Picture of Hammerson logo

HMSO Hammerson News Story

0.000.00%
gb flag iconLast trade - 00:00
FinancialsAdventurousMid CapNeutral

REG - Hammerson PLC - Half-year Report <Origin Href="QuoteRef">HMSO.L</Origin> - Part 5

- Part 5: For the preceding part double click  ID:nRSY0551Fd 

      11.9           13.4                     3.9             
 Total                                                  137.5                120.8              2.4      350                     264.2          275.9                    2.0             
                                                                                                                                                                                         
 France                                                 49.4                 44.0               3.7      445                     95.0           107.3                    8.5             
 Total investment portfolio                             186.9                164.8              2.8      370                     359.2          383.2                    3.8             
 Developments                                           5.3                  2.9                                                                                                         
 Total property portfolio(note 2)                       192.2                167.7                                                                                                       
 Selected data for the year ended 31 December 2015                                                                                                                                       
 Group                                                                                                                                                                                   
 UK                                                     262.0                230.4              2.0      345                     261.1          270.7                    1.7             
 France                                                 95.9                 83.0               3.1      355                     88.8           101.0                    9.8             
 Total investment portfolio                             357.9                313.4              2.3      345                     349.9          371.7                    3.8             
 Developments                                           8.5                  5.2                                                                                                         
 Total property portfolio                               366.4                318.6                                                                                                       
 
 
Notes 
 
A.  Average rents passing at the period end before deducting head and equity rents and excluding rents passing from anchor
units and car parks. 
 
B.  The estimated market rental value at the period end calculated by the Group's valuers. ERVs in the above table are
included within the unobservable inputs to the portfolio valuations as defined by IFRS 13. 
 
TABLE 2: NET RENTAL INCOME 
 
Net rental income for the six months ended 30 June 2016 
 
                                                        Properties owned throughout 2015/16    Increase                                    Acquisitions  Disposals  Developments  Total  
                                                        £m                                     for properties owned throughout 2015/16     £m            £m         and other£m   £m     
                                                                                               %                                                                                         
 Proportionally consolidated excluding premium outlets  
 United Kingdom                                                                                                                                                                          
 Shopping centres                                       68.7                                   2.8                                         4.5           0.1        0.1           73.4   
 Retail parks                                           38.2                                   1.2                                         -             2.4        1.7           42.3   
 Other                                                  2.6                                    2.8                                         0.8           -          4.6           8.0    
 Total                                                  109.5                                  2.1                                         5.3           2.5        6.4           123.7  
                                                                                                                                                                                         
 France                                                 39.4                                   1.9                                         0.9           1.6        2.1           44.0   
 Total property portfolio                               148.9                                  2.1                                         6.2           4.1        8.5           167.7  
 
 
Net rental income for the six months ended 30 June 2015 
 
                                                        Properties owned throughout 2015/16  Exchange  Acquisitions  Disposals  Developments  Total  
                                                        £m                                   £m        £m            £m         and other£m   £m     
 Proportionally consolidated excluding premium outlets  
 United Kingdom                                                                                                                                      
 Shopping centres                                       66.9                                 -         0.3           1.3        0.2           68.7   
 Retail parks                                           37.8                                 -         -             3.7        0.2           41.7   
 Other                                                  2.5                                  -         0.1           0.3        3.4           6.3    
 Total                                                  107.2                                -         0.4           5.3        3.8           116.7  
                                                                                                                                                     
 France                                                 38.6                                 (2.7)     0.5           5.6        0.8           42.8   
 Total property portfolio                               145.8                                (2.7)     0.9           10.9       4.6           159.5  
 
 
TABLE 3: RENT REVIEWS AS AT 30 JUNE 2016 
 
                                                               Rents passing subject to review inA        Current ERV of leases subject to review inB  
 Proportionally consolidated excluding premium outlets  2016C  2017                                 2018  Total£m                                        2016 C  2017  2018  Total £m  
                                                        £m     £m                                   £m                                                   £m      £m    £m              
 United Kingdom                                                                                                                                                                        
 Shopping centres                                       27.6   12.7                                 18.8  59.1                                           31.4    13.3  20.2  64.9      
 Retail parks                                           42.0   8.1                                  8.4   58.5                                           43.4    8.5   8.9   60.8      
 Other                                                  4.7    0.7                                  0.4   5.8                                            4.9     0.8   0.5   6.2       
 Total                                                  74.3   21.5                                 27.6  123.4                                          79.7    22.6  29.6  131.9     
 
 
Notes 
 
A.      The amount of rental income, based on rents passing at 30 June 2016, for leases which are subject to review in each
year. 
 
B.      Projected rental income for leases that are subject to review in each year, based on the higher of the current
rental income and the ERV at 30 June 2016 and ignoring the impact of changes in rental values before the review date. 
 
C.      2016 includes outstanding rent reviews 
 
TABLE 4: LEASE EXPIRIES AND BREAKS AS AT 30 JUNE 2016 
 
                                                              Rents passing that expire/break inA        ERV of leases that expire/break inB    Weighted average unexpired lease term  
 Proportionally consolidated excluding premium outlets  2016  2017                                 2018  Total£m                                2016                                   2017  2018  Total £m    to break years  to expiry years  
                                                        £m    £m                                   £m                                           £m                                     £m    £m                                                 
 United Kingdom                                                                                                                                                                                                                                 
 Shopping centres                                       14.5  9.7                                  23.1  47.3                                   18.6                                   10.2  21.9  50.7        6.3             9.2              
 Retail parks                                           4.7   2.0                                  3.4   10.1                                   4.5                                    2.2   3.3   10.0        8.3             9.3              
 Other                                                  2.4   0.7                                  1.9   5.0                                    3.0                                    0.9   1.4   5.3         8.5             9.6              
 Total                                                  21.6  12.4                                 28.4  62.4                                   26.1                                   13.3  26.6  66.0        7.1             9.2              
                                                                                                                                                                                                                                                
 France                                                 11.8  4.3                                  3.3   19.4                                   13.1                                   4.6   3.7   21.4        2.8             6.0              
 Total investment portfolio                             33.4  16.7                                 31.7  81.8                                   39.2                                   17.9  30.3  87.4        5.9             8.3              
 
 
Notes 
 
A.      The amount of rental income, based on rents passing at 30 June 2016, for leases which expire or, for the UK only,
are subject to tenant break options, which fall due in each year. 
 
B.      The ERV at 30 June 2016 for leases that expire or, for the UK only, are subject to tenant break options which fall
due in each year and ignoring the impact of rental growth and any rent-free periods. 
 
TABLE 5: TOP TEN TENANTS 
 
 Proportionally consolidated excluding premium outlets  Passing rent  % of totalpassing rent  
                                                        £m                                    
 B&Q                                                    12.2          3.4                     
 H&M                                                    7.9           2.2                     
 Next                                                   7.3           2.0                     
 Dixons Carphone                                        6.3           1.8                     
 Home Retail Group                                      6.3           1.8                     
 Arcadia                                                5.8           1.6                     
 New Look                                               5.5           1.5                     
 Debenhams                                              5.1           1.4                     
 Boots                                                  4.9           1.4                     
 Printemps                                              4.3           1.2                     
 Total                                                  65.6          18.3                    
 
 
Note: Tenants ranked as a percentage of Group passing rent at 30 June 2016. 
 
TABLE 6: EPRA COST RATIO 
 
 Proportionally consolidated excluding premium outlets                Six months ended  Year ended31 December 2015£m  Six months ended  
                                                                      30 June 2016                                    30 June 2015      
                                                                       £m                                             £m                
 Net service charge expenses - non-vacancy                            2.2               3.8                           1.8               
 Net service charge expenses - vacancy                                5.2               9.5                           4.5               
 Net service charge expenses - total                                  7.4               13.3                          6.3               
 Other property outgoings                                             15.1              30.8                          13.9              
 Less inclusive lease costs recovered through rent                    (2.0)             (3.4)                         (1.6)             
 Total property costs (for cost ratio)                                20.5              40.7                          18.6              
 Employee and corporate costs                                         24.3              48.3                          23.0              
 Management fees receivable                                           (3.3)             (6.0)                         (2.9)             
 Total operating costs (for cost ratio)                               41.5              83.0                          38.7              
                                                                                                                                        
 Gross rental income                                                  192.2             366.4                         181.2             
 Ground and equity rents payable                                      (2.0)             (3.7)                         (1.5)             
 Less inclusive lease costs recovered through rent                    (2.0)             (3.4)                         (1.6)             
 Gross rental income (for cost ratio)                                 188.2             359.3                         178.1             
                                                                                                                                        
 EPRA cost ratio including net service charge expenses - vacancy (%)  22.1              23.1                          21.7              
 EPRA cost ratio excluding net service charge expenses - vacancy (%)  19.3              20.5                          19.2              
 
 
Staff costs amounting to £1.2 million (30 June 2015: £1.0 million, 31 December 2015: £1.9 million) have been capitalised as
development costs and are excluded from Table 6. Our business model for developments is to use a combination of in-house
staff and external advisers. The cost of external advisers is capitalised to the cost of developments. The cost of staff
working on developments is generally expensed, but is capitalised subject to meeting certain criteria related to the degree
of time spent on and the stage of progress of specific projects. 
 
TABLE 7: VALUATION ANALYSIS 
 
Valuation data for the portfolio as at 30 June 2016 
 
 Proportionally consolidated including premium outlets  Properties at valuation  Revaluation in the period  Capital return  Total return  Initial yield  True equivalent yield  Nominal equivalent yieldA  
                                                        £m                       £m                         %               %             %              %                      %                          
 United Kingdom                                                                                                                                                                                            
 Shopping centres                                       3,331.9                  (13.5)                     (0.4)           1.8           4.4            5.1                    5.0                        
 Retail parks                                           1,525.6                  (37.9)                     (3.0)           (0.5)         5.1            5.7                    5.5                        
 Other                                                  157.7                    (2.8)                      (0.7)           2.4           6.1            7.7                    7.3                        
 Total                                                  5,015.2                  (54.2)                     (1.3)           1.1           4.7            5.4                    5.2                        
                                                                                                                                                                                                           
 France                                                                          2,070.1                    65.1            2.9           5.1            3.9                    4.5                        4.4  
 Total investment portfolio                             7,085.3                  10.9                       (0.1)           2.2           4.4            5.1                    5.0                        
 Developments                                           481.3                    18.6                       4.9             5.6                                                                            
 Total property portfolio                               7,566.6                  29.5                       0.2             2.4                                                                            
 Premium outletsB                                       1,396.9                  48.0                       3.5             5.7                                                                            
 Total Group                                                                     8,963.5                    77.5            0.7           2.9                                                                   
 Selected data for the year ended 31 December 2015                                                                                                                                                         
 Group                                                                                                                                                                                                     
 UK                                                     4,881.2                  215.3                      4.7             9.9           4.8            5.4                    5.2                        
 France                                                 1,860.5                  116.6                      7.1             12.0          4.1            4.7                    4.6                        
 Total investment portfolio                             6,741.7                  331.9                      5.4             10.5          4.6            5.2                    5.1                        
 Developments                                           388.8                    35.6                       12.3            14.1                                                                           
 Total property portfolio                               7,130.5                  367.5                      5.7             10.7                                                                           
 Premium outletsB                                       1,243.6                  174.1                      16.4            23.7                                                                           
 Total Group                                            8,374.1                  541.6                      7.1             12.4                                                                           
                                                                                                                                                                                                                  
 
 
Notes 
 
A.  Nominal equivalent yields are included within the unobservable inputs to the portfolio valuations as defined by IFRS
13. 
 
B.  Represents the property returns for the Group's share of premium outlets through its investments in Value Retail and
VIA Outlets. 
 
TABLE 8: YIELD ANALYSIS 
 
 Investment portfolio as at 30 June 2016 Proportionally consolidated excluding premium outlets  Income  Gross value  Net book value  
                                                                                                £m      £m           £m              
 Portfolio value (net of cost to complete)                                                              7,514        7,514           
 Purchasers' costsA                                                                                                  (429)           
 Net investment portfolio valuation on a proportionally consolidated basis                                           7,085           
 Income and yields                                                                                                                   
 Rent for valuers' initial yield (equivalent to EPRA Net Initial Yield)                         334.7   4.4%         4.7%            
 Rent-free periods (including pre-lets)B                                                        11.6    0.2%         0.2%            
 Rent for 'topped-up' initial yieldC                                                            346.3   4.6%         4.9%            
 Non-recoverable costs (net of outstanding rent reviews)                                        12.9    0.2%         0.2%            
 Passing rents                                                                                  359.2   4.8%         5.1%            
 ERV of vacant space                                                                            10.1    0.1%         0.1%            
 Reversions                                                                                     13.9    0.2%         0.2%            
 Total ERV/Reversionary yield                                                                   383.2   5.1%         5.4%            
 True equivalent yield                                                                                  5.1%                         
 Nominal equivalent yield                                                                               5.0%                         
 
 
Notes 
 
A. Purchasers' costs equate to 5.7% of the net portfolio value. 
 
B. The weighted average remaining rent-free period is 0.3 years. 
 
C. The yield of 4.6% based on passing rents and gross portfolio value is equivalent to EPRA's 'topped-up" Net Initial
Yield. 
 
PREMIUM OUTLETS 
 
The Group's investment in premium outlets is through interests in Value Retail and VIA Outlets. Due to the nature of the
Group's control over these externally managed investments, Value Retail is accounted for as an associate and VIA Outlets as
a joint venture. Tables 9 and 10 provide analysis of the impact of the two premium outlet investments on the Group's
financial statements. Further information on Value Retail is provided in note 10 to the accounts on pages 37 to 39 and for
VIA Outlets in note 9 to the accounts on pages 35 to 37. 
 
Table 9: Income statement 
 
Aggregated premium outlets income summary 
 
                                               Six months ended 30 June 2016  Six months ended 30 June 2015  
                                               Value Retail                   VIA Outlets                    Total   Value Retail  VIA Outlets  Total   
                                               £m                             £m                             £m      £m            £m           £m      
 Share of results                              38.9                           6.6                            45.5    64.1          5.2          69.3    
 Less EPRA adjustments:                                                                                                                                 
 Revaluation gains on properties               (42.2)                         (5.8)                          (48.0)  (66.5)        (3.3)        (69.8)  
 Change in fair value of derivatives           18.6                           (0.1)                          18.5    (0.1)         3.7          3.6     
 Deferred tax                                  6.0                            1.6                            7.6     10.3          1.0          11.3    
 Other adjustments                             (13.2)                         -                              (13.2)  (0.7)         (2.9)        (3.6)   
 EPRA adjustments                              (30.8)                         (4.3)                          (35.1)  (57.0)        (1.5)        (58.5)  
 Adjusted earnings of premium outlets          8.1                            2.3                            10.4    7.1           3.7          10.8    
 Interest receivable from Value Retail loans*  2.4                            -                              2.4     2.6           -            2.6     
 Total contribution to adjusted profit         10.5                           2.3                            12.8    9.7           3.7          13.4    
 
 
Table 10: Balance sheet 
 
Aggregated premium outlets investment summary 
 
                                             30 June 2016  31 December 2015  
                                             Value Retail  VIA Outlets       Total    Value Retail  VIA Outlets  Total    
                                             £m            £m                £m       £m            £m           £m       
 Investment properties                       1,219.4       177.5             1,396.9  1,095.0       148.6        1,243.6  
 Net debt                                    (372.4)       (31.5)            (403.9)  (335.3)       (27.1)       (362.4)  
 Other net liabilities                       (27.6)        (14.5)            (42.1)   (15.9)        (10.7)       (26.6)   
 Share of net assets                         819.4         131.5             950.9    743.8         110.8        854.6    
 Less EPRA adjustments:                                                                                                   
 Fair value of derivatives                   1.4           4.0               5.4      (0.4)         3.5          3.1      
 Deferred tax                                126.0         8.8               134.8    107.3         6.3          113.6    
 Goodwill as a result of deferred tax        (47.0)        (3.4)             (50.4)   (47.0)        (3.0)        (50.0)   
 EPRA adjustments                            80.4          9.4               89.8     59.9          6.8          66.7     
 EPRA adjusted investment                    899.8         140.9             1,040.7  803.7         117.6        921.3    
 Investment in VR China                      6.7           -                 6.7      4.8           -            4.8      
 (within Other investments)                                                                                               
 Loans to Value Retail*                      39.5          -                 39.5     76.4          -            76.4     
 Total impact of balance sheet - EPRA basis  946.0         140.9             1,086.9  884.9         117.6        1,002.5  
 
 
* At 30 June 2016 the Group had provided loans of £39.5 million (31 December 2015: £76.4 million) to Value Retail for which
the Group received interest of £2.4 million in the six months ended 30 June 2016 (30 June 2015: £2.6 million) which is
included within finance income in note 4 to the accounts on page 32. 
 
PROPORTIONALLY CONSOLIDATED INFORMATION 
 
Note 2 to the accounts on pages 28 to 30 shows the proportionally consolidated income statement. The proportionally
consolidated balance sheet, net debt and underlying finance costs are shown in Tables 11, 12 and 13 below. 
 
In each of the tables, column A represents the Reported Group figures as shown in the financial statements; column B shows
the Group's Property interests being the Group's share of Property joint ventures as shown in note 9 to the accounts on
pages 35 and 36 and Nicetoile as shown in note 10 to the accounts on pages 37 and 38. Column C shows the Group's
proportionally consolidated figures by aggregating the Reported Group and Property interests figures. The Group's interest
in premium outlets are not proportionally consolidated as management does not review these interests on this basis. 
 
Table 11: Proportionally consolidated balance sheet 
 
As at 30 June 2016 
 
                                        30 June 2016  31 December 2015     
                                        Reported      Share of             Proportionally consolidated  Reported   Share of             Proportionally consolidated  
                                        Group         Property interests   £m                           Group      Property interests   £m                           
                                        £m            £m                                                £m         £m                                                
                                        A             B                    C                            A          B                    C                            
 Non-current assets                                                                                                                                                  
 Investment and development properties  5,063.2       2,503.4              7,566.6                      4,652.1    2,478.4              7,130.5                      
 Interests in leasehold properties      38.4          9.4                  47.8                         32.1       9.4                  41.5                         
 Plant and equipment                    7.0           -                    7.0                          7.6        -                    7.6                          
 Investment in joint ventures           3,333.6       (3,202.1)            131.5                        3,213.6    (3,102.8)            110.8                        
 Investment in associates               846.4         (27.0)               819.4                        768.0      (24.2)               743.8                        
 Other investments                      6.7           -                    6.7                          4.8        -                    4.8                          
 Receivables                            56.0          0.1                  56.1                         92.1       -                    92.1                         
                                        9,351.3       (716.2)              8,635.1                      8,770.3    (639.2)              8,131.1                      
 Current assets                                                                                                                                                      
 Receivables                            94.8          790.3                885.1                        118.0      710.7                828.7                        
 Restricted monetary assets             35.6          15.7                 51.3                         34.0       16.3                 50.3                         
 Cash and deposits                      173.5         38.3                 211.8                        37.0       33.5                 70.5                         
                                        303.9         844.3                1,148.2                      189.0      760.5                949.5                        
 Total assets                           9,655.2       128.1                9,783.3                      8,959.3    121.3                9,080.6                      
 Current liabilities                                                                                                                                                 
 Payables                               (237.4)       (68.4)               (305.8)                      (235.5)    (67.4)               (302.9)                      
 Tax                                    (0.4)         -                    (0.4)                        (0.7)      -                    (0.7)                        
 Borrowings                             (29.4)        -                    (29.4)                       -          (40.2)               (40.2)                       
                                        (267.2)       (68.4)               (335.6)                      (236.2)    (107.6)              (343.8)                      
 Non-current liabilities                                                                                                                                             
 Borrowings                             (3,496.8)     (45.3)               (3,542.1)                    (3,028.1)  -                    (3,028.1)                    
 Deferred tax                           (0.5)         -                    (0.5)                        (0.5)      -                    (0.5)                        
 Obligations under finance leases       (39.2)        (9.4)                (48.6)                       (32.5)     (9.4)                (41.9)                       
 Payables                               (90.2)        (5.0)                (95.2)                       (75.7)     (4.3)                (80.0)                       
                                        (3,626.7)     (59.7)               (3,686.4)                    (3,136.8)  (13.7)               (3,150.5)                    
 Total liabilities                      (3,893.9)     (128.1)              (4,022.0)                    (3,373.0)  (121.3)              (3,494.3)                    
 Net assets                             5,761.3       -                    5,761.3                      5,586.3    -                    5,586.3                      
 
 
Table 12: Proportionally consolidated net debt analysis 
 
As at 30 June 2016 
 
                                              30 June 2016  31 December 2015     
                                              Reported      Share of             Total      Reported   Share of             Total      
                                              Group         Property interests   £m         Group      Property interests   £m         
                                              £m            £m                              £m         £m                              
 Notes                                        A             B                    C          A          B                    C          
 Cash at bank                                 173.3         37.6                 210.9      36.9       32.6                 69.5       
 Short-term deposits                          0.2           0.7                  0.9        0.1        0.9                  1.0        
 Cash and deposits                            173.5         38.3                 211.8      37.0       33.5                 70.5       
 Current borrowings including currency swaps  (29.4)        -                    (29.4)     30.0       (40.2)               (10.2)     
 Non-current borrowings                       (3,496.8)     (45.3)               (3,542.1)  (3,028.1)  -                    (3,028.1)  
 Net debt                                     (3,352.7)     (7.0)                (3,359.7)  (2,961.1)  (6.7)                (2,967.8)  
                                                                                                                                       
 Currency profile                                                                                                                      
 Sterling                                     (955.1)       25.6                 (929.5)    (420.4)    29.2                 (391.2)    
 Euro                                         (2,405.3)     (32.6)               (2,437.9)  (2,547.7)  (35.9)               (2,583.6)  
 US Dollar                                    7.7           -                    7.7        7.0        -                    7.0        
 Net debt                                     (3,352.7)     (7.0)                (3,359.7)  (2,961.1)  (6.7)                (2,967.8)  
 
 
Table 13: Proportionally consolidated net underlying finance costs 
 
For the six months ended 30 June 2016 
 
                                        Six months ended 30 June 2016  Six months ended 30 June 2015  
                                        Reported                       Share of Property interests    Total   Reported  Share of    Total  
                                        Group                          £m                             £m      Group     Property    £m     
                                        £m                                                                    £m        interests          
                                                                                                                        £m                 
 Notes                                  A                              B                              C       A         B           C      
 Finance costs                          59.7                           1.3                            61.0    48.4      1.2         49.6   
 Finance income                         (6.6)                          (12.7)                         (19.3)  (7.6)     -           (7.6)  
 Adjusted finance costs/(income)        53.1                           (11.4)                         41.7    40.8      1.2         42.0   
 Capitalised interest                   2.3                            -                              2.3     2.8       -           2.8    
 Net underlying finance costs/(income)  55.4                           (11.4)                         44.0    43.6      1.2         44.8   
 
 
SHARE OF PROPERTY INTERESTS 
 
The Group's share of Property interests reflects the Group's share of Property joint ventures as shown in note 9 to the
accounts on pages 35 and 36 and the Group's interest in Nicetoile, which is accounted for as an associate, included within
note 10 to the accounts on pages 37 and 38. 
 
Table 14: Income statement 
 
Aggregated Property interests income statements 
 
                                                   Six months ended 30 June 2016  Six months ended 30 June 2015  
                                                   Property joint ventures        Nicetoile                      Share of Property interests  Property joint ventures  Nicetoile  Share of             
                                                   £m                             £m                             £m                           £m                       £m         Property interests   
                                                                                                                                                                                  £m                   
 Gross rental income                               65.1                           0.8                            65.9                         62.3                     0.6        62.9                 
 Net rental income                                 54.4                           0.7                            55.1                         53.4                     0.5        53.9                 
 Administration expenses                           (0.2)                          -                              (0.2)                        (0.1)                    -          (0.1)                
 Operating profit before other net gains/(losses)  54.2                           0.7                            54.9                         53.3                     0.5        53.8                 
 Revaluation (losses)/gains on properties          (7.7)                          0.1                            (7.6)                        63.2                     (0.2)      63.0                 
 Operating profit                                  46.5                           0.8                            47.3                         116.5                    0.3        116.8                
                                                                                                                                                                                                       
 Change in fair value of derivatives               0.6                            -                              0.6                          0.6                      -          0.6                  
 Other finance income/(costs)                      11.4                           -                              11.4                         (1.2)                    -          (1.2)                
 Net finance income/(costs)                        12.0                           -                              12.0                         (0.6)                    -          (0.6)                
 Profit before tax                                 58.5                           0.8                            59.3                         115.9                    0.3        116.2                
 Current tax charge                                (0.2)                          -                              (0.2)                        -                        -          -                    
 Profit for the period                             58.3                           0.8                            59.1                         115.9                    0.3        116.2                
 
 
Table 15: Balance sheet 
 
Aggregated Property interests balance sheets 
 
                                        30 June 2016             31 December 2015  
                                        Property joint ventures  Nicetoile         Share of Property interests  Property joint ventures  Nicetoile  Share of             
                                        £m                       £m                £m                           £m                       £m         Property interests   
                                                                                                                                                    £m                   
 Non-current assets                                                                                                                                                      
 Investment and development properties  2,477.0                  26.4              2,503.4                      2,455.1                  23.3       2,478.4              
 Interests in leasehold properties      9.4                      -                 9.4                          9.4                      -          9.4                  
 Other non-current assets               0.1                      -                 0.1                          -                        -          -                    
                                        2,486.5                  26.4              2,512.9                      2,464.5                  23.3       2,487.8              
 Current assets                                                                                                                                                          
 Other current assets                   805.6                    0.4               806.0                        726.8                    0.2        727.0                
 Cash and deposits                      37.5                     0.8               38.3                         32.4                     1.1        33.5                 
                                        843.1                    1.2               844.3                        759.2                    1.3        760.5                
 Total assets                           3,329.6                  27.6              3,357.2                      3,223.7                  24.6       3,248.3              
                                                                                                                                                                         
 Current liabilities                                                                                                                                                     
 Other payables                         (68.0)                   (0.4)             (68.4)                       (67.2)                   (0.2)      (67.4)               
 Borrowings                             -                        -                 -                            (40.2)                   -          (40.2)               
                                        (68.0)                   (0.4)             (68.4)                       (107.4)                  (0.2)      (107.6)              
 Non-current liabilities                                                                                                                                                 
 Borrowings                             (45.3)                   -                 (45.3)                       -                        -          -                    
 Obligations under finance leases       (9.4)                    -                 (9.4)                        (9.4)                    -          (9.4)                
 Other payables                         (4.8)                    (0.2)             (5.0)                        (4.1)                    (0.2)      (4.3)                
                                        (59.5)                   (0.2)             (59.7)                       (13.5)                   (0.2)      (13.7)               
 Total liabilities                      (127.5)                  (0.6)             (128.1)                      (120.9)                  (0.4)      (121.3)              
                                                                                                                                                                         
 Net assets                             3,202.1                  27.0              3,229.1                      3,102.8                  24.2       3,127.0              
 
 
Glossary 
 
 Adjusted figures (per share)                                        Reported amounts adjusted in accordance with EPRA guidelines to exclude certain items as set out in note 7 to the accounts.                                                                                                                                                                                                                                                                                                                                    
 Anchor store                                                        A major store, usually a department, variety or DIY store or supermarket, occupying a large unit within a shopping centre or retail park, which serves as a draw to other retailers and consumers.                                                                                                                                                                                                                                                             
 Average cost of borrowing or weighted average interest rate (WAIR)  The cost of finance expressed as a percentage of the weighted average of borrowings during the period.                                                                                                                                                                                                                                                                                                                                                         
 BCSC                                                                British Council of Shopping Centres. A not-for-profit professional body supporting the retail property industry which undertakes research and lobbies government on behalf of its members.                                                                                                                                                                                                                                                                     
 BREEAM                                                              Building Research Establishment's Environmental Assessment Method.                                                                                                                                                                                                                                                                                                                                                                                             
 Capital return                                                      The change in property value during the period after taking account of capital expenditure and exchange translation movements, calculated on a monthly time-weighted basis.                                                                                                                                                                                                                                                                                    
 Compulsory Purchase Order (CPO)                                     A Compulsory Purchase Order is a legal function in the UK by which land or property can be obtained to enable a development or infrastructure scheme without the consent of the owner where there is a "compelling case in the public interest".                                                                                                                                                                                                               
 Cost ratio (or EPRA cost ratio)                                     Total operating costs (being property costs, administration costs less management fees) as a percentage of gross rental income, after rents payable. Both operating costs and gross rental income are adjusted for costs associated with inclusive leases.                                                                                                                                                                                                     
 CPI                                                                 Consumer Price Index. A measure of inflation based on the weighted average of prices of consumer goods and services.                                                                                                                                                                                                                                                                                                                                           
 Dividend cover                                                      Adjusted earnings per share divided by dividend per share.                                                                                                                                                                                                                                                                                                                                                                                                     
 Earnings per share (EPS)                                            Profit for the period attributable to equity shareholders divided by the average number of shares in issue during the period.                                                                                                                                                                                                                                                                                                                                  
 EBITDA                                                              Earnings before interest, tax, depreciation and amortisation.                                                                                                                                                                                                                                                                                                                                                                                                  
 EPRA                                                                The European Public Real Estate Association, a real estate industry body. This organisation has issued Best Practice Recommendations with the intention of improving the transparency, comparability and relevance of the published results of listed real estate companies in Europe.                                                                                                                                                                         
 Equivalent yield (true and nominal)                                 The capitalisation rate applied to future cash flows to calculate the gross property value. The cash flows reflect the timing of future rents resulting from lettings, lease renewals and rent reviews based on current ERVs. The true equivalent yield (TEY) assumes rents are received quarterly in advance. The nominal equivalent yield (NEY) assumes rents are received annually in arrears. The property true and nominal equivalent yields are          
                                                                     determined by the Group's external valuers.                                                                                                                                                                                                                                                                                                                                                                                                                    
 ERV                                                                 The estimated market rental value of the total lettable space in a property calculated by the Group's external valuers. It is calculated after deducting head and equity rents, and car parking and commercialisation running costs.                                                                                                                                                                                                                           
 Gearing                                                             Net debt expressed as a percentage of equity shareholders' funds.                                                                                                                                                                                                                                                                                                                                                                                              
 Gross property value or Gross asset value (GAV)                     Property value before deduction of purchasers' costs, as provided by the Group's external valuers.                                                                                                                                                                                                                                                                                                                                                             
 Gross rental income (GRI)                                           Income from rents, car parks and commercial income, after accounting for the net effect of the amortisation of lease incentives.                                                                                                                                                                                                                                                                                                                               
 IAS/IFRS                                                            International Accounting Standard/International Financial Reporting Standard.                                                                                                                                                                                                                                                                                                                                                                                  
 Inclusive lease                                                     A lease, often for a short period of time, under which the rent is inclusive of costs such as service charge, rates, utilities etc. Instead, the landlord incurs these costs as part of the overall commercial arrangement.                                                                                                                                                                                                                                    
 Income return                                                       The income derived from a property as a percentage of the property value, taking account of capital expenditure and exchange translation movements, calculated on a time-weighted basis.                                                                                                                                                                                                                                                                       
 Initial yield (or Net initial yield (NIY))                          Annual cash rents receivable (net of head and equity rents and the cost of vacancy, and, in the case of France, net of an allowance for costs of approximately 5%, primarily for management fees), as a percentage of gross property value, as provided by the Group's external valuers. Rents receivable following the expiry of rent-free periods are not included. Rent reviews are assumed to have been settled at the contractual review date at ERV.     
 Interest cover                                                      Net rental income divided by net cost of finance before exceptional finance costs, capitalised interest and change in fair 

- More to follow, for following part double click  ID:nRSY0551Ff

Recent news on Hammerson

See all news