Picture of Great Portland Estates logo

GPE Great Portland Estates News Story

0.000.00%
gb flag iconLast trade - 00:00
FinancialsBalancedMid CapValue Trap

REG - Great Portland Ests. - Half Year Results 2014 <Origin Href="QuoteRef">GPOR.L</Origin> - Part 2

- Part 2: For the preceding part double click  ID:nRSM9008Wa 

                                              redemption   £m                                                             
                                                                                                       reserve                                                                     
                                                                                                       £m                                                                          
 Total equity at 1 April 2014                                        43.0             352.0            16.4         1,519.5            1.0                         1,931.9         
 Profit for the period                                               -                -                -            246.5              -                           246.5           
 Actuarial deficit on defined benefit scheme                         -                -                -            (1.2)              -                           (1.2)           
 Employee Long-Term Incentive Plan and Share Matching Plan charge    -                -                -            -                  2.1                         2.1             
 Transfer to retained earnings                                       -                -                -            (2.9)              2.9                         -               
 Dividends                                                           -                -                -            (18.5)             -                           (18.5)          
 Total equity at 30 September 2014                                   43.0             352.0            16.4         1,743.4            6.0                         2,160.8         
 
 
Condensed group statement of changes in equity 
 
For the six months ended 30 September 2013 (unaudited) 
 
                                                                     Share Capital£m  Share Premium£m  Capital      Retained Earnings  Investment in own shares£m  Total equity£m  
                                                                                                       redemption   £m                                                             
                                                                                                       reserve                                                                     
                                                                                                       £m                                                                          
 Total equity at 1 April 2013                                        43.0             352.0            16.4         1,130.0            (3.7)                       1,537.7         
 Profit for the period                                               -                -                -            146.9              -                           146.9           
 Actuarial deficit on defined benefit scheme                         -                -                -            (1.1)              -                           (1.1)           
 Employee Long-Term Incentive Plan and Share Matching Plan charge    -                -                -            -                  2.9                         2.9             
 Transfer to retained earnings                                       -                -                -            (2.3)              2.3                         -               
 Dividends                                                           -                -                -            (18.1)             -                           (18.1)          
 Total equity at 30 September 2013                                   43.0             352.0            16.4         1,255.4            1.5                         1,668.3         
 
 
Condensed group statement of changes in equity 
 
For the year ended 31 March 2014 (audited) 
 
                                                                   Share capital£m  Share premium£m  Capital      Retained earnings  Investment in own shares  Total equity£m  
                                                                                                     redemption   £m                 £m                                        
                                                                                                     reserve                                                                   
                                                                                                     £m                                                                        
 Total equity at 1 April 2013                                      43.0             352.0            16.4         1,130.0            (3.7)                     1,537.7         
 Profit for the year                                               -                -                -            422.2              -                         422.2           
 Actuarial deficit on defined benefit scheme                       -                -                -            (0.7)              -                         (0.7)           
 Employee Long-Term Incentive Plan and Share Matching Plan charge  -                -                -            -                  6.5                       6.5             
 Purchase of own shares                                            -                -                -            -                  (4.1)                     (4.1)           
 Transfer to retained earnings                                     -                -                -            (2.3)              2.3                       -               
 Dividends                                                         -                -                -            (29.7)             -                         (29.7)          
 Total equity at 31 March 2014                                     43.0             352.0            16.4         1,519.5            1.0                       1,931.9         
 
 
Condensed notes forming part of the half year results 
 
1 Basis of preparation 
 
The information for the year ended 31 March 2014 does not constitute statutory
accounts as defined in section 434 of the Companies Act 2006.  A copy of the
statutory accounts for that year has been delivered to the Registrar of
Companies.  The auditor's report on those accounts was not qualified, did not
include a reference to any matters to which the auditors drew attention by way
of emphasis without qualifying the report and did not contain statements under
section 498(2) or (3) of the Companies Act 2006. 
 
The annual financial statements of Great Portland Estates plc are prepared in
accordance with IFRSs as adopted by the European Union. The condensed set of
financial statements included in this half-yearly financial report has been
prepared in accordance with International Accounting Standard 34 Interim
Financial Reporting, as adopted by the European Union. The Group's performance
is not subject to seasonal fluctuations. 
 
Changes in accounting policy 
 
In the current financial year the Group has applied for the first time IFRS 10
"Consolidated Financial Statements", IFRS 11 "Joint Arrangements" and IAS 28
(2011) "Investments in Associates and Joint Ventures", including the
amendments to the transitional guidance. Otherwise the same accounting
policies, presentation and methods of computation are followed in the
condensed set of financial statements as applied in the Group's latest
financial statements. There have been no changes to the basis of accounting on
the adoption of the Standards. 
 
Going concern 
 
Details of the market in which the Group operates, together with factors
likely to affect its future development and performance, are set out in the
"Our market" and "Our business" sections of this report. The financial
position of the Group, its liquidity position and borrowing facilities are
described in "Our financial results" and in the notes of the half year
results. 
 
The Directors have reviewed the current and projected financial position of
the Group, making reasonable assumptions about future trading performance. 
After making enquiries, the Directors have a reasonable expectation that the
Company and the Group have adequate resources to continue in operational
existence for the foreseeable future. Accordingly, they continue to adopt the
going concern basis in preparing the half year results. 
 
2 Total revenue 
 
 Year to                                                    Six months to 30 September 2014                £m  Six months to  
 31 March                                                                                                      30 September   
 2014                                                                                                          2013           
 £m                                                                                                            £m             
 60.5         Gross rental income                           29.1                                               30.2           
 9.2          Amortisation of capitalised lease incentives  4.8                                                4.7            
 8.6          Service charge income                         4.8                                                4.2            
 6.9          Joint venture fee income                      2.0                                                3.7            
 85.2                                                       40.7                                               42.8           
 
 
3 Net rental income 
 
 Year to                                                    Six months to  Six months to  
 31 March                                                   30 September   30 September   
 2014                                                       2014           2013           
 £m                                                         £m             £m             
 60.5         Gross rental income                           29.1           30.2           
 9.2          Amortisation of capitalised lease incentives  4.8            4.7            
 -            Ground rents expense                          (0.1)          -              
 69.7                                                       33.8           34.9           
 
 
4 Property expenses 
 
 Year to                               Six months to  Six months to  
 31 March                              30 September   30 September   
 2014                                  2014           2013           
 £m                                    £m             £m             
 (8.6)        Service charge income    (4.8)          (4.2)          
 10.6         Service charge expenses  5.6            5.5            
 5.7          Other property expenses  2.2            3.5            
 7.7                                   3.0            4.8            
 
 
5 Net finance (income)/expense 
 
 Year to                                                                                        Six months to  Six months to  
 31 March                                                                                       30 September   30 September   
 2014                                                                                           2014           2013           
 £m                                                                                             £m             £m             
 7.4          Interest on bank loans                                                            2.6            4.5            
 11.5         Interest on private placement notes                                               6.0            5.8            
 8.0          Interest on debenture stock                                                       4.0            4.0            
 0.8          Interest on convertible bond                                                      0.8            0.1            
 3.3          Issue costs of convertible bond                                                   -              3.3            
 1.8          Interest on obligations under finance leases                                      0.7            1.0            
 0.1          Other interest                                                                    -              -              
 32.9         Gross finance costs                                                               14.1           18.7           
 (6.4)        Less: capitalised interest at an average interest cost of 4.1% (2013: 3.7%)       (5.9)          (2.1)          
 26.5         Finance costs before finance income and fair value movements                      8.2            16.6           
 (8.5)        Interest income on joint venture balances                                         (5.6)          (3.5)          
 (1.4)        Interest income from deferred receipts in respect of 100 Bishopsgate Partnership  -              (1.0)          
 16.6         Net finance costs before fair value movements                                     2.6            12.1           
 23.8         Fair value movement on derivatives                                                (6.3)          16.7           
 11.3         Fair value movement on convertible bond                                           (4.0)          0.5            
 51.7                                                                                           (7.7)          29.3           
 
 
6 Tax 
 
 Year to                                 Six months to  Six months to  
 31 March                                30 September   30 September   
 2014                                    2014           2013           
 £m                                      £m             £m             
              Current tax                                              
 -            UK corporation tax         -              -              
 -            Total current tax          -              -              
 -            Deferred tax               -              -              
 -            Tax charge for the period  -              -              
 
 
The difference between the standard rate of tax and the effective rate of tax
arises from the items set out below: 
 
 Year to                                                                Six months to  Six months to  
 31 March                                                               30 September   30 September   
 2014                                                                   2014           2013           
 £m                                                                     £m             £m             
 422.2        Profit before tax                                         246.5          146.9          
 97.1         Tax charge on profit at standard rate of 21% (2013: 23%)  51.8           33.8           
 (90.0)       Non-taxable revaluation surplus                           (45.6)         (33.3)         
 (16.9)       REIT tax-exempt rental income and gains                   (5.3)          (5.3)          
 9.8          Other                                                     (0.9)          4.8            
 -            Tax charge for the period                                 -              -              
 
 
During the period £nil (2013: £nil) of deferred tax was credited directly to
equity.  The Group's deferred tax at 30 September 2014 is £nil (2013: £nil).
This consists of a deferred tax liability of £nil (2013: £nil) and a deferred
tax asset of £nil (2013: £nil) in respect of sundry short-term timing
differences. 
 
A deferred tax asset of £11.9 million (based on a 20% tax rate), mainly
relating to tax losses carried forward at 30 September 2014, contingent share
awards and the convertible bond, was not recognised because it is uncertain
whether future taxable profits will arise against which these losses can be
offset. 
 
In general, as a REIT, the Group is largely exempt from corporation tax in
respect of its rental profits and chargeable gains relating to its property
rental business, but is otherwise subject to corporation tax. In particular,
the Group is subject to corporation tax in respect of (i) any profits arising
on the sale of trading properties and (ii) any gains arising on the sale of
development properties which are sold within three years of completion of the
development. 
 
7 Earnings and net assets per share 
 
EPRA earnings and net assets per share are calculated in accordance with the
guidance issued by the European Public Real Estate Association (EPRA). 
 
Weighted average number of ordinary shares 
 
 Year to                                                               Six months to     Six months to   
 31 March                                                              30 September      30 September    
 2014                                                                  2014              2013            
 No. of shares                                                         No. of shares     No. of shares   
 343,926,149       Issued ordinary share capital at 1 April            343,926,149       343,926,149     
 (1,883,427)       Investment in own shares                            (830,946)         (2,113,971)     
 342,042,722       Weighted average number of ordinary shares - basic  343,095,203       341,812,178     
 
 
Basic and diluted earnings per share 
 
 Year to                31 March                                    Six months to 30 September  Six months to 30 September  Six months to 30 September  Six months to 30 September                                                          Six months to 30 September  Six months to 30 September  
 2014                                                               2014                        2014                        2014                        2013                                                                                2013                        2013                        
 Earnings                                                           Profit after tax            No. of                      Earnings                    Profit after    tax                                                                 No. of                      Earnings                    
 per share                                                          £m                          shares                      per share                   £m                                                                                  shares                      per share                   
 pence                                                                                          million                     pence                                                                                                           million                     pence                       
 123.4                              Basic                           246.5                       343.1                       71.8                        146.9                                                                               341.8                       43.0                        
 (0.9)                              Dilutive effect of LTIP shares  -                           1.7                         (0.3)                       -                                                                                   1.8                         (0.2)                       
 122.5                              Diluted                         246.5                       344.8                       71.5                        146.9                                                                               343.6                       42.8                        
 
 
EPRA Earnings per share 
 
 Year to                31 March                                                             Six months to 30 September  Six months to 30 September  Six months to 30 September  Six months to 30 September                                                         Six months to 30 September  Six months to 30 September  
 2014                                                                                        2014                        2014                        2014                        2013                                                                               2013                        2013                        
 Earnings                                                                                    Profit after tax            No. of                      Earnings                    Profit after    tax                                                                No. of                      Earnings                    
 per share                                                                                   £m                          shares                      per share                   £m                                                                                 shares                      per share                   
 pence                                                                                                                   million                     pence                                                                                                          million                     pence                       
 123.4                              Basic                                                    246.5                       343.1                       71.8                        146.9                                                                              341.8                       43.0                        
 (95.2)                             Surplus from investment property                         (168.6)                     -                           (49.1)                      (113.3)                                                                            -                           (33.1)                      
 (28.1)                             Surplus from joint venture investment property           (48.6)                      -                           (14.2)                      (34.4)                                                                             -                           (10.1)                      
 6.9                                Movement in fair value of derivatives                    (6.3)                       -                           (1.8)                       16.7                                                                               -                           4.9                         
 3.3                                Movement in fair value of convertible bond               (4.0)                       -                           (1.2)                       0.5                                                                                -                           0.1                         
 1.0                                Issue costs of convertible bond                          -                           -                           -                           3.3                                                                                -                           1.0                         
 (0.6)                              Movement in fair value of derivatives in joint ventures  0.1                         -                           -                           (1.6)                                                                              -                           (0.5)                       
 0.5                                Trading property - costs of sale                         1.9                         -                           0.6                         -                                                                                  -                           -                           
 11.2                               Basic EPRA earnings                                      21.0                        343.1                       6.1                         18.1                                                                               341.8                       5.3                         
 (0.1)                              Dilutive effect of LTIP shares                           -                           1.7                         (0.1)                       -                                                                                  1.8                         -                           
 (0.1)                              Dilutive effect of convertible bond                      0.8                         21.0                        (0.1)                       -                                                                                  -                           -                           
 11.0                               Diluted EPRA earnings                                    21.8                        365.8                       5.9                         18.1                                                                               343.6                       5.3                         
 
 
7 Earnings and net assets per share (continued) 
 
EPRA Net assets per share 
 
 31 March                                                              30 September  30 September  30 September  30 September  30 September  30 September  
 2014                                                                  2014          2014          2014          2013          2013          2013          
 Net assets                                                            Net assets    No. of        Net assets    Net assets    No. of        Net assets    
 per share                                                             £m            shares        per share     £m            shares        per share     
 pence                                                                               million       pence                       million       pence         
 564            Basic                                                  2,160.8       343.5         629           1,668.3       342.9         487           
 (4)            Dilutive effect of LTIP shares                         -             1.7           (3)           -             1.7           (3)           
 560            Diluted                                                2,160.8       345.2         626           1,668.3       344.6         484           
 (11)           Fair value of financial liabilities                    (42.9)        -             (12)          (25.8)        -             (8)           
 1              Fair value of financial liabilities in joint ventures  1.1           -             -             -             -             -             
 550            EPRA triple net assets                                 2,119.0       345.2         614           1,642.5       344.6         476           
 11             Fair value of financial liabilities                    42.9          -             12            25.8          -             8             
 (1)            Fair value of financial liabilities in joint ventures  (1.1)         -             -             -             -             -             
 4              Fair value of convertible bond                         7.3           -             2             0.5           -             -             
 5              Fair value of derivatives                              9.0           -             3             10.4          -             3             
 -              Fair value of derivatives in joint ventures            0.6           -             -             (1.0)         -             -             
 -              Revaluation of trading properties                      16.6          -             5             -             -             -             
 569            EPRA net assets                                        2,194.3       345.2         636           1,678.2       344.6         487           
 
 
8 Investment property 
 
Investment property 
 
                                                    Freehold  Leasehold  Total    
                                                    £m        £m         £m       
 Book value at 1 April 2014                         950.1     767.4      1,717.5  
 Acquisitions                                       -         7.9        7.9      
 Transfer to investment property under development  (71.4)    -          (71.4)   
 Costs capitalised                                  5.1       5.8        10.9     
 Disposals                                          (8.0)     -          (8.0)    
 Net valuation surplus                              70.3      58.6       128.9    
 Book value at 30 September 2014                    946.1     839.7      1,785.8  
 
 
Investment property under development 
 
                                                               Freehold  Leasehold  Total    
                                                               £m        £m         £m       
 Book value at 1 April 2014                                    114.2     141.0      255.2    
 Transfer from investment property                             71.4      -          71.4     
 Costs capitalised                                             13.0      11.0       24.0     
 Interest capitalised                                          4.0       1.9        5.9      
 Net valuation surplus                                         26.3      13.1       39.4     
 Book value at 30 September 2014                               228.9     167.0      395.9    
 Book value of total investment property at 30 September 2014  1,175.0   1,006.7    2,181.7  
 
 
                                               30 September  30 September  
                                               2014          2013          
                                               £m            £m            
 Net valuation surplus on investment property  168.3         112.9         
 Profit on sale of investment properties       0.3           0.4           
 Surplus from investment property              168.6         113.3         
 
 
8 Investment property (continued) 
 
The investment and properties under development were valued on the basis of
Fair Value by CBRE, external valuers, as at 30 September 2014 in accordance
with the RICS Valuation - Professional Standards (2012) ("the Red Book"). The
valuation has been primarily derived using comparable recent market
transactions on arm's length terms. CBRE have advised us that the total fees
paid to CBRE by the Group represent less than five per cent of their total
revenue in any year. 
 
Real estate valuations are complex and derived using comparable market
transactions which are not publicly available and involve an element of
judgement. Therefore, in line with EPRA guidance, we have classified the
valuation of the property portfolio as Level 3 as defined by IFRS 13. There
were no transfers between levels during the period. Inputs to the valuation,
including capitalisation yields (typically the true equivalent yield) and
rental values, are defined as 'unobservable' as defined by IFRS 13. 
 
The book value of investment properties includes £29.1 million (2013: £40.4
million) in respect of the present value of future ground rents, net of these
amounts the market value of the investment properties together with the market
value of the trading properties was £2,271.3 million. During the period, the
Group capitalised £1.1 million (2013: £1.1 million) of employee costs in
respect of its development team into trading properties and investment
properties under development. At 30 September 2014 the Group had capital
commitments of £262.8 million (2013: £110.6 million). 
 
In November 2014, the Group exchanged contracts to sell its leasehold interest
in 12/14 New Fetter Lane, EC4, subject to the freeholder's consent, for £92.8
million (£4.9 million ahead of the 30 September 2014 book value adjusted for
capital expenditure) assuming completion at 1 December 2014. The Group will
complete the development of the property on behalf of the purchaser. 
 
9 Trading property 
 
 31 March                                                     30 September                                  30 September                                   
 2014               Total                                     2014               Total                 £m   2013               Total                  £m   
 £m                                                                                                                                                        
 -                            At beginning of the period      93.3                                          -                                              
 93.3                         Additions                       8.8                                           -                                              
 93.3                         At the end of the period        102.1                                         -                                              
 
 
During the year ended 31 March 2014, the Group gained full planning consent
for its development site at Rathbone Square, W1. Part of the approved scheme
consists of residential units which the Group holds for sale. As a result, the
residential element of the scheme is held as trading property. At 30 September
2014, the Group had exchanged to sell £207.4 million of the apartments and
received initial cash deposits of £20.7 million from the purchasers (see note
16). 
 
10 Investment in joint ventures 
 
                                                 Equity    Balances with partners           £m    Total  
                                                 £m                                               £m     
 At 1 April 2014                                 350.8     174.0                                  524.8  
 Movement on joint venture balances              -         27.0                                   27.0   
 Additions                                       0.3       -                                      0.3    
 Share of profit of joint ventures               2.1       -                                      2.1    
 Share of revaluation surplus of joint ventures  48.6      -                                      48.6   
 Share of results of joint ventures              50.7      -                                      50.7   
 Distributions                                   (3.5)     -                                      (3.5)  
 At 30 September 2014                            398.3     201.0                                  599.3  
 
 
10 Investment in joint ventures (continued) 
 
The investments in joint ventures are all resident in the United Kingdom and
comprise the following: 
 
 Ownership31 March                                     Country of Incorporation  Ownership30 September  Ownership30 September  
 2014                                                                            2014                   2013                   
 50%                  The GHS Limited Partnership      Jersey                    50%                    -                      
 50%                  The Great Capital Partnership    United Kingdom            50%                    50%                    
 50%                  The Great Ropemaker Partnership  United Kingdom            50%                    50%                    
 50%                  The Great Star Partnership       United Kingdom            50%                    50%                    
 50%                  The Great Victoria Partnerships  United Kingdom            50%                    50%                    
 50%                  The Great Wigmore Partnership    United Kingdom            50%                    50%                    
 
 
Transactions during the period between the Group and its joint ventures, who
are related parties, are set out below: 
 
 31 March                                                                      30 September  30 September  
 2014                                                                          2014          2013          
 £m                                                                            £m            £m            
 (162.3)     Movement on joint venture balances during the period              (27.0)        (28.7)        
 174.0       Balances receivable at the period end from joint ventures  201.0  40.4          
 153.3       Distributions                                                     3.5           55.6          
 6.9         Fee income                                                        2.0           3.7           
 202.0       Property sales from the Group to joint ventures                   -             -             
 
 
The joint venture balances bear interest as follows: the GHS Limited
Partnership at 5.3% on balances at inception and 4.0% on any subsequent
balances, the Great Ropemaker Partnership at 6.0%, the Great Star Partnership
at 7.0% and the Great Wigmore Partnership at 4.0%. 
 
The Group earns fee income from its joint ventures for the provision of
management services. All of the above transactions are made on terms
equivalent to those that prevail in arm's length transactions. 
 
The non-recourse loans of the joint ventures at 30 September 2014 are set out
below: 
 
 Joint venture debt facilities:   Nominal value  Maturity       Fixed/Floating  Interest rate      
                                  £m                                                               
 The Great Ropemaker Partnership  73.0           November 2018  Floating        LIBOR +2.25-2.70%  
 The Great Star Partnership       74.6           July 2015      Floating        LIBOR +1.75%       
 The Great Victoria Partnership   80.0           July 2022      Fixed           3.74%              
 Total                            227.6                                                            
                                                                                                     
 
 
The Great Ropemaker Partnership has two interest rate swaps with a fixed rate
of 2.12% and a notional principal amount of £73.0 million. The interest rate
swaps expire coterminously with the bank loan in 2018. The Great Star
Partnership has an interest rate swap with a fixed interest rate of 1.00% and
a notional principal amount of £37.3 million and an interest rate cap at 4.00%
with a notional principal amount of £37.3 million. The interest rate swap and
cap expire coterminously with the bank loan in 2015. At 30 September 2014, the
Great Victoria Partnership loan had a fair value of £77.9 million (2013: £75.3
million). All interest bearing loans are in sterling. At 30 September 2014,
the joint ventures had £nil undrawn facilities (2013: £nil). 
 
The investment properties include £16.2 million (2013: £16.2 million) in
respect of the present value of future ground rents, net of these amounts the
market value of our share of the total joint venture properties is £711.5
million. At 30 September 2014 the Group's share of joint venture capital
commitments was £32.6 million (2013: £16.3 million). 
 
10 Investment in joint ventures (continued) 
 
Summarised balance sheets 
 
 31 March                                                                    The GHS Limited Partnership    £m  The Great Capital Partnership             £m  The Great       The Great Star Partnership             £m  The Great        The Great       30 September  30 September  
 2014                                                                                                                                                         Ropemaker                                                  Victoria         Wigmore         2014          2013          
 Total                                                                                                                                                        Partnership£m                                              Partnerships£m   Partnership£m   Total         Total         
 £m                                                                                                                                                                                                                                                       £m            £m            
 657.4                           Investment property                         109.2                              -                                             270.3           106.8                                      132.8            108.6           727.7         493.1         
 1.0                             Current assets                              0.1                                -                                             0.1             0.4                                        0.3              -               0.9           3.0           
 (174.0)                         Balances to/(from) partners                 (32.2)                             -                                             (131.6)         (27.8)                                     5.5              (14.9)          (201.0)       (40.4)        
 12.4                            Cash                                        1.0                                0.1                                           6.5             3.2                                        2.1              1.1             14.0          11.9          
 (113.4)                         Bank loans                                  -                                  -                                             (36.1)          (37.1)                                     (39.7)           -               (112.9)       (113.8)       
 (0.6)                           Derivatives                                 -                                  -                                             (0.6)           -                                          -                -               (0.6)         (1.0)         
 (15.8)                          Current liabilities                         (0.3)                              -                                             (7.1)           (2.8)                                      (2.5)            (0.9)           (13.6)        (15.2)        
 (16.2)                          Finance leases                              -                                  -                                             (5.2)           (11.0)                                     -                -               (16.2)        (16.2)        
 350.8                           Net assets                                  77.8                               0.1                                           96.3            31.7                                       98.5             93.9            398.3         321.4         
 Summarised income statements                                                                                                                                                                                                                             
 31 March                                                                    The GHS Limited Partnership    £m  The Great Capital Partnership             £m  The Great       The Great Star Partnership             £m  The Great        The Great       30 September  30 September  
 2014                                                                                                                                                         Ropemaker                                                  Victoria         Wigmore         2014          2013          
 Total                                                                                                                                                        Partnership£m                                              Partnerships£m   Partnership£m   Total         Total         
 £m                                                                                                                                                                                                                                                       £m            £m            
                                                                                                                                                                                                                                                                                      
 20.1                            Net rental income                           0.4                                -                                             4.8             2.6                                        2.7              1.8             12.3          10.0          
 (2.6)                           Property and administration costs           (0.1)                              -                                             (0.7)           (0.8)                                      (0.1)            (0.3)           (2.0)         (1.3)         
 (10.1)                          Net finance costs                           (0.8)                              -                                             (4.5)           (1.7)                                      (0.8)            (0.3)           (8.1)         (4.3)         
 2.0                             Movement in fair value of derivatives       -                                  -                                             (0.1)           -                                          -                -               (0.1)         1.6           
 9.4                             Share of profit/(loss) of joint ventures    (0.5)                              -                                             (0.5)           0.1                                        1.8              1.2             2.1           6.0           
 93.5                            Revaluation of investment property          5.9                                -                                             25.4            6.1                                        9.8              1.4             48.6          31.7          
 2.7                             Profit on sale of investment property       -                                  -                                             -               -                                          -                -               -             2.7           
 105.6                           Share of results of joint ventures          5.4                                -                                             24.9            6.2                                        11.6             2.6             50.7          40.4          
 
 
11 Other investment 
 
 31 March                                                 30 September 2014            Equity              £m  30 September 2014             Loans               £m  30 September                                  30 September                                   
 2014               Total                                                                                                                                            2014               Total                 £m   2013               Total                  £m   
 £m                                                                                                                                                                                                                                                               
 16.7                         At beginning of the period  6.1                                                  12.2                                                  18.3                                          16.7                                           
 1.6                          Additions                   -                                                    1.2                                                   1.2                                           0.9                                            
 18.3                         At the end of the period    6.1                                                  13.4                                                  19.5                                          17.6                                           
 
 
At 30 September 2014, the Group had a 12.5% interest in The 100 Bishopsgate
Partnership, a venture with Brookfield Properties Corporation (BPO), which is
classified as an "other investment". The Group's holding is subject to 'put
and call' options, with GPE able to 'put' its investment onto BPO in November
2014 for £15.8 million, and BPO able to 'call' for GPE to sell to a third
party investor only in the event that BPO simultaneously sells a 37.5%
holding. Under the call option, the transfer price is the higher of £15.8
million, the actual transfer price agreed between BPO and the third party or
the market value of GPE's holding at the time of the transfer. BPO is
providing 100% of the funding for the Partnership until October 2014, when the
loan will be repaid. 
 
In November 2014, the Group exercised the put option. Therefore, in December
2014 the Group will receive £15.8 million, comprising £19.5 million in respect
of its 12.5% interest in the Partnership, net of £3.7 million required to
repay the loan provided by BPO (see note 15). 
 
The equity element of the investment is classified as level 3 fair value
measurement in accordance with IFRS 13. There have been no transfers to or
from level 3, nor any fair value movements in this category, during the
period. Accordingly, no reconciliation between the opening and closing
position has been presented. The fair value of the other investment is based
on the underlying net asset value of the Group's interest in the 100
Bishopsgate Partnership. 
 
12 Plant and equipment 
 
                                       Leasehold      Fixtures and  Total  
                                       improvements   fittings      £m     
                                       £m             £m                   
 Cost or valuation                                                         
 At 1 April 2014                       2.0            1.5           3.5    
 Additions                             -              -             -      
 At 30 September 2014                  2.0            1.5           3.5    
 Depreciation                                                              
 At 1 April 2014                       1.7            1.5           3.2    
 Charge for the period                 0.1            -             0.1    
 At 30 September 2014                  1.8            1.5           3.3    
 Carrying amount at 30 September 2014  0.2            -             0.2    
 Carrying amount at 31 March 2014      0.3            -             0.3    
 
 
13 Trade and other receivables 
 
 31 March                                             30 September  30 September  
 2014                                                 2014          2013          
 £m                                                   £m            £m            
 3.6         Trade receivables                        4.7           4.8           
 (0.3)       Allowance for doubtful debts             (0.1)         (0.3)         
 3.3                                                  4.6           4.5           
 0.8         Prepayments and accrued  income          0.8           1.0           
 -           Deferred proceeds on property disposals  -             92.6          
 21.8        Other trade receivables                  4.7           5.4           
 0.8         Derivatives - interest rate floors       2.4           2.3           
 26.7                                                 12.5          105.8         
 
 
14 Trade and other payables 
 
 31 March                                             30 September  30 September  
 2014                                                 2014          2013          
 £m                                                   £m            £m            
 16.0        Rents received in advance                16.8          16.7          
 42.7        Non-trade payables and accrued expenses  19.3          26.1          
 58.7                                                 36.1          42.8          
 
 
15 Interest-bearing loans and borrowings 
 
 31 March                                                       30 September  30 September  
 2014                                                           2014          2013          
 £m                                                             £m            £m            
             Non-current liabilities at amortised cost Secured                              
 144.1       £142.9 million 5.625% debenture stock 2029         144.0         144.1         
 2.6         Other loan                                         3.7           1.8           
             Unsecured                                                                      
 11.0        Bank loans and overdrafts                          63.9          205.5         
 29.9        £30.0 million 5.09% private placement notes 2018   29.9          29.9          
 80.8        $130.0 million 4.81% private placement notes 2018  80.8          80.8          
 48.4        $78.0 million 5.37% private placement notes 2021   48.5          48.4          
 101.7       $160.0 million 4.20% private placement notes 2019  101.8         101.7         
 25.4        $40.0 million 4.82% private placement notes 2022   25.4          25.4          
             Non-current liabilities at fair valueUnsecured                                 
 161.3       £150.0 million 1.00% convertible bonds 2018        157.3         150.5         
 18.3        Derivatives - cross currency swaps                 11.4          12.6          
 623.5                                                          666.7         800.7         
 
 
At 30 September 2014, the Group had two floating rate revolving credit
facilities of £350.0 million and £150.0 million. The £350.0 million facility
is unsecured, attracts a floating rate based on a ratchet of between 155-230
basis points above LIBOR, based on gearing, and expires in 2015. The £150.0
million facility is unsecured, attracts a floating rate based on a ratchet of
between 175-250 basis points above LIBOR, based on gearing, and expires in
2017. The Group had £441.0 million (2013: £293.0 million) of undrawn committed
credit facilities. In October 2014, the Group replaced the £350.0 million and
£150.0 million facilities with a new £450.0 million revolving credit facility.
The new facility attracts a floating rate based on a ratchet of between
105-165 basis points above LIBOR, based on gearing, and has a maturity of five
years which may be extended to a maximum of seven years on our request, and on
each bank's approval for its participation. 
 
The Group's convertible bonds have a fixed coupon of 1.0% per annum and an
initial conversion price of £7.15 per share, representing a premium of 35%
above the volume weighted average price of the Company's shares from launch to
pricing. In accordance with IAS39, the Convertible Bonds have been designated
at fair value through profit and loss upon initial recognition, with any gains
or losses arising on subsequent re-measurement recognised in the income
statement. 
 
At 30 September 2014, properties with a carrying value of £332.2 million
(2013: £298.8 million) were secured under the Group's debenture stock. The
following table details the notional principal amounts and remaining terms of
interest rate derivatives outstanding at 30 September: 
 
                              Average contracted fixed interest rate                     Notional principal amount                     Fair value asset/(liability)  
 Cash flow hedges             30 September 2014                       30

Recent news on Great Portland Estates

See all news