Half Yearly Financial Report

To:                    RNS
Date:                24 August 2016
From:                F&C Commercial Property Trust Limited

Half Yearly Financial Report for the Period ended 30 June 2016

Highlights

• Continued improvement in dividend cover increasing to 88.7% from 80.6% as at 2015 year end.
• 1.4% Net asset value total return
• 5.3% dividend yield on period end share price

Chairman’s Statement

Performance for the period
The Company’s net asset value (‘NAV’) total return for the six month period ended 30 June 2016 was 1.4 per cent and the ungeared total return from the property portfolio was 2.0 per cent. This compares with a total return of 2.6 per cent from the Investment Property Databank (‘IPD’) All Quarterly and Monthly Valued Funds.

The changes to Stamp Duty announced in March 2016 reduced the value of the portfolio by 0.8 per cent and the period saw income becoming the main driver of total return. Although overseas buyers remained active, institutions became net sellers as the period progressed. The yield compression that had previously driven the market became less pronounced and restricted to a smaller part of the market.

The share price total return for the period was -13.3 per cent. The share price had been trading at a premium to NAV for more than two years until the final quarter of 2015 when it fell to a discount of 0.6 per cent by the end of December. As at 30 June 2016, the share price was 113.8p, a discount of 17.8 per cent on the June NAV, but it subsequently recovered, closing the discount to 8.1% by 22 August 2016.

The initial share price fall was primarily due to lower expectations for capital growth in UK commercial property values. Subsequent weakness followed the announcement of the referendum in February and Stamp Duty changes in March, with sharp falls across the sector in the immediate aftermath of the Brexit vote in the last week of June. This was followed by recovery in July and August when a number of open-ended funds re-opened for business after temporary closure and several property market transactions took place on lower discounts to pre-Brexit prices than expected.

With the referendum vote occurring so near to the quarter end, valuers struggled to determine the impact of the outcome on both the property investment and lettings markets. Our valuer has explicitly stated that the uncertainty following the UK’s decision to exit the EU has reduced the probability of valuations coinciding with prices received were the properties to be sold.

The period saw a moderating level of investment activity in the property market. While the market continued to deliver a positive total return, Central London retail and the industrials sectors out-performed alongside South East and West End offices. The retail market outside London continued to under-perform.

The Company’s underperformance of the IPD benchmark came primarily from the office sector of the portfolio where there were significant voids at Thames Valley Park One, Reading and Watchmoor Park, Camberley. There was also a mark down in the valuation of the Aberdeen properties. On the upside, all the other sectors in the portfolio produced positive total returns and were ahead of the benchmark.

There were no purchases or sales during the period and the focus has continued to be on driving income and value-creating asset management within the existing portfolio. Further detail on the various property and asset management activities undertaken during the period and a breakdown of the performance are shown in the Managers’ Review.

The Directors have also considered it appropriate to prepare the financial statements on the going concern basis, as explained in note 1 to the condensed financial statements.

The following table provides an analysis of the movement in the NAV per share for the period:

	Pence
NAV per share as at 31 December 2015	135.2
Unrealised decrease in valuation of direct property portfolio	(0.6)
Movement in interest rate swap valuation	(0.2)
Other revenue	2.7
Dividends paid	(3.0)
	---------
NAV per share as at 30 June 2016	134.1
	---------

Dividends
Monthly dividends of 0.5p per share were paid during the period, maintaining the annual dividend rate of 6.0p per share. The annualised dividend yield at the end of the period was 5.3 per cent on a closing share price of 113.8p per share.

Barring unforeseen circumstances, it is the Board’s intention that the dividend will continue to be paid monthly at the same rate. Dividend cover for the period (excluding capital gains on properties and the loss on redemption of the interest rate swap) was 88.7 per cent, an improvement on the cover achieved for the last financial year which was 80.6 per cent.

Borrowings
As announced in June 2016, the Group agreed amended financing arrangements with Barclays Bank PLC in respect of the existing £50 million term loan facility repayable in June 2017. This included extending the repayment date to June 2021. The Board also agreed an additional revolving credit facility of £50 million over the same period for ongoing working capital purposes and to provide the Group with the flexibility to acquire further property should the opportunity arise.

Following this refinancing, the Group’s available borrowings comprise a £260 million term loan with Legal & General Pensions Limited, maturing on 31 December 2024, and both a £50 million term loan facility and an undrawn £50 million revolving credit facility with Barclays. The Group’s drawn down borrowings currently total £310 million. The Group’s total loan to value, net of cash, was 19.9 per cent at the end of the period.

The Group terminated, at a cost of £1.3 million, the interest rate hedging arrangements linked to the previous Barclays facility. This had been accounted for as a liability, net of accrued interest, of £1.5 million as at 31 December 2015. The Group has entered into a new £50 million interest rate swap to cover the extended Barclays term facility. This has a fixed interest payable at 2.5 per cent. per annum, a substantial reduction on the previous 4.9 per cent per annum. The weighted average interest rate on the Group’s total current borrowings is 3.3 per cent which is 0.3 per cent lower than before the refinancing.

Board Composition
Brian Sweetland, who has been a Director of the Company from the beginning in 2005, retired from the Board at the Annual General Meeting on 2 June 2016. I recorded in the annual report, published in April this year, our appreciation for the time, experience and effort he has given to the Company over the years.

The Board continues the programme of refreshment of the Board which was outlined in the 2014 annual report. As a consequence of this, Peter Niven, who has served the Company since inception, both as a Director and Chairman, will retire at the 2017 AGM. The board has engaged a recruitment agent to begin the process of seeking a replacement.

Outlook
Following the EU referendum vote at the end of June there are unresolved political and economic issues which will continue to contribute to a climate of uncertainty in the property market. While the next few months should begin to see greater clarity on economic policy and Brexit strategy, a prolonged period of negotiation is likely before the final outcome is known.

This uncertain state of affairs will have some effect on both occupier and investor demand over both the short and medium-term, especially concerning City offices, secondary stock and development activity all of which the Company has a limited exposure to. Prime property in core locations may prove more resilient. Investors seeking an income stream should be attracted to an asset class with long-term contractual income yielding at least 4 per cent per annum, particularly if low interest rates limit profitable investment opportunities in other asset classes.

Brexit is important but is only one element in the outlook for property. There are wider global economic and political factors which will come into play and the UK remains a large, mature and relatively transparent market for UK and overseas investors. Following the fall in both sterling and gilt yields, and given the prospect of a prolonged period of low interest rates, well located and let property remains attractively priced against the current risk free rate of interest.

Chris Russell
Chairman

Performance Summary

	Half year ended 30 June 2016
Total Returns for the period #
Net asset value per share*	1.4%
Ordinary Share price	(13.3)%
Investment Property Databank (‘IPD’) Portfolio ungeared return	2.0%
Investment Property Databank (‘IPD’) All Quarterly and Monthly Valued Funds Benchmark	2.6%
FTSE All-Share Index	4.3%
	Half year ended 30 June 2016	Year ended 31 December 2015	% change
Capital Values
Total assets less current liabilities (£’000)*	1,380,825	1,389,389	(0.6)
Net asset value per share*	134.1p	135.2p	(0.8)
Ordinary Share price	113.8p	134.4p	(15.3)
FTSE All-Share Index	3,515.45	3,444.26	2.1
(Discount)/Premium to net asset value per share	(17.8)%	(0.6)%
Net Gearing **	19.9%	19.0%
	Half year ended 30 June 2016	Half year ended 30 June 2015
Earnings and Dividends
Earnings per Ordinary Share	2.0p	9.9p
Dividends per Ordinary Share	3.0p	3.0p
Dividend yield ***	5.3%	4.2%
# Includes dividends re-invested.
* Based on net assets calculated under International Financial Reporting Standards. Net asset value total return is calculated assuming dividends are re-invested.
** Net Gearing: (Borrowing – cash) / total assets (less current liabilities and cash)
*** Calculated on annualised dividends of 6.0p per share. An analysis of dividend payments is contained in note 2 to the accounts.
Sources: F&C Investment Business, MSCI Investment Property Databank (‘IPD’) and Datastream.

Managers’ Review

Property Market Review

The market total return for the six months to 30 June 2016, as measured by the Investment Property Databank (‘IPD’) All Quarterly and Monthly Valued Funds (‘the benchmark’) was 2.6 per cent.

The early part of the review period was characterised by extreme volatility in the global financial markets reflecting concerns about growth prospects internationally. In February 2016, it was declared that the referendum regarding EU membership would be held on 23 June 2016 and this added a further element of uncertainty for investors. In the March Budget, the Chancellor announced changes to stamp duty on commercial property, which adversely affected capital values.

The economy continued to deliver positive growth but there were indications that the pace was slowing. The Bank of England kept interest rates and monetary policy unchanged during this period but there was a growing feeling that rates would stay “lower for longer”. Gilt yields moved lower during the half-year to touch 1 per cent by 30 June 2016.

The EU referendum vote took place on 23 June 2016. The decision in favour of leaving the EU was unexpected. There was a sharp fall in sterling and in gilt yields in the final week of the reporting period. The equity market (FTSE 100) also registered a steep drop in the immediate aftermath of the vote although this had reversed by 30 June. This volatility also affected the market for listed real estate securities.

Benchmark capital values rose by 0.3 per cent in the six month period. However, the timing of the Brexit vote so close to the quarterly valuation date, the unexpected outcome and the lack of timely market evidence as guidance for valuers all need to be borne in mind when assessing this return. Performance was supported by the income return, which was 2.3 per cent for the half- year, in line with the market level.

The period saw the level of investment activity moderate. Investment in January-June 2016 totalled £25.6 billion compared with £38.8 billion in the equivalent period of 2015. Overseas investors were the main drivers of the market. UK institutions were net sellers of property predominantly in the latter part of the review period. Retail investors were also making net withdrawals from property funds ahead of the Brexit vote. Most segments recorded reduced levels of investment activity with regional offices and retail warehousing the most resilient but non-traditional assets moving out of favour.

The banks continued to work through their problem loans and appeared willing to consider new lending on well-secured standing investments. However, margins were increasing in the latter part of the period. Although property remained attractively priced against the risk free rate, this was in part due to the fall in gilt yields and investors were becoming increasingly concerned about pricing especially in London. IPD data shows initial yields holding steady at 4.8 per cent during the review period following a prolonged period of compression. At the segment level, yield shift was modest, moving in a 0-10 basis point range. Yields levels varied from 3.3 per cent for offices in the West End to 6.0 per cent for regional industrials.

IPD data for standing investments shows rental growth of 1.2 per cent over the review period. This represents a deceleration from the pace seen in the like period of 2015. Central London offices remains a major driver behind rental growth, although at a slower pace than last year. There are still segments of the market such as standard regional retail and supermarkets where rental growth has been negative. Net income grew by 1.0 per cent, representing a slight improvement on the same period in 2015.

At the segment level, industrials delivered a relatively strong benchmark performance, with an aggregate total return of 3.6 per cent. Central London retail continued to perform strongly. Offices in the West End and the South East also out-performed. The retail market outside London remains subdued, especially in town centres.

The market lost momentum in the January-June 2016 period. The approach of the EU referendum was a factor but other elements were also affecting sentiment and performance. Total returns are now being driven by the income component. However, in an era of low interest rates and market uncertainty, the ability to obtain a higher income return secured on assets often let on long leases may act to support property.

Property Portfolio
The Company invests in a diversified UK commercial real estate portfolio of 36 properties.

The property portfolio was externally valued at £1,355.75 million as at 30 June 2016.

The total return from the portfolio over the period was 2.0 per cent (75th percentile) underperforming the 2.6 per cent return recorded by the benchmark. The portfolio continues to deliver strong performance over three, five and ten years.

Following the referendum result, the valuer CBRE has explicitly stated that we are now in a period of uncertainty in relation to many factors that impact the property investment and letting markets. Since the referendum date it has not been possible to gauge the effect of this decision by reference to transactions in the market place and the probability of the valuations exactly coinciding with prices received were the properties to be sold has reduced.

Headline Returns by Sector
(Six months to 30 June 2016)

	Total Return
	Portfolio (%)	Benchmark (%)
All Retails	2.5	1.7
All Offices	-0.6	3.1
All Industrials	7.1	3.6
Other Commercial	6.0	3.2
All Sectors	2.0	2.6

Headline Returns by Segment
(Six months to 30 June 2016)

	Total Return
	Portfolio (%)	Benchmark (%)
St Retails - South East*	2.9	3.1
St Retails - Rest of UK#	-3.2	1.2
Retail Warehouses	2.8	1.7
Offices - City	4.6	2.8
Offices - West End	-1.1	3.6
Offices - South East	-1.0	3.0
Offices - Rest of UK	-0.1	2.4
Industrials - South East	14.6	3.7
Industrials - Rest of UK	5.0	3.5
Other Commercial	6.0	3.2
All Sectors	2.0	2.6

* Includes West End Retail

# Asda Supermarket, Rochdale

Source: MSCI Investment Property Databank

Retail
The overall total return from the Company’s retail properties during the period was 2.5 per cent compared with the benchmark return of 1.7 per cent.

St. Christopher’s Place Estate, London W1 continues to perform strongly, with a 1.6 per cent increase in its capital value over the period. This was driven mainly by increasing rental values across the Estate.

The redevelopment of 71-77 Wigmore Street commenced in January 2015 and construction works are progressing on programme and budget. The marketing of the retail and restaurant units is prompting a good level of interest and it is hoped the retail unit will shortly go under offer. Elsewhere on the Estate there are a number of asset management initiatives which are being progressed to enhance the tenant mix and the attractiveness of the food and beverage offer.

At 16 Conduit Street the surrender of the lease held by Christian Dior and the re-letting of the unit to luxury retailer MCM completed in the period. This resulted in a new rent of £470,000 per annum which is an increase of £161,500 per annum over the previous rent passing.

Offices
The Company’s office portfolio produced a total return of -0.6 per cent compared with the benchmark return of

3.1 per cent.
The Company’s office properties located in the West End and South East underperformed the benchmark, the performance of the latter being held back by voids at Thames Valley Park One, Reading and Watchmoor Park, Camberley. With regard to the West End offices, the valuers have adopted longer leasing voids and rent free periods in those properties which are subject to shorter leases. The Rest of the UK Offices were affected by the valuation of the Aberdeen properties which fell by c. 3.7 per cent due to capitalisation rates moving out by approximately 30 bps.

Given the post Brexit concerns and sentiment towards Central London Offices and the City of London in particular, it is important to note that Company’s exposure to the City of London is only one property. 7 Birchin Lane, London EC2 is valued at less than £20 million and is less than 1.4 per cent of the value of the entire portfolio. The Company’s West End Office exposure, excluding St. Christopher’s Place which has an office element, equates to four properties (13.8 per cent) of the portfolio, the largest asset is Cassini House, St James’s Street. This is a prime asset, albeit let on shorter leases, but with significant asset management upside.

7 Birchin Lane has recently been subject to a refurbishment of a number of the floors and an upgrading of the common areas. New lettings of the seventh and eighth floors have completed at £70 and £75 per square foot respectively, a significant uplift from the previous rent passing of £35 per square foot. The first, second and third floors are available to let; these are small floors of under 3,000 square feet each. Current occupational demand seems to be resilient for this type of space. In the West End the fourth floor of 25 Great Pulteney Street has let at a new headline rent in the building at £96.50 per square foot.

During the period Fujitsu, the tenant of Thames Valley Park One, Reading, served notice not to renew the lease of the property in September 2016. An early exit was negotiated in settlement for all rent due and a dilapidations payment. This building comprises 74,000 square feet and refurbishment proposals for the scheme are being worked up. This lease event is attributable to the overall void level in the Group increasing over the period.

Elsewhere in the portfolio we have let the second floor of Building A, Watchmoor Park, Camberley, and the 10th floor at 82 King Street, Manchester, both of which have been long standing voids.

Industrial and Logistics
The Company’s industrial and logistics portfolio delivered a total return of 7.1 per cent compared with a benchmark return of 3.6 per cent.

The Company’s South East properties performed strongly over the period with the most notable contribution coming from the Cowdray Centre, Colchester, where last year an outline planning application was submitted to develop the site for 154 residential units. During the period the outline planning application was determined by the local planning authority, which approved a resolution to grant consent, subject to completing a Section 106 Agreement. The Section 106 Agreement has subsequently been agreed and is close to completing. Securing the consent will enable marketing of the site to volume housebuilders.

Good progress has been made in securing longer leases on the logistics portfolio. At Unit 8, Hams Hall, Birmingham, the removal of a tenant’s only break in 2020 has been negotiated, securing the income until 2025. At Unit 10a a lease renewal has been agreed from 20 June 2016 for a 15 year term with a break option at year 10 and at a rent of £1,354,000 per annum. This reflects an uplift of £223,000 per annum over the previous rent passing; a four and a half month rent free period was granted. A number of other material deals are in negotiation with tenants.

The Alternative Property Sector
The student accommodation block, let in its entirety to the University of Winchester on a long lease, remains the Company’s only exposure to this sector.

Purchases and Disposals
There were no sales or acquisitions over the period.

Property Management
The management of income remains a key activity. The void rate increased over the period from 4.5 per cent to 7.0 per cent because of the availability of three floors at Birchin Lane and Thames Valley Park office property as described above.

The provision for overdue debt (90 days) is 0.4 per cent of gross annualised rents, the majority of which is represented by service charges queried by tenants.

Geographical Analysis
(as at 30 June 2016, % of total property portfolio)

South East	26.2
London – West End	35.7
Eastern	1.9
Midlands	11.7
Scotland	12.6
North West	10.5
Rest of London	1.4

Sector Analysis
(as at 30 June 2016, % of total property portfolio)

Offices	38.9
Retail	26.9
Retail Warehouses	16.8
Industrial	14.8
Other	2.6

Outlook
The outlook for property will be strongly influenced by the Brexit negotiations and we are now in a very uncertain phase as the implications of the vote are evaluated. We would expect investors to remain cautious and risk averse and for this to favour prime property in established locations.

Low interest rates may further support the prime end of the market while a lower sterling rate could potentially attract overseas buyers. The economic outlook is for lower but positive growth over the medium-term and for some increase in inflation. Monetary policy was eased in August 2016 and the Autumn Statement may provide greater clarity of the fiscal side.

Whilst not affecting the Company’s portfolio directly, which is positioned quite strongly, there are concerns about the prospects for secondary stock and for development in a lower growth environment. The City and Docklands markets may see some fall from favour until finance firms’ location plans are determined. We expect to see a more subdued performance from property and some uncertainty in the occupational markets but also opportunity as the initial shock dissipates and the path forward for the UK economy becomes clearer.

Richard Kirby
Fund Manager
BMO REP Asset Management plc


 

F&C Commercial Property Trust Limited

Condensed Consolidated Statement of Comprehensive Income (unaudited)
for the six months to 30 June 2016

Notes		Six months	Six months	Year to
		to 30 June	to 30 June	31 December
		2016	2015	2015*
		£‘000	£‘000	£‘000
Revenue
Rental income		32,242	30,770	62,613
(Losses) / gains on investments properties
Unrealised (losses)/gains on revaluation of investment properties	5	(4,324)	57,446	110,314
Gains on sale of investment properties realised	5	-	2,577	2,530
Total income		27,918	90,793	175,457
Expenditure
Investment management fee		(2,594)	(3,967)	(8,100)
Other expenses	3	(2,499)	(2,352)	(4,204)
Total expenditure		(5,093)	(6,319)	(12,304)
Operating profit before finance costs and taxation		22,825	84,474	163,153
Net finance costs
Interest receivable		63	108	194
Finance costs		(5,801)	(5,755)	(11,708)
Loss on redemption of interest rate swap	6	(1,283)	-	-
		(7,021)	(5,647)	(11,514)
Profit before taxation		15,804	78,827	151,639
Taxation		(129)	(83)	(142)
Profit for the period		15,675	78,744	151,497
Other comprehensive income
Items that are or may be reclassified subsequently to profit or loss
Net change in fair value of swaps reclassified to profit and loss		1,546	-	-
Movement in fair value of effective interest rate swaps		(1,374)	543	909
Total comprehensive income for the period		15,847	79,287	152,406
Basic and diluted earnings per share	4	2.0p	9.9p	19.0p

All of the profit and total comprehensive income for the period is attributable to the owners of the Group.

All items in the above statement derive from continuing operations.

* These figures are audited.

 

F&C Commercial Property Trust Limited

Condensed Consolidated Balance Sheet (unaudited)
as at 30 June 2016

	Notes	30 June 2016 £’000	30 June 2015 £’000	31 Dec 2015* £’000
Non-current assets
Investment properties	5	1,339,691	1,241,844	1,340,061
		1,339,691	1,241,844	1,340,061
Current assets
Trade and other receivables		20,506	19,637	19,575
Cash and cash equivalents		43,506	99,208	55,755
		64,012	118,845	75,330
Total assets		1,403,703	1,360,689	1,415,391
Current liabilities
Trade and other payables		(22,878)	(20,209)	(26,002)
Non-current liabilities
Interest-bearing loans	6	(307,161)	(307,282)	(307,419)
Interest rate swaps	6	(1,374)	(1,912)	(1,546)
		(308,535)	(309,194)	(308,965)
Total liabilities		(331,413)	(329,403)	(334,967)
Net assets		1,072,290	1,031,286	1,080,424
Represented by:
Share capital	7	7,994	7,994	7,994
Share premium		127,612	127,612	127,612
Other reserves		469,323	500,847	475,360
Capital reserves		348,608	300,111	352,932
Hedging reserve		(1,374)	(1,912)	(1,546)
Revenue reserve		120,127	96,634	118,072
Equity shareholders’ funds		1,072,290	1,031,286	1,080,424
Net asset value per share		134.1p	129.0p	135.2p

* These figures are audited.


 

F&C Commercial Property Trust Limited

Condensed Consolidated Statement of Changes in Equity (unaudited)
for the six months to 30 June 2016

		Share Capital £’000	Share Premium £’000	Other Reserves £’000	Capital Reserves £’000	Hedging Reserve £’000	Revenue Reserve £’000	Total £’000
	Notes
At 1 January 2016		7,994	127,612	475,360	352,932	(1,546)	118,072	1,080,424
Total comprehensive income for the period
Profit for the period		-	-	-	-	-	15,675	15,675
Movement in fair value of interest rate swap						172		172
Transfer in respect of unrealised losses on investment properties	5				(4,324)		4,324
Transfer from other reserve				(6,037)			6,037
Total comprehensive income for the period		-	-	(6,037)	(4,324)	172	26,036	15,847
Transactions with owners of the Company recognised directly in equity
Dividends paid	2	-	-	-	-	-	(23,981)	(23,981)
At 30 June 2016		7,994	127,612	469,323	348,608	(1,374)	120,127	1,072,290

F&C Commercial Property Trust Limited

Condensed Consolidated Statement of Changes in Equity (unaudited)
for the six months to 30 June 2015

		Share Capital £’000	Share Premium £’000	Other Reserves £’000	Capital Reserves £’000	Hedging Reserve £’000	Revenue Reserve £’000	Total £’000
	Notes
At 1 January 2015		7,994	127,612	512,764	240,088	(2,455)	89,977	975,980
Total comprehensive income for the period
Profit for the period		-	-	-	-	-	78,744	78,744
Movement in fair value of interest rate swaps						543		543
Transfer in respect of unrealised gains on investment properties	5				57,446		(57,446)
Gains on sale of investment properties realised	5				2,577		(2,577)
Transfer from other reserve				(11,917)			11,917
Total comprehensive income for the period		-	-	(11,917)	60,023	543	30,638	79,287
Transactions with owners of the Company recognised directly in equity
Dividends paid	2	-	-	-	-	-	(23,981)	(23,981)
At 30 June 2015		7,994	127,612	500,847	300,111	(1,912)	96,634	1,031,286

F&C Commercial Property Trust Limited

Condensed Consolidated Statement of Changes in Equity
for the year to 31 December 2015*

		Share Capital £’000	Share Premium £’000	Other Reserves £’000	Capital Reserves £’000	Hedging Reserve £’000	Revenue Reserve £’000	Total £’000
	Notes
At 1 January 2015		7,994	127,612	512,764	240,088	(2,455)	89,977	975,980
Total comprehensive income for the year
Profit for the year		-	-	-	-	-	151,497	151,497
Movement in fair value of interest rate swaps						909		909
Transfer in respect of unrealised gain on investment properties	5				110,314		(110,314)
Gains on sale of investment properties realised	5				2,530		(2,530)
Transfer from other reserve				(37,404)			37,404
Total comprehensive income for the year				(37,404)	112,844	909	76,057	152,406
Transactions with owners of the Company recognised directly in equity
Dividends paid	2	-	-	-	-	-	(47,962)	(47,962)
At 31 December 2015		7,994	127,612	475,360	352,932	(1,546)	118,072	1,080,424

* These figures are audited.

 

F&C Commercial Property Trust Limited

Condensed Consolidated Statement of Cash Flows (unaudited)
for the six months to 30 June 2016

Notes		Six months to 30 June 2016	Six months to 30 June 2015	Year to 31 December  2015*
		£’000	£’000	£’000
Cash flows from operating activities
Profit for the period before taxation		15,804	78,827	151,639
Adjustments for:
Finance costs		5,801	5,755	11,708
Interest receivable		(63)	(108)	(194)
Unrealised losses/(gains) on revaluation of investment properties	5	4,324	(57,446)	(110,314)
Gain on sale of investment properties realised		-	(2,577)	(2,530)
Loss on redemption of interest rate swap	6	1,283	-	-
(Increase)/decrease in operating trade and other receivables		(445)	1,944	2,006
(Decrease)/increase in operating trade and other payables		(3,146)	(1,377)	3,877
		23,558	25,018	56,192
Interest received		63	108	194
Interest paid		(5,549)	(5,798)	(11,395)
Tax paid		(130)	(46)	(147)
		(5,616)	(5,736)	(11,348)
Net cash inflow from operating activities		17,942	19,282	44,844
Cash flows from investing activities
Purchase/development of investment properties	5	(1,527)	(3,001)	(44,914)
Capital expenditure	5	(2,427)	(963)	(4,717)
Sale of investment properties	5	-	17,736	18,007
Net cash (outflow)/inflow from investing activities		(3,954)	13,772	(31,624)
Cash flows from financing activities
Dividends paid	2	(23,981)	(23,981)	(47,962)
Drawdown of Bank Loan, net of costs	6	49,513	-	-
Revolving credit facility arrangement costs	6	(486)	-	-
Repayment of Bank Loan	6	(50,000)	-	-
Drawdown of L&G loan, net of costs	6	-	(362)	-
Swap breakage costs	6	(1,283)	-	-
Net cash outflow from financing activities		(26,237)	(24,343)	(47,962)
Net (decrease)/increase in cash and cash equivalents		(12,249)	8,711	(34,742)
Opening cash and cash equivalents		55,755	90,497	90,497
Closing cash and cash equivalents		43,506	99,208	55,755

* These figures are audited

 

F&C Commercial Property Trust Limited

Notes to the Consolidated Financial Statements
for the six months to 30 June 2016

1.         General information and basis of preparation

The condensed consolidated financial statements have been prepared in accordance with the Disclosure and Transparency Rules of the United Kingdom Financial Conduct Authority and IAS 34 ‘Interim Financial Reporting’. The condensed consolidated financial statements do not include all of the information required for a complete set of IFRS financial statements and should be read in conjunction with the consolidated financial statements of the Group for the year ended 31 December 2015, which were prepared under full IFRS requirements. The accounting policies used in the preparation of the condensed consolidated financial statements are consistent with those of the consolidated financial statements of the Group for the year ended 31 December 2015. These condensed interim financial statements have been reviewed, not audited.

            After making enquiries, and bearing in mind the nature of the Company’s business and assets, the Directors consider that the Company has adequate resources to continue in operational existence for the foreseeable future. In assessing the going concern basis of accounting the Directors have had regard to the guidance issued by the Financial Reporting Council. They have considered the current cash position of the Group, forecast rental income and other forecast cash flows. The Group has agreements relating to its borrowing facilities with which it has complied during the period. As such the Directors believe that the Group has the ability to meet its financial obligations as they fall due for a period of at least twelve months from the date of approval of the financial statements. For this reason they continue to adopt the going concern basis in preparing the financial statements.

            These condensed interim financial statements were approved for issue on 23 August 2016.

2.         Dividends

		Six months to 30 June 2016	Six months to 30 June 2015	Year to 31 December 2015
		£’000	£’000	£’000
	In respect of the previous period:
	Ninth interim (0.5p per share)	3,997	3,997	3,997
	Tenth interim (0.5p per share)	3,997	3,997	3,997
	Eleventh interim (0.5p per share)	3,996	3,996	3,996
	Twelfth interim (0.5p per share)	3,997	3,997	3,997
	In respect of the period under review:
	First interim (0.5p per share)	3,997	3,997	3,997
	Second interim (0.5p per share)	3,997	3,997	3,997
	Third interim (0.5p per share)	-	-	3,996
	Fourth interim (0.5p per share)	-	-	3,997
	Fifth interim (0.5p per share)	-	-	3,997
	Sixth interim (0.5p per share)	-	-	3,997
	Seventh interim (0.5p per share)	-	-	3,997
	Eighth interim (0.5p per share)	-	-	3,997
		23,981	23,981	47,962

A third interim dividend for the year to 31 December 2016, of 0.5 pence per share totalling £3,997,000 was paid on 29 July 2016. A fourth interim dividend of 0.5 pence per share will be paid on 31 August 2016 to shareholders on the register on 11 August 2016. Although these payments relate to the period ended 30 June 2016, under IFRS they will be accounted for in the period during which they are paid.

It is the Directors’ intention that the Company will continue to pay dividends monthly.

3.         Other expenses

		Six months to 30 June 2016	Six months to 30 June 2015	Year to 31 December 2015
		£’000	£’000	£’000
	Direct operating expenses of UK rental property	1,798	1,554	2,826
	Valuation and other professional fees	193	339	351
	Directors’ fees	147	135	286
	Administration fee	75	72	145
	Depositary fee	80	67	143
	Other	206	185	453
		2,499	2,352	4,204

The basis of payment for the Directors’ and investment management fees are detailed within the consolidated financial statements of the Group for the year ended 31 December 2015.

4.         Earnings per share

The Group’s basic and diluted earnings per Ordinary Share are based on the profit for the period of £15,675,000 (period to 30 June 2015: £78,744,000; 31 December 2015: £151,497,000) and on 799,366,108 (period to 30 June 2015: 799,366,108; 31 December 2015: 799,366,108) Ordinary Shares, being the weighted average number of shares in issue during the period. Earnings for the six months to 30 June 2016 should not be taken as guide to the results for the year to 31 December 2016.

5.         Investment properties

	Six months to 30 June 2016	Six months to 30 June 2015	Year to 31 December 2015
	£’000	£’000	£’000
Freehold and leasehold properties
Opening book cost	965,721	936,649	936,649
Opening unrealised appreciation	374,340	258,944	258,944
Opening fair value	1,340,061	1,195,593	1,195,593
Purchases/developments	1,527	3,001	3,344
Acquisition through subsidiary other than through business combination	-		41,570
Sales – proceeds	-	(17,736)	(18,007)
– gain on sales	-	(2,505)	(2,552)
Capital expenditure	2,427	963	4,717
Unrealised losses realised during the period	-	5,082	5,082
Unrealised gains on investment properties	17,573	61,468	114,689
Unrealised losses on investment properties	(21,897)	(4,022)	(4,375)
	1,339,691	1,241,844	1,340,061
Closing book cost	969,675	920,372	965,721
Closing unrealised appreciation	370,016	321,472	374,340
Closing fair value	1,339,691	1,241,844	1,340,061

There were no properties held for sale at 30 June 2016 (2015: none).

All the Group’s investment properties were valued as at 30 June 2016 by RICS Registered Valuers working for the company of CBRE Limited (‘CBRE’), commercial real estate advisors, acting in the capacity of a valuation adviser to the AIFM. All such valuers are Chartered Surveyors, being members of the Royal Institution of Chartered Surveyors (‘RICS’).

CBRE completed the valuation of the Group’s investment properties at 30 June 2016 on a fair value basis and in accordance with The RICS Valuation – Professional Standards (December 2014). The fair value of these investment properties per the Valuation Report amounted to £1,355,750,000 (30 June 2015: £1,257,505,000; 31 December 2015: £1,355,915,000). The difference between the Valuation Report and the closing fair value of investment properties disclosed above of £1,339,691,000 (30 June 2015: £1,241,844,000; 31 December 2015: £1,340,061,000) consists of capital incentives paid to tenants totalling £4,172,000 and accrued income relating to the pre-payment for rent free periods recognised over the life of the lease totalling £11,887,000, which are both separately recorded in the accounts as current assets within ‘trade and other receivables’.

There were no significant changes to the valuation process, assumptions and techniques used during the period, further details on which were included in note 9 of the consolidated financial statements of the Group for the year ended 31 December 2015.

Following the Referendum held on 23 June 2016 concerning the UK’s membership of the EU, a decision was taken to exit. CBRE has explicitly stated that we are now in a period of uncertainty in relation to many factors that impact the property investment and letting markets. Since the Referendum date it has not been possible to gauge the effect of this decision by reference to transactions in the market place and the probability of the valuations exactly coinciding with prices received were the properties to be sold has reduced.

As at 30 June 2016, all of the Group’s properties are Level 3 in the fair value hierarchy as it involves the use of significant inputs and there were no transfers between levels during the period. Level 3 inputs used in valuing the properties are those which are unobservable, as opposed to Level 1 (inputs from quoted prices) and Level 2 (observable inputs either directly i.e. as priced, or indirectly, i.e. derived from prices).

The Group’s borrowings (note 6) are secured by a fixed charge over the majority of investment properties held.

6.         Interest-bearing loans and interest rate swap liabilities

	Six months to 30 June 2016	Six months to 30 June 2015	Year to 31 December 2015
	£’000	£’000	£’000
L&G Loan
Principal amount outstanding	260,000	260,000	260,000
Set-up costs	(2,683)	(2,683)	(2,683)
Amortisation of set-up costs	348	134	229
	257,665	257,451	257,546
Barclays Loan
Principal amount outstanding	50,000	50,000	50,000
Set-up costs	(508)	(727)	(727)
Amortisation of set-up costs	4	558	600
	49,496	49,831	49,873
	307,161	307,282	307,419

£260 million L&G Loan 2024

On 31 December 2014, the Group entered into a £260 million ten year term loan facility agreement with Legal & General Pensions Limited (“L&G”). The transaction was conducted by L&G’s lending arm, LGIM Commercial Lending Limited. The loan has a maturity date of 31 December 2024.

Interest is payable on this loan, quarterly in arrears, at a fixed rate of 3.32 per cent per annum for the duration of the loan. The loan is secured by means of a fixed and floating charge over the whole of the assets of the Secured Group (which, at 30 June 2016, comprised FCPT Holdings Limited, F&C Commercial Property Holdings Limited and Winchester Burma Limited).

The Secured Group has complied with all the applicable L&G loan covenants during the period.

£100 million Barclays Loan 2021

On 21 June 2016, the Group amended the financing arrangements with Barclays Bank PLC (‘Barclays’) to the existing £50 million term loan facility which was repayable 28 June 2017. The amended arrangements extend the repayment date of the £50 million term loan facility to 21 June 2021 and changed the maximum loan to value percentage to 50 per cent which was previously 60 per cent. The Group has agreed an additional revolving credit facility of £50 million with Barclays over the same period, which has not been drawn down as at 30 June 2016. The loan arrangement costs for both the term and revolving loan facility was £1,017,000.

Interest accrues on the new bank loan at a variable rate, based on 3 month LIBOR plus margin and is payable quarterly. The margin is 1.50 per cent per annum for the duration of the loan. The revolving credit facility pays an undrawn commitment fee of 0.60 per cent per annum.

The bank loan is secured by the way of a fixed and floating charge over the whole of the assets of SCP Estate Holdings Limited and  SCP Estate Limited (‘the SCP Group’), whose assets consist mainly of the properties held at St. Christopher’s Place Estate, London W1. The SCP Group has complied with all the applicable Barclays loan covenants during the period.

On 21 June 2016, the Group terminated its existing interest rate hedging arrangements with Barclays at a cost of £1,283,000. On the same day, the Group entered into a new £50 million interest rate swap in connection with the extended Barclays term facility. The hedge has been achieved by matching the notional amount of the swap with the loan principal and matching the swap term to the loan term.

Interest on the swap is receivable at a variable rate calculated on the same LIBOR basis as for the bank loan (as detailed above but excluding the margin) and payable quarterly at a fixed rate of 1.022 per cent per annum. The interest rate swap is due to expire on 21 June 2021.

The fair value of the liability in respect of the new interest rate swap contract at 30 June 2016 was £1,374,000, which is based on the marked to market value. The interest rate swap is classified as Level 2 under the hierarchy of fair value measurements.

7.         Share capital

			£’000
Allocated, called-up and fully paid
799,366,108 Ordinary Shares of 1p each in issue at 30 June 2016			7,994

Under the Company’s Articles of Incorporation, the Company may issue an unlimited number of Ordinary Shares. The Company issued nil Ordinary Shares during the period (2015: nil) raising net proceeds of £nil (2015: £nil).

The Company did not repurchase any Ordinary Shares during the period.

8.         Net asset value per share

The Group’s net asset value per Ordinary Share of 134.1p (30 June 2015: 129.0p; 31 December 2015: 135.2p) is based on equity shareholders’ funds of £1,072,290,000 (30 June 2015: £1,031,286,000; 31 Decermber 2015: £1,080,924,000) and on 799,366,108 (30 June 2015: 799,366,108; 31 December 2015: 799,366,108) Ordinary Shares, being the number of shares in issue at the period end.           

9.         Capital commitments

The Group had capital commitments totalling £6,857,000 as at 30 June 2016 (30 June 2015: £11,596,000; 31 December 2015: £8,852,000). These commitments related mainly to contracted development works at the Group’s properties at St. Christopher’s Place Estate, London W1.

10.        List of Subsidiaries

            The Group results consolidate the results of the following companies:

-           FCPT Holdings Limited (the parent company of F&C Commercial Property Holdings Limited and Winchester Burma Limited)

-           F&C Commercial Property Holdings Limited (a company which invests in properties)

-           SCP Estate Holdings Limited (the parent company of SCP Estate Limited and Prime Four Limited)

-           SCP Estate Limited (a company which invests in properties)

-           Prime Four Limited (a company which invests in properties)

-           Winchester Burma Limited (a company which invests in properties)

-           Leonardo Crawley Limited (a company which invests in properties)

-           Crawley Holdings Limited (a dormant company)

All of the above named companies are registered in Guernsey except Crawley Holdings Limited which is registered in England and Wales.

The Group’s ultimate parent company is F&C Commercial Property Trust Limited.

11.        Operating segments

            The Board has considered the requirements of IFRS 8 ‘Operating Segments’. The Board is of the view that the Group is engaged in a single segment of business, being property investment, and in one geographical area, the United Kingdom, and that therefore the Group has only a single operating segment. The Board of Directors, as a whole, has been identified as constituting the chief operating decision maker of the Group. The key measure of performance used by the Board to assess the Group’s performance is the total return on the Group’s net asset value. As the total return on the Group’s net asset value is calculated based on the net asset value per share calculated under IFRS as shown at the foot of the Balance Sheet, assuming dividends are re-invested, the key performance measure is that prepared under IFRS. Therefore no reconciliation is required between the measure of profit or loss used by the Board and that contained in the financial statements.

12.        Subsequent events

There are no material subsequent events that need to be disclosed.

13.        Forward looking statements

Certain statements in this report are forward looking statements. By their nature, forward looking statements involve a number of risks, uncertainties or assumptions that could cause actual results or events to differ materially from those expressed or implied by those statements. Forward looking statements regarding past trends or activities should not be taken as representation that such trends or activities will continue in the future. Accordingly, undue reliance should not be placed on forward looking statements.

Statement of Principal Risks and Uncertainties

The Company’s assets comprise mainly direct investments in UK commercial property. Its principal risks are therefore related to the commercial property market in general. Other risks faced by the Company include investment and strategic, regulatory, management and control, operational, and financial risks. The Company is also exposed to risks in relation to its financial instruments. These risks, and the way in which they are managed, are described in more detail under the heading ‘Principal Risks and Risk Management’ within the Business Model and Strategy in the Company’s Annual Report for the year ended 31 December 2015. The result of the Referendum on 23 June was that the UK should leave the EU. While the full impact of this result is uncertain, the Directors are considering the implications for the Company. The Company’s principal risks and uncertainties have not changed materially since the date of that report and are not expected to change materially for the remainder of the Company’s financial year.

Statement of Directors’ Responsibilities in Respect of the Interim Report

We confirm that to the best of our knowledge:

•           the condensed set of consolidated financial statements has been prepared in accordance with IAS 34 ‘Interim Financial Reporting’ as adopted by the European Union;

•           the Chairman’s Statement and Managers’ Review (together constituting the Interim Management Report) together with the Statement of Principal Risks and Uncertainties above include a fair review of the information required by the Disclosure and Transparency Rules (‘DTR’) 4.2.7R, being an indication of important events that have occurred during the first six months of the financial year and their impact on the condensed set of consolidated financial statements and a description of the principal risks and uncertainties for the remaining six months of the financial year; and

•           the Chairman’s Statement together with the condensed set of consolidated financial statements include a fair review of the information required by DTR 4.2.8R, being related party transactions that have taken place in the first six months of the current financial year and that have materially affected the financial position or performance of the Company during that period, and any changes in the related party transactions described in the last Annual Report that could do so.

On behalf of the Board
Chris Russell
Director

F&C Commercial Property Trust Limited

Independent Review Report to the Directors of F&C Commercial Property Trust Limited

Introduction
We have been engaged by F&C Commercial Property Trust Limited (“the Company”) to review the condensed unaudited set of financial statements in the half-yearly financial report for the six months ended 30 June 2016, which comprises the unaudited condensed consolidated statement of comprehensive income, the unaudited condensed consolidated balance sheet, the unaudited condensed consolidated statement of changes in equity, the unaudited condensed consolidated statement of cash flows, and related notes. We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

Directors’ responsibilities
The half-yearly financial report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the half-yearly financial report in accordance with the Disclosure and Transparency Rules of the United Kingdom’s Financial Conduct Authority.

As disclosed in note 1, the annual financial statements of the Company are prepared in accordance with International Financial Reporting Standards as adopted by the European Union. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard 34, “Interim Financial Reporting” as adopted by the European Union.

Our responsibility
Our responsibility is to express to the Company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review. This report, including the conclusion, has been prepared for and only for the Company for the purpose of the Disclosure and Transparency Rules of the Financial Conduct Authority and for no other purpose. We do not, in producing this report, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior consent in writing.

Scope of review
We conducted our review in accordance with International Standard on Review Engagements 2410, ‘Review of Interim Financial Information Performed by the Independent Auditor of the Entity’ issued by the International Auditing and Assurance Standards Board. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2016 are not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the Disclosure and Transparency Rules of the United Kingdom’s Financial Conduct Authority.

PricewaterhouseCoopers CI LLP
Chartered Accountants
Guernsey, Channel Islands

All enquiries to:

The Company Secretary                                                                    
Northern Trust International Fund Administration Services (Guernsey) Limited        
Trafalgar Court                                                                                  
Les Banques                                                                                    
St. Peter Port                                                                                   
Guernsey GY1 3QL                                                                           
Tel: [phone]
Fax: [phone]

Richard Kirby
BMO REP Asset Management plc
Tel: [phone]

Graeme Caton
Winterflood Securities Limited
Tel: [phone]


The full interim report for the period to 30 June 2016 will be sent to shareholders and will be available for inspection at Trafalgar Court, Les Banques, St Peter Port, Guernsey GY1 3QL, the registered office of the Company, and from the Company’s website: www.fccpt.co.uk