Picture of Land Securities logo

LAND Land Securities News Story

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

REG - Land Sec. Group PLC - Half-yearly results <Origin Href="QuoteRef">LAND.L</Origin> - Part 4

- Part 4: For the preceding part double click  ID:nRSN3778Wc 

                    1,047           389                                   733                              437                                   134                             1,948                  58           2,006        
                                                                                                                                                                                                                                                                                                  
 Trade and other payables and provisions   (100)                                    (173)           (39)                                  (12)                             (32)                                  (2)                             (179)                  (5)          (184)        
 Current liabilities                       (100)                                    (173)           (39)                                  (12)                             (32)                                  (2)                             (179)                  (5)          (184)        
                                                                                                                                                                                                                                                                                                  
 Non-current financial liabilities         -                                        -               (142)                                 (16)                             -                                     (17)                            (88)                   -            (88)         
 Non-current liabilities                   -                                        -               (142)                                 (16)                             -                                     (17)                            (88)                   -            (88)         
 Total liabilities                         (100)                                    (173)           (181)                                 (28)                             (32)                                  (19)                            (267)                  (5)          (272)        
                                                                                                                                                                                                                                                                                                  
 Net assets                                1,055                                    874             208                                   705                              405                                   115                             1,681                  53           1,734        
                                                                                                                                                                                                                                                                                                  
 Market value of investment properties(2)  1,135                                    815             379                                   707                              411                                   93                              1,770                  42           1,812        
 Net cash/(debt)                           16                                       43              (166)                                 (12)                             10                                    13                              (48)                   2            (46)         
 
 
1.    Previously called Metro Shopping Fund Limited Partnership. 
 
2.    The difference between the book value and the market value of investment properties is the amount recognised in
respect of lease incentives, head leases capitalised and properties treated as finance leases, where applicable. 
 
                                                                                                                                                                                                                                                                                           
 Joint ventures                     20 Fenchurch Street Limited Partnership  Nova, Victoria  The Southside Limited Partnership(1)  St. David's Limited Partnership  Westgate Oxford Alliance Partnership  The Oriana Limited Partnership  Individually material  Other        Total        
                                                                                                                                                                                                                                          JVs (Group share)                                
 Net investment                     50%                                      50%             50%                                   50%                              50%                                   50%                             50%                    Group share  Group share  
 £m                                 £m                                       £m              £m                                    £m                               £m                                    £m                              £m                     £m           
 At 1 April 2016                    491                                      414             103                                   366                              126                                   95                              1,595                  73           1,668        
 Total comprehensive (loss)/income  (4)                                      36              2                                     (1)                              -                                     -                               33                     -            33           
 Cash contributed                   -                                        -               -                                     -                                32                                    -                               32                     -            32           
 Loan advances                      7                                        23              -                                     -                                -                                     -                               30                     -            30           
 Loan repayments                    -                                        -               -                                     (7)                              -                                     -                               (7)                    -            (7)          
 Cash distributions                 -                                        -               (2)                                   -                                -                                     (36)                            (38)                   (3)          (41)         
 Disposal of investment             -                                        -               -                                     -                                -                                     -                               -                      (7)          (7)          
 At 30 September 2016               494                                      473             103                                   358                              158                                   59                              1,645                  63           1,708        
 Total comprehensive income/(loss)  32                                       (13)            3                                     4                                10                                    (1)                             35                     1            36           
 Cash contributed                   -                                        -               -                                     -                                35                                    -                               35                     -            35           
 Loan advances                      1                                        14              -                                     -                                -                                     -                               15                     -            15           
 Loan repayments                    -                                        (37)            (1)                                   (9)                              -                                     -                               (47)                   -            (47)         
 Other distributions                -                                        -               -                                     -                                -                                     -                               -                      (12)         (12)         
 Cash distributions                 -                                        -               (1)                                   -                                -                                     (1)                             (2)                    -            (2)          
 Disposal of investment             -                                        -               -                                     -                                -                                     -                               -                      1            1            
 At 31 March 2017                   527                                      437             104                                   353                              203                                   57                              1,681                  53           1,734        
 Total comprehensive income/(loss)  4                                        9               3                                     (3)                              4                                     1                               18                     5            23           
 Cash contributed                   -                                        13              -                                     -                                46                                    -                               59                     8            67           
 Cash distributions                 -                                        (65)            (27)                                  (7)                              -                                     (46)                            (145)                  (1)          (146)        
 Disposal of investment             (531)                                    -               -                                     -                                -                                     -                               (531)                  -            (531)        
 At 30 September 2017               -                                        394             80                                    343                              253                                   12                              1,082                  65           1,147        
 
 
1.    Previously known as Metro Shopping Fund Limited Partnership. 
 
 13. Capital structure      
 
 
                                                  30 September 2017  31 March 2017   
                                                  Group              Joint ventures  Adjustment for non-wholly owned subsidiaries(1)  Combined  Group   Joint       Adjustment for non-wholly owned subsidiaries(1)  Combined  
                                                                                                                                                         ventures                                                              
                                                  £m                 £m              £m                                               £m        £m      £m          £m                                               £m        
 Property portfolio                                                                                                                                                                                                            
 Market value of investment properties            13,042             1,225           (36)                                             14,231    12,662  1,812       (35)                                             14,439    
 Trading properties                               111                77              -                                                188       122     126         -                                                248       
 Total property portfolio (a)                     13,153             1,302           (36)                                             14,419    12,784  1,938       (35)                                             14,687    
                                                                                                                                                                                                                               
 Net debt                                                                                                                                                                                                                      
 Borrowings                                       3,138              8               -                                                3,146     2,949   93          -                                                3,042     
 Monies held in restricted accounts and deposits  (9)                -               -                                                (9)       (21)    -           -                                                (21)      
 Cash and cash equivalents                        (205)              (34)            -                                                (239)     (30)    (49)        -                                                (79)      
 Fair value of interest-rate swaps                (3)                -               -                                                (3)       2       2           -                                                4         
 Fair value of foreign exchange swaps             5                  -               -                                                5         5       -           -                                                5         
 Net debt (b)                                     2,926              (26)            -                                                2,900     2,905   46          -                                                2,951     
 Less: Fair value of interest-rate swaps          3                  -               -                                                3         (2)     (2)         -                                                (4)       
 Reverse bond exchange de-recognition (note 14)   247                -               -                                                247       314     -           -                                                314       
 Adjusted net debt (c)                            3,176              (26)            -                                                3,150     3,217   44          -                                                3,261     
                                                                                                                                                                                                                               
 Adjusted total equity                                                                                                                                                                                                         
 Total equity (d)                                 10,863             -               -                                                10,863    11,516  -           -                                                11,516    
 Fair value of interest-rate swaps                (3)                -               -                                                (3)       2       2           -                                                4         
 Reverse bond exchange de-recognition (note 14)   (247)              -               -                                                (247)     (314)   -           -                                                (314)     
 Adjusted total equity (e)                        10,613             -               -                                                10,613    11,204  2           -                                                11,206    
                                                                                                                                                                                                                               
 Gearing (b/d)                                    26.9%                                                                               26.7%     25.2%                                                                25.6%     
 Adjusted gearing (c/e)                           29.9%                                                                               29.7%     28.7%                                                                29.1%     
 Group LTV (c/a)                                  24.1%                                                                               21.8%     25.2%                                                                22.2%     
 Security Group LTV                               24.5%                                                                                         28.3%                                                                          
 Weighted average cost of debt                    3.8%                                                                                3.8%      4.2%                                                                 4.2%      
 
 
1.    This represents the interest in X-Leisure which we do not own, but which is consolidated in the Group numbers. 
 
 14. Borrowings    
 
 
                                                                                  30 September 2017          31 March 2017  
                                          Secured/    Fixed/     Effective        Nominal/ notional value£m  Fair           Book value£m  Nominal/ notional value£m  Fair      Book value£m  
                                          unsecured   floating   interest rate%                              value£m                                                 value£m                 
 Current borrowings                                                                                                                                                                          
 Sterling                                                                                                                                                                                    
 5.253% QAG Bond                          Secured     Fixed      5.3              -                          -              -             18                         22        18            
 Money market funds                       Unsecured   Floating   LIBOR + margin   23                         23             23            -                          -         -             
 Commercial paper                                                                                                                                                                            
 Sterling                                 Unsecured   Floating   LIBOR + margin   5                          5              5             3                          3         3             
 Euro                                     Unsecured   Floating   LIBOR + margin   312                        312            312           261                        261       261           
 Swiss Franc                              Unsecured   Floating   LIBOR + margin   -                          -              -             28                         28        28            
 US Dollar                                Unsecured   Floating   LIBOR + margin   9                          9              9             94                         94        94            
 Total current borrowings                                                         349                        349            349           404                        408       404           
                                                                                                                                                                                             
 Non-current borrowings                                                                                                                                                                      
 Sterling                                                                                                                                                                                    
 A3    5.425% MTN due 2022                Secured     Fixed      5.5              46                         52             46            46                         53        46            
 A10  4.875% MTN due 2025                 Secured     Fixed      5.0              28                         33             28            28                         34        28            
 A12  1.974% MTN due 2026                 Secured     Fixed      2.0              400                        404            399           400                        411       399           
 A4    5.391% MTN due 2026                Secured     Fixed      5.4              27                         33             27            27                         33        27            
 A5    5.391% MTN due 2027                Secured     Fixed      5.4              585                        727            583           585                        749       583           
 A6    5.376% MTN due 2029                Secured     Fixed      5.4              99                         126            98            318                        420       317           
 A13  2.399% MTN due 2031                 Secured     Fixed      2.4              300                        305            299           300                        314       299           
 A7    5.396% MTN due 2032                Secured     Fixed      5.4              321                        428            320           321                        441       320           
 A11  5.125% MTN due 2036                 Secured     Fixed      5.1              217                        292            217           500                        689       499           
 A14  2.625% MTN due 2039                 Secured     Fixed      2.6              500                        498            493           -                          -         -             
 A15  2.750% MTN due 2059                 Secured     Fixed      2.8              500                        505            495           -                          -         -             
 Bond exchange de-recognition adjustment                                                                                    (247)                                              (314)         
                                                                                  3,023                      3,403          2,758         2,525                      3,144     2,204         
                                                                                                                                                                                             
 5.253% QAG Bond                          Secured     Fixed      5.3              -                          -              -             255                        310       255           
 Syndicated bank debt                     Secured     Floating   LIBOR + margin   -                          -              -             55                         55        55            
 Amounts payable under finance leases     Unsecured   Fixed      5.7              31                         46             31            31                         42        31            
 Total non-current borrowings                                                     3,054                      3,449          2,789         2,866                      3,551     2,545         
                                                                                                                                                                                             
 Total borrowings                                                                 3,403                      3,798          3,138         3,270                      3,959     2,949         
 
 
 Reconciliation of the movement in borrowings                              Six months ended   Year ended     
                                                                           30 September 2017  31 March 2017  
                                                                           £m                 £m             
 At the beginning of the period                                            2,949              2,873          
 Proceeds from new borrowings                                              23                 361            
 Repayment of borrowings                                                   (151)              (391)          
 Redemption of MTNs                                                        (502)              (690)          
 Amortisation of bond exchange de-recognition adjustment on redeemed MTNs  57                 30             
 Redemption of QAG Bond                                                    (273)              -              
 Issue of MTNs (net of finance fees)                                       988                698            
 Amortisation of bond exchange de-recognition adjustment                   10                 24             
 Foreign exchange movement on non-Sterling borrowings                      36                 23             
 Other                                                                     1                  21             
 At the end of the period                                                  3,138              2,949          
 
 
Medium term notes 
 
The MTNs are secured on the fixed and floating pool of assets of the Security Group. Debt investors benefit from security
over a pool of investment properties, development properties and the Group's investment in the X-Leisure fund, Westgate
Oxford Alliance Limited Partnership, Nova, Victoria, and St. David's Limited Partnership, in total valued at £13.8bn at 30
September 2017 (31 March 2017: £12.9bn). The secured debt structure has a tiered operating covenant regime which gives the
Group substantial flexibility when the loan-to-value and interest cover in the Security Group are less than 65% and more
than 1.45 times respectively. If these limits are exceeded, the operating environment becomes more restrictive with
provisions to encourage a reduction in gearing. The interest rate of each MTN is fixed until the expected maturity, being
two years before the legal maturity date of the MTN, whereupon the interest rate for the last two years may either become
floating on a LIBOR basis plus an increased margin (relative to that at the time of issue), or subject to a fixed coupon
uplift, depending on the terms and conditions of the specific notes. 
 
The effective interest rate is based on the coupon paid and includes the amortisation of issue costs. The MTNs are listed
on the Irish Stock Exchange and their fair values are based on their respective market prices. 
 
On 22 September 2017, the Group purchased £502m of MTNs for a premium of £171m, with associated costs of £2m. The Group
repurchased £219m of its A6 MTN due in 2029 and £283m of its A11 MTN due in 2036. On the same date, the Group issued a
£500m 2.625% MTN due in 2039 and a £500m 2.750% MTN due in 2059. Costs associated with the issues of the new MTNs of £12m
have been capitalised within non-current borrowings. 
 
 MTN purchases              Six months ended30 September 2017  Year ended31 March 2017  
                            Purchases£m                        Premium£m                Purchases£m  Premium£m  
 A3    5.425% MTN due 2022  -                                  -                        209          29         
 A10  4.875% MTN due 2025   -                                  -                        272          57         
 A4    5.391% MTN due 2026  -                                  -                        184          44         
 A5    5.391% MTN due 2027  -                                  -                        23           6          
 A7    5.396% MTN due 2032  -                                  -                        2            1          
 A6    5.376% MTN due 2029  219                                69                       -            -          
 A11  5.125% MTN due 2036   283                                102                      -            -          
                            502                                171                      690          137        
 
 
 Syndicated and bilateral bank debt  Maturity as at      Authorised  Drawn    Undrawn   
                                     30 September 2017                                  
                                     30 Sept             31 March    30 Sept  31 March  30 Sept  31 March  
                                     2017                2017        2017     2017      2017     2017      
                                     £m                  £m          £m       £m        £m       £m        
 Syndicated debt                     2022-23             1,815       1,815    -         55       1,815     1,760  
 Bilateral debt                      2021                125         125      -         -        125       125    
                                                         1,940       1,940    -         55       1,940     1,885  
 
 
The terms of the Security Group funding arrangements require undrawn facilities to be reserved where syndicated and
bilateral facilities mature within one year, or where commercial paper has been issued. Accordingly, the Group's available
undrawn facilities at 30 September 2017 were £1,610m (31 March 2017: £1,499m), compared with undrawn facilities of £1,940m
(31 March 2017: £1,885m). 
 
All syndicated and bilateral facilities are committed and secured on the assets of the Security Group. In the six month
period ended 30 September 2017, the amounts drawn under the Group's bilateral facilities and syndicated bank debt decreased
by £55m. 
 
Queen Anne's Gate Bond 
 
In two tranches, on 25 April 2017 and 9 May 2017, the Group repurchased the £273m QAG Bond in its entirety for a premium to
nominal value of £61m, with associated costs of £1m. 
 
Fair values 
 
The fair values of any floating rate financial liabilities are assumed to be equal to their nominal value. The fair values
of the MTNs and the QAG Bond fall within Level 1, the syndicated and bilateral facilities, commercial paper, interest-rate
swaps and foreign exchange swaps fall within Level 2, and the amounts payable under finance leases fall within Level 3, as
defined by IFRS 13. The fair value of the amounts payable under finance leases is determined using a discount rate of 3.8%
(31 March 2017: 4.2%). 
 
Bond exchange de-recognition 
 
On 3 November 2004, a debt refinancing was completed resulting in the Group exchanging all of its outstanding bond and
debenture debt for new MTNs with higher nominal values. The new MTNs did not meet the IAS 39 conditions to be considered
substantially different from the debt that they replaced. Consequently, the book value of the new debt is reduced to the
book value of the original debt by the 'bond exchange de-recognition' adjustment which is then amortised to zero over the
life of the new MTNs. The amortisation is included in finance expense in the income statement, as part of the Capital and
other items column. 
 
 15. Capital distribution    
 
 
On 27 September 2017, the Group's shareholders approved a return of capital to shareholders of £475m through the issue of
new B shares, which the Group then redeemed in order to return 60p per ordinary share to shareholders, reducing the Group's
share premium account. The capital distribution was paid on 13 October 2017. 
 
Following the redemption of the B shares, there was a share consolidation in the ratio of 15 ordinary shares for every 16
existing shares. The share consolidation did not result in a change in the carrying value of the Group's share capital, but
reduced the number of ordinary shares in issue to 751,276,560 of which 9,839,179 were held in Treasury at 30 September
2017. 
 
 16. Related party transactions    
 
 
There have been no related party transactions during the period that require disclosure under Section 4.2.8 (R) of the
Disclosure and Transparency Rules or under IAS 34 Interim Financial Reporting. 
 
 17. Events after the reporting period    
 
 
On 13 October 2017, the Group paid the £475m capital distribution (note 15), which was approved by shareholders on 27
September 2017. 
 
Business analysis 
 
Table 15: Alternative performance measures 
 
The Group has applied the European Securities and Markets Authority (ESMA) 'Guidelines on Alternative Performance Measures'
in these half-yearly results. In the context of these results, an alternative performance measure (APM) is a financial
measure of historical or future financial performance, position or cash flows of the Group which is not a measure defined
or specified in IFRS. 
 
The table below summarises the APMs included in these half-yearly results, where the definitions and reconciliations of
these measures can be found, as well where further discussion is included. The definitions of all APMs are included in the
Glossary and further discussion of these measures can be found in the Financial review. 
 
                                        Nearest IFRS measure                     Reconciliation  
 Revenue profit                         Profit before tax                        Note 3          
 Adjusted earnings                      Profit attributable to shareholders      Note 4          
 Adjusted earnings per share            Basic earnings per share                 Note 4          
 Adjusted diluted earnings per share    Diluted earnings per share               Note 4          
 Adjusted net assets                    Net assets attributable to shareholders  Note 4          
 Adjusted net assets per share          Net assets attributable to shareholders  Note 4          
 Adjusted diluted net assets per share  Net assets attributable to shareholders  Note 4          
 Total business return                  n/a                                      Note 4          
 Combined Portfolio                     Investment properties                    Note 10         
 Adjusted net debt                      Borrowings                               Note 13         
 Group LTV                              n/a                                      Note 13         
 
 
Table 16: EPRA performance measures 
 
                                                                                                                                                             30 September 2017  
                                        Definition for EPRA measure                                                                                   Notes  Landsecmeasure     EPRAmeasure  
                                                                                                                                                                                             
 Adjusted earnings                      Recurring earnings from core operational activity(1)                                                          4      £203m              £193m        
 Adjusted earnings per share            Adjusted earnings per weighted number of ordinary shares(1)                                                   4      25.7p              24.5p        
 Adjusted diluted earnings per share    Adjusted diluted earnings per weighted number of ordinary                                                     4      25.7p              24.5p        
                                        shares(1)                                                                                                                                            
 Adjusted net assets                    Net assets adjusted to exclude fair value movements on interest-rate swaps(2)                                 4      £10,613m           £10,860m     
 Adjusted diluted net assets per share  Adjusted diluted net assets per share(2)                                                                      4      1,432p             1,466p       
 Triple net assets                      Adjusted net assets amended to include the fair value of financial instruments and debt                              £10,199m           £10,199m     
 Diluted triple net assets per share    Diluted triple net assets per share                                                                                  1,376p             1,376p       
 Net initial yield (NIY)                Annualised rental income less non-recoverable costs as a % of market value plus assumed purchasers' costs(3)         3.7%               4.2%         
 Topped-up NIY                          NIY adjusted for rent free periods(3)                                                                                4.3%               4.5%         
 Voids/vacancy rate                     ERV of vacant space as a % of ERV of Combined Portfolio excluding the development programme(4)                       2.9%               2.8%         
 Cost ratio                             Total costs as a percentage of gross rental income (including direct vacancy costs)(5)                               18.4%              20.3%        
                                        Total costs as a percentage of gross rental income (excluding direct vacancy costs)(5)                               n/a                17.5%        
                                                                                                                                                                                               
 
 
1.    EPRA adjusted earnings and EPRA adjusted earnings per share include the amortisation of bond exchange de-recognition
adjustment of £10m. 
 
2.    EPRA adjusted net assets and adjusted diluted net assets per share include the bond exchange de-recognition
adjustment of £247m. 
 
3.    Our NIY and Topped-up NIY relate to the Combined Portfolio, excluding properties in the development programme that
have not yet reached practical completion, and are calculated by our external valuer. EPRA NIY and EPRA Topped-up NIY
calculations are consistent with ours, but exclude all developments. 
 
4.    Our measure reflects voids in our like-for-like portfolio only. The EPRA measure reflects voids in the Combined
Portfolio excluding only the development programme. 
 
5.    The EPRA cost ratio is calculated based on gross rental income after rents payable, whereas our measure is based on
gross rental income before rents payable. We do not calculate a cost ratio excluding direct vacancy costs as we do not
consider this to be helpful. 
 
Table 17: Top 12 occupiers at 30 September 2017 
 
                     % of Group rent(1)  
 Deloitte            5.1                 
 Central Government  5.1                 
 Accor               4.9                 
 Mizuho Bank         1.7                 
 Boots               1.5                 
 Sainsbury's         1.2                 
 Taylor Wessing      1.2                 
 M&S                 1.1                 
 H&M                 1.1                 
 K&L Gates           1.1                 
 Next                1.1                 
 Cineworld           1.1                 
                     26.2                
 
 
1.    On a proportionate basis. 
 
Table 18: Development pipeline and trading property development schemes at 30 September 2017 
 
Development pipeline 
 
                                                                                                          
 Developments after practical completion                                                                  
 Nova, Victoria, SW1                       Office  50      481,400  53   411     20   Apr 2017  259  259  
 Retail                                            79,200  99                                        
                                                                                                          
 Developments approved or in progress                                                                     
 Westgate Oxford                           Retail  50      800,000  83   240     14   Oct 2017  190  212  
 Selly Oak, Birmingham                     Retail  50      190,000  90   12      3    Sep 2018  9    30   
                                                                                                          
 Proposed developments                                                                                    
 21 Moorfields, EC2                        Office  100     564,000  n/a  n/a     n/a  2021      n/a  n/a  
                                                                                                          
 Developments let and transferred or sold                                                                 
 The Zig Zag Building, SW1(1)              Office  100     192,700  94   n/a(2)  17   Nov 2015  182  182  
 Retail                                            38,700  100                                       
 20 Eastbourne Terrace, W2                 Office  100     92,800   100  n/a(2)  6    May 2016  67   67   
 Oriana, W1 - Phase II(3)                  Retail  50      30,700   100  n/a(2)  n/a  n/a       n/a  n/a  
 
 
Oriana, W1 - Phase II(3) 
 
Retail 
 
50 
 
30,700 
 
100 
 
n/a(2) 
 
n/a 
 
n/a 
 
n/a 
 
n/a 
 
1.    Includes retail within Kings Gate, SW1. 
 
2.    Once properties are transferred from the development pipeline, we do not report on their individual value. 
 
3.    This represents the disposal of 28-32 Oxford Street, W1. 
 
Where the property is not 100% owned, floor areas and letting status shown above represent the full scheme whereas all
other figures represent our proportionate share. Letting % is measured by ERV and shows letting status at 30 September
2017. Trading property development schemes are excluded from the development pipeline. 
 
Total development cost 
 
Refer to glossary for definition. Of the properties in the development pipeline at 30 September 2017, the only properties
on which interest was capitalised on the land cost were Westgate Oxford and Nova, Victoria, SW1. 
 
Net income/ERV 
 
Net income/ERV represents headline annual rent on let units plus ERV at 30 September 2017 on unlet units, both after rents
payable. 
 
Trading property development schemes 
 
 Kings Gate, SW1        Residential  100  108,600  100  98  Oct 2015  163  163  
 Nova, Victoria, SW1    Residential  50   166,800  170  89  Apr 2017  146  146  
 Oriana, W1 - Phase II  Residential  50   20,200   18   50  Oct 2017  16   16   
 Westgate Oxford        Residential  50   36,700   59   25  Dec 2017  8    10   
 
 
Westgate Oxford 
 
Residential 
 
50 
 
36,700 
 
59 
 
25 
 
Dec 2017 
 
8 
 
10 
 
Table 19: Combined Portfolio value by location at 30 September 2017 
 
                                              Shopping centres and shops  Retail parks  Offices  Hotels, leisure, residential  Total  
                                                                                                 & other                              
                                              %                           %             %        %                             %      
 Central, inner and outer London              14.2                        0.2           43.9     3.8                           62.1   
 South East and East                          11.6                        3.6           -        3.1                           18.3   
 Midlands                                     -                           0.6           -        0.5                           1.1    
 Wales and South West                         3.5                         0.5           -        0.3                           4.3    
 North, North West, Yorkshire and Humberside  7.8                         0.9           0.1      1.6                           10.4   
 Scotland and Northern Ireland                2.8                         0.3           -        0.7                           3.8    
 Total                                        39.9                        6.1           44.0     10.0                          100.0  
 
 
% figures calculated by reference to the Combined Portfolio value of £14.2bn. 
 
Table 20: Combined Portfolio performance relative to IPD 
 
Total property returns - period ended 30 September 2017 
 
                            Landsec       IPD  (1)  
                            %             %         
 Retail - Shopping centres  1.6           1.4       
 - Retail parks             4.1           3.7  (2)  
 Central London shops       1.2           5.8       
 Central London offices     3.0           3.8       
 Total                      2.5      (3)  5.0       
 
 
1.    IPD Quarterly Universe. 
 
2.    IPD Retail Warehouses Quarterly Universe. 
 
3.    Includes leisure, hotel portfolio and other. 
 
Table 21: Combined Portfolio analysis 
 
Like-for-like segmental analysis 
 
                                       Market value(1)    Valuation      Rental income(3)    Annualised rental income(4)  Annualised netrent(5)  Net estimated rental value(6)  
                                                          movement(2)                                                                                                           
                                       30 September 2017  31 March 2017  Surplus/ (deficit)  Surplus/ (deficit)           30 September 2017      30 September 2016              30 September 2017  30 September 2017  31 March 2017  30 September 2017  31 March 2017  
                                       £m                 £m             £m                  %                            £m                     £m                             £m                 £m                 £m             £m                 £m             
 Retail Portfolio                                                                                                                                                                                                                                                      
 Shopping centres and shops            3,635              3,633          (24)                (0.7%)                       97                     95                             186                182                178            195                194            
 Retail parks                          861                855            3                   0.4%                         26                     26                             52                 51                 51             52                 51             
 Leisure and hotels                    1,371              1,367          (1)                 (0.1%)                       40                     43                             82                 76                 79             82                 82             
 Other                                 18                 20             (2)                 (8.2%)                       1                      1                              1                  1                  2              2                  2              
 Total Retail Portfolio                5,885              5,875          (24)                (0.4%)                       164                    165                            321                310                310            331                329            
 London Portfolio                                                                                                                                                                                                                                                      
 West End                              2,406              2,436          (35)                (1.5%)                       53                     51                             105                106                105            116                117            
 City                                  727                726            3                   0.4%                         15                     14                             30                 32                 32             40                 40             
 Mid-town                              1,011              1,013          (2)                 (0.2%)                       20                     20                             40                 44                 43             49                 49             
 Inner London                          324                323            -                   0.2%                         7                      7                              14                 15                 15             17                 17             
 Total London offices                  4,468              4,498          (34)                (0.8%)                       95                     92                             189                197                195            222                223            
 Central London shops                  1,347              1,335          4                   0.3%                         20                     24                             36                 36                 37             60                 60             
 Other                                 42                 41             (2)                 (3.7%)                       1                      1                              1                  1                  1              1                  1              
 Total London Portfolio                5,857              5,874          (32)                (0.6%)                       116                    117                            226                234                233            283                284            
 Like-for-like portfolio(10)           11,742             11,749         (56)                (0.5%)                       280                    282                            547                544                543            614                613            
 Proposed developments(3)              110                73             18                  19.4%                        -                      -                              -                  -                  -              -                  -              
 Development programme(11)             663                585            22                  3.4%                         6                      -                              19                 -                  (1)            37                 35             
 Completed developments(3)             1,379              1,357          5                   0.4%                         26                     19                             55                 9                  5              63                 64             
 Acquisitions(12)                      337                4              (8)                 (2.2%)                       11                     -                              29                 28                 -              24                 -              
 Sales(13)                             -                  671            -                   -                            8                      18                             -                  -                  23             -                  31             
 Combined Portfolio                    14,231             14,439         (19)                (0.1%)                       331                    319                            650                581                570            738                743            
 Properties treated as finance leases                                                                                     (4)                    (5)                                                                                                                   
 Combined Portfolio                    14,231             14,439         (19)                (0.1%)                       327                    314                                                                                                                   
 
 
Total portfolio analysis 
 
                                       Market value(1)    Valuation      Rental income(3)    Annualised rental income(4)  Annualised netrent(5)  Net estimated rental value(6)  
                                                          movement(2)                                                                                                           
                                       30 September 2017  31 March 2017  Surplus/ (deficit)  Surplus/ (deficit)           30 September 2017      30 September 2016              30 September 2017  30 September 2017  31 March 2017  30 September 2017  31 March 2017  
                                       £m                 £m             £m                  %                            £m                     £m                             £m                 £m                 £m             £m                 £m             
 Retail Portfolio                                                                                                                                                                                                                                                      
 Shopping centres and shops            4,206              3,860          (25)                (0.6%)                       109                    96                             223                208                179            232                210            
 Retail parks                          873                861            7                   0.9%                         26                     26                             52                 51                 51             53                 51             
 Leisure and hotels                    1,377              1,384          (1)                 (0.1%)                       40                     50                             82                 77                 80             83                 83             
 Other                                 18                 20             (2)                 (8.3%)                       1                      1                              1                  1                  2              2                  2              
 Total Retail Portfolio                6,474              6,125          (21)                (0.3%)                       176                    173                            358                337                312            370                346            
 London Portfolio                                                                                                                                                                                                                                                      
 West End                              3,237              3,247          (25)                (0.8%)                       66                     58                             131                110                107            156                156            
 City                                  1,338              1,853          26                  2.1%                         32                     33                             49                 35                 53             62                 88             
 Mid-town                              1,341              1,336          (1)                 (0.1%)                       27                     21                             56                 43                 42             66                 67             
 Inner London                          324                323            -                   0.2%                         7                      7                              14                 15                 15             17                 17             
 Total London offices                  6,240              6,759          -                   -                            132                    119                            250                203                217            301                328            
 Central London shops                  1,472              1,514          3                   0.2%                         22                     26                             41                 40                 40             66                 68             
 Other                                 45                 41             (1)                 (2.3%)                       1                      1                              1                  1                  1              1                  1              
 Total London Portfolio                7,757              8,314          2                   -                            155                    146                            292                244                258            368                397            
 Combined Portfolio                    14,231             14,439         (19)                (0.1%)                       331                    319                            650                581                570            738                743            
 Properties treated as finance leases                                                                                     (4)                    (5)                                                                                                                   
 Combined Portfolio                    14,231             14,439         (19)                (0.1%)                       327                    314                                                                                                                   
                                                                                                                                                                                                                                                                       
 Represented by:                                                                                                                                                                                                                                                    

- More to follow, for following part double click  ID:nRSN3778We

Recent news on Land Securities

See all news