Consolidated Income Statement for the year ended 31 March 2012 |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
2011 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
Underlying |
Capital |
|
Underlying |
Capital |
|
|
|
|
pre tax* |
and other |
Total |
pre tax* |
and other |
Total |
|
|
Note |
£m |
£m |
£m |
£m |
£m |
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross rental and related income |
3 |
332 |
|
332 |
298 |
|
298 |
|
|
|
|
|
|
|
|
|
|
Net rental and related income |
3 |
286 |
|
286 |
255 |
|
255 |
|
|
|
|
|
|
|
|
|
|
Fees and other income |
4 |
16 |
|
16 |
15 |
|
15 |
|
|
|
|
|
|
|
|
|
|
Amortisation of intangible assets |
|
|
|
(10) |
(10) |
|||
|
|
|
|
|
|
|
|
|
Joint ventures and funds (see also below) |
|
113 |
69 |
182 |
117 |
264 |
381 |
|
|
|
|
|
|
|
|
|
|
Administrative expenses |
(69) |
|
(69) |
(61) |
|
(61) |
||
|
|
|
|
|
|
|
|
|
Net valuation movement (includes result on disposals) |
5 |
|
143 |
143 |
|
321 |
321 |
|
|
|
|
|
|
|
|
|
|
Net financing costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- financing income |
6 |
24 |
2 |
26 |
29 |
3 |
32 |
|
- financing charges |
6 |
(101) |
(4) |
(105) |
(99) |
(4) |
(103) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(77) |
(2) |
(79) |
(70) |
(1) |
(71) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit on ordinary activities before taxation |
269 |
210 |
479 |
256 |
574 |
830 |
||
|
|
|
|
|
|
|
|
|
Taxation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- current tax expense |
7 |
|
(2) |
(2) |
|
(2) |
(2) |
|
- deferred tax income |
7 |
|
3 |
3 |
|
12 |
12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
1 |
|
10 |
10 |
|
|
|
|
|
|
|
|
|
Profit for the year after taxation attributable to shareholders of the Company |
|
480 |
|
|
840 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
basic |
2 |
|
|
54.1p |
|
|
95.7p |
|
diluted |
2 |
|
|
53.8p |
|
|
95.2p |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of results of joint ventures and funds |
|
|
|
|
||||
Underlying profit before taxation |
113 |
|
113 |
117 |
|
117 |
||
Net valuation movement (includes result on disposals) |
|
72 |
72 |
|
270 |
270 |
||
Non-recurring items |
|
|
(3) |
(3) |
|
|
|
|
Current tax expense |
|
|
(1) |
(1) |
|
(3) |
(3) |
|
Deferred tax income (expense) |
1 |
1 |
|
(3) |
(3) |
|||
|
|
9 |
113 |
69 |
182 |
117 |
264 |
381 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All results derive from continuing operations. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*As defined in note 2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheet
|
|||
as at 31 March 2012
|
|||
|
|
2012
|
2011
|
|
Note
|
£m
|
£m
|
Assets
|
|||
Non-current assets
|
|||
Investment and development properties
|
8
|
5,346
|
4,752
|
Owner-occupied property
|
8
|
41
|
38
|
|
|
5,387
|
4,790
|
|
|
|
|
Other non-current assets
|
|||
Investments in joint ventures and funds
|
9
|
2,191
|
2,066
|
Other investments
|
10
|
28
|
51
|
|
|
7,606
|
6,907
|
|
|||
Current assets
|
|||
Trading properties
|
8
|
47
|
|
Debtors
|
11
|
168
|
90
|
Liquid investments
|
14
|
200
|
203
|
Cash and short-term deposits
|
14
|
137
|
60
|
|
|
552
|
353
|
|
|
|
|
Total assets
|
|
8,158
|
7,260
|
|
|||
Liabilities
|
|||
Current liabilities
|
|||
Short-term borrowings and overdrafts
|
14
|
(49)
|
(319)
|
Creditors
|
12
|
(376)
|
(333)
|
|
|
(425)
|
(652)
|
|
|
|
|
Non-current liabilities
|
|
|
|
Debentures and loans
|
14
|
(2,572)
|
(1,620)
|
Other non-current liabilities
|
13
|
(25)
|
(23)
|
Deferred tax liabilities
|
7
|
(32)
|
(35)
|
|
|
(2,629)
|
(1,678)
|
|
|
||
Total liabilities
|
|
(3,054)
|
(2,330)
|
|
|
|
|
Net assets
|
|
5,104
|
4,930
|
|
|||
Equity
|
|||
Share capital
|
|
225
|
224
|
Share premium
|
|
1,237
|
1,237
|
Other reserves
|
|
(164)
|
(68)
|
Retained earnings
|
3,806
|
3,537
|
|
|
|
|
|
Total equity attributable to shareholders
|
|||
of the Company
|
5,104
|
4,930
|
|
|
|||
|
|||
EPRA NAV per share*
|
2
|
595p
|
567p
|
|
|||
|
|||
|
|||
* As defined in note 2
|
Consolidated Statement of Comprehensive Income |
|||
for the year ended 31 March 2012 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
2011 |
|
|
£m |
£m |
|
|
|
|
|
|
|
|
Profit for the year after taxation |
480 |
840 |
|
|
|
|
|
Other comprehensive income: |
|
||
(Losses) gains on cash flow hedges |
|
||
- Group |
|
(65) |
(13) |
- Joint ventures and funds |
(50) |
18 |
|
|
|
(115) |
5 |
|
|
|
|
Transferred to the income statement (cash flow hedges) |
|||
- foreign currency derivatives |
|
6 |
|
- interest rate derivatives |
18 |
14 |
|
|
|
|
|
|
|
18 |
20 |
|
|
|
|
Exchange differences on translation of foreign operations |
|
||
- hedging and translation |
9 |
|
|
- other |
|
(8) |
|
|
|
|
|
Net actuarial loss on pension scheme |
(3) |
(2) |
|
|
|
|
|
Other comprehensive (loss) income for the year |
(99) |
23 |
|
|
|
|
|
|
|
|
|
Total comprehensive income for the year attributable to shareholders of the company |
381 |
863 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Cash Flows
|
|||
for the year ended 31 March 2012
|
|||
|
|
2012
|
2011
|
|
Note
|
£m
|
£m
|
|
|
|
|
|
|
|
|
Rental income received from tenants
|
271
|
227
|
|
Fees and other income received
|
21
|
21
|
|
Operating expenses paid to suppliers and employees
|
(81)
|
(66)
|
|
Cash generated from operations
|
211
|
182
|
|
|
|
|
|
|
|
|
|
Interest paid
|
(89)
|
(96)
|
|
Interest received
|
17
|
19
|
|
UK corporation tax received
|
3
|
|
|
Distributions and other receivables from joint ventures and funds
|
64
|
105
|
|
Net cash inflow from operating activities
|
206
|
210
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
||
Development and other capital expenditure
|
(106)
|
(62)
|
|
Purchase of investment properties
|
(382)
|
(379)
|
|
Sale of investment properties
|
59
|
68
|
|
Purchase of investments
|
(22)
|
|
|
Deferred consideration received
|
12
|
22
|
|
Loans repaid by Broadgate joint venture
|
|
220
|
|
Investment in and loans to joint ventures and funds
|
(110)
|
(123)
|
|
Capital distributions received from joint ventures and funds
|
|
12
|
|
Indirect taxes received in respect of investing activities
|
2
|
2
|
|
Net cash outflow from investing activities
|
(547)
|
(240)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|||
Dividends paid
|
15
|
(212)
|
(139)
|
Movement in other financial liabilities
|
(4)
|
(14)
|
|
Increase in bank and other borrowings
|
14
|
634
|
171
|
Net cash inflow from financing activities
|
418
|
18
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
77
|
(12)
|
|
Cash and cash equivalents at 1 April
|
60
|
72
|
|
Cash and cash equivalents at 31 March
|
137
|
60
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents consists of:
|
|
||
Cash and short-term deposits
|
14
|
137
|
60
|
|
|
|
|
Consolidated Statement of Changes in Equity for the year ended 31 March 2012 |
|
|||||
|
|
|
|
|
|
|
|
|
|
Hedging and |
|
|
|
|
Share |
Share |
translation |
Revaluation |
Retained |
|
|
capital* |
premium |
reserve* |
reserve* |
earnings |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
Balance at 1 April 2011 |
224 |
1,237 |
(34) |
(34) |
3,537 |
4,930 |
Profit for the year after taxation |
|
|
|
|
480 |
480 |
Joint ventures and funds revaluations |
|
|
|
(50) |
|
(50) |
Losses on cash flow hedges |
|
|
(65) |
|
|
(65) |
Reclassification of losses on cash flow |
|
|
|
|
|
|
- interest rate derivatives |
|
|
18 |
|
|
18 |
Exchange differences on translation of foreign operations |
9 |
(8) |
|
1 |
||
Net actuarial loss on pension schemes |
|
|
|
|
(3) |
(3) |
Other comprehensive loss |
|
|
(38) |
(58) |
(3) |
(99) |
Total comprehensive (loss) income for the year |
|
|
(38) |
(58) |
477 |
381 |
Share issues |
1 |
|
|
|
|
1 |
Adjustment for share and share option awards |
|
|
|
|
5 |
5 |
Dividends payable in year (26.0p per share) |
|
|
|
|
(231) |
(231) |
Adjustment for scrip dividend element |
|
|
|
|
18 |
18 |
Balance at 31 March 2012 |
225 |
1,237 |
(72) |
(92) |
3,806 |
5,104 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 1 April 2010 |
220 |
1,241 |
(38) |
(52) |
2,837 |
4,208 |
Profit for the year after taxation |
|
|
|
|
840 |
840 |
Joint ventures and funds revaluations |
|
|
|
18 |
|
18 |
De-designation of cash flow hedges |
|
|
(3) |
|
3 |
|
Losses on cash flow hedges |
|
|
(13) |
|
|
(13) |
Reclassification of losses on cash flow |
|
|
|
|
|
|
- foreign currency derivatives |
|
|
6 |
|
|
6 |
- interest rate derivatives |
|
|
14 |
|
|
14 |
Net actuarial loss on pension schemes |
|
|
|
|
(2) |
(2) |
Other comprehensive income |
|
|
4 |
18 |
1 |
23 |
Total comprehensive income for the year |
|
|
4 |
18 |
841 |
863 |
Share issues |
4 |
(4) |
|
|
|
|
Adjustment for share and share option awards |
|
|
|
|
6 |
6 |
Dividends payable in year (26.0p per share) |
|
|
|
|
(228) |
(228) |
Adjustment for scrip dividend element |
|
|
|
|
81 |
81 |
Balance at 31 March 2011 |
224 |
1,237 |
(34) |
(34) |
3,537 |
4,930 |
* refer to note 17 |
|
|
|
|
|
|
Notes to the accounts for the year ended 31 March 2012 |
|
|
|
1. Basis of preparation |
|
|
|
The financial information set out above does not constitute the Company's statutory accounts for the years ended 31 March 2012 or 2011, but is derived from those accounts. Statutory accounts for 2011 have been delivered to the Registrar of Companies and those for 2012 will be delivered following the Company's annual general meeting. The auditor has reported on those accounts; their reports were unqualified, did not draw attention to any matters by way of emphasis and did not contain statements under s498(2) or (3) of Companies Act 2006 or equivalent preceding legislation. |
|
|
|
The financial statements for the year ended 31 March 2012 have been prepared on the historical cost basis, except for the revaluation of properties, investments and derivatives. The financial statements have also been prepared in accordance with International Financial Reporting Standards (IFRSs) as adopted by the European Union and therefore comply with Article 4 of the EU IAS Regulation. |
|
|
|
While the financial information included in this preliminary announcement has been prepared in accordance with the recognition and measurement criteria of International Financial Reporting Standards (IFRSs), this announcement does not itself contain sufficient information to comply with IFRSs. The Company expects to publish full financial statements that comply with IFRSs in June 2012. |
|
|
|
|
|
The accounting policies used are consistent with those contained in the Group's last annual report and accounts for the year ended 31 March 2011, with the exception of the following which have had no effect on the financial statements: IAS 24 (revised 2009) - Related Party Disclosures; Amendment to IFRS 2 - Share Based Payments; Amendment to IFRS 7 - Financial Instruments Disclosures. Standards and interpretations not effective for the current accounting period were: IFRS 9 - Financial Instruments; IFRS 10 - Consolidated Financial Statements; IFRS 11 - Joint Arrangements; IFRS 12 - Disclosure of Interests in Other Entities; IFRS 13 - Fair Value Measurement. IAS 1 (amended) - Presentation of Items of Other Comprehensive Income; IAS 12 (amended) - Deferred Tax: recovery of assets; IAS 19 (revised) - Employee Benefits; IAS 27 (revised) - underlying Separate Financial Statements; IAS 28 (revised) - Investments in Associates and Joint Ventures. |
|
The Directors do not expect that the adoption of the standards listed above will have a material impact on the financial statements of the Group in future periods except as follows: IFRS 9 will impact both the measurement and disclosures of financial instruments; IFRS 12 will impact the disclosure of interests the Group has in other entities; IFRS 13 will impact the disclosure of fair value measurements; IAS 19 (revised) will impact the measurement of the various components representing movements in the defined benefit pension obligation. |
|
|
|
|
|
The financial statements have been prepared on the going concern basis as stated in the directors' responsibility statement. |
|
|
|
|
|
|
|
|
|
|
2. Performance measures |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
2012 |
|
2011 |
|
||||
Earnings per share (diluted) |
Earnings |
Pence |
|
Earnings |
|
Pence |
|
|
|
£m |
|
£m |
|
|
|||
|
|
|
|
|
|
|
|
|
Underlying pre tax profit - income statement |
269 |
|
|
256 |
|
|
|
|
Tax charge relating to underlying profit |
(4) |
|
|
(5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying earnings per share |
265 |
29.7 |
p |
251 |
|
28.5 |
p |
|
|
|
|
|
|
|
|
|
|
Mark to market on liquid investments (held for trading assets) |
(3) |
|
|
8 |
|
|
|
|
Non-recurring items* |
(3) |
|
|
(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
EPRA earnings per share |
259 |
29.0 |
p |
255 |
|
28.9 |
p |
|
|
|
|
|
|
|
|
|
|
Profit for the year after taxation |
480 |
53.8 |
p |
840 |
|
95.2 |
p |
|
|
|
|
|
|
|
|
|
|
*Non-recurring items for the year ended 31 March 2012 of £3m relate to the debt break costs in HUT and for the year ended 31 March 2011 £4m relate to fair value adjustments on the buy back of Group debentures. |
||||||||
|
|
|
|
|
|
|
|
|
The European Public Real Estate Association (EPRA) issued Best Practices Recommendations most recently in October 2010, which gives guidelines for performance measures. The EPRA earnings measure excludes investment property revaluations and gains or losses on disposals, intangible asset movements and their related taxation. A summary of the EPRA Performance Measures is provided in table B within the Supplementary Disclosures. |
||||||||
|
|
|
|
|
|
|
|
|
Underlying earnings consists of the EPRA earnings measure, with additional company adjustments. Adjustments include mark to market adjustments on held for trading assets, fair value adjustments on the buy back of debentures and debt break costs. |
||||||||
|
|
|
|
|
|
|
|
|
The weighted average number of shares in issue for the year was: basic: 887m (2011: 878m); diluted for the effect of share options: 892m (2011: 882m). Basic undiluted earnings per share for the year was 54.1p (2011: 95.7p). Earnings per share shown in the table above are diluted. |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 March |
|
31 March |
|
|
Net asset value (NAV) (diluted) |
|
2012 |
|
2011 |
|
|||
|
|
|
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
|
|
Balance sheet net assets |
|
5,104 |
|
4,930 |
|
|||
|
|
|
|
|
|
|
|
|
Deferred tax arising on revaluation movements |
31 |
|
37 |
|
||||
Mark to market on effective cash flow hedges and related debt adjustments |
|
|
189 |
|
89 |
|
||
Dilution effect of share options |
|
57 |
|
45 |
|
|||
|
|
|
|
|
|
|
|
|
EPRA NAV |
|
|
5,381 |
|
5,101 |
|
||
|
|
|
|
|
|
|
|
|
EPRA NAV per share |
|
|
595 |
p |
567 |
p |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 31 March 2012, the number of shares in issue was: basic: 888m (2011: 885m); diluted for the effect of share options: 904m (2011: 899m). |
||||||||
|
|
|
|
|
|
|
|
|
Total accounting return per share for the year ended 31 March 2012 of 9.5% includes dividends paid of 26p (see note 15) in addition to the increase in EPRA NAV of 28p. Total accounting return per share for the year ended 31 March 2011 was 17.7%. |
||||||||
3. Gross and net rental and related income |
||||
|
|
2012 |
2011 |
|
|
|
£m |
£m |
|
|
|
|
|
|
Rent receivable |
|
259 |
227 |
|
Spreading of tenant incentives and guaranteed rent increases |
41 |
32 |
||
Surrender premia |
|
|
3 |
|
|
|
|
|
|
Gross rental income |
|
300 |
262 |
|
|
|
|
|
|
Service charge income |
|
32 |
36 |
|
|
|
|
|
|
Gross rental and related income |
332 |
298 |
||
|
|
|
|
|
Service charge expense |
|
(32) |
(36) |
|
Property operating expenses |
(14) |
(7) |
||
|
|
|
|
|
Net rental and related income |
286 |
255 |
||
|
|
|
|
|
The cash element of net rental income recognised during the year ended 31 March 2012 from properties which were not subject to a security interest was £126m (2011: £81m). Property operating expenses relating to investment properties that did not generate any rental income were £1m (2011: £1m). Contingent rents of £1m (2011: £1m) were recognised in the year. |
||||
|
|
|
|
|
4. Fees and other income |
|
|
||
|
|
2012 |
2011 |
|
|
|
£m |
£m |
|
|
|
|
|
|
Management fees (from joint ventures and funds) |
12 |
11 |
||
Other fees and commission |
4 |
4 |
||
|
|
|
|
|
|
|
16 |
15 |
|
|
|
|
|
|
|
|
|
|
|
5. Net revaluation gains on property and investments |
||||
|
|
2012 |
2011 |
|
|
|
£m |
£m |
|
Consolidated income statement |
|
|||
Revaluation of properties |
|
143 |
297 |
|
Result on property disposals |
3 |
20 |
||
Revaluation of investments |
(3) |
8 |
||
Other revaluations movements |
|
(4) |
||
|
|
|
|
|
|
|
143 |
321 |
|
Share of valuation movement of joint ventures and funds |
72 |
270 |
||
|
|
|
|
|
Net revaluation gains on property and investments |
215 |
591 |
||
|
|
|
|
|
|
|
|
|
6. Net financing costs |
|
|
|
2012 |
2011 |
|
£m |
£m |
Interest payable on: |
|
|
Bank loans and overdrafts |
27 |
8 |
Other loans |
76 |
86 |
Obligations under finance leases |
1 |
|
|
|
|
|
104 |
94 |
Development interest capitalised |
(8) |
(5) |
|
|
|
|
96 |
89 |
Interest receivable on: |
|
|
Deposits, securities and liquid investments |
(17) |
(15) |
Loans to joint ventures |
|
(2) |
|
|
|
|
(17) |
(17) |
|
|
|
Other finance (income) costs: |
|
|
|
|
|
Expected return on pension scheme assets |
(7) |
(7) |
Interest on pension scheme liabilities |
5 |
5 |
Valuation movements on translation of foreign currency debt |
(5) |
|
Hedging reserve recycling |
|
5 |
|
|
|
Net financing expenses - underlying |
77 |
70 |
|
|
|
Capital and other |
|
|
Valuation movements on fair value debt |
66 |
(3) |
Valuation movements on fair value derivatives |
(68) |
3 |
Fair value adjustment on buy back of group debentures |
4 |
|
Fair value movement on non-hedge accounted derivatives |
4 |
(3) |
|
|
|
Net financing costs - capital |
2 |
1 |
|
|
|
Net financing costs |
79 |
71 |
|
|
|
Total financing income |
(26) |
(32) |
Total financing charges |
105 |
103 |
|
|
|
Net financing costs |
79 |
71 |
|
|
|
|
|
|
Interest on development expenditure is capitalised at a rate of 4.48% (2011: 5.20%). |
||
|
|
|
7. Taxation |
|
|
|
|
|
|
|
|
|
|
2012 |
2011 |
|
|
|
|
|
£m |
£m |
|
Tax expense (income) |
|
|
|
|
||
|
|
|
|
|
|
|
Current tax: |
|
UK corporation tax: 26% (2011: 28%) |
2 |
1 |
||
|
|
Foreign tax |
|
1 |
||
|
|
|
|
|
|
|
|
|
|
|
2 |
2 |
|
|
|
|
|
|
|
|
Total current tax expense |
|
2 |
2 |
|||
Deferred tax on revaluations |
|
(3) |
(12) |
|||
|
|
|
|
|
|
|
Group total taxation (net) |
|
(1) |
(10) |
|||
|
|
|
|
|
|
|
Attributable to joint ventures and funds |
|
6 |
||||
|
|
|
|
|
|
|
Total taxation |
|
|
|
(1) |
(4) |
|
|
|
|
|
|
|
|
Tax reconciliation |
|
|
|
|
|
|
Profit on ordinary activities before taxation |
479 |
830 |
||||
Less: profit attributable to joint ventures and funds |
(182) |
(381) |
||||
|
|
|
|
|
|
|
Group profit on ordinary activities before taxation |
297 |
449 |
||||
|
|
|
|
|
|
|
Tax on profit on ordinary activities at UK corporation tax rate of 26% (2011: 28%) |
77 |
126 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effects of: |
|
|
|
|
|
|
|
REIT exempt income and gains |
(70) |
(121) |
|||
|
Tax losses and other timing differences |
(8) |
(15) |
|||
|
|
|
|
|
|
|
Group total taxation |
|
|
(1) |
(10) |
||
|
|
|
|
|
|
|
Tax expense attributable to underlying profits for the year ended 31 March 2012 was £4m (2011: £5m). The underlying tax rate for the year ended 31 March 2012 was 1.5% (31 March 2011: 2.0%) |
||||||
|
|
|
|
|
|
|
Corporation tax payable at 31 March 2012 was £32m (2011: £30m) as shown in note 12. Deferred tax is calculated on temporary differences under the liability method using a tax rate of 24% (2011: 26%). The movement on deferred tax is as shown below: |
||||||
|
|
|
|
|
|
|
Deferred taxation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 April |
Credited |
31 March |
|
|
|
|
2011 |
to income |
2012 |
|
|
|
|
£m |
£m |
£m |
|
|
|
|
|
|
|
|
Property and investment revaluations |
31 |
(3) |
28 |
|||
Other timing differences |
4 |
|
4 |
|||
|
|
|
|
|
|
|
|
|
|
35 |
(3) |
32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Under the REIT regime development properties which are sold within three years of completion do not benefit from tax exemption. At 31 March 2012 the value of such properties is £763m (2011: £695m) and if these properties were to be sold and tax exemption was not available the tax arising would be £30m (2011: £21m). |
||||||
The deferred tax charge for the year ended 31 March 2012 includes a credit of £3m to reflect reduced deferred tax liabilities arising from the forthcoming reduction in the UK corporation tax rate to 24% (effective from 1 April 2012) |
||||||
|
|
|
|
|
|
8. Property |
|
|
|
|||
|
|
|
|
|
|
|
|
|
Investment & |
Trading |
Owner- |
|
|
|
|
Development |
Properties |
occupied |
Total |
|
|
|
£m |
£m |
£m |
£m |
|
|
|
|
|
|
|
|
Carrying value at 1 April 2011 |
4,752 |
|
38 |
4,790 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions: |
property purchases |
394 |
|
|
394 |
|
|
development expenditure |
113 |
|
|
113 |
|
|
capitalised interest |
5 |
|
|
5 |
|
|
capital expenditure on asset management initiatives |
10 |
|
|
10 |
|
|
|
|
|
|
|
|
|
|
522 |
|
|
522 |
|
|
|
|
|
|
|
|
Depreciation |
|
(1) |
(1) |
|||
|
|
|
|
|
|
|
Disposals |
(61) |
|
|
(61) |
||
|
|
|
|
|
|
|
Reclassification |
(47) |
47 |
|
|
||
|
|
|
|
|
|
|
Revaluations included in income statement |
139 |
|
4 |
143 |
||
|
|
|
|
|
|
|
Movement in tenant incentives and contracted rent uplift balances |
41 |
|
|
41 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying value at 31 March 2012 |
5,346 |
47 |
41 |
5,434 |
||
|
|
|
|
|
|
|
Head lease liabilities (note 13) |
|
(20) |
||||
|
|
|
|
|
|
|
Total Group property portfolio valuation at 31 March 2012 |
5,414 |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Group valuation of properties of £5,414m (2011: £4,783m) comprises freeholds of £4,034m (2011: £3,724m); virtual freeholds of £107m (2011: £162m); long leaseholds of £1,273m (2011: £897m) and short leaseholds of £nil (2011: £nil). The historical cost of properties was £4,264m (2011: £3,816m). |
||||||
|
|
|
|
|
|
|
At 31 March 2012 £47m of investment properties were reclassified to trading properties as it was determined that the Group's intention was to redevelop and sell these properties. |
||||||
|
|
|
|
|
|
|
The Group's property portfolio was valued by external valuers on the basis of Fair Value, in accordance with the RICS Valuation - Professional Standards 2012, eighth edition, published by The Royal Institution of Chartered Surveyors. Knight Frank LLP valued properties to an aggregate value of £5,133m (2011: £4,729m); other valuers £281m (2011: £54m). Valuers of joint venture and fund properties are detailed in note 9. |
||||||
|
|
|
|
|
|
|
Properties valued at £1,827m (2011: £2,850m) were subject to a security interest and other properties of non-recourse companies amounted to £49m (2011: £nil). |
||||||
|
|
|
|
|
|
|
Included within the property valuation is £86m (2011: £76m) in respect of accrued contracted rental uplift income, against which the Group holds a provision of £5m (2011: £5m). The balance arises through the IFRS treatment of leases containing such arrangements, which requires the recognition of rental income on a straight line basis over the lease term, with the difference between this and the cash receipt changing the carrying value of the property against which revaluations are measured. |
||||||
|
|
|
|
|
|
|
Cumulative interest capitalised against investment properties amounts to £78m (2011: £73m). |
||||||
|
|
|
|
|
|
|
Included in investment properties are £444m of properties which are in the course of development (2011: £149m). |
||||||
|
|
|
|
|
|
9. Joint ventures and funds |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
British Land's summary share of the results of joint ventures and funds |
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
2012 |
|
2011 |
|
|
|
|
|
|
|
|
|
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross rental income |
|
|
|
|
|
272 |
|
279 |
||||
Service charge income |
|
|
|
|
|
26 |
|
28 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross rental and related income |
|
|
|
|
|
298 |
|
307 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Net rental and related income |
|
|
|
|
|
260 |
|
263 |
||||
Other income and expenditure |
|
|
|
|
|
(6) |
|
(4) |
||||
Net financing costs |
|
|
|
|
|
(141) |
|
(142) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying profit before taxation |
|
|
|
|
|
113 |
|
117 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Net valuation movement (includes profits and losses on disposals) |
|
|
72 |
|
270 |
|||||||
Non-recurring items |
|
|
|
|
|
(3) |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit on ordinary activities before taxation |
|
|
|
|
|
182 |
|
387 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Current tax expense |
|
|
|
|
|
(1) |
|
(3) |
||||
Deferred tax income (expense) |
|
|
|
|
|
1 |
|
(3) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit on ordinary activities after taxation |
|
|
|
|
|
182 |
|
381 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary movement for the year of the investments in joint ventures and funds |
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
Loans |
|
Total |
|
|
|
|
|
|
|
|
|
£m |
£m |
|
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 April 2011 |
|
|
|
|
1,907 |
159 |
|
2,066 |
||||
Additions |
|
|
|
|
|
|
51 |
49 |
|
100 |
||
Disposals |
|
|
|
|
|
|
(9) |
|
(9) |
|||
Share of profit after taxation |
|
|
|
181 |
|
|
181 |
|||||
Distributions and dividends: |
capital |
|
|
|
(18) |
|
|
(18) |
||||
|
|
|
|
revenue |
|
|
|
(70) |
|
|
(70) |
|
Hedging and exchange movements |
|
|
|
|
(59) |
|
|
(59) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 March 2012 |
|
|
|
|
1,992 |
199 |
|
2,191 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
PREF, a fund owning a portfolio of retail property in Europe (in which British Land has a net investment of £96m), had a €173m syndicated bank loan of which €61m was refinanced in December 2011 with a new term loan in respect of assets in Spain. The remaining balance was repaid in full from a €100m loan provided by the unit holders and the utilisation of existing cash resources. A market uncertainty clause is included in the valuation report of the Portuguese properties within PREF, due to a lack of transactional evidence and uncertainty over the economic situation in that market. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 March 2012 the investment in joint ventures included within the total investment in joint ventures and funds was £1,690m (2011: £1,573m). |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions in the year include the receipt of £14m from HUT, £1m from PREF, £1m from HIF, £19m from Public House, £9m from Tesco joint ventures, £7m from Sainsbury joint ventures, £17m from Meadowhall and £5m from Broadgate. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 March 2012 the valuation of the Group's share of joint ventures and funds properties is £4,923m (2011: £4,789m); external net debt is £2,576m (2011: £2,697m) and the mark to market adjustment for external debt is £5m liability (2011: £104m asset). |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
The Joint Venture and Funds portfolios were valued by external valuers on the basis of Fair Value in accordance with the RICS Valuation - Professional Standards 2012, eighth edition, published by The Royal Institution of Chartered Surveyors. CB Richard Ellis Ltd valued properties to an aggregate value of £2,346m (2011: £2,357m), Knight Frank LLP an aggregate value of £2,577m (2011: £2,432m). |
||||||||||||
9. Joint ventures and funds (continued): joint ventures' summary financial statements |
|
|
|
|||||||||
|
|
|
|
|
|
|
||||||
A detailed breakdown of the 100% results of specific joint ventures and funds is set out on the two following pages. The total column represents the Group's share of all joint ventures and funds. All disclosures have been restated to British Land accounting policies under IFRS eliminating performance and management fees and upstream transactions due to the Group. |
||||||||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
Bluebutton |
MSC Property |
BL Sainsbury |
Tesco Joint |
The Scottish |
Leadenhall |
||||||
|
Properties |
Intermediate |
Superstores |
Ventures* |
Retail Property |
JV |
||||||
|
Ltd |
Holdings Ltd |
Ltd |
|
Limited Partnership |
|
||||||
|
|
|
|
|
|
|
||||||
|
Blackstone |
LSP Green Park |
|
|
Land Securities |
Oxford |
||||||
Partners |
Group LP funds |
Property Trust |
J Sainsbury plc |
Tesco plc |
Group PLC |
Properties |
||||||
|
|
|
|
|
|
|
||||||
Property sector |
City Offices |
Shopping Centres |
Superstores |
Superstores |
Shopping Centres |
City Offices |
||||||
|
Broadgate |
Meadowhall |
|
Retail Parks |
(Bon Accord) |
Leadenhall |
||||||
|
|
|
|
Shopping Centres |
|
|
||||||
Group share |
50% |
50% |
50% |
50% |
50% |
50% |
||||||
|
|
|
|
|
|
|
||||||
Date established |
November 2009 |
February 2009 |
March 2008 |
November 1996 |
March 2004 |
Dec 2010 |
||||||
|
|
|
|
|
|
|
||||||
Accounting period |
Year ended |
Year ended |
Year ended |
Year ended |
Year ended |
Year ended |
||||||
|
31 March |
31 March |
31 March |
31 March |
31 March |
31 March |
||||||
|
2012 |
2012 |
2012 |
2012 |
2012 |
2012 |
||||||
Summarised income statements |
£m |
£m |
£m |
£m |
£m |
£m |
||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
Gross rental and related income |
200 |
76 |
66 |
103 |
18 |
|
||||||
|
|
|
|
|
|
|
||||||
Net rental and related income |
161 |
72 |
66 |
101 |
13 |
|
||||||
Other income and expenditure |
(1) |
(10) |
(1) |
(1) |
(1) |
|
||||||
Net interest payable |
(97) |
(43) |
(32) |
(60) |
(7) |
|
||||||
|
|
|
|
|
|
|
||||||
Underlying profit before taxation |
63 |
19 |
33 |
40 |
5 |
|
||||||
Surplus (deficit) on revaluation |
126 |
54 |
(1) |
15 |
(6) |
20 |
||||||
Disposal of fixed assets |
|
|
|
|
|
|||||||
Non-recurring items |
(4) |
1 |
|
1 |
|
|
||||||
|
|
|
|
|
|
|
||||||
Profit (loss) on ordinary activities before taxation |
185 |
74 |
32 |
56 |
(1) |
20 |
||||||
Current tax |
|
|
|
(1) |
|
|
||||||
Deferred tax |
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
Profit (loss) on ordinary activities after taxation |
185 |
74 |
32 |
55 |
(1) |
20 |
||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
Summarised balance sheets |
£m |
£m |
£m |
£m |
£m |
£m |
||||||
|
|
|
|
|
|
|
||||||
Investment properties |
2,900 |
1,502 |
1,276 |
1,866 |
214 |
176 |
||||||
Current assets |
34 |
3 |
|
4 |
2 |
33 |
||||||
Upstream loans to joint venture shareholders |
|
|
|
|||||||||
Cash and deposits |
97 |
25 |
23 |
41 |
4 |
2 |
||||||
Gross assets |
3,031 |
1,530 |
1,299 |
1,911 |
220 |
211 |
||||||
|
|
|
|
|
|
|
||||||
Current liabilities |
(166) |
(42) |
(36) |
(175) |
(10) |
(11) |
||||||
Bank debt falling due within one year |
|
|
|
|
||||||||
Bank debt falling due after one year |
|
(1,042) |
|
|
||||||||
Securitised debt |
(1,853) |
(787) |
(632) |
|
(119) |
|
||||||
Convertible loan notes |
|
|
|
|
|
|||||||
Other non-current liabilities |
(31) |
(48) |
|
|
|
|
||||||
Obligations under finance leases |
(5) |
|
|
(12) |
|
|||||||
Deferred tax |
|
|
|
|
|
|
||||||
Gross liabilities |
(2,050) |
(882) |
(668) |
(1,217) |
(141) |
(11) |
||||||
|
|
|
|
|
|
|
||||||
Net external assets |
981 |
648 |
631 |
694 |
79 |
200 |
||||||
|
|
|
|
|
|
|
||||||
Represented by: |
|
|
|
|
|
|||||||
Shareholder loans |
30 |
26 |
33 |
191 |
14 |
175 |
||||||
Ordinary shareholders' funds / Partners' capital |
951 |
622 |
598 |
503 |
65 |
25 |
||||||
Total investment |
981 |
648 |
631 |
694 |
79 |
200 |
||||||
|
|
|
|
|
|
|
||||||
Capital commitments |
10 |
|
|
|
1 |
|
||||||
|
|
|
|
|
|
|
||||||
*Tesco joint ventures include BLT Holdings (2010) Limited (parent of BLT Properties Ltd), the Tesco British Land Property Partnership, Tesco BL Holdings Limited, Shopping Centres Limited and the Tesco Aqua Limited Partnership. |
||||||||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
9. Joint ventures and funds (continued): joint ventures' and funds' summary financial statements |
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|||
A detailed breakdown of the 100% results of specific joint ventures and funds is set out on the current and previous page. The total column represents the Group's share of all joint ventures and funds. All disclosures have been restated to British Land accounting policies under IFRS eliminating performance and management fees and upstream transactions due to the Group. |
|
|
|
|||||||||
|
|
|
||||||||||
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
JV & Fund |
JV & Fund |
|
|
|
|||
|
Hercules |
Pillar Retail |
Other |
|
TOTAL |
TOTAL |
|
|
|
|||
|
Unit |
Europark |
joint ventures |
|
Group share |
Group share |
|
|
|
|||
|
Trust |
Fund* |
and funds |
+* |
2012 |
2011 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Partners |
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Property sector |
Retail |
Retail |
|
|
|
|
|
|
|
|||
|
Parks |
Parks |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Group share |
41.24% |
65.30% |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Date established |
Sep 2000 |
Mar 2004 |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Accounting period |
Year ended |
Year ended |
|
|
|
|
|
|
|
|||
|
31 March |
31 March |
|
|
|
|
|
|
|
|||
|
2012 |
2012 |
|
|
|
|
|
|
|
|||
Summarised income statements |
£m |
£m |
£m |
|
£m |
£m |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Gross rental and related income |
91 |
36 |
5 |
|
298 |
307 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Net rental and related income |
84 |
24 |
3 |
|
260 |
263 |
|
|
|
|||
Other income and expenditure |
(3) |
(3) |
4 |
|
(6) |
(4) |
|
|
|
|||
Net interest payable |
(42) |
(9) |
2 |
|
(141) |
(142) |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Underlying profit before taxation |
39 |
12 |
9 |
|
113 |
117 |
|
|
|
|||
Surplus (deficit) on revaluation |
(25) |
(16) |
(12) |
|
71 |
268 |
|
|
|
|||
Disposal of fixed assets |
1 |
|
1 |
|
1 |
2 |
|
|
|
|||
Non-recurring items |
(8) |
|
1 |
|
(3) |
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Profit (loss) on ordinary activities before taxation |
7 |
(4) |
(1) |
|
182 |
387 |
|
|
|
|||
Current tax |
|
(1) |
|
|
(1) |
(3) |
|
|
|
|||
Deferred tax |
|
1 |
|
|
1 |
(3) |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Profit (loss) on ordinary activities after taxation |
7 |
(4) |
(1) |
|
182 |
381 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Summarised balance sheets |
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Investment properties |
1,568 |
288 |
129 |
|
4,931 |
4,797 |
|
|
|
|||
Current assets |
34 |
13 |
6 |
|
67 |
114 |
|
|
|
|||
Upstream loans to joint venture shareholders |
|
|
14 |
|
14 |
30 |
|
|
|
|||
Cash and deposits |
66 |
17 |
12 |
|
146 |
169 |
|
|
|
|||
Gross assets |
1,668 |
318 |
161 |
|
5,158 |
5,110 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Current liabilities |
(50) |
(27) |
(44) |
|
(303) |
(222) |
|
|
|
|||
Bank debt falling due within one year |
|
(91) |
(4) |
|
(63) |
(224) |
|
|
|
|||
Bank debt falling due after one year |
(300) |
(50) |
(25) |
|
(702) |
(520) |
|
|
|
|||
Securitised debt |
(351) |
|
(2) |
|
(1,842) |
(1,973) |
|
|
|
|||
Convertible loan notes |
|
|
|
|
|
(75) |
|
|
|
|||
Other non-current liabilities |
|
|
(5) |
|
(45) |
(16) |
|
|
|
|||
Obligations under finance leases |
|
|
|
|
(9) |
(8) |
|
|
|
|||
Deferred tax |
|
(3) |
(1) |
|
(3) |
(6) |
|
|
|
|||
Gross liabilities |
(701) |
(171) |
(81) |
|
(2,967) |
(3,044) |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Net external assets |
967 |
147 |
80 |
|
2,191 |
2,066 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Represented by: |
|
|
|
|
|
|
|
|
|
|||
Shareholder loans |
|
|
31 |
|
266 |
226 |
|
|
|
|||
Ordinary shareholders' funds / Partners' capital |
967 |
147 |
49 |
|
1,925 |
1,840 |
|
|
|
|||
Total investment |
967 |
147 |
80 |
|
2,191 |
2,066 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Capital commitments |
2 |
|
19 |
|
25 |
24 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
+Although the Group's ownership share is 65.30%, it does not exercise control over significant decisions. The Group therefore equity accounts for its interest in Pillar Retail Europark Fund (PREF). |
|
|
|
|||||||||
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|||
+*Included in the column headed 'Other joint ventures and funds' are contributions from the following: Fareham Property Partnership, the BL Goodman Limited Partnership, the Public House Company Limited, BL Gazeley Limited, BL Canada Quays Limited, Eurofund Investments Zaragoza S.L., Hercules Income Fund (HIF), the City of London Office Unit Trust (CLOUT), Auchinlea Partnership and Group adjustments. Amounts are included in this column at the relevant percentage for the Group's interest. |
|
|
|
|||||||||
|
|
|
||||||||||
|
|
|
||||||||||
|
|
|
||||||||||
|
|
|
||||||||||
The borrowings of joint ventures and funds and their subsidiaries are non-recourse to the Group. All joint ventures are incorporated in the United Kingdom, with the exception of Bluebutton Properties Limited, Leadenhall Holding Co (Jersey) Limited and The Scottish Retail Property Limited Partnership which are domiciled in Jersey and Eurofund Investments Zaragoza S.L. which is domiciled in Spain. Of the funds, Hercules Unit Trust (HUT) and Hercules Income Fund (HIF) are domiciled in Jersey and PREF in Luxembourg. |
|
|
|
|||||||||
|
|
|
||||||||||
|
|
|
||||||||||
|
|
|
||||||||||
|
|
|
||||||||||
|
|
|
||||||||||
|
|
|
|
||||||
|
|
|||||||
|
|
|||||||
|
|
|||||||
|
|
|
||||||
|
|
|||||||
|
|
|||||||
|
|
|||||||
|
|
|||||||
|
|
|||||||
|
|
|
|
|
|
|
|
|
9. Joint ventures and funds (continued) |
|
|
|
|
|
|
|
Operating cash flows of joint ventures and funds (Group share) |
|||
|
2012 |
2011 |
|
|
£m |
£m |
|
|
|
|
|
Rental income received from tenants |
277 |
280 |
|
Fees and other income received |
|
3 |
|
Operating expenses paid to suppliers and employees |
(28) |
(30) |
|
|
|
|
|
Cash generated from operations |
249 |
253 |
|
|
|
|
|
Interest paid |
(144) |
(147) |
|
UK corporation tax paid |
(8) |
(5) |
|
|
|
|
|
Cash inflow from operating activities |
97 |
101 |
|
|
|
|
|
Cash inflow from operating activities deployed as: |
|
||
|
|
|
|
Surplus cash retained within (distributed by) joint ventures and funds |
33 |
(4) |
|
|
|
|
|
Total distributed to British Land |
64 |
105 |
|
|
|
|
|
|
97 |
101 |
|
|
|
|
|
|
|
|
|
10. Other non current assets |
|
|
|
|
|
Other |
|
|
|
investments |
|
|
|
£m |
|
|
|
|
|
At 1 April 2011 |
|
51 |
|
Additions |
|
22 |
|
Disposals |
|
(44) |
|
Depreciation |
|
(1) |
|
|
|
|
|
At 31 March 2012 |
|
28 |
|
|
|
|
|
At 31 March 2011 the investment in the HUT convertible bond was £43m, this was repaid during the year ended 31 March 2012. |
|||
|
|
|
|
|
|
|
|
11. Debtors |
|
|
|
|
2012 |
2011 |
|
|
£m |
£m |
|
|
|
|
|
Trade and other debtors+ |
86 |
77 |
|
Prepayments and accrued income |
9 |
2 |
|
Interest rate derivatives* |
73 |
11 |
|
|
|
|
|
|
168 |
90 |
|
|
|
|
|
+ Included within this balance is deferred consideration of £4m (2011: £10m) arising on the sale of investment properties for which the timing of the receipt is contingent and therefore may fall due after one year. |
|||
* Includes contracted cash flow with a maturity greater than one year at fair value. |
|||
|
|
|
|
Trade and other debtors are shown after deducting a provision for bad and doubtful debts of £10m (2011: £7m). The charge to the income statement was £1m (2011: £nil). |
|||
|
|
|
|
The Directors consider that the carrying amount of trade and other debtors approximates their fair value. There is no concentration of credit risk with respect to trade debtors as the Group has a large number of customers, who are paying their rent in advance. |
|||
|
|
|
12. Creditors |
|
|
|
|
2012 |
2011 |
|
|
£m |
£m |
|
|
|
|
|
Trade creditors |
88 |
78 |
|
Amounts owed to joint ventures |
15 |
55 |
|
Corporation tax |
32 |
30 |
|
Other taxation and social security |
18 |
16 |
|
Accruals and deferred income |
131 |
105 |
|
Interest rate derivatives* |
92 |
49 |
|
|
|
|
|
|
376 |
333 |
|
|
|
|
|
* Includes contracted cash flow with a maturity greater than one year at fair value. |
|||
|
|
|
|
Trade creditors are interest-free and have settlement dates within one year. The Directors consider that the carrying amount of trade and other creditors approximates their fair value. |
|||
|
|
|
|
|
|
|
|
|
|
|
|
13. Other non-current liabilities |
|
||
|
2012 |
2011 |
|
|
£m |
£m |
|
|
|
|
|
Trade and other creditors |
5 |
11 |
|
Head leases |
20 |
7 |
|
Non-controlling interest |
5 |
||
|
|
|
|
|
25 |
23 |
|
|
|
|
|
|
|
|
14. Net debt |
|
|
|
||
|
|
|
|
2012 |
2011 |
|
|
|
Footnote |
£m |
£m |
Secured on the assets of the Group |
|
|
|||
9.125% First Mortgage Debenture Stock 2020 |
1 |
37 |
38 |
||
6.125% First Mortgage Debenture Stock 2014 |
1 |
46 |
45 |
||
10.3125% First Mortgage Debenture Stock 2011 |
1 |
|
32 |
||
5.264% First Mortgage Debenture Bonds 2035 |
341 |
328 |
|||
5.0055% First Mortgage Amortising Debentures 2035 |
102 |
103 |
|||
5.357% First Mortgage Debenture Bonds 2028 |
322 |
296 |
|||
6.75% First Mortgage Debenture Bonds 2020 |
179 |
170 |
|||
Floating Rate Secured Loan Notes 2035 |
256 |
||||
Loan notes |
|
|
5 |
5 |
|
|
|
|
|
|
|
|
|
|
|
1,032 |
1,273 |
Unsecured |
|
|
|
|
|
|
|
|
|
|
|
5.50% Senior Notes 2027 |
98 |
98 |
|||
6.30% Senior US Dollar Notes 2015 |
2 |
96 |
96 |
||
3.895% Senior US Dollar Notes 2018 |
3 |
26 |
|
||
4.635% Senior US Dollar Notes 2021 |
3 |
145 |
|
||
4.766% Senior US Dollar Notes 2023 |
3 |
89 |
|
||
5.003% Senior US Dollar Notes 2026 |
3 |
57 |
|
||
Bank loans and overdrafts |
1,078 |
472 |
|||
|
|
|
|
|
|
|
|
|
|
1,589 |
666 |
Gross debt |
|
4 |
2,621 |
1,939 |
|
|
|
|
|
|
|
Interest rate derivatives: liabilities (see note 12) |
|
92 |
49 |
||
Interest rate derivatives: assets (see note 11) |
|
(73) |
(11) |
||
|
|
|
|
|
|
|
|
|
|
2,640 |
1,977 |
Liquid investments |
|
|
|||
|
|
|
|
|
|
4.405% Medium Term Note 2015 |
(100) |
(100) |
|||
4.395% Medium Term Note 2015 |
(100) |
(103) |
|||
|
|
|
|
(200) |
(203) |
|
|
|
|
|
|
Cash and short-term deposits |
5 |
(137) |
(60) |
||
|
|
|
|
|
|
Net debt |
|
|
2,303 |
1,714 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
2011 |
1 |
These borrowings are obligations of ring-fenced, special purpose companies, with no recourse to other companies or assets in the Group: |
|
£m |
£m |
|
|
|
|
|
||
|
BLD Property Holdings Ltd |
83 |
115 |
||
2 |
Principal and interest on this borrowing was fully hedged into Sterling at the time of issue. |
||||
3 |
Principal and interest on this borrowing was fully hedged into Sterling at a floating rate at the time of issue. |
|
|
||
4 |
The principal amount of gross debt at 31 March 2012 was £2,562m (2011: £1,937m). Included in this, the principal amount of secured borrowings and other borrowings of non-recourse companies was £982m (2011: £1,269m). |
||||
|
|||||
5 |
Cash and deposits not subject to a security interest amount to £132m (2011: £55m). |
||||
|
|
|
|
|
|
|
|
|
|
|
|
Maturity analysis of net debt |
2012 |
2011 |
|||
|
|
|
|
£m |
£m |
|
|
|
|
|
|
Repayable: |
within one year and on demand |
49 |
319 |
||
between: |
one and two years |
405 |
46 |
||
|
|
two and five years |
776 |
543 |
|
|
|
five and ten years |
422 |
216 |
|
|
|
ten and fifteen years |
260 |
6 |
|
|
|
fifteen and twenty years |
332 |
431 |
|
|
|
twenty and twenty five years |
377 |
378 |
|
|
|
|
|
2,572 |
1,620 |
Gross debt |
|
|
2,621 |
1,939 |
|
Interest rate derivatives |
19 |
38 |
|||
Liquid Investments |
(200) |
(203) |
|||
Cash and short-term deposits |
(137) |
(60) |
|||
|
|
|
|
|
|
Net debt |
|
|
2,303 |
1,714 |
|
|
|
|
|
|
|
|
|
|
|
|
|
14. Net debt (continued) |
|
|
|||
|
|
|
|
|
|
The two financial covenants applicable to the Group unsecured debt are: |
|||||
Net Borrowings not to exceed 175% of Adjusted Capital and Reserves. |
|||||
At 31 March 2012 the ratio is 44% |
|
||||
i. Net Borrowings are £2,470m, being the principal amount of gross debt of £2,562m plus amounts owed to joint ventures of £15m plus TPP Investments Ltd of £30m (see note 16), less the cash and short-term deposits of £137m; and |
|||||
ii. Adjusted Capital and Reserves are £5,662m, being share capital and reserves of £5,104m (see Consolidated Statement of Changes in Equity), adjusted for £31m of deferred tax (see note 2), £338m exceptional refinancing charges (see below) and £189m mark to market on interest rate swaps (see note 2). |
|||||
|
|
|
|
|
|
Net Unsecured Borrowings not to exceed 70% of Unencumbered Assets. |
|||||
At 31 March 2012 the ratio is 34% |
|
||||
i. Net Unsecured Borrowings are £1,463m, being the principal amount of gross debt of £2,562m plus amounts owed to joint ventures of £15m less cash and deposits not subject to a security interest of £132m less the principal amount of secured and non-recourse borrowings of £982m; and |
|||||
ii. Unencumbered Assets are £4,267m being properties of £5,414m (see note 8) plus investments in joint ventures and funds of £2,191m (see note 9) and other investments of £228m (see balance sheet: liquid investments of £200m and other investments of £28m) less investments in joint ventures of £1,690m (see note 9) and encumbered assets of £1,876m (see note 8). |
|||||
|
|
|
|
|
|
In calculating Adjusted Capital and Reserves for the purpose of the unsecured debt financial covenants, there is an adjustment of £338m to reflect the cumulative net amortised exceptional items relating to the refinancings in the years ended 31 March 2005, 2006 and 2007. |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate profile - including effect of derivatives |
|
||||
|
|
|
2012 |
2011 |
|
|
|
|
£m |
£m |
|
|
|
|
|
|
|
Fixed rate |
|
1,976 |
1,240 |
||
Variable rate (net of cash) |
|
327 |
474 |
||
|
|
|
|
|
|
Net debt |
|
2,303 |
1,714 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of movement in Group Net Debt to Cash Flow Statement |
|||||
|
|
|
|
|
|
|
2011 |
Cash flow |
Non cash |
2012 |
|
|
£m |
£m |
£m |
£m |
|
|
|
|
|
|
|
Per Cash Flow Statement: |
|
|
|||
Cash and short-term deposits |
(60) |
(77) |
|
(137) |
|
Cash and cash equivalents |
(60) |
(77) |
|
(137) |
|
|
|
|
|
|
|
Term debt (excluding overdrafts) |
1,939 |
634 |
48 |
2,621 |
|
Fair value of interest rate derivatives |
38 |
|
(19) |
19 |
|
Liquid investments |
(203) |
|
3 |
(200) |
|
|
|
|
|
|
|
Net debt |
1,714 |
557 |
32 |
2,303 |
|
|
|
|
|
|
|
|
|
|
|
|
|
The Group Loan to Value (LTV) ratio at 31 March 2012 is 29.1%, being principal value of gross debt of £2,562m less cash, short-term deposits and liquid investments of £337m, divided by total Group property of £5,414m (see note 8) plus investments in joint ventures and funds of £2,191m (balance sheet) and other investments of £28m (see note 10). |
|||||
14. Net debt (continued) |
|
|
|
|||||||
|
|
|
|
|
||||||
|
|
|
|
|
||||||
Maturity of committed undrawn borrowing facilities |
|
|
||||||||
|
|
|
|
|
||||||
|
|
2012 |
2011 |
|
||||||
|
|
£m |
£m |
|
||||||
Maturity date: |
|
|
|
|
||||||
|
|
|
|
|
||||||
over five years |
|
|
75 |
|
||||||
four and five years |
825 |
|
|
|||||||
three and four years |
|
586 |
|
|||||||
Total facilities available for more than three years |
825 |
661 |
|
|||||||
|
|
|
|
|
||||||
two and three years |
280 |
821 |
|
|||||||
one and two years |
100 |
35 |
|
|||||||
within one year |
|
35 |
820 |
|
||||||
|
|
|
|
|
||||||
Total |
|
1,240 |
2,337 |
|
||||||
|
|
|
|
|
||||||
The above facilities are available to be drawn for Group purposes. |
|
|||||||||
|
|
|
|
|
||||||
|
|
|
|
|
||||||
Comparison of market values and book values at 31 March 2012 |
|
|||||||||
|
|
|
|
|
||||||
|
Market |
Book |
|
|
||||||
|
Value |
Value |
Difference |
|
||||||
|
£m |
£m |
£m |
|
||||||
|
|
|
|
|
||||||
Debentures and unsecured bonds |
1,540 |
1,538 |
2 |
|
||||||
Bank debt and other floating rate debt |
1,089 |
1,083 |
6 |
|
||||||
Liquid investments |
(200) |
(200) |
|
|
||||||
Cash and short-term deposits |
(137) |
(137) |
|
|
||||||
|
|
|
|
|
||||||
|
2,292 |
2,284 |
8 |
|
||||||
|
|
|
|
|
||||||
Other financial (assets) liabilities: |
|
|
|
|||||||
interest rate derivative assets |
(73) |
(73) |
|
|
||||||
interest rate derivative liabilities |
92 |
92 |
|
|
||||||
|
|
|
|
|
||||||
|
19 |
19 |
|
|
||||||
|
|
|
|
|
||||||
Total |
2,311 |
2,303 |
8 |
|
||||||
|
|
|
|
|
||||||
Short-term debtors and creditors have been excluded from the disclosures. |
|
|||||||||
|
|
|
|
|
||||||
The fair values of debt and debentures have been established by obtaining quoted market prices from brokers. The bank debt and loan notes have been valued assuming they could be renegotiated at contracted margins. The derivatives have been valued by calculating the present value of expected future cash flows, using appropriate market discount rates, by an independent treasury advisor. |
|
|||||||||
|
||||||||||
|
||||||||||
|
||||||||||
|
|
|
|
|
||||||
|
|
|
|
|
||||||
|
|
|
|
|
||||||
|
|
|
|
|
||||||
|
|
|
|
|
||||||
|
|
|
|
|
||||||
|
|
|
|
|
||||||
|
|
|
|
|
||||||
15. Dividend |
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
||||
The fourth quarter dividend of 6.6 pence per share, totalling £59m (2011: 6.5 pence per share, totalling £58m) was approved by the Board on 20 May 2012 and is payable on 10 August 2012 to shareholders on the register at the close of business on 6 July 2012. |
||||||||||
|
|
|
|
|
|
|
||||
The Board will announce the availability of the Scrip Dividend Alternative via the Regulatory News Service and on its website (www.britishland.com), no later than 48 hours before the ex-dividend date of 4 July 2012. The Board expects to announce the split between PID and non-PID income at that time. Any Scrip Dividend Alternative will not be enhanced. PID dividends are paid, as required by REIT legislation, after deduction of withholding tax at the basic rate (currently 20%), where appropriate. Certain classes of shareholders may be able to elect to receive dividends gross. Please refer to our website (www.britishland.com) for details. |
||||||||||
|
||||||||||
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
||||
Payment |
Dividend |
PID |
Non PID |
Pence per share |
2012 |
2011 |
||||
|
|
|
|
|
|
|
||||
Current year dividends |
|
|
|
|
|
|
||||
10.08.2012 |
2012 4th interim |
|
|
6.60 |
|
|
||||
9.05.2012 |
2012 3rd interim |
6.50 |
|
6.50 |
|
|
||||
17.02.2012 |
2012 2nd interim |
6.50 |
|
6.50 |
58 |
|
||||
11.11.2011 |
2012 1st interim |
6.50 |
|
6.50 |
58 |
|
||||
|
|
|
|
26.10 |
|
|
||||
Prior year dividends |
|
|
|
|
|
|
||||
12.08.2011 |
2011 4th interim |
6.50 |
|
6.50 |
58 |
|
||||
13.05.2011 |
2011 3rd interim |
6.50 |
|
6.50 |
57 |
|
||||
18.02.2011 |
2011 2nd interim |
6.50 |
|
6.50 |
|
58 |
||||
12.11.2010 |
2011 1st interim |
|
6.50 |
6.50 |
|
57 |
||||
|
|
|
|
26.00 |
|
|
||||
|
|
|
|
|
|
|
||||
13.08.2010 |
2010 4th interim |
|
6.50 |
6.50 |
|
57 |
||||
14.05.2010 |
2010 3rd interim |
|
6.50 |
6.50 |
|
56 |
||||
|
|
|
|
|
|
|
||||
Dividends in Consolidated Statement of Changes in Equity |
|
231 |
228 |
|||||||
Dividends settled in shares |
|
|
|
(18) |
(81) |
|||||
Dividends settled in cash |
|
|
|
|
213 |
147 |
||||
Timing difference relating to payment of withholding tax |
|
|
(1) |
(8) |
||||||
Dividends in Cash Flow Statement |
|
|
|
212 |
139 |
|||||
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
||||
16. 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 £30m (2011: £30m) and recourse is only to the partnership assets. |
||||||||||
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
||||
|
17. Share capital and reserves |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
|
2011 |
|
Number of ordinary shares in issue at 1 April |
897,042,298 |
879,427,102 |
|||||||
|
|
|
|
|
|
|
|
|
|
Share issues |
|
|
|
3,157,340 |
17,615,196 |
||||
|
|
|
|
|
|
|
|
|
|
Number of ordinary shares in issue at 31 March |
900,199,638 |
897,042,298 |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 March 2012, the authorised share capital is 1,440,000,000 25p ordinary shares (2011: 1,440,000,000). |
|||||||||
|
|
|
|
|
|
|
|
|
|
At 31 March 2012, of the issued 25p ordinary shares, 1,370,161 shares were held in the ESOP Trust (2011: 1,551,420), 11,266,245 shares were held as treasury shares (2011: 11,266,245) and 887,563,232 shares were in free issue (2011: 884,224,633). No treasury shares were acquired by the ESOP during the year. All issued shares are fully paid. |
|||||||||
|
|
|
|
|
|
|
|
|
|
Hedging and translation reserve |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
The hedging and translation reserve comprises the effective portion of the cumulative net change in the fair value of cash flow and foreign currency hedging instruments, as well as all foreign exchange differences arising from the translation of the financial statements of foreign operations. The foreign exchange difference also include the translation of the liabilities that hedge the Company's net investment in a foreign subsidiary. |
|||||||||
|
|||||||||
Revaluation reserve |
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
The revaluation reserve relates to owner occupied properties and derivatives on investments in joint ventures and funds. |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18. Segment information |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
The Group allocates resources to investment and asset management according to the sectors it expects to perform over the medium term. Its two principal sectors are currently offices and retail. The relevant revenue, net rental income, assets and capital expenditure, being the measure of profit or loss and total assets used by the management of the business, are set out below: |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
Offices |
Retail |
Other / unallocated |
Total |
|||||
|
2012 |
2011 |
2012 |
2011 |
2012 |
2011 |
2012 |
2011 |
|
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
Revenue |
101 |
98 |
208 |
193 |
39 |
22 |
348 |
313 |
|
Net rental income |
77 |
76 |
175 |
161 |
34 |
18 |
286 |
255 |
|
Segment assets |
2,615 |
2,175 |
4,534 |
4,460 |
1,009 |
625 |
8,158 |
7,260 |
|
Capital expenditure |
148 |
72 |
27 |
342 |
347 |
21 |
522 |
435 |
|
|
|
|
|
|
|
|
|
|
|
Revenue is derived from the rental of buildings, fund management and performance fees and investments. Corporate costs, including administrative, interest expenses and tax, are not allocated to the segments shown, therefore a sectoral profit or loss is not disclosed. Segment assets include the Group's investment in joint ventures and funds. Included within other/unallocated segment assets are other investments, debtors and cash. No customer exceeds 10% of the Group's revenues. |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment assets include the Group's investment in joint ventures and funds of £2,191m (2011: £2,066m), property assets of £5,387m (2011: £4,790m), other investments of £28m (2011: £51m), trading properties of £47m (2011: £nil), debtors of £168m (2011: £90m), liquid investments of £200m (2011: £203m) and cash of £137m (2011: £60m). |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary Disclosures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table A: SUMMARY INCOME STATEMENT AND BALANCE SHEET |
|
|
||||||
|
|
|
|
|
|
|
|
|
Summary income statement based on proportional consolidation for the year ended 31 March 2012 |
||||||||
|
|
|
|
|
|
|
|
|
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 joint ventures and funds 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 31 March 2012 |
|
Year ended 31 March 2011 |
|
||||
|
Group |
JVs & |
Prop |
|
Group |
JVs & |
Prop |
|
|
|
funds |
Consol |
|
|
funds |
Consol |
|
|
£m |
£m |
£m |
|
£m |
£m |
£m |
|
|
|
|
|
|
|
|
|
|
Gross rental income |
300 |
272 |
572 |
|
262 |
279 |
541 |
|
|
|
|
|
|
|
|
|
|
Property operating expenses |
(14) |
(12) |
(26) |
|
(7) |
(16) |
(23) |
|
|
|
|
|
|
|
|
|
|
Net rental income |
286 |
260 |
546 |
|
255 |
263 |
518 |
|
|
|
|
|
|
|
|
|
|
Administrative expenses |
(69) |
(7) |
(76) |
|
(61) |
(7) |
(68) |
|
|
|
|
|
|
|
|
|
|
Fees & other income |
16 |
1 |
17 |
|
15 |
3 |
18 |
|
|
|
|
|
|
|
|
|
|
Underlying profit before interest and taxation |
233 |
254 |
487 |
|
209 |
259 |
468 |
|
|
|
|
|
|
|
|
|
|
Net interest |
(77) |
(141) |
(218) |
|
(70) |
(142) |
(212) |
|
|
|
|
|
|
|
|
|
|
Underlying profit before taxation |
156 |
113 |
269 |
|
139 |
117 |
256 |
|
|
|
|
|
|
|
|
|
|
Underlying earnings per share - diluted basis |
29.7 |
p |
|
|
28.5 |
p |
||
|
|
|
|
|
|
|
|
|
The underlying earnings per share is calculated on underlying profit before taxation of £269m, tax attributable to underlying profits of £4m and 892m shares on a diluted basis, for the year ended 31 March 2012. |
|
|||||||
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly summary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4 |
Q3 |
Q2 |
|
Q1 |
|
|
|
|
3 months ended |
Year ended |
|
|||||
|
31 Mar |
31 Dec |
30 Sep |
|
30 Jun |
31 Mar |
31 Mar |
|
|
2012 |
2011 |
2011 |
|
2011 |
2012 |
2011 |
|
|
£m |
£m |
£m |
|
£m |
£m |
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross rental income |
144 |
145 |
145 |
|
138 |
572 |
541 |
|
|
|
|
|
|
|
|
|
|
Property operating expenses |
(6) |
(6) |
(8) |
|
(6) |
(26) |
(23) |
|
|
|
|
|
|
|
|
|
|
Net rental income |
138 |
139 |
137 |
|
132 |
546 |
518 |
|
|
|
|
|
|
|
|
|
|
Administrative expenses |
(19) |
(19) |
(19) |
|
(19) |
(76) |
(68) |
|
|
|
|
|
|
|
|
|
|
Fees and other income |
6 |
3 |
4 |
|
4 |
17 |
18 |
|
|
|
|
|
|
|
|
|
|
Underlying profit before interest and taxation |
125 |
123 |
122 |
|
117 |
487 |
468 |
|
|
|
|
|
|
|
|
|
|
Net interest |
(56) |
(55) |
(55) |
|
(52) |
(218) |
(212) |
|
|
|
|
|
|
|
|
|
|
Underlying profit before taxation |
69 |
68 |
67 |
|
65 |
269 |
256 |
|
|
|
|
|
|
|
|
|
|
Underlying tax |
(1) |
(1) |
(1) |
|
(1) |
(4) |
(5) |
|
|
|
|
|
|
|
|
|
|
Underlying profit after taxation |
68 |
67 |
66 |
|
64 |
265 |
251 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valuation movement |
9 |
4 |
67 |
|
135 |
215 |
591 |
|
|
|
|
|
|
|
|
|
|
Other capital & tax (net)* |
(3) |
9 |
(5) |
|
12 |
13 |
(1) |
|
|
|
|
|
|
|
|
|
|
Capital and other |
6 |
13 |
62 |
|
147 |
228 |
590 |
|
|
|
|
|
|
|
|
|
|
Total return |
74 |
80 |
128 |
|
211 |
493 |
841 |
|
|
|
|
|
|
|
|
|
|
*includes other comprehensive income, movement in dilution of share options and the movement in items excluded for EPRA NAV. |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
Summary balance sheet based on proportional consolidation as at 31 March 2012 |
|
|
||||||||
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 the joint venture and fund assets and liabilities included on a line by line, i.e. proportional basis and assuming full dilution. |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Group |
Share of joint ventures & funds |
Share options |
Deferred tax |
Mark to market of interest rate swaps |
Head Leases |
|
EPRA Net assets 2012 |
EPRA Net assets 2011 |
|
|
£m |
£m |
£m |
£m |
£m |
£m |
|
£m |
£m |
|
|
|
|
|
|
|
|
|
|
|
|
Retail properties |
2,949 |
3,380 |
|
|
|
(11) |
|
6,318 |
6,295 |
|
|
|
|
|
|
|
|
|
|
|
|
Office properties |
2,023 |
1,545 |
|
|
|
(6) |
|
3,562 |
3,077 |
|
|
|
|
|
|
|
|
|
|
|
|
Other properties |
462 |
6 |
|
|
|
(11) |
|
457 |
200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total properties |
5,434 |
4,931 |
|
|
|
(28) |
|
10,337 |
9,572 |
|
|
|
|
|
|
|
|
|
|
|
|
Investments in joint |
2,191 |
(2,191) |
|
|
|
|
|
|
|
|
ventures and funds |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other investments |
28 |
|
|
|
|
|
|
28 |
51 |
|
|
|
|
|
|
|
|
|
|
|
|
Other net (liabilities) assets |
(246) |
(164) |
57 |
31 |
|
28 |
|
(294) |
(205) |
|
|
|
|
|
|
|
|
|
|
|
|
Net debt |
(2,303) |
(2,576) |
|
|
189 |
|
|
(4,690) |
(4,317) |
|
|
|
|
|
|
|
|
|
|
|
|
Net assets |
5,104 |
|
57 |
31 |
189 |
|
|
5,381 |
5,101 |
|
|
|
|
|
|
|
|
|
|
|
|
EPRA NAV per share (note 2) |
|
|
|
|
|
595p |
567p |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPRA Net Assets Movement |
|
|
|
|
|
|
|
|||
|
|
|
|
|
Year ended |
|
Year ended |
|||
|
|
|
|
|
31 March 2012 |
|
31 March 2011 |
|||
|
|
|
|
|
£m |
Pence per share |
|
£m |
Pence per share |
|
|
|
|
|
|
|
|
|
|
|
|
Opening EPRA NAV |
|
|
|
5,101 |
567p |
|
4,407 |
504p |
||
|
|
|
|
|
|
|
|
|
|
|
Income return |
|
|
|
|
265 |
29p |
|
251 |
29p |
|
|
|
|
|
|
|
|
|
|
|
|
Capital return |
|
|
|
|
228 |
25p |
|
590 |
60p |
|
|
|
|
|
|
|
|
|
|
|
|
Dividend paid |
|
|
|
|
(213) |
-26p |
|
(147) |
-26p |
|
|
|
|
|
|
|
|
|
|
|
|
Closing EPRA NAV |
|
|
|
|
5,381 |
595p |
|
5,101 |
567p |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table B: EPRA Performance Measures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPRA Performance measures summary table |
|
|
|
|
|
|
|
|
2012 |
|
|
2011 |
|
|
£m |
Pence per share |
|
£m |
Pence per share |
|
|
|
|
|
|
|
|
EPRA Earnings |
259 |
29.0 |
p |
255 |
28.9 |
p |
|
|
|
|
|
|
|
EPRA NAV |
5,381 |
595 |
p |
5,101 |
567 |
p |
|
|
|
|
|
|
|
EPRA NNNAV |
5,148 |
569 |
p |
5,117 |
569 |
p |
|
|
|
|
|
|
|
EPRA Net Initial Yield |
|
5.2 |
% |
|
5.2 |
% |
|
|
|
|
|
|
|
EPRA 'topped-up' Net Initial Yield |
|
5.8 |
% |
|
5.8 |
% |
|
|
|
|
|
|
|
EPRA Vacancy Rate |
|
2.4 |
% |
|
2.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of EPRA earnings and EPRA earnings per share |
|
2012 |
2011 |
|
||
|
|
|
|
£m |
£m |
|
|
|
|
|
|
|
|
Profit for the year after taxation |
|
|
|
480 |
840 |
|
Exclude |
|
|
|
|
|
|
Group - deferred tax |
|
|
|
(3) |
(12) |
|
Joint ventures and funds - non-underlying current tax |
|
|
(1) |
|
|
|
Joint ventures and funds - deferred tax |
|
|
|
(1) |
3 |
|
Group - net valuation movement (including result on disposals) |
|
(146) |
(313) |
|
||
Joint ventures and funds - net valuation movement (including result on disposals) |
(72) |
(270) |
|
|||
Amortisation of intangible assets |
|
|
|
|
10 |
|
Fair value movement on non-hedge accounted derivatives |
|
2 |
(3) |
|
||
|
|
|
|
|
|
|
EPRA earnings |
|
|
|
259 |
255 |
|
|
|
|
|
|
|
|
Mark to market on liquid investments (held for trading assets) |
|
3 |
(8) |
|
||
Non-recurring items |
|
|
|
3 |
4 |
|
|
|
|
|
|
|
|
Underlying earnings |
|
|
|
265 |
251 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
2011 |
|
|
|
|
|
Number |
Number |
|
|
|
|
|
million |
million |
|
|
|
|
|
|
|
|
Weighted average number of shares |
|
|
|
899 |
890 |
|
|
|
|
|
|
|
|
Adjustment for Treasury shares |
|
|
|
(11) |
(11) |
|
|
|
|
|
|
|
|
Adjustment for ESOP shares |
|
|
|
(1) |
(1) |
|
|
|
|
|
|
|
|
Weighted average number of shares (basic) |
|
|
887 |
878 |
|
|
|
|
|
|
|
|
|
Dilutive effect of share options |
|
|
|
2 |
1 |
|
|
|
|
|
|
|
|
Dilutive effect of ESOP shares |
|
|
|
3 |
3 |
|
|
|
|
|
|
|
|
Weighted average number of shares (diluted) |
|
|
892 |
882 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
2011 |
|
|
|
|
|
Pence |
Pence |
|
|
|
|
|
|
|
|
Earnings per share (basic) |
|
|
|
54.1 |
95.7 |
|
|
|
|
|
|
|
|
Earnings per share (diluted) |
|
|
|
53.8 |
95.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying earnings per share (diluted) |
|
|
|
29.7 |
28.5 |
|
|
|
|
|
|
|
|
EPRA earnings per share |
|
|
|
29.0 |
28.9 |
|
|
|
|
|
|
|
|
Net assets per share
|
|
2012
|
|
|
2011
|
|
||
|
£m
|
Pence per share
|
|
£m
|
Pence per share
|
|
||
|
||||||||
Balance sheet net assets
|
5,104
|
|
|
4,930
|
|
|||
|
|
|||||||
Deferred tax arising on revaluation movements
|
31
|
|
|
37
|
|
|||
Mark to market on effective cash flow hedges and related debt adjustments
|
189
|
|
|
89
|
|
|||
Dilution effect of share options
|
57
|
|
|
45
|
|
|||
|
||||||||
EPRA NAV
|
5,381
|
595
|
p
|
5,101
|
567
|
p
|
|
|
|
||||||||
Deferred tax arising on revaluation movements
|
(31)
|
|
|
(37)
|
|
|||
Mark to market on effective cash flow hedges and related debt adjustments
|
(189)
|
|
|
(89)
|
|
|||
Mark to market on debt
|
(13)
|
|
|
142
|
|
|||
|
||||||||
EPRA NNNAV
|
5,148
|
569
|
p
|
5,117
|
569
|
p
|
|
|
|
|
|||||||
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.
|
|
|||||||
|
||||||||
|
||||||||
EPRA Net Initial Yield and 'topped-up' Net Initial Yield
|
||||||||
|
|
2012
|
|
2011
|
||||
|
|
£m
|
|
£m
|
||||
Investment property - wholly owned
|
5,414
|
|
4,783
|
|||||
Investment property - share of joint ventures and funds
|
4,923
|
|
4,789
|
|||||
Less developments
|
|
(835)
|
|
(407)
|
||||
|
|
|
|
|
||||
Completed property portfolio
|
|
9,502
|
|
9,165
|
||||
Allowance for estimated purchasers' costs
|
521
|
|
499
|
|||||
|
|
|
|
|
||||
Gross up completed property portfolio valuation
|
10,023
|
|
9,664
|
|||||
|
|
|
|
|
||||
Annualised cash passing rental income
|
531
|
|
512
|
|||||
Property outgoings
|
|
(8)
|
|
(8)
|
||||
|
|
|
|
|||||
Annualised net rents
|
|
523
|
|
504
|
||||
|
|
|
|
|
||||
Rent expiration of rent free periods and fixed uplifts*
|
57
|
|
60
|
|||||
|
|
|
|
|
||||
'Topped-up' net annualised rent
|
|
580
|
|
564
|
||||
EPRA Net Initial Yield
|
|
5.2
|
%
|
5.2
|
%
|
|||
EPRA 'topped-up' Net Initial Yield
|
|
5.8
|
%
|
5.8
|
%
|
|||
|
|
|
|
|
||||
Including fixed/minimum uplifts received in lieu of rental growth
|
27
|
|
21
|
|||||
|
|
|
|
|
||||
Total 'topped-up' net rents
|
|
607
|
|
585
|
||||
Overall 'topped-up' Net Initial Yield
|
|
6.1
|
%
|
6.1
|
%
|
|||
|
|
|
|
|
||||
'Topped-up' net annualised rent
|
|
580
|
|
564
|
||||
ERV vacant space
|
|
14
|
|
15
|
||||
Reversions
|
|
(18)
|
|
(21)
|
||||
Total ERV
|
|
576
|
|
558
|
||||
Net Reversionary Yield
|
|
5.7
|
%
|
5.8
|
%
|
|||
* The period over which rent free periods expire is 3 years (2011: 3 years).
|
|
|||||||
|
||||||||
|
||||||||
EPRA Vacancy Rate
|
|
|
|
|
|
|||
|
|
2012
|
|
2011
|
|
|||
|
|
£m
|
|
£m
|
|
|||
Annualised potential rental value of vacant premises
|
14
|
|
15
|
|
||||
Annualised potential rental value for the completed property portfolio
|
576
|
|
558
|
|
||||
EPRA Vacancy Rate
|
|
2.4
|
%
|
2.7
|
%
|
|
||
|
|
|
|
|
|
Table C: SEGMENT INFORMATION |
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
Operating segments |
|
|
|
|
|
|
|
|
|
The Group allocates resources to investment and asset management according to the sectors it expects to perform over the medium term. Its two principal sectors are currently offices and retail. Other assets within the other/unallocated segment include other investments, debtors and cash. The relevant revenue, net rental income, assets and capital expenditure, being the measure of profit or loss and total assets used by the management of the business, are set out below: |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Offices |
|
Retail |
|
Other / unallocated |
|
Total |
|
|
2012 |
2011 |
2012 |
2011 |
2012 |
2011 |
2012 |
2011 |
|
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
|
British Land Group |
101 |
98 |
208 |
193 |
39 |
22 |
348 |
313 |
|
Share of joint ventures and funds |
100 |
107 |
197 |
199 |
|
3 |
297 |
309 |
|
Total |
201 |
205 |
405 |
392 |
39 |
25 |
645 |
622 |
|
|
|
|
|
|
|
|
|
|
|
Net rental income |
|
|
|
|
|
|
|
|
|
British Land Group |
77 |
76 |
175 |
161 |
34 |
18 |
286 |
255 |
|
Share of joint ventures and funds |
80 |
84 |
180 |
179 |
|
|
260 |
263 |
|
Total |
157 |
160 |
355 |
340 |
34 |
18 |
546 |
518 |
|
|
|
|
|
|
|
|
|
|
|
Property assets (includes head lease liabilities) |
|
|
|
|
|
||||
British Land Group |
2,017 |
1,660 |
2,946 |
2,935 |
451 |
188 |
5,414 |
4,783 |
|
Share of joint ventures and funds |
1,545 |
1,417 |
3,372 |
3,360 |
6 |
12 |
4,923 |
4,789 |
|
Total |
3,562 |
3,077 |
6,318 |
6,295 |
457 |
200 |
10,337 |
9,572 |
|
|
|
|
|
|
|
|
|
|
|
Other assets |
|
|
|
|
|
|
|
|
|
British Land Group |
|
|
|
|
533 |
404 |
533 |
404 |
|
Share of joint ventures and funds |
83 |
98 |
137 |
187 |
8 |
28 |
228 |
313 |
|
Total |
83 |
98 |
137 |
187 |
541 |
432 |
761 |
717 |
|
|
|
|
|
|
|
|
|
|
|
Capital expenditure |
|
|
|
|
|
|
|
|
|
British Land Group |
148 |
72 |
27 |
342 |
347 |
21 |
522 |
435 |
|
Share of joint ventures and funds |
113 |
62 |
83 |
56 |
|
|
196 |
118 |
|
Total |
261 |
134 |
110 |
398 |
347 |
21 |
718 |
553 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of gross rental income |
|
|
|
|
|
|
|||
|
|
|
Q4 |
Q3 |
Q2 |
Q1 |
|
|
|
|
|
|
3 months ended |
Year ended |
|||||
|
|
|
31 Mar |
31 Dec |
30 Sep |
30 Jun |
31 Mar |
31 Mar |
|
|
|
|
2012 |
2011 |
2011 |
2011 |
2012 |
2011 |
|
|
|
|
£m |
£m |
£m |
£m |
£m |
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent receivable |
|
|
135 |
135 |
135 |
128 |
533 |
505 |
|
Spreading of tenant incentives and guaranteed rent increases |
9 |
10 |
9 |
10 |
38 |
32 |
|||
Surrender premia |
|
|
|
|
1 |
|
1 |
4 |
|
|
|
|
|
|
|
|
|
|
|
Gross rental income |
|
|
144 |
145 |
145 |
138 |
572 |
541 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended |
Year ended |
|||
|
|
|
|
|
31 March 2012 |
31 March 2011 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total accounting return |
|
|
|
|
9.5% |
|
17.7% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|