Interim Report For The 6 Mont

RNS Number : 4424I
British Land Co PLC
19 November 2008
 



THE BRITISH LAND COMPANY PLC


INTERIM REPORT FOR THE SIX MONTHS TO 30 SEPTEMBER 2008


Financial summary: 


  • Underlying earnings per share1 27 pence, up 4% (Q2 13 pence, up 8%) 

    -    Dividend up 7% to 9.375 pence per share for the quarter to September 2008 (payable February 2009) making 18.75 pence for the six 

         months 

    -    IFRS loss per share 257 pence (Q2 IFRS loss per share 146p)

  • Underlying pre-tax profit1 £144 million, up 1% (Q2 £70 million)
    -     Underlying profits up 13% excluding receipt of a Songbird Estates dividend in H1 2007 

    -     IFRS pre-tax loss on ordinary activities £1,327 million (Q2 IFRS pre tax loss £755m)

  • Portfolio valuation down 10.8(Q2 6.5%)

    -     Portfolio net equivalent yield now 6.1% (true equivalentyield 6.3%), 57 bps higher than March 2008. Gross (top-up)3 initial yield

          6.0%

  • Net Asset Value4 per share 1043 pence, down 22% (Q2 down 14%)

    -    "Triple Net Asset Value"5 per share 1186 pence (reflects valuable debt structure), down 18%

    -    IFRS Net Assets £5.3 billion

    -    Properties owned or managed £15.6 billion


Business continues to operate positively under activist customer-led strategy:


-    Like-for-like rental income growth 4.2% versus H1 2007, IPD 3.5%

-    Rental value (ERV) growth for Retail 0.9%, Offices -4.0% due to City weighting

-    Over 900,000 sq ft of new lettings and 113 rent reviews settled in the six months, overall at 2.1% above applicable ERV

-    £721 million (gross) additional disposals since March 2008


Balance sheet strength - cash flow security with low cost and long maturity of debt:

       -    Property portfolio 97% let6 

-    Lease lengths average 13 years with just 4% up for renewal before March 2011

-    Debt 100% fixed at 5.3%, 13 years average maturity7, £2.7 billion undrawn bank lines


Investment markets reflect turbulent economic conditions:
       -    Financial market turmoil coupled with febrile economic environment resulting in challenging investment markets with few transactions 

       -    Management actions of recent years have placed the business in good shape


Chris Gibson-Smith, Chairman comments:


Against a backdrop of heightened stress in the markets British Land continues to operate well. While values have been marked down reflecting further softening in prime yields, our high occupancy levels and long leases, plus a diversity of tenants and industries, ensure cash flow security. Coupled with our robust finance structure, these are significant areas of strength.



1 see note 1 to the accounts

2 after notional purchaser's costs and based on rents received quarterly in advance (reflecting true cash flow profile)

3 yield to British Land (without notional purchaser's costs) adding back rent frees and contracted rental uplifts

4 EPRA (European Public Real Estate Association) basis - note 1 to the accounts 

5 see Table A

includes accommodation subject to asset management initiatives and under offer

7 includes share of Funds and Joint Ventures



British Land contacts:

Laura De Vere - Media      020 7467 2920 / 07739 292920    

Amanda Jones - Investors 020 7467 2946 / 07921 884017


Finsbury:

Faeth Birch / Ed Simpkins 020 7251 3801








Awards:


Leading property sector publications presented the company with three awards during the six months: Property Week named British Land UK Developer of the Year and awarded us Accessible Retail Deal of the Year for the joint venture created between the Hercules Unit Trust and The Crown Estate. Readers of Estates Gazette voted British Land Property Company of the Year (Offices category). 


Our long standing connection with the arts was recognised by the Wapping Arts Trust when it presented us with an award for An Outstanding Contribution to Art in the Working Environment. The paintings and sculptures feature in our Head office and in several of our developments.



Chairman's Statement



The unprecedented financial turmoil of the last three months has brought home to everyone that the credit crunch is more than just a banking issue. The coordination of governmental responses across the world is unique and has done much to provide the basis for a return to some stability.  Nonetheless we are still in a period of heightened stress in credit markets and this affects investor sentiment towards all asset classes, property being no exception.


Against this testing backdrop, British Land continues to operate favourably. At £144 million, underlying profits for the half year are slightly above the previous period: 13% ahead if the Songbird Estates dividend last year is excluded. Investment yields however have continued their outward trend, reducing the portfolio valuation by 10.8% and NAV by 22% to 104pence. 


Sales of properties completed in the twelve months prior to the credit crunch reached £2.5 billion gross, and since then over £2 billion. The former catching the height of the market, the latter still at yields which look advantageous today. These early actions raised income cover (and the level of available facilities) whilst keeping gearing down. Just as importantly, with these sales we have trimmed our portfolio to properties we believe will be in demand from our customers even in difficult markets, maintaining our ability to relet space if required.


Retailers are reporting difficult trading, reflecting the effects of the economic slowdown, and this will weigh on prospects for rental growth over the shorter term. We have yet to see any significant defaults but the climate is challenging for our customer base and so our positioning and diversification will hold us in good stead.  


In the City we have put under offer over a quarter of the offices (with options over more) at Ropemaker Place, which topped out in September and will complete next summer.  In a market where occupiers are uncertain of their requirements, this is an encouraging sign. A further 39,000 sq ft is under offer at 201 Bishopsgate and the Broadgate Tower.  With the completion in 2009 of Ropemaker Place and our West End development at Osnaburgh Street, our committed office development programme will come to a natural pause until we judge the market more favourable. 


Occupancy levels of 97% and lease lengths averaging 13 years, with broad diversity of tenants and industries ensure our cashflow security. Finance fixed at an average interest rate of 5.3% with a maturity of 13 years provides further strength, as does £2.7 billion of committed banklines - in all 5 years of cover for our business before requiring new or replacement lines.  


We thank Stephen Hester for his excellent contribution to the development of British Land over the last four years. We wish him every success in his new role as Chief Executive of The Royal Bank of Scotland.


The process leading to the appointment of the new Chief Executive is underway - and British Land continues in good hands. 


Activity during the six months


Our proactive customer led strategy continues to ensure that our assets are positioned to reflect our tenants' demand.  We achieve this through selective sales and purchases, and through active management of our retained portfolio. The latter covers a range of activities including design or configuration improvements, and enhancement of tenant mix, all with a view to strengthening the rental income stream.













Sector and Asset Selection




Sales

months to 30 September 2008



Price

£m


BL Share £m



Gain/

(Loss) %1


BL H1 Sector Valuation Movement % 2


Offices:





Willis BuildingLime Street, EC33

400

400

(7.9)

(14.1)

Portcullis House, Glasgow

18

18

   3.4 

(16.6)

Two Moorfields, Liverpool

11

11

(6.5)

(16.6)


Retail:





Peacocks, Woking

116

116

(1.4)

(8.0)

10 High Street Shops

95

95

(2.0)

(12.7)

Colne Valley Retail Park, Watford4

45

16

(14.4)

(10.2)

2 Supermarkets

24

24

  1.9 

(5.3)

Other:

12

11

(7.3)

(13.7)


Total


721


691


(5.7)


(10.8)

 

Average net initial yield on disposals 5.7%, assuming top-up of rent-free periods. 


1 sale price versus last year end valuation, March 2008

2 valuation movement for the relevant sector of the British Land portfolio (includes developments,

  purchase and sales, net of capital expenditure)

3 contract provides for top up of rent free period to minimum uplift (NPV £60m) - loss calculated net

4 HUT (Hercules Unit Trust)

 


The sale of the Willis Building realised a healthy development profit and underlined our record of successfully delivering and letting significant development projects. The Peacocks sale achieved an attractive price for a disposal in line with our strategy to focus the retail portfolio on those assets which will continue to show growth from our asset management efforts. These disposals are overall performance accretive (in disposing of assets which would have fallen further in value) while allowing us to recycle capital and manage gearing.


There were no purchases contracted in the half-year.



Asset Management


New lettings and lease renewals
(including Funds and Joint Ventures)
 
 
Number
 
Sq ft
‘000
Rent, £m pa
 
New total
BL share of increase
Retail Warehouses
75
549
16.5
6.5
Shopping Centres
40
60
4.5
2.1
High Street
10
45
1.3
0.5
Offices
6
161
4.3
3.5
Other
31
89
1.2
0.3
 
162
904
27.8
12.9

Headline rents, before tenants' incentives and including unconditional contracts exchanged with forward completions

 


Rent reviews
(including Funds and Joint Ventures)
 
 
Number
Rent, £m pa
 
New total
 
Increase
BL share of increase
Retail Warehouses
55
18.0
5.0
2.1
Superstores
3
3.8
0.6
0.3
Shopping Centres
24
5.9
0.7
0.7
High Street
12
2.8
0.1
0.1
Offices
11
33.5
2.4
2.4
Other
8
0.8
0.1
0.1
 
113
64.8
8.9
 5.7



Over 900,000 sq ft of lettings in the half year, achieved at an average of 2.5% above ERV, have added £13 million to our annual rent roll. In addition, 113 rent reviews were agreed in respect of million sq ft during the half year, overall at 1.9% above applicable ERV; confirming the continuing demand from customers for our properties. These include:

  • 1.8 million sq ft of lettings and rent reviews across our retail portfolio, adding £12.3 million per annum of new rent;

  • over 550,000 sq ft of retail park lettings (included in the above) at 5.4% ahead of ERV plus a further 300,000 sq ft under offer post September;

  • Queens Retail Park in Stafford, which was acquired earlier in 2008, now has four of the five newly created units let. Next, Brantano and Peacocks have opened for trade and New Look expects to open shortly.  The remaining unit is under offer.  Several surrenders have also been agreed to facilitate further new open A1 lettings next year;

  • 47,000 sq ft of rent reviews agreed at 350 Euston Road, Regent's Place, NW1 at an average of £56 per sq ft, 10% above ERV and positive for the estate;
  • £3.5 million per annum of further lettings at 201 Bishopsgate and The Broadgate Tower, EC2, totalling 62,000 sq ft at an average of £56 per sq ft.  At 201 Bishopsgate, 36,000 sq ft representing the entire 7th floor has been let to Landesbank Baden-Wurttemberg and, in the Tower, Reed Smith has taken up 13,000 sq ft under an option plus a further 13,000 sq ft. In addition we have recently placed under offer further areas of 15,000 sq ft at 201 Bishopsgate and 24,000 sq ft at the Broadgate Tower;

  • at 1 & 2 Broadgate, we are in the process of taking direct tenancies with UBS, ICAP and KBW, in respect of the offices they occupy (originally under sub-lettings from Lehman Brothers), representing 78% of the £15.8 million rental income from the accommodation formerly let by us to Lehman

  • at 4 Broadgate agreements have been exchanged for the letting of 47,000 sq ft of offices for a short term pending our consideration of options for the redevelopment or refurbishment of this building;

  • also at Broadgate the rent review has been settled with Deutsche Bank in respect of 185,000 sq ft, in line with ERV at £49 per sq ft;

  • more than 70,000 sq ft of lettings and rent reviews of retail/leisure accommodation in the City also completed in the half year increasing rent by £340,000 per annum. Retail is an important element of our City office investments, providing services to occupiers and enhancing our investment.  


We are continuing to invest in improving our major assets, preserving and enhancing income growth and potential: 


  • the £12 million refurbishment at 338 Euston Road, Regent's Place of 20,000 sq ft of the offices over three floors, plus the common services and reception areas, has now completed, contributing to the upgrading of the existing buildings on the estate. One of the three vacant floors has already been let and another is under offer;

  • in conjunction with the new developments at 201 Bishopsgate and The Broadgate Tower, we are improving the links between Broadgate and these developments to incorporate them into the estate. The existing Broadgate Estate is being improved through selective surrenders and refurbishments such as 56,000 sq ft at 6 Broadgate which has been taken back and is planned to be refurbished; 

  • at Meadowhall overall retailer performance continues to be good The former food hall has now been reconfigured to create larger more regular shaped units, and these are letting well. Turnover in the Meadowhall Food Court, where recent openings include Zizzi and Coal, has increased by 12% for the first six months of this year;

  • at Bon Accord and St Nicholas Shopping Centre, Aberdeen, we have instigated a number of lease surrenders and reconfigured space to improve the retail mix, enabling new lettings to Top Shop, Coast, Warehouse, Karen Millen and Oasis all due to open in 2009.


Visitor numbers at Meadowhall are up over 3%, and at a number of retail parks where we have monitored traffic consistently visits have also increased, in the first 9 months of this year compared to the same period of last year.


Development


Completed Projects
Sq ft
Rent  £m  pa
Site
Cost2,3 +interest
£m
Value
Sales
Project
 
         000
Total1
 Let
cost
 £m
            Sept 20083
£m
 
£m
Uplift
%
Broadgate Tower, EC2
400
21.8
9.6
34
218
293
 
16
Giltbrook, Nottingham
199
3.9
3.4
12
46
62
 
7
Puerto Venecia, Zaragoza (retail park)4
900
3.2
2.2
31
41
59
16
4
Total
1,499
28.9
15.2
77
305
414
16
 

1 current estimated headline rent (excludes provision for tenants' incentives)

2 construction costs

3 includes costs not yet spent

4 Spain, joint venture (Eurofund Investments Zaragoza) BL share 50%

Data for Group and its share of Joint Ventures (except areas which are shown at 100%) 


 

The 35 storey 400,000 sq ft Broadgate Tower, EC2, reached practical completion in August 2008 generating 16% profit on cost. As a result of the lettings to Reed Smith the offices are 42% let. The Broadgate Tower and 201 Bishopsgate (offices 84% let, with more under offer) are taking their place as part of the Broadgate Estate.  


The Giltbrook Retail Park in Nottingham, a mixed use scheme of retail and industrial space, has completed on time and on budget. The available units at the 127,000 sq ft retail park are fully let: Laura Ashley, Carpetright, CSL and Starbucks have opened for trade and another eight retailers expect to open prior to Christmas 2008, including BHS, Next, Comet and Frankie & Benny's. An improved planning consent has been achieved on the two remaining units and offers have been received for these at rents above those for the let units. The success of the park has confirmed our expectations that Giltbrook will be an important regional retail destination. The industrial space is 42% let, sold, or under offer.



Committed
 
 
 
Cost £m2
 
 
Rent £m, pa
 
Developments
PC1
Sq ft
000
Total
To complete
Value Sept 08 £m
Notional Interest £m3
Total4 
 
Let/
pre-let
Sales
 
£m5
London Offices:
 
 
 
 
 
 
 
 
 
Ropemaker
Q3 2009
586
221
87
244
10
30.6
0.0
0
Osnaburgh Street6
Q3 2009
490
257
145
147
11
20.5
0.0
57
Total Offices
 
1,076
478
232
391
21
51.1
0.0
57
Retail
 
 
 
 
 
 
 
 
 
Puerto Venecia, Zaragoza7 (shopping centre)
       
   Q2 2010
 
1,333
 
77
 
66
 
55
 
11
 
9.1
 
1.4
 
9
Total
 
2,409
555
298
446
32
60.2
1.4
66

1 estimated practical completion of construction

2 estimated construction cost

3 from 1 October 2008 to PC

4 current estimated headline rent (excludes provision for tenants' incentives)

5 parts of development expected to be sold, so no rent allocated

6 Regent's Place, development includes 110,000 sq ft residential, being sold

7 Spain, joint venture (Eurofund Investments Zaragoza) BL share 50%

Data for Group and its share of Funds and Joint Ventures (except areas which are shown at 100%).


 

The committed development programme is now limited to the offices at Ropemaker, the mixed use scheme at Osnaburgh Street and the Puerto Venecia retail project in SpainCosts to complete these committed projects are some £298 million and the value of them represents just 4% of the total portfolio. 


We are seeing good tenant interest at Ropemaker, an excellent building providing first class offices, reaching the market at a difficult time. We have recently agreed terms with a major institution for a letting of 182,000 sq ft with options for the occupier, up to practical completion, to take a further 48,000 sq ft or to reduce its requirements by 32,000 sq ft (and they intend to surrender 112,000 sq ft currently occupied elsewhere in our portfolio)


The residential elements of the Osnaburgh Street development at 110,000 sq ft have attracted considerable interest (despite market conditions). Contracts have been exchanged for the sale of 83of the accommodation, including 75% of the open market units at prices overall above the March 2008 valuation. The social housing has been pre-sold to a Housing Association.  Completion is scheduled next year. 


At Puerto Venecia, Zaragoza, our joint venture development scheme in Spain, the retail park element of 900,000 sq ft has completed and the majority of the units are now open and trading. More new tenants have signed leases since the year end, including Media Markt for a 40,000 sq ft flagship store, and the park is now 88% let, under offer or sold (sales of 480,000 sq ft in total have completed).  Discussions are ongoing with prospective tenants for the remaining units.  The success of the retail park, both in terms of letting and trade, is encouraging for the shopping and leisure centre phase of the scheme, where ground works are well underway.  Tenant interest is strong with several recent new lettings including Desigual, Converse, Mango and Esprit. This element of the scheme is currently 61% pre-let, pre-sold or with terms agreed.


As to development prospects, we have limited capital of some £190 million tied up in these projects and, while values may decline in the short term, we are able to see through the cycle, keep projects under review and reconsider these opportunities when the time is right.  At Leadenhall, the demolition of the existing building and preparatory basement ground works will be completed at a further cost of £30 million.  We will then pause to review the proposed design and value engineer the construction, to reduce the costs of the building, alongside a reassessment of the timing of delivery of the offices into the market. 


Portfolio Valuation


The table below shows the principal valuation movements by sector for the six months and the three months (Q2) to 30 September 2008.


The capital return from the portfolio at -11.2% for the six months, as measured by IPD (calculated on our UK assets on average capital employed and excluding capitalised interest) was behind IPD Benchmark by -1.3%. The capital return from Retail was ahead of IPD. Our Office portfolio, while performing broadly in line with IPD at the investment subsectors level, had a lower overall capital return than IPD due to its higher weighting in the City and the impact of the developments.


Like for like rental value (ERV) movement for the overall portfolio was -1.0% for the six months (IPD -0.3%). The Retail positive ERV growth of 0.9% was outweighed by the fall in rental values in Offices of -4.0% (also due to our City weighting).


The net equivalent yield (after notional purchaser's cost) on the portfolio at 30 September 2008 was 6.1%, 57 bps higher than 31 March 2008.




Valuation

by sector


Group

£m


Funds/JVs1

£m


Total

£m


Portfolio

%


Change2 %

3 mths

6 mths

Retail 







Retail Warehouses

1,747

1,252

2,999

25.9

(5.5)

(10.2)

Superstores

123

1,087

1,210

10.4

(3.4)

(5.3)

Shopping Centres3

1,578

328

1,906

16.5

(5.3)

(8.0)

Department Stores

530

117

647

5.6

(7.5)

(10.8)

High Street

67

-

67

0.6

(9.1)

(12.7)

All retail

4,045

2,784

6,829

59.0

(5.3)

(8.9)

Offices4







City5

3,334


3,334

28.8

 (8.6)

  (14.1)

West End6

1,103

-

1,103

9.5

(5.6)

(9.6)

Provincial

20

11

31

0.3

(9.3)

(16.6)

All offices

4,457

11

4,468

38.6

(7.9)

(13.2)

Industrial, distribution, leisure, other


256


18


274


2.4


(10.8)


(13.7)


Total


8,758


2,813


11,571


100.0


(6.5)


(10.8)


1 Group's share of properties in Funds and Joint Ventures

2 change in value for 3 months and 6 months to 30 September 2008, includes valuation movement in developments, purchases and sales, net of capital expenditure 

3 Meadowhall Shopping Centre valuation down 7.4% to £1,400 million; ERV £86.7 million; net equivalent yield 5.7

4 includes Developments in City, West End and provincial: total value £547 million4.7% of Portfolio, 22.1down for the 6 months (201 Bishopsgate and the Broadgate Tower now included in Broadgate and valued as investments)

5 Broadgate valuation down 13.7% to £2,897 million; headline ERV range £45.50-62.50 per sq ft (average headline ERV has fallen 5.7% to £50 psf); net initial yield 5.9% (assuming top up of rent free periods and guaranteed minimum uplifts to first review); net equivalent yield 6.3%

6 Regent's Place valuation down 6.1% to £661 million; headline ERV range £35-61 per sq ft; net initial yield 5.9% (assuming top up of rent free periods and guaranteed minimum uplifts to first review); net equivalent yield 6.2%.


The main sector impacts on the valuation movements over the six months were:


  • City Offices, at 28.8% of the portfolio including developments, saw outward initial yield shift of 78 bps on the investments which, coupled with the decline in ERV of 5.4%, contributed to an overall decrease in valuation. The gross (top-up) initial yield moved out to 6.2%;

  • West End Offices, including developments at 9.5% of the portfolio, had outward initial yield shift of 60 bps on the investments and no change in rental values, decreasing valuation by 9.6%;

  • Retail warehouses, representing 25.9% of the portfolio, saw outward equivalent yield shift of 69 bps, offset by ERV growth of 0.9% resulting in the valuation reducing by 10.2%; and

  • Shopping centres, being 16.5% of the portfolio, showed a fall in value of 8.0% with an outward equivalent yield shift of 49 bps against ERV growth of 1.0%.


The value of our investment in Songbird Estates plc, which provides a 'look through' 10.8% economic interest in Canary Wharf, the London Dockland premier office estate, has been marked down for accounting purposes at 30 September 2008 by 39.5% since 31 March 2008 to £112m.

 

 
Portfolio
Yields
(excluding developments)
 Annualised
net rents1
 £m
 
Reversionary
income2
(5 years) £m
 
Initial
yield3
%
 
Top-up Initial
Yield3,6%
 
Reversionary
yield3
(5 years) %
 
Net
Equivalent
yield4 %
Retail
 
 
 
 
 
 
Retail Warehouses
158
31
5.7
6.1
6.8
6.0
Superstores
68
5
5.6
5.6
6.0
5.5
Shopping Centres
101
14
5.3
5.6
6.1
5.9
Department Stores
38
6
5.9
6.8
6.8
6.6
High Street
4
1
6.0
6.1
7.4
6.4
 
All retail
369
57
5.6
5.9
6.4
5.9
 
 
 
 
 
 
 
Offices
 
 
 
 
 
 
City
163
36
5.5
6.2
6.6
6.3
West End
50
10
5.4
5.7
6.5
6.1
 
All offices
213
46
5.4
6.1
6.6
6.2
 
 
 
 
 
 
 
Industrial, distribution,
leisure, other

 18

 
3
 
7.2
 
7.9
 
8.5
 
8.4
 
Total
600
1065
5.6
6.0
6.6
 6.17

Data for Group and its share of Funds and Joint Ventures

1 net rental income under IFRS differs from annualised net rents which are cash based, due to accounting items such as spreading lease incentives and contracted future rental uplifts, as well as direct property costs

2 includes rent reviews and lease break/expiry and letting of vacant space at current ERV (as determined by external valuers) within 5 years, plus expiry of rent free periods

3 gross yield to British Land (without notional purchaser's costs)

4 after purchaser's costs

5 £48m contracted under expiry of rent free periods and minimum rental increases

6 adding back rent frees and minimum rental uplifts

7 true equivalent yield (after notional purchaser's costs and based on rents received quarterly in advance, reflecting true cash flow profile): Retail 6.2%; Offices 6.5%; Total 6.3% 



Property sectoral outlook


Retail Sector


Leadership in Retail    -    £6.8 billion invested (BL Share)

            -    £10.4 billion total property under management


Following significant reshaping, the retail portfolio is now firmly focussed on prime out of town shopping parks, superstores and Meadowhall. More than 90% of our investments have the most flexible planning use of Open A1 (or open restricted), offering the best scope for our ongoing asset management initiatives. 


It is important to note that not all out of town retail parks fall into a single sub-sector. Open A1 parks are expected to outperform due to their favourable supply and demand characteristics: retailers continue to migrate to these parks from the High Street, seeking and realising lower occupational costs and flexible accommodation. By contrast, bulky goods retail warehouses, which account for around 75% of the UK retail warehouse market, are more restricted in their trading and retailer mix, currently experiencing difficult retail market conditions and have more limited prospects.  


Active asset management, anticipating and responding to retailers' needs represents our key differential, to which we remain committed in the current challenging market conditions to strengthen our portfolio. Details of our activity during the half-year are set out earlier in this report. The £280m (gross) of sales achieved despite a thin market, were concentrated on particular assets with weaker income profiles and where we see less potential for improvement through our management. The 1.8 million sq ft of lettings and rent reviews, including 550,000 sq ft of retail park lettings, were overall ahead of ERV by 3% - and we have another 300,000 sq ft of further lettings under offer since September. The development at Giltbrook has completed and all available retail in the shopping park has been let or is under offer - a great success in the current market. Overall, the rental value growth for the six months across the retail portfolio was 0.9%, compared to IPD of 0.2%, led by our open A1 retail parks and the Meadowhall Shopping Centre. 


The retail investment market is subdued by the lack of liquidity, with debt becoming scarce and equity remaining on the sidelines waiting for price levels to reach a compelling level for renewed activity. There have been few transactions in the investment market and yields are continuing to move out. Prime property, through its security of income, long leases, stronger occupational demand and covenants, higher occupancy and better prospects for growth should stabilise soonest. Secondary assets, where yields are moving out faster than prime, could continue to drift further and for longer. 


The occupational market for retail will be the driver in setting investment values going forward. The UK consumer is becoming hesitant and retail sales are coming under pressure. Retailer performance is mixed, with food and fashion retailers faring better than electrical and homewares, though like for like sales are generally trending downwards. Good prime retail, both in and out of town, is continuing to attract occupier demand, although the retailers are increasingly selective and seeking out only the best positions (with little incentive for them in a difficult market to take more marginal stores). 


Across the retail market, vacancies are expected to rise, particularly in town, high street and secondary locations, where retailers will seek to exit from poorer performing stores. Quality of location, planning use, unit configuration and flexibility, together with costs of occupation and operation will affect retailer performance and their commitment to trading at particular units. 


British Land's customer-led strategy has reduced exposure to the weaker sectors and increased concentration on assets with ongoing management opportunities, coupled with the defensive qualities of security and longevity of income. Our prime portfolio has significant positive features: high occupancy of 99% (excluding our asset management initiatives); low occupational costs; long leases of over 15 years to first break, with only 4% of rents subject to break or expiry over the next 3 years; a good spread of tenant covenants; and limited exposure to long cycle development. While not immune to market conditions, prime is definitely the best place to be.


We will stay closely aligned to the retailers and progress our asset management to continually maintain and improve the quality of our investments. In the short term this positioning may not off-set further outward yield shift, but we will mitigate its impact, see through the cycle in better shape and be in the best possible position for positive performance when the market improves. 


Offices Sector


Leadership in London Offices - £4.5 billion invested


We have managed the cycle by taking opportunities to sell a total of £3.1 billion (gross) of offices since 2005, having noted some time ago that London offices had been in a cyclical upswing. These sales have also reduced our weighting in the City versus that of the West End, now 75% against 25% of the office portfolio (in 2007, 80%:19%).


Our continued active management of the portfolio is set out in detail earlier in this report. The £429 million of sales in this half year, achieved in a difficult market with falling values, have been accretive to our performance. New income has been generated of £2.4 million per annum from settlement of rent reviews and of £3.5 million per annum from new lettings. Our completed developments at 201 Bishopsgate and the Broadgate Tower continue to attract new tenants: including areas currently under offer, the Tower is nearly half full and we have only 12% of 201 Bishopsgate remaining available. At 4 Broadgate, where Hendersons will shortly vacate and move into 201 Bishopsgate, we have let 47,000 sq ft on short term contracts, enabling us to receive income on this accommodation while we review prospects for refurbishing or redeveloping the building.


Completion of development projects and deferral of Leadenhall has reduced our committed schemes from 2.8 million sq ft last year to 1.1 million sq ft, now representing 3% of the total portfolio value. Included in these is Ropemaker, where we have over a quarter of the offices under offer. Tenant interest is also being seen in the Osnaburgh office development, although large pre-lets in the West End are relatively unusual and we have always believed that significant progress in lettings will be achieved after the building is completed and available to view. The residential units at Osnaburgh are 83% contracted for sale, with completion next year.


The London office investment market has formed the significant part of UK property investment activity this year. The relative level of liquidity in this sector has resulted in prompt adjustment of prime yields throughout the year to date. While secondary property benefited most from yield compression during the upward part of the cycle, closing the differential between secondary and prime, it is now more vulnerable than prime in the downturn. Secondary property is likely to lack both occupier appeal and security of income, resulting in limited investment interest. 


The financial and business services sector in London is experiencing difficult conditions and London offices yields are vulnerable to further outward movement. However, London's competitive advantages remain strong and consensus forecasts are for the market to pull back and outperform again from 2010 onwards. Although investors seem to be concentrated on the downturn at present, significant pools of equity are understood to be targeting London. The timing of renewed investment is unclear, particularly when debt continues to be difficult to obtain and sentiment remains uncertain, but there will be a point when investors start to anticipate a bounceback. 


The occupational market in London has low levels of vacancy across all subsectors at present. While vacancy rates will begin to rise to an extent as developments complete at a time of relatively weak demand, the development pipeline, particularly in our main area of focus in the City, has responded to market conditions with new supply reducing. Completions of accommodation that is not pre-let expected between 2008 and 2012 are some 40% lower than we were anticipating last year, and below the long term average. Development starts are now at negligible levels. 


The other principal determinant of supply is the release of occupier controlled accommodation. At present the majority of our tenants are at or near full utilisation of the areas they occupy and in the market generally there are relatively limited levels of such accommodation being made available. Agents are indicating that some 3.4 million sq ft of tenant controlled offices are to be relet, which compares to 11.8 million sq ft during the last cycle in 2003. However, we are mindful of the consequences of the consolidation and contraction of businesses in London and very much alert to the possibility of more supply arising as a result. 


The outlook therefore is growing supply and contracting demand, which means rents are likely to continue to weaken across London. Our aim in this occupational market, which although subdued is not moribund, will be to continue to attract and retain occupiers in our prime Grade A buildings.


In summary, we anticipated the cycle by carrying out significant sales, our development programme has been much reduced and we have made good progress in achieving pre-lets. Our investment portfolio is aimed at meeting our customers requirements: it is modern, flexible and well located. Leases have an average length of 12 years, or 10 years to first break and, excluding our asset management initiatives, only 4% of current rents are subject to expiry or break over the next 3 years, representing important security of income. Occupancy across the portfolio is high at 94%. This is reduced from 99% at March 2008 due to the completion of 201 Bishopsgate and Broadgate Tower; if these buildings (and our asset management initiatives) are excluded the current occupancy rate is over 99%. Accordingly, the office accommodation we have available to let is nearly all new Grade A quality. 


At British Land the prime offices portfolio is well positioned to see through the weaker markets and we remain positive regarding London's competitive advantages as a global financial and services centre.  




Financing and Cash Flow


The management actions taken have given us exceptional asset based cash flow strengths and financing structure, managed together to achieve the most effective result. 


British Land's prime property assets generate secure long term contracted rental income. The weighted average lease length is over 13 years. If no other management action is taken (and if all tenants with a break clause in their leases choose to exercise them) in 5 years (March 2013) 92% of our rents will continue to be contracted. 


This reliable cash flow is increased under lease terms which contractually provide for growth in income at regular rent reviews. In outline, of our total UK rent roll including our share of Funds and Joint Ventures:

 

- 97% are subject to upward only reviews, usually every five years (with reviews across the portfolio well spread over the next five year period);

 

- 22% of these are also subject to rpi-linked, fixed or minimum uplifts. £48 million further income will be added to the rent roll on the expiry of

  current rent free periods and when minimum rental increases become effective under existing leases. (It should be noted that accounting policies

  under IFRS require that portions of these contracted increases are anticipated in the Group's income statement.); 

 

- less than 2% are from short term leases;

 

- less than 1% are related to the occupier's turnover; and

 

- over 95% of the September 2008 quarter rents were collected within 5 working days of the due date, in line with our previous collection rates.


wide spread of good tenant covenants contributes to the security of our income. No single entity accounts for more than 7% of the total rents. The top 10 office tenants include major international banks, firms of lawyers and HM Government, accounting for 22% of the rent roll. Top 10 retail tenants include the largest food operators, department stores and fashion/homeware retailers and provide 27% of rents. 



Leases and occupancy


(excluding developments)


Average lease term years to first break


Underlying1

 occupancy rate %


Occupancy 

rate %

Retail




Retail Warehouses

11.8

99.0

98.0

Superstores

18.7

100.0

100.0

Shopping Centres

11.9

97.3

95.0

Department Stores

28.6

100.0

100.0

High Street

4.5

99.0

99.0


All retail

15.1

98.8

97.7

Offices




City

9.6

91.92

90.2

West End

9.9

99.2

97.3


All offices

9.7

93.6

91.9

Industrial, distribution, 

leisure, other

22.9

93.7

93.2


Total

13.4

96.6

95.3

the underlying occupancy rate includes accommodation subject to asset management initiatives and under offer

2 99.5% excluding completed developments 201 Bishopsgate / Broadgate Tower


Occupancy is exceptionally high, across all sectors, with the only significant areas available to let being in the development programme. Apart from the new Grade A office accommodation remaining available at the completed developments at 201 Bishopsgate and the Broadgate Tower, and excluding our asset management initiatives, our office investments are more than 99% let/under offer. 


While the economic climate is challenging for some of our customers, occupiers in administration represents only 0.6% of rents: 0.4% is from units where trading continues and the lease is being assigned (or a new lease being granted) such that our net exposure is only 0.2% of rents. In those cases where the leases are being assigned, the new rent being agreed overall is higher than the previous rent passing. 




Financing statistics


30 September 2008


31 March 2008


Group:



Net debt

£4,482m

£5,032m

Weighted average debt maturity

15.0 yrs

14.6 yrs

Weighted average interest rate

5.27%

5.27%

% of net debt at fixed/capped interest rates

100%

100%

Interest cover1

2.1  

1.8

Loan to value2 

44%

41%

Unsecured borrowing to Unencumbered Assets

17%

22%

Net Borrowings to Adjusted Capital and Reserves

78%

74%

Undrawn committed facilities


£2,698m

£2,433m

Group and share of Funds and Joint Ventures:

Net debt3

£5,926m

£6,413m

Weighted average debt maturity

12.9 yrs

12.9 yrs

Weighted average interest rate

5.30%

5.29%

Interest cover1

2.0

1.8

Loan to value2 


51%

47%


Underlying profit before interest and tax / net interest 

2 debt to property and investments

see Table A


The financing structure of the Group utilises secured and unsecured debt sources, with a spread of maturities. 


Secured debt with longer maturities is arranged in securitisations and debentures. The £1 billion of Debentures issued by British Land are secured against a single combined pool of assets with common covenants: the value of assets is required to cover the amount of these debentures by a minimum of 1.5 times and net rental income must cover the interest at least 1 times. We use our rights under the debentures to withdraw, substitute or add properties (or cash collateral) in the security pool, in order to manage these cover ratios effectively and remedy if necessary. Secured debt issued or taken on by the Group as part of the acquisition in 2006 of the BL Davidson venture also include a range of asset value and income ratios, similarly managed by us and remediable as necessary. The assets of the Group not subject to any security stood at over £3 billion as at 30 September 2008.


Securitisations are in ring-fenced, special purpose subsidiaries secured by specific assets with no recourse to other companies or assets in the Group (and no cross-default to the Group).

The securitisations of the Broadgate estate (£2 billion) and Meadowhall (£840 million) have weighted average maturities of 17 years and 16 years respectively. The only financial covenant applicable to these securitisations is that income must cover interest and scheduled amortisation (1 times). Investors may view further details of the debentures and securitisations on our website. 


Unsecured bank revolving credit facilities raised by British Land provide flexibility of drawing and repayment and are committed for terms up to a further eight years. Current facilities amount to some £3.1 billion with an average margin of 48 bps per annum, including undrawn lines of some £2.7 billion.  Other unsecured funding includes US private placements, with terms up to 20 years. 

Covenants applying across each of these unsecured facilities are the same:

a)   Net Borrowings not to exceed 175% of Adjusted Capital and Reserves.

      At 30 September 2008 the ratio is 78%; and

 

b)   Net Unsecured Borrowings not to exceed 70% of Unencumbered Assets.  

     At 30 September 2008, the ratio is 17%. 

 

No income/interest cover ratios apply to these facilities. 

There are no other unsecured debt financial covenants in the Group.


Across all our debt arrangements, the weighted average maturity is 12.9 years.


The maturities of the Group bank facilities are such that only £170 million expire within the next two years and some £1.3 billion has a maturity of more than 5 years. Longer maturing facilities are sufficient to fund our committed development programme, and no refinance in the Group is necessary before 2013.


The debentures are all fixed rate for their terms and the securitisations are a combination of fixed and floating rate tranches. The unsecured bank lines are all raised on a floating interest rate (LIBOR) basis. To manage exposure to market rate fluctuations, we use swaps to achieve the desired overall interest rate profile. Our debt is presently fully hedged, including forward provision for development costs.  


The current weighted average interest rate has been held at 5.3% (despite market increases). Over £5 billion of our debt instruments remain at this rate over the next 5 years. 


Funds and Joint Ventures are each financed and interest rate managed separately, according to the requirements of their property business, including superstores, department stores and shopping centres, without recourse to British Land. Our share of the total bank or securitised debt in the Funds and Joint Ventures is some £1.5 billion. The debt has been arranged specifically for each venture, usually at the time of its establishment and for a term similar to the agreed initial life of the venture, of 5-10 years. Over the next two years a total of £269 million of this debt matures.

The majority of these debt arrangements in Funds and Joint Ventures include a variety of loan to value cover ratios or covenants, with maximum levels ranging from 55% to 90% (except for one Fund in which we have a small interest where the LTV is 35%) and several of them also have rental income to interest or debt service cover requirements. While there is no obligation on British Land to remedy any breach of these covenants, by way of example, if values of all the properties involved fell by 20% (from September 2008) our share of the total amount required to remedy the resulting loan to value ratios would be in the region of £50 million. 


Overall interest cover has risen to 2 times, following the recent sales and repayment of debt - another positive feature. 



Financial result

 
Summary for the 6 months ended:
 
September 2008
 
 
September 2007
 
 
Change
 
 
Income Statement
 
£m
 
 
£m
 
 
%
 
Underlying pre-tax profit1
 
144
143
+1
- excluding songbird dividend
 
144
127
+13
Gross rental income
258
300
-14
- proportional basis2
 
331
355
-7
Net interest costs
110
149
-26
- proportional basis2
 
150
179
-16
 
pence
pence
 
IFRS loss per share
(257)
0
 
 
Underlying diluted earnings per share1
 
27
 
26
 
+4
 
Dividend per share
 
 
18.75
 
17.5
 
+7
 
As at:
 
September 2008
 
March 2008
 
Balance Sheet
 
Net Assets
 
£5,289m
 
 
£6,790m
-22
 
EPRA1 NAV per share
 
 
1043 pence
 
1344 pence
 
 
-22
EPRA2 NNNAV per share
1186 pence
1438 pence
-18

1 see Note 1

2 see Table A



The above table shows the cash flow strength of the business despite a further reduction in property values. The Group's underlying profits have slightly improved (1% increase) on the 30 September 2007 half year, despite the comparative period benefiting from a £16 million dividend from Songbird Estates that did not reoccur this period. Underlying profits excluding this dividend were up by 13% on the comparative period.


Income Statement (data presented on a proportionally consolidated basis - table A)


The Group has continued to be a net disinvestor and this is reflected in the income statement with both rental income and finance costs being significantly down on the corresponding six months in the previous financial year. After the £57m effect of disposals, gross rental income has increased by £19m on the held portfolio reflecting rent reviews and lettings of the investment portfolio and completed developments.


Like for like rental income increased in the six months by 4.2% compared with the corresponding period last year.  The Group's rental income has good long term security with the average unexpired tenant lease length across our property portfolio being 14.7 years to expiry and 13.4 years to first break. 



Property outgoings have also improved compared to the half year to 30 September 2007 and now amount to 4.2% of gross rental income compared to 5.9% for the comparative period. This improvement in outgoings is due in part to the sales programme including properties with higher non-recoverable expenses as well as tighter revenue cost control.


Administrative expenses were £33 million for the six months to 30 September 2008, 19.5% lower than for the comparative period. This reflects the reduced cost of share incentives and the benefit of restructuring carried out in early 2007.


Underlying fees and other income for the half year were £10 million compared to £29 million in the corresponding period last year. This movement principally relates to the dividend from Songbird Estates plc of £16 million recognised in underlying profit last year; these dividends by their nature are variable in amount and timing and no dividend has been received in the current half year.


Net financing costs for the half year were £150 million, £29m (16.2%) lower than the comparative half year, reflecting our reduced level of debt following property disposals in the previous 18 months. The interest cover ratio for the current half year has improved to 2.0 times from 1.8 times for the comparative period.


The net valuation reduction of £1,420 million was the most significant movement in the IFRS income statement during the last six months compared to a reduction of £252 million in the comparative period. This has resulted in a headline pre-tax loss for the six months of £1,335 million versus £32 million in the comparative period.


Underlying diluted earnings per share amounted to 27 pence for the six months, an improvement of 4% on the corresponding period last year.



Balance Sheet


EPRA net assets at 30 September 2008 were £5.4 billion, compared with £6.9 billion six months before. This gives a net asset value per share of 1043 pence, a decrease of 22% against 31 March 2008, as a result of the valuation mark-down discussed above. On a triple net asset value basis (after adjusting debt and derivatives to market value and deducting deferred taxation) EPRA net assets were 1186 pence per share. The positive mark to market reflects the long term nature and low cost of the debt portfolio. 


Total properties owned at 30 September 2008, including share of Funds and Joint Ventures, were £11.6 billion, or £15.6 billion including properties under management.


At 30 September 2008 net debt totalled £4,482 million (31 March 2008: £5,032 million) resulting in a gearing (LTV) of 44% (51% proportionally consolidated) compared with 41% at 31 March 2008 (47% proportionally consolidated).  


Dividend


The second quarter dividend of 9.375 pence per share, totalling £48 million, is payable on 13 February 2009 to shareholders on the register at close of business on 14 January 2009.  


This is in addition to the first quarter dividend of 9.375 pence per share, making a total of 18.75 pence for the half year - consistent with the expected total dividend for the financial year of 37.5 pence, a 7% increase over the 2007/8 total dividend of 35 pence. 


The dividend consists of a property income distribution (PID) of 2 pence and a non-PID element of 7.375 pence as explained in note 7 of the accounts.




Principal Risks and Uncertainties for the remaining six months of the financial year


The most significant risks to British Land's business relate to either property or financing.


Over the remaining six months of this financial year, the most significant risk within the former category is the future value to be placed on property assets. Turbulent conditions in both the financial markets and the wider economy have affected our valuation at the half year, and the prevailing investment market sentiment will impact the independent valuer's assessment of our property portfolio and our resultant net asset value for the third quarter and full year accordingly.  The extreme illiquidity in the financial markets is threatening the availability of funding to many UK businesses and it remains uncertain how this will impact across the range of our customers. The high quality of British Land's portfolio, our strong cash flow and the continuing demand for our product from the broad diversity of tenants should help to mitigate the effects of these conditions.


Financing within British Land is sound with substantial liquidity available under committed facilities, borrowings 100% fixed and a weighted average debt expiry of 12.9 years.  Financial covenants are set out earlier in this report.



Directors' Responsibility Statement


We confirm that to the best of our knowledge:


  • the condensed set of financial statements has been prepared in accordance with International Accounting Standard 34 "Interim Financial Reporting"; and

  • the interim management report includes a fair review of the information required by Sections DTR 4.2.7R and DTR 4.2.8R of the Disclosure and Transparency Rules of the United Kingdom's Financial Services Authority.


By order of the Board, Graham Roberts, Finance Director






Consolidated Income Statement for the period ended 30 September 2008

Year ended
31 March 2008



Six months ended 
30 September 2008

Six months ended
30 September 2007



Audited



Unaudited

Unaudited












Under

lying

Capital




Under

lying

Capital


Under

lying

Capital


Pre tax*

and other

Total



pre tax*

and other

Total

pre tax*

and other

Total

£m

£m

£m


Note

£m

£m

£m

£m

£m

£m

645 

 

645 

Gross rental and 

related income

2

283 

 

283 

326 

 

326 












561 


561 

Net rental and 

related income

2

248 


248 

282 


282 












40 

30 

70 

Fees and other income

2


29 

30 

59 













(15)

(15)

Amortisation of 

intangible assets

(7)

(7)


(5)

(5)












40 

(346)

(306)

Funds and joint ventures 

(see also below)

27 

(257)

(230)

19 

(52)

(33)












(67)


(67)

Administrative expenses

(30)


(30)

(38)


(38)













(1,562)

(1,562)

Net valuation movement

(includes profits and 

losses on disposals)

2


(1,207)

(1,207)


(151)

(151)















Net financing costs


















26 


26 

- financing income


15 


15 

(316)


(316)

- financing charges

(118)


(118)

(164)


(164)

 


 



 

 

 

 

 

 

(290)


(290)



(110)


(110)

(149)


(149)

 

 

 



 

 

 

 

 

 

284 

(1,893)

(1,609)

(Loss) profit on ordinary 

activities before taxation

144 

(1,471)

(1,327)

143 

(178)

(35)

 





 



 






Taxation






















- current tax expense



(4)



(1)



46 

- deferred tax credit



19 



34 














46 


2



15 



33 












 

 

(1,563)

Loss for the period after taxation attributable to shareholders of the Company

(1,312)

 

 

(2)















(305)p

(Loss) earnings per share: 

     -basic

1




(258)p




0p 




(303)p

   - diluted

1




(257)p




0p 























 

 

 

 

 

 

 

 

 

 

 




Share of results of 

funds and joint ventures





40 


40 

Underlying profit before taxation.

27 


27 

19 


19 


(354)

(354)

Net valuation movement 

(includes profits and losses on disposals)

(265)

(265)


(56)

(56)


(3)

(3)

Goodwill impairment.





(2)

(2)


Non-recurring items.






Current tax.




(3)

(3)


Deferred tax.






40 


(346)


(306)

 

4


27 


(257)


(230)


19 


(52)


(33)

 

 

 

 

 

 

 

 

 

 

 

*

As defined in note 1

 

 

 

 

 

 

 




Consolidated Balance Sheet

as at 30 September 2008
















31 March




30 September


30 September


30 June


2008

 

 

 

2008

 

2007

 

2008

 

Audited

 

 

 

Unaudited

 

Unaudited

 

Unaudited

 

£m

 

 

Note

£m

 

£m

 

£m

 

 

 

Assets

 

 








Non-current assets







9,389 


Investment properties

3

8,321 


12,216 


8,393 


1,062 


Development properties

3

418 


961 


980 


53 


Owner-occupied property

3

45 

 

57 

 

51 


10,504 




8,784 


13,234 


9,424 














Other non-current assets







1,532 


Investments in funds and joint ventures

4

1,313 


1,614 


1,442 


196 


Other investments

122 


236 


179 


39 


Intangible assets

33 


45 


36 


12,271 




10,252 

 

15,129 

 

11,081 














Current assets








133 


Debtors


112 


210 


202 


244 


Cash and short-term deposits

5

387 

 

453 

 

581 


377 




499 


663 


783 












12,648 

 

Total assets

 

10,751 

 

15,792 

 

11,864 














Liabilities










Current liabilities







(111)


Short-term borrowings and overdrafts

5

(59)


(117)


(108)


(450)


Creditors


(463)


(484)


(439)


(561)




(522)

 

(601)

 

(547)














Non-current liabilities







(5,151)


Debentures and loans

5

(4,802)


(6,385)


(4,892)


(38)


Other non-current liabilities

(67)


(42)


(71)


(108)


Deferred tax liabilities

(71)


(143)


(94)


(5,297)




(4,940)

 

(6,570)

 

(5,057)












(5,858)


Total liabilities


(5,462)


(7,171)


(5,604)












6,790 

 

Net assets

 

5,289 

 

8,621 

 

6,260 


 

 


 

 

 

 

 

 

 



Equity








131 


Share capital

6

131 


130 


131 


1,269 


Share premium

6

1,271 


1,266 


1,270 


335 


Other reserves

6

11 


501 


412 


5,055 


Retained earnings

6

3,876 


6,724 


4,447 


 

 

 

 

 

 

 


 


6,790 

 

Total equity attributable to shareholders of the Company

5,289 

 

8,621 

 

6,260 


1344 

p

EPRA NAV per share*

1

1043 

p

1682 

p

1212 

p

 

 

 

 

 

 

 

 

 

 

* As defined in note 1

 

 

 

 

 

 

 





Consolidated Statement of Recognised Income and Expense







for the period ended 30 September 2008  






















Year ended



Three months ended

Six months ended

31 March



30 September

30 September


2008



2008

2007

2008

2007

Audited



Unaudited

Unaudited


£m


Note

£m

£m

£m

£m










(1,563)

Loss for the period after taxation


(747)

(277)

(1,312)

(2)











Valuation movements







57 

- on development properties

2


34 

(44)

94 


- on owner-occupied property

2

(2)

(3)


(70)

- on other investments

2

(56)

 

(73)

(30)










(10)



(58)

41 

(120)

71 



(Loss) gain on cash flow hedges







(53)

- Group


(99)

(83)

16 

20 


(20)

- Funds and joint ventures


(24)

(16)

(4)










(10)

Actuarial loss on pension scheme


(1)


(1)











25 

Tax on items taken directly to equity


12 

(9)

18 










(68)

Net (loss) gain recognised directly in equity


(170)

(67)

(86)

89 











Transferred to the income statement








 (cash flow hedges)







- foreign currency derivatives


(9)

(9)


(28)

- interest rate derivatives


(4)

(7)

(11)

(11)










(27)

 

 

(13)

(6)

(20)

(9)










(1,658)

Total recognised income and expense

for the period


(930)

(350)

(1,418)

78 


 

 

 

 

 

 

 

















 

 

 

 

 

 

 

 

 

Reconciliation of Movements in Shareholders' Funds






 








 

Year ended



Three months ended

Six months ended

31 March



30 September

30 September

 

2008



2008

2007

2008

2007

Audited



Unaudited

Unaudited

 

£m



£m

£m

£m

£m

 








 


Capital items






 

- Shares issued


 

(151)

- Purchase of own shares



(125)


(137)

 

11 

- Adjustment for share and share option awards


 

(166)

- Dividends paid in the period


(44)

(43)

(89)

(77)

 








 

(299)



(41)

(163)

(83)

(204)

 

(1,658)

Total recognised income and expense for the period

(930)

(350)

(1,418)

78 

 








 

(1,957)

Movement in shareholders' funds for the period


(971)

(513)

(1,501)

(126)

 








 

8,747 

Opening equity shareholders' funds


6,260 

9,134 

6,790 

8,747 

 








 








 

6,790 

Closing equity shareholders' funds

 

5,289 

8,621 

5,289 

8,621 

 

 

 

 

 

 

 

 












Consolidated Cash Flow Statement 






for the period ended 30 September 2008














Year





Three months

Six months

ended





ended

ended

31 March





30 September

30 September

2008





2008

2007

2008

2007

Audited





Unaudited

Unaudited

£m





£m

£m

£m

£m










536 

Rental income received from tenants

118 

123 

235 

254 

32 

Fees and other income received

22 

25 

(91)

Operating expenses paid to suppliers and employees

(20)

(23)

(41)

(53)

477 

Cash generated from operations

103 

104 

216 

226 










(373)

Interest paid



(81)

(87)

(134)

(180)

19 

Interest received


10 

(3)

UK corporation tax paid


(1)


(2)

(2)

(1)

Foreign tax paid



(1)


(1)

47 

Distributions received:

funds and joint ventures

11 

38 

16 




Songbird Estates




16 

182 

Net cash inflow from operating activities

31 

28 

98 

107 











Cash flows from investing activities





(119)

Purchase of investment properties


(20)


(118)

(523)

Development and other capital expenditure

(104)

(107)

(259)

(217)

1,460 

Sale of investment properties

93 

381 

777 

1,123 

(291)

REIT conversion charge paid


(291)

(6)

(291)

Sale of investments





32 

Indirect taxes in respect of investing activities

52 

32 

272 

Establishment of BL Sainsbury Superstores Joint Venture





(90)

Investment in and loans to funds and joint ventures

(23)

(50)

(27)

(85)

88 

Capital distributions received:

funds and joint ventures


10 

50 

30 




Songbird Estates




30 

(4)

Purchase of subsidiary companies (net of cash acquired)





857 

Net cash (outflow) inflow from investing activities

(32)

(25)

489 

526 











Cash flows from financing activities





Issue of ordinary shares


(151)

Purchase of own shares



(125)


(137)

(161)

Dividends paid


(41)

(43)

(86)

(77)


Movement in other financial liabilities

(5)


50 


(686)

(Decrease) increase in bank and other borrowings

(151)

234 

(415)

(163)

(991)

Net cash (outflow) inflow from financing activities

(196)

67 

(449)

(374)










48 

Net (decrease) increase in cash and cash equivalents

(197)

70 

138 

259 

191 

Opening cash and cash equivalents

574 

380 

239 

191 

239 

Closing cash and cash equivalents

377 

450 

377 

450 











Cash and cash equivalents consists of:





244 

Cash and short-term deposits

387 

453 

387 

453 

(5)

Overdrafts



(10)

(3)

(10)

(3)

239 

 

 

 

 

377 

450 

377 

450 















































Consolidated Income Statement 

for the period ended 30 September 2008

















Year ended
31 March 2008



Three months ended 
30 September 2008

Three months ended
30 September 2007



Audited



Unaudited

Unaudited












Under

lying

Capital




Under

lying

Capital


Under

lying

Capital


pre tax*

and other

Total



pre tax*

and other

Total

pre tax*

and other

Total

£m

£m

£m


Note

£m

£m

£m

£m

£m

£m























645 

 

645 

Gross rental and related income

2

137 

 

137 

166 

 

166 












561 


561 

Net rental and related income

2

121 


121 

141 


141 












40 

30 

70 

Fees and other income

2















(15)

(15)

Amortisation of intangible assets

(3)

(3)


(1)

(1)












40 

(346)

(306)

Funds and joint ventures (see also below)

13 

(139)

(126)

10 

(71)

(61)












(67)


(67)

Administrative expenses


(15)


(15)

(18)


(18)













(1,562)

(1,562)

Net valuation movement (includes profits and losses on disposals)

2


(683)

(683)


(296)

(296)















Net financing costs



















26 


26 

- financing income




(316)


(316)

- financing charges


(59)


(59)

(81)


(81)

 

 

 



 

 

 

 

 

 

(290)


(290)



(53)


(53)

(73)


(73)












 

 

 



 

 

 

 

 

 

284 

(1,893)

(1,609)

(Loss) profit on ordinary activities before taxation

70 

(825)

(755)

67 

(368)

(301)

 





 



 






Taxation






















- current tax expense




(3)






46 

- deferred tax credit




11 



24 














46 


2





24 












 

 

(1,563)

Loss for the period after taxation attributable to shareholders of the Company

(747)

 

 

(277)














(305)p

(Loss) earnings per share:

   -basic

1



(146)p



(54)p




(303)p

   -diluted


1



(146)p




(54)p























 

 

 

 

 

 

 

 

 

 

 




Share of results of funds and joint ventures





40 


40 

Underlying profit before taxation

13 


13 

10 


10 


(354)

(354)

Net valuation movement (includes profits and losses on disposals)

(138)

(138)


(69)

(69)


(3)

(3)

Goodwill impairment









Non-recurring items









Current tax



(2)

(2)


(2)

(2)


Deferred tax






40 

(346)

(306)

 

4

13 

(139)

(126)

10 

(71)

(61)

 

 

 

 

 

 

 

 

 

 

 












*

As defined in note 1













Notes to the accounts (unaudited)



















1. Performance measures




















Year ended


Three months ended 30 September

Six months ended 30 September

31 March 2008


2008

2007

2008

2007


Pence
per share



Pence
per share


Pence
per share


Pence
per share


Pence
per share

Earnings£m

(Loss) earnings per share (diluted)

Earnings £m

Earnings £m

Earnings £m

Earnings £m












284 


Underlying pre tax profit -income statement

70 


67 


144 


143 


(8)


Tax charge relating to underlying profit

(3)


(3)


(4)


(6)













276 

53p

Underlying earnings per share

67 

13p

64 

12p

140 

27p

137 

26p














Realisation of cash flow hedges





13 


Tax and other items

















289 

56p

EPRA earnings per share

67 

13p

65 

12p

140 

27p

148 

28p












(1,563)

(303)p

Loss for the period after taxation

(747)

(146)p

(277)

(54)p

(1,312)

(257)p

(2)

0p












The European Public Real Estate Association (EPRA) issued Best Practices Policy Recommendations in November 2006, which gives guidelines for performance measures. The EPRA earnings measure excludes investment property revaluations and gains on disposals, intangible asset movements and their related taxation.












Underlying earnings consists of the EPRA earnings measure, with additional company adjustments. Adjustments include realisation of cash flow hedges and prior year tax items.












The weighted average number of shares in issue for the six month period was: basic: 509m (three months ended 30 September 2008: 510m; year ended 31 March 2008: 512m; six months ended 30 September 2007: 519m; three months ended 30 September 2007: 516m); diluted for the effect of share options: 511m (three months ended 30 September 2008: 512m; year ended 31 March 2008: 516m; six months ended 30 September 2007: 520m; three months ended 30 September 2007: 517m). Basic earnings per share (undiluted) for the six month period were (258)p (three months ended 30 September 2008: (146)p; year ended 31 March 2008: (305)p; six months ended 30 September 2007: 0p; three months ended 30 September 2007: (54)p). Earnings per share shown in the table above are diluted.












31 March








30 September

30 September

30 June

2008


Net asset value (NAV)




2008

2007

2008

£m








£m

£m

£m












6,790 


Balance sheet net assets




5,289 

8,621 

6,260 












102 


Deferred tax arising on revaluation movements

63 

134 

85 

(3)


Mark to market on effective cash flow hedges and related debt adjustments

(2)

(108)

(136)

47 


Dilution effect of share options



43 

49 

43 












6,936 

 

EPRA NAV

 

 

 

 

 

5,393 

8,696 

6,252 












1344p

 

EPRA NAV per share

 

 

 

1043p

1682p

1212p












The EPRA NAV per share excludes the mark to market on effective cash flow hedges and related debt adjustments, deferred taxation on revaluations and is calculated on a fully diluted basis.












At 30 September 2008, the number of shares in issue was: basic: 510m (30 June 2008: 509m; 31 March 2008: 509m; 30 September 2007: 509m); diluted for the effect of share options: 517m (30 June 2008: 516m; 31 March 2008: 516m; 30 September 2007: 517m).












Total return per share of minus 21.1% represents a reduction in EPRA NAV per share of 301p net of dividends paid of 17.5p (being the final two quarters of the 35p full year 2008 dividend, see note 7) in the six months to 30 September 2008. Total return per share for the year ended 31 March 2008 was minus 18.1%. 



2. Income statement notes

 

 

 

 

 

 









Year ended




Three months ended

Six months ended

31 March




30 September

30 September

2008




2008

2007

2008

2007

£m




£m

£m

£m

£m


Gross and net rental income














547 

Rent receivable


 

120 

135 

240 

276 

46 

Spreading of tenant incentives and guaranteed rent increases

11 

18 

21 

Surrender premiums




 




 

 

 

 

596 

Gross rental income


126 

147 

258 

300 









49 

Service charge income


11 

19 

25 

26 

 




 

 

 

 

645 

Gross rental and related income

137 

166 

283 

326 









(49)

Service charge expenses


(11)

(19)

(25)

(26)

(35)

Property operating expenses


(5)

(6)

(10)

(18)









561 

Net rental and related income

 

121 

141 

248 

282 










Fees and other income















Performance and management fees (from funds




21 

 and joint ventures)



11 

16 

Dividend received from Songbird Estates plc



16 

Other fees and commission



 




 

 

 

 

40 

Underlying



29 

30 

Capital dividend received from Songbird Estates plc


30 









70 

 

 

 

59 










Net revaluation gains (losses) on property and investments











Income statement







(1,588)

Revaluation of properties


(677)

(312)

(1,159)

(191)

26 

Result on property disposals


(6)

16 

(48)

40 

 




 

 

 

 

(1,562)




(683)

(296)

(1,207)

(151)

(354)

Share of losses of funds and joint ventures (note 4)

(138)

(69)

(265)

(56)

 




 

 

 

 

(1,916)




(821)

(365)

(1,472)

(207)


Consolidated statement of recognised income 

and expense


57 

Revaluation of development properties


34 

(44)

94 

Revaluation of owner-occupied property

(2)

(3)

(70)

Revaluation of investments


(56)


(73)

(30)









(1,926)

 

 

 

(879)

(324)

(1,592)

(136)










Tax expense (income)














Current tax:

UK corporation tax (28%)


Foreign tax





 




 

 

 

 




(4)

Adjustments in respect of prior periods


(1)


(2)

 




 

 

 

 


Total current tax expense



(46)

Deferred tax on revaluations


(11)

(24)

(19)

(34)

 




 

 

 

 

(46)

Group total taxation (net)


(8)

(24)

(15)

(33)









(2)

Attributable to funds and joint ventures

(8)









(48)

Total taxation

 

 

(7)

(22)

(23)

(30)









Tax attributable to underlying profits for the six months ended 30 September 2008 was £4m (three months to 30 September 2008: £3m, year to 31 March 2008: £8m; six months to 30 September 2007: £6m; three months to 30 September 2007: £3m).



3. Property

 

 

 

 

 








Total property interests are £11,571m at 30 September 2008 comprising properties held by the Group of £8,758m, share of properties held by funds of £1,091m and share of properties held by joint ventures of £1,722m. Properties were valued on the basis of market value, supported by market evidence, in accordance with the Appraisal and Valuation Standards published by The Royal Institution of Chartered Surveyors.















31 March




30 September

30 September

30 

June

2008




2008

2007

2008

£m




£m

£m

£m








9,389 

Investment properties

8,321 

12,216 

8,393 

1,062 

Development properties

418 

961 

980 

53 

Owner-occupied property

45 

57 

51 

10,504 

Carrying value of properties on balance sheet

8,784 

13,234 

9,424 








(35)

Head lease liabilities

(26)

(35)

(26)








10,469 

Total British Land Group property portfolio valuation

8,758 

13,199 

9,398 








At 30 September 2008 Group properties valued at £6,120m* were subject to a security interest (30 June 2008: £6,465m, 31 March 2008: £7,162m; 30 September 2007: £8,762m) and other properties of non-recourse companies amounted to £2m* (30 June 2008: £2m, 31 March 2008: £2m; 30 September 2007: £12m). 


*see note 5.3








4. Funds and joint ventures











Summary of British Land's share of investments in funds and joint ventures at 30 September 2008










Underlying

Underlying






profit

profit






(three

(six

Net

Gross

Gross



months)

months)

Investment

assets

liabilities



£m

£m

£m

£m

£m

Share of funds

10 

606 

1,127 

(521)

Share of joint ventures

17 

707 

1,832 

(1,125)

Total 

13 

27 

1,313 

2,959 

(1,646)








At 30 September 2008 the investment in Joint Ventures included within the total net investment in Funds and Joint Ventures was £725m (30 June 2008: £817m; 31 March 2008: £833m; 30 September 2007: £748m), see also note 5.3.








Amounts owed to joint ventures at 30 September 2008 were £30m (30 June 2008: £29m; 31 March 2008: £29m; 30 September 2007: £28m), see also note 5.3.








British Land's share of the results of funds and joint ventures








Year ended



Three months ended

Six months ended

31 March



30 September

30 September

2008



2008

2007

2008

2007

£m



£m

£m

£m

£m








113 

Gross rental income

36 

28 

73 

55 








106 

Net rental and related income

34 

26 

69 

52 

(6)

Other income and expenditure

(1)

(2)

(3)

(60)

Net financing costs

(21)

(15)

(40)

(30)

 



 

 

 

 

40 

Underlying profit before taxation

13 

10 

27 

19 








(354)

Net valuation and disposal movements

(138)

(69)

(265)

(56)

Non-recurring items



(3)

Goodwill impairment



(2)

 



 

 

 

 

(308)

Loss on ordinary activities before taxation

(125)

(59)

(238)

(30)








Current tax

(2)

(2)

(3)

Deferred tax










(306)

Loss on ordinary activities after taxation

(126)

(61)

(230)

(33)



5. Net Debt










31 March


30 September

30 September

30 June

2008


2008

2007

2008

£m


£m

£m

£m






2,869 

Securitisations

2,846 

3,612 

2,857 

1,172 

Debentures

1,171 

1,175 

1,172 

785 

Bank loans and overdrafts

399 

1,279 

535 

436 

Other bonds and loan notes

445 

436 

436 

5,262 

Gross debt

4,861 

6,502 

5,000 






31 

Interest rate and currency derivative liabilities

28 

22 

22 

(17)

Interest rate and currency derivative assets

(20)

(103)

(117)

5,276 


4,869 

6,421 

4,905 

(244)

Cash and short-term deposits

(387)

(453)

(581)






5,032 

Net debt

4,482 

5,968 

4,324 











1. Gross debt includes £59m due within one year at 30 September 2008 (30 June 2008: £108m; 

   31 March 2008: £111m; 30 September 2007: £117m).

2. Undrawn committed bank facilities amounted to £2,698m at 30 September 2008.

3. The financial covenants applicable to the Group unsecured debt are:

  a. Net Borrowings not to exceed 175% of Adjusted Capital and Reserves.  At 

   30 September 2008 the ratio is 78%:

  • Net Borrowings are £4,532m, being the principal amount of gross debt of £4,866m plus amounts owed to joint ventures of £30m (see note 4) and TPP Investments Ltd of £23m (see note 9), less the cash and short term deposits of £387m; and 

  • Adjusted Capital and Reserves are £5,822m, being share capital and reserves of £5,289m (balance sheet), adjusted for £63m of deferred tax (see note 1), £472m exceptional refinancing charges (see note 6) and £(2)m mark to market on interest rate swaps (see note 1); and

  b.   Net Unsecured Borrowings not to exceed 70% of Unencumbered Assets. At 

   30 September 2008 the ratio is 17%:

  • Net Unsecured Borrowings are £571m, being the principal amount of gross debt of £4,866m plus amounts owed to joint ventures of £30m (see note 4) less cash and deposits not subject to a security interest of £55m and the principal amount of secured and non-recourse borrowings of £4,270m; and

  • Unencumbered Assets are £3,346m being properties of £8,758m (see note 3) plus investments in funds and joint ventures of £1,313m (balance sheet) and other investments of £122m (balance sheet) less investments in joint ventures of £725m (see note 4) and encumbered assets of £6,122m (see note 3).




6. Reserves








Share

Share


Other

Retained



capital

premium

reserves

earnings

Total


£m

£m


£m

£m

£m








At 1 April 2007

130 

1,263 


532 

6,822 

8,747 








Total recognised income and expense




41 

387 

428 

Share issues





Purchase of own shares





(12)

(12)

Adjustment for share and share option awards





Dividends paid in the three month period

 

 

 

 

(34)

(34)

At 30 June 2007

130 

1,265 

 

573 

7,166 

9,134 








 

 

 

 

 

 

 

At 1 July 2007

130 

1,265 


573 

7,166 

9,134 








Total recognised income and expense




(72)

(278)

(350)

Share issues





Purchase of own shares





(125)

(125)

Adjustment for share and share option awards





Dividends paid in the three month period

 

 

 

 

(43)

(43)

At 30 September 2007

130 

1,266 

 

501 

6,724 

8,621 








 

 

 

 

 

 

 

At 1 April 2007

130 

1,263 


532 

6,822 

8,747 








Total recognised income and expense




(197)

(1,461)

(1,658)

Share issues




Purchase of own shares





(151)

(151)

Adjustment for share and share option awards





11 

11 

Dividends paid in the year

 

 

 

 

(166)

(166)

At 31 March 2008

131 

1,269 

 

335 

5,055 

6,790 








 

 

 

 

 

 

 

At 1 April 2008

131 

1,269 


335 

5,055 

6,790 








Total recognised income and expense




77 

(565)

(488)

Share issues





Adjustment for share and share option awards





Dividends paid in the three month period

 

 

 

 

(45)

(45)

At 30 June 2008

131 

1,270 

 

412 

4,447 

6,260 








 

 

 

 

 

 

 

At 1 July 2008

131 

1,270 


412 

4,447 

6,260 








Total recognised income and expense




(182)

(748)

(930)

Reallocation




(219)

219 


Share issues





Adjustment for share and share option awards





Dividends paid in the three month period

 

 

 

 

(44)

(44)

At 30 September 2008

131 

1,271 

 

11 

3,876 

5,289 








At 30 September 2008, of the issued 25p ordinary shares, 2m shares were held in the ESOP Trust (30 June 2008: 2m; 31 March 2008: 2m; 30 September 2007: 3m), 11m shares were held as Treasury shares (30 June 2008: 11m; 31 March 2008: 11m; 30 September 2007: 10m) and 510m shares were in free issue (30 June 2008: 509m; 31 March 2008: 509m; 30 September 2007: 509m). All issued shares are fully paid.








In calculating Adjusted Capital and Reserves for the purpose of the unsecured debt financial covenants, there is an adjustment of £472m to reflect the cumulative net amortised exceptional items relating to the refinancings in the years ending 31 March 2005, 2006 and 2007, see also note 5.3.  


7. Dividends


















The proposed second interim dividend of 9.375 pence per share, totalling £48m, was approved by the Board on 18 November 2008 and is payable on 13 February 2009 to shareholders on the register at the close of business on 14 January 2009. The dividend will consist of two components: a property income distribution (PID) as required by REIT legislation of 2 pence per share and a non-PID of 7.375 pence per share. The PID element of the dividend may vary over time and is paid after deduction of withholding tax at the basic rate (20% for 2008/2009). However, certain classes of shareholder may be able to claim exemption from deduction of withholding tax. Please refer to our website (www.britishland.com) for details. The non-PID element will be treated as a normal dividend. 

The 2009 first interim dividend of 9.375 pence per share, totalling £48m, is payable on 14 November 2008.










The reconciliation of movements in shareholders' funds shows total dividends paid in the six month period to 30 September 2008 of £89m being the third 2008 interim dividend of £45m (8.75 pence per share) paid on 19 May 2008 and the 2008 final dividend of £44m (8.75 pence per share) paid on 15 August 2008.










The Company offers shareholders the option to reinvest their cash dividends automatically in the Company's shares through the Dividend Reinvestment Plan (DRIP). The DRIP will apply to both the PID and non-PID elements of the dividend for those shareholders who have elected to participate in the plan. Further details of the DRIP can be found on the Company's website (www.britishland.com) or by calling Equiniti's DRIP helpline on 0871 384 2268.










8. Segment information


















Since the UK is the predominant location of the Group's property portfolio, these financial statements and related notes represent the results and financial position of the Group's primary business segment. The secondary reporting format by property use is shown below:











Offices

Retail

Other

Total


2008

2007

2008

2007

2008

2007

2008

2007

 

£m

£m

£m

£m

£m

£m

£m

£m

Six months ended 30 September









Revenue

136

180

144

188

12

18

292

386

Net rental income

117

112

121

157

10

13

248

282

Segment assets

4,469

6,066

5,369

8,379

913

1,347

10,751

15,792

Capital expenditure

238

342

32

60

 - 

16

270

418

Three months ended 30 September









Revenue

64

75

70

91

6

8

140

174

Net rental income

56

56

60

79

5

6

121

141

Capital expenditure

101

99

16

25

 - 

16

117

140










Segment assets include the Group's investment in funds and joint ventures.












9. Contingent liabilities


















TPP Investments Limited, a wholly owned ring-fenced special purpose subsidiary, is a partner in The Tesco British Land Property Partnership and, in that capacity, has entered into a secured bank loan under which its liability is limited to £23m (30 June 2008, 31 March 2008, 30 September 2007: £23m) and recourse is only to the partnership assets.










10. Related party transactions


















Details of transactions with funds and joint ventures including debt guarantees by the Company are given in notes 2 and 9. Amounts owed to joint ventures are detailed in note 4.










There have been no material changes in the related party transactions described in the last annual report.










11. Basis of preparation


















The financial information for the period ended 30 September 2008 does not constitute statutory accounts as defined in section 240 of the Companies Act 1985. A copy of the statutory accounts for that year has been delivered to the Registrar of Companies. The auditors' report on those accounts was not qualified, did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying the report, and did not contain statements under section 237(2) or (3) of the Companies Act 1985.










The financial information included in this announcement has been prepared using accounting policies consistent with International Financial Reporting Standards (IFRS) and in accordance with IAS 34 'Interim Financial Reporting'. The same accounting policies, estimates, presentation and methods of computation are followed in the quarterly report as applied in the Group's latest annual audited financial statements. The current period financial information presented in this document is unaudited.










The interim financial information was approved by the Board on 18 November 2008.





Table A














Summary income statement based on proportional consolidation



for the period ended 30 September 2008












The following pro forma information is unaudited and does not form part of the consolidated primary statements or the notes thereto. It presents the results of the Group, with its share of the results of funds and joint ventures included on a line by line, i.e. proportional basis. The underlying profit before taxation and total profit after taxation are the same as presented in the consolidated income statement.















Year






ended



Three months ended

Six months ended

31 March



30 

September

30 June

30 September

30 September

2008



2008

2008

2008

2007

£m



£m

£m

£m

£m








709 

Gross rental income

162 

169 

331 

355 








667 

Net rental income

155 

162 

317 

334 








40 

Fees and other income

10 

29 








(73)

Administrative expenses

(16)

(17)

(33)

(41)








(350)

Net interest costs

(74)

(76)

(150)

(179)








284 

Underlying profit before taxation

70 

74 

144 

143 








Debt refinancing items











(1,916)

Net valuation movement (includes profits and losses on disposal) 

(821)

(651)

(1,472)

(207)








(15)

Amortisation of intangible assets

(3)

(4)

(7)

(5)








30 

Songbird Estates plc dividend (capital)



30 








(3)

Goodwill impairment




(2)








 (1,611)

Loss on ordinary activities before taxation

(754)

(581)

(1,335)

(32)








(8)

Tax charge relating to underlying profit

(3)

(1)

(4)

(6)








47 

Deferred tax

12 

11 

23 

34 








Other taxation

(2)

 

 

 

 

 

 

 

(1,563)

Loss for the period after taxation

(747)

(565)

(1,312)

(2)








53p

Underlying earnings per share - diluted basis

13p

14p

27p

26p








The underlying earnings per share is calculated on underlying profit before taxation of £144m, tax attributable to underlying profits of £4m and 511m shares on a diluted basis, for the six months ended 30 September 2008, and underlying profit before taxation of £70m, tax attributable to underlying profits of £3m and 512m shares on a diluted basis, for the three months ended 30 September 2008.
























Table A (continued)









Summary balance sheet based on proportional consolidation



as at 30 September 2008









The following pro forma information is unaudited and does not form part of the consolidated primary statements or the notes thereto. It presents the composition of the EPRA net assets of the Group, with its share of the net assets of funds and joint ventures included on a line by line, i.e. proportional basis and assuming full dilution.











31 March


30 September

30 September

30 June

2008


2008

2007

2008

£m


£m

£m

£m






7,661 

Retail properties

6,829 

9,429 

7,202 

5,505 

Office properties

4,468 

6,067 

4,771 

305 

Other properties

274 

414 

315 

13,471 

Total properties

11,571 

15,910 

12,288 






197 

Other investments

122 

237 

180 

39 

Intangible assets

33 

45 

36 

(358)

Other net liabilities

(407)

(373)

(411)

(6,413)

Net debt

(5,926)

(7,123)

(5,841)

 

 

 

 

 

6,936 

EPRA NAV (note 1)

5,393 

8,696 

6,252 

 

 

 

 

 

1344p

EPRA NAV per share (note 1)

1043p

1682p

1212p







Total property valuations including share of funds and joint ventures






10,469 

British Land Group

8,758 

13,199 

9,398 







Share of funds and joint ventures



2,889 

Investment properties

2,706 

2,630 

2,777 

119 

Development properties

113 

87 

119 

(6)

Head lease liabilities

(6)

(6)

(6)

 


 

 

 

3,002 


2,813 

2,711 

2,890 






13,471 

Total property portfolio valuation

11,571 

15,910 

12,288 







Calculation of EPRA NNNAV per share








6,936 

EPRA NAV

5,393 

8,696 

6,252 






(102)

Deferred tax arising on revaluation movements

(63)

(134)

(85)






Mark to market on effective cash flow hedges and related debt adjustments

108 

136 

582 

Mark to market on debt

802 

350 

674 

 

 

 

 

 

7,419 

EPRA NNNAV

6,134 

9,020 

6,977 

 

 

 

 

 

1438p

EPRA NNNAV per share

1186p

1745p

1352p






EPRA NNNAV is the EPRA NAV adjusted to reflect the fair value of the debt and derivatives and to include the deferred taxation on revaluations.















This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR DDBDBIXBGGII
UK 100