupancy in the spring of

11 FINANCING THE FINANCIAL MARKET In several OECD countries there are signs of the economic recovery gaining momentum which can be seen in the GDP growth and confidence indicators. An important driving force is continued investments and an expansive fiscal policy. The National Institute of Economic Research (NIER) is of the opinion that the boom in the Swedish economy will strengthen during 2017 and 2018 in which exports are an important driving force. The GDP growth forecast of the National Institute of Economic Research for 2017 is 2.5 per cent. The variable rate, 3M Stibor, increased during the quarter by 0.15 percentage points and amounted to 0.44 per cent at the turn of the quarter. The 10 year swap interest rate was relatively unchanged during the quarter and was 1.11 per cent at the turn of the quarter. INTEREST-BEARING LIABILITIES Atrium Ljungberg meets its financing requirements through five Nordic banks and the capital market. Bank loans accounted for 49 per cent (70%) of the total loan volume at the end of the quarter. Interest-bearing liabilities at the end of the period amounted to SEK 16,896 million (SEK 13,036 m). During the first quarter, liabilities increased by SEK 1,801 million, which is primarily related to property acquisition. The average interest rate continues to decline and at period end amounted to 2.2 per cent (2.8%), both excluding and including unutilised loan guarantees. Unutilised loan guarantees in addition to loan guarantees which cover outstanding commercial papers amounted to SEK 860 million (SEK 0 m). The unutilised overdraft facility amounted to SEK 300 million (SEK 0 m). The average fixed interest term was 3.8 years (5.0 years) and the capital commitment term was 3.7 years (2.8 years). COLLATERAL Our borrowing is largely secured by real estate mortgages. Of the interest-bearing liabilities, SEK 8,325 million (SEK 9,169 m) is secured by mortgage deeds which correspond to 21 per cent (28%) in relation to the total assets. DERIVATIVES At the end of the period, the derivative portfolio comprised of SEK 9,525 million (SEK 8,805 m) in interest swaps, with maturity between the years In addition, there is SEK 500 million in forward-started swaps starting in The derivatives portfolio is valued at market rate in conjunction with every closing of the accounts and the change in value is reported via the Profit and Loss Statement. The unrealised changes in the value of derivatives during the period totalled SEK 35 million (SEK 311 m) as market interest rates have increased on the terms covered by the derivatives during the period. The deficit book value of the derivatives portfolio totalled SEK 869 million (SEK 927 m) at the end of the period. PUBLIC RATING AND GREEN BONDS In February Atrium Ljungberg received an investment grade rating from the credit rating agency Moody s and was awarded Baa2 grade with a stable outlook. During the quarter a green framework linked to the MTN programme was published. The first green bonds were issued in connection with this. SEK 1,300 million five year bonds were issued with vast interest from investors. 76 per cent of the volume was new investors in Atrium Ljungberg. During the quarter, an additional SEK 800 million of green bonds with a term of three years were issued. FIXED INTEREST Amount, Percentage, Average interest, Fixed interest term SEK m % % 1) , , , and thereafter 6, Total 16, ) The average credit margin for variable interest rates is spread over the time segment during which the derivative falls due for payment. The average interest is reported excluding the cost of unutilised loan guarantees. Capital commitment Maturity date Amount, SEK m Percentage, % , , , , and thereafter 5, Total 16, Key ratios financing 31/03/ /12/ Interest-bearing liabilities, SEK m 16,896 15,095 Shareholders equity, SEK m 16,802 16,176 Gearing ratio, % Adjusted gearing ratio, % Average fixed interest term, years Average capital commitment term, years Average interest rate for interest-bearing liabilities, % Interest-bearing liabilities Commercial paper 24 %, SEK 4,023 m Bonds 27 %, SEK 4,548 m Capital structure Other liabilities 5 %, SEK 1,790 m Deferred tax liability 10 %, SEK 4,130 m Secured loans 21 %, SEK 8,325 m Unsecured loans 22 %, SEK 8,571 m Bank loans 49%, SEK 8,325 m Shareholders equity 42 %, SEK 16,802 m 11

12 CONSOLIDATED STATEMENTS OF CASH FLOW 2017 /2017 Amounts in SEK m 1/1 31/3 1/1 31/3 1/1 31/12 1/4 31/3 OPERATING ACTIVITIES Profit/loss before tax ,436 4,269 Reversal of depreciation and write-downs Realised changes in value, investment properties Unrealised changes in value, investment properties ,772 3,202 Unrealised changes in value, derivatives Other items not included in the cash flow Tax paid Cash flow from operating activities before changes in working capital Net change in working capital Cash flow from operating activities ,003 INVESTMENT ACTIVITIES Acquisition of properties 1,846 1,461 3,307 Reconstruction and new construction of properties ,002 1,152 Sale of properties Purchase/sale of equipment Cash flow from investment activities 2, ,435 4,431 FINANCING ACTIVITIES Change in other long-term liabilities Loans raised 2,175 1,023 5,090 6,242 Amortisation of debts 375 1,250 3,260 2,385 Dividends paid Cash flow from financing activities 1, ,373 3,402 Cash flow for the period Liquid assets at the beginning of the period Liquid assets at the end of the period COMMENTS ON THE CASH FLOW STATEMENT The cash flow from operating activities totalled SEK 272 million (SEK 218 m), corresponding to SEK 2.04/share (SEK 1.64/share). The higher cash flow during the period compared to the same period last year is mainly explained by higher profit before changes in value. SEK 2,199 million (SEK 203 m) has been charged to the cash flow and refers to acquisitions of properties and investments in Atrium Ljungberg s own properties. The cash flow within financing activities amounted to SEK 1,803 million (SEK 226 m) due to net borrowing. Available liquidity amounted to SEK 1,312 million (SEK 179 m) and comprised bank deposits of SEK 152 million (SEK 179 m), unutilised overdraft facilities of SEK 300 million (SEK 0 m) and unutilised lines of credit of SEK 860 million (SEK 25 m) in addition to credit facilities covering outstanding commercial papers. 12

13 CORPORATE SOCIAL RESPONSIBILITY SUSTAINABLE ENTERPRISE One of Atrium Ljungberg s overall operationel goals are Corporate Social Responsibility. We have defined four sustainability goals in this context: By 2021, 100 per cent of our properties shall be certified. Energy consumption per square metre should decrease by 20 per cent between the years 2014 and By 2021, the proportion of green lease contracts is to be 50 per cent of the contracted annual rent. We shall be one of Sweden s best workplaces, as a part of having sustainable employees. ENVIRONMENTAL CERTIFICATION We have chosen to certify our commercial premises in accordance with BREEAM and our residentials in accordance with Miljöbyggnad. On 31/03/ per cent (13 % as per 31/21/) of lettable area was certified. ENERGY CONSUMPTION Electricity is responsible for the greatest share of our energy consumption. Usually, we provide the tenants with electricity and, with a few exceptions, we charge on the basis of actual consumption, which creates incentives for resource efficiency. Some tenants have their own subscription. A majority of our properties use district heating as their heat source. We also have two properties with geothermal heating and one project property which is heated with wood pellets and oil. Comfort cooling has been installed in the majority of the properties. This type of cooling is provided partly by district cooling and partly by self-generated cooling. 2017/ /2015 Area Unit 1/4 31/3 1/4 31/3 Change Heating kwh/m² % Cooling kwh/m² % Tenant electricity kwh/m² % Property electricity kwh/m² % Total energy intensity kwh/m² % Energy Intensity 2017/ Property electricity 22 %, 49 kwh/m 2 Tenant electricity 35 %, 78 kwh/m 2 Heating 35 %, 78 kwh/m 2 Cooling 8 %, 17 kw/m 2 SUSTAINABLE EMPLOYEES We have taken part in the Great Place to Work evaluation of Sweden s best workplaces since Our goal is to achieve a minimum average index of 85%. In we exceeded our goals and achieved an index of 89% (87%). The survey for 2017 will be conducted in the autumn of ECONOMIC VALUE DISTRIBUTED Atrium Ljungberg generates value by management, development and acquisition of properties. The generated economic value mainly comprises rental income, investments and unrealised changes in the value of properties. The generated economic values are distributed between suppliers, employees, lenders, society and the owners /1 31/3 1/1-31/3 1/1-31/ / 1/4-31/3 Suppliers ,490 1,650 Employees Lenders Society Owners Economic value distributed 1) ,798 2,917 1) Economic value distributed corresponds to economic value generated. See reconciliation on Atrium Ljungberg s website. TAXES Atrium Ljungberg s directly distributed economic value to society comprises taxes and leasehold fees. Taxes mainly comprise current tax, property tax, non-deductible VAT, stamp duty, social security payments and special payroll tax. The rules on these taxes are monitored carefully as this is an essential part of the commercial offer with requirements for high predictability and minimisation of administrative expenses. Within the framework of this, in its tax policy Atrium Ljungberg undertakes not to conduct aggressive tax planning. Aggressive tax planning refers to arrangements which only aim to minimise the tax without links to own business activities /1 31/3 1/1 31/3 1/1 31/ / 1/4 31/3 Current tax Property tax Non-deductible VAT Stamp duty Social security payments Special payroll tax Taxes Leasehold fees Society GREEN LEASE CONTRACTS Sustainable and cost-efficient solutions are created in close collaboration between tenants and property owners. Green lease contracts are an example of a joint undertaking to reduce environmental impact together; they comprise energy, waste and transportation, for example. The goal is to achieve at least 50 per cent of contracted annual rent by /3 31/3 31/12 Green lease contracts, % 13% 7% 10 % 13

14 SEGMENT REPORTING Atrium Ljungberg s segmentation is based on two business areas: Properties and Project and construction activities. 31/03/2017 Amounts in SEK m Properties Project development 4) TL Bygg Project and construction activities Non-allocated items and eliminations The Group Rental income Sales, project and construction work Net sales Property management costs Project and construction work costs Gross profit/loss Central administration Financial income and expenses Profit/loss before changes in value Changes in value 444 1) 35 2) 479 Tax Profit for the period Investments and acquisitions 2, ,199 Assets, period end 38, ,618 1) Properties, unrealised SEK 444 million. Properties, realised SEK 0 million. 2) Derivatives, unrealised SEK 35 million. 3) Refers to properties only. Other assets attributable to the segment are reported under Non-allocated items and eliminations. 4) The profit within Project development mainly refers to costs of investigations in early project stages and ongoing development projects. 31/03/ Amounts in SEK m Properties Project development 4) TL Bygg Project and construction activities Non-allocated items and eliminations The Group Rental income Sales, project and construction work Net sales Property management costs Project and construction work costs Gross profit/loss Central administration Financial income and expenses Profit/loss before changes in value Changes in value 8 1) 311 2) 303 Tax Profit for the period Investments and acquisitions Assets, period end 31,157 3) ,211 1) Properties, unrealised SEK 14 million. Properties, realised SEK 6 million. 2) Derivatives, unrealised SEK 311 million. 3) Refers to properties only. Other assets attributable to the segment are reported under Non-allocated items and eliminations. 4) The profit within Project development mainly refers to costs of investigations in early project stages and ongoing development projects. 14

15 KEY RATIOS 2017 /2017 PROPERTY-RELATED KEY RATIOS 1/1 31/3 1/1 31/3 1/1 31/12 1/4 31/3 Letting rate, % Operating surplus margin, % Letting area, 000 m² 1,176 1,052 1,124 1,176 Investments in properties, SEK m ,002 1,152 Number of properties (period end) ) 2) FINANCIAL KEY RATIOS Equity/assets ratio, % Gearing ratio % Adjusted gearing ratio, % Interest coverage ratio, multiple Average interest rate for interest-bearing liabilities, % Return on shareholders equity, % Return on shareholders equity, excluding changes in value, % Return on total assets, % Return on total assets excluding changes in value, % DATA PER SHARE Earnings per share, SEK Profit/loss before changes in value less applicable nominal tax, SEK EPRA EPS, SEK Cash flow, SEK Shareholders equity, SEK Share price at period end, SEK Average number of outstanding shares, , , , ,221 Number of outstanding shares at end of period, thousand 133, , , ,221 EMPLOYEES Average number of employees ) See reconciliation for key ratios on Atrium Ljungberg s website. 2) For definitions, see pages 22 and 23. EPRA KEY RATIOS 31/03/ /03/ 31/12/ EPRA Earnings, SEK m EPRA EPS, SEK/share EPRA NAV, SEK m 21,529 17,779 20,809 EPRA NAV, SEK/share EPRA NNNAV, SEK m 19,941 16,350 19,234 EPRA NNNAV, SEK/share EPRA Vacancy rate 5 % 6% 7 % EPRA NAV, EPRA NNNAV and share price kr/share EPRA NAV EPRA NNNAV Share price 15