Full year results presentation
October 2017
Full year results presentation October 2017 02 Redefine - - PowerPoint PPT Presentation
Full year results presentation October 2017 02 Redefine International P .L.C. 2017 Full Year Results Presentation Agenda Introduction and highlights Mike Watters (CEO) Financial results Donald Grant (CFO) Effjcient capital structure
Full year results presentation
October 2017
02
Redefine International P .L.C. 2017 Full Year Results Presentation
Agenda
Introduction and highlights Mike Watters (CEO) Financial results Donald Grant (CFO) Effjcient capital structure Stephen Oakenfull (Deputy CEO) Income focused portfolio Adrian Horsburgh (Property Director) Outlook and conclusion Mike Watters (CEO) Q&A
03
Redefine International P .L.C. 2017 Full Year Results Presentation
Committed to being the UK’s leading income focused REIT Operational highlights
Financial highlights
with guidance
(+3.7% like-for-like)
Strong set of results
Superior income returns with 6.3% dividend yield on NAV (UK-REIT average 4.1%)
(1) Proforma adjusted to refmect transactions post 31 August 2017.
04
Redefine International P .L.C. 2017 Full Year Results Presentation
Continuing to deliver upper quartile distributions to our shareholders
Continued progress against strategic objectives
Superior, sustainable and growing income returns
Performance indicator Medium-term target FY2017
Underlying EPS
(in year guidance 2.7p–2.8p)
2.75p Pay-out ratio 90% – 95% 94.5% LTV 45% – 50% 50.0%
(1)
(1) Proforma adjusted to refmect transactions post 31 August 2017.
05
Redefi ne International P .L.C. 2017 Full Year Results Presentation
Acquisition of additional 42% in IHL
Earnings accretive acquisition complementing existing portfolio
Demonstrates our strategic priority to increase scale subject to securing the right income enhancing investments
Deal summary
50.0% via scheme of arrangement
premium to IHL’s 28 February 2017 net assets
15 September 2017
ne International shares to be issued
9% from Redefj ne Properties under the same terms on 1 November 2017
SCOTLAND SOUTH WEST SOUTH EAST EAST OF ENGLAND EAST MIDLANDS WEST MIDLANDS GREATER LONDON NORTH WEST YORKSHIRE NORTH EAST WALES NORTHERN IRELAND KEYUK Hotels including IHL acquisition to increase to 21% of overall portfolio
06
Redefine International P .L.C. 2017 Full Year Results Presentation
Deal rationale and portfolio detail
Simple integration to continue income growth and deliver cost savings
Diversified portfolio strategy provides ability to opportunistically increase weighting to sectors with positive outlook
to Gatwick North Terminal
terms >20 years
Travelodge, Belvedere Value: £4.6m Travelodge, Perth Value: £4.4m Hampton by Hilton, Gatwick Value: £21.3m Travelodge, Leatherhead Value: £6.9m Travelodge, Slough Value: £13.1m Holiday Inn Express, Southampton Value: £20.2m Holiday Inn Express, Dunstable Value: £9.2m Holiday Inn Express, Edinburgh Value: £17.7m Holiday Inn Express, Redditch Value: £7.0m
07
Redefine International P .L.C. 2017 Full Year Results Presentation
Financial results
08
Redefine International P .L.C. 2017 Full Year Results Presentation
Underlying earnings
(including share of joint ventures)
Re-based Reported FY17 FY16 FY16 Change £m £m £m £m
Net rental income 93.5 89.3 4.2 Other income 2.7 3.1 (0.4) Administrative costs (15.6) (11.4) (4.2) Net fjnance expense (29.0) (33.1) 4.1 Other items (0.7) (3.8) 3.1 EPRA earnings 50.9 44.1 44.1 6.8 Company adjustments: – Reverse debt accretion charges 0.9 3.1 3.1 – FX gains (2.0) (0.9) (0.9) – Discontinued Company adjustments — — 5.9 Underlying earnings 49.8 46.3 52.2 Earnings per share 2.75p 3.2p Dividend per share (declared H2: 1.3p) 2.6p 3.2p
Diluted weighted average shares in issue 1,811.9m (31 August 2016: 1,637.9m).
09
Redefine International P .L.C. 2017 Full Year Results Presentation
(4.9)
Disposals
Like-for-like(1) +3.7% 0.5
UK Retail
0.2
UK Commercial
(0.2)
UK Hotels
2.1
Europe Gross rental income (FY16)
96.6
Acquisitions
8.8
Gross rental income (FY17)
103.1
Gross rental income
(including share of joint ventures)
Gross rental income (£m)
(1) Like-for-like continues to exclude the majority of the 2016 acquisition of the AUK Portfolio.
10
Redefine International P .L.C. 2017 Full Year Results Presentation
Valuations
(including share of joint ventures)
(1) Gain/(loss) includes the effect of capital expenditure, tenant incentives and FX.
Market Market value value Gain/ Gain/ EPRA FY17 FY16 (loss)(1) (loss) NIY £m £m £m % %
UK Retail 514.6 535.0 (25.1) (4.7) 6.3 UK Commercial 364.2 334.1 27.8 8.3 5.1 UK Hotels 239.6 229.2 6.6 2.9 5.9 UK total 1,118.4 1,098.3 9.3 0.8 5.8 Europe 311.7 279.9 31.4 11.2 5.4 Total like-for-like 1,430.1 1,378.2 40.7 3.0 Acquisitions 85.2 — Disposals — 132.3 Development 23.4 18.5 Total property portfolio 1,538.7 1,529.0 5.7
€+2.5%
Disposal proceeds of £148.2m reflect a 12.2% premium to book value
11
Redefine International P .L.C. 2017 Full Year Results Presentation
Debt & gearing
(including share of joint ventures)
Key statistics Medium term target FY17 FY16
LTV 45% – 50% 50.0%(1) 53.4% Weighted average debt maturity 7.3yrs 6.9yrs Weighted average interest rate 3.2% – 3.4% 3.1% 3.4% Debt with interest rate protection >75% 93.0% 95.4% Interest cover(2) >3x 3.2x 2.7x
(1) Proforma adjusted to refmect transactions post 31 August 2017. (2) Group interest cover calculated as net rental income divided by net fjnance cost.
12
Redefine International P .L.C. 2017 Full Year Results Presentation
2.75
Underlying earnings
0.3
Valuation gains
0.9
Profits on disposal Dividends
(2.9)
Aviva refinancing charges
(0.3)
FX gain
0.8 (0.15)
Other EPRA NAV (FY16)
40.0
EPRA NAV (FY17)
41.4
EPRA NAV per share
Up 3.5% to 41.4p
NAV per share (p)
Total shares on issue 1,828.1m (31 August 2016: 1,794.6m).
13
Redefine International P .L.C. 2017 Full Year Results Presentation
Undrawn, committed facilities Cash and available facilities (FY16)
34.3 23.0 57.3
Operating cash flow
51.6
Disposals
113.9
Acquisition
venture interest
(41.0)
Net debt repaid
(38.7)
Capital expenditure & development
(18.9)
Dividends
(39.5)
Other
(2.8)
Aviva refinancing charges
(5.5)
Cash and available facilities (FY17)
10.0 63.4 53.4
Capital commitments of £16.8m
Cash fmow & available facilities
(including share of joint ventures)
Cash flow (£m)
14
Redefine International P .L.C. 2017 Full Year Results Presentation
Dividend of 2.6p provides headroom to operational cash flow
Medium term guidance maintained
Underlying EPS growth target at 3% – 5%
Performance indicator Medium term target H1 H2 FY17
Rental income growth (like-for-like) 2% – 5% 3.3% 4.3% 3.7% Rent collection >95% within 7 days 94.0% 94.3% 94.3% Administrative overheads <15% EPRA cost ratio 20.7% 19.0% 19.8%(1) Cost of debt 3.2% – 3.4% 3.3% 3.1% 3.1% LTV 45% – 50% 49.9% 50.0% 50.0% Interest cover >3x 3.1x 3.4x 3.2x Pay-out ratio 90% – 95% 96.3% 92.9% 94.5%
(1) 17.2% when adjusted for non-recurring items.
Schloss-Strassen Center, Berlin
Effjcient capital structure
15
Redefine International P .L.C. 2017 Full Year Results Presentation
16
Redefine International P .L.C. 2017 Full Year Results Presentation
Effjcient capital structure
Reducing leverage effectively whilst limiting impact on income
FY17 gross proceeds on disposals
12.2% premium
Disposed net income annualised Average NIY of 6.2% Average reversionary yield 5.6%
Equity reinvestment during FY17
Acquisition of controlling stake in Leopard portfolio, Germany
Acquired annualised net rental income Acquisition of long dated indexed rents at an average NIY of 7.4%
Net debt reduction
Targeting highest LTV facilities
Annualised fjnance cost reduction, incl. £1.5m Aviva profjt share saving Achieving marginal returns in excess of our cost of debt
17
Redefine International P .L.C. 2017 Full Year Results Presentation
Capital recycling & disposals
Disposals being driven by asset level strategy
Strategic disposals
VBG portfolio, Germany
Realising value
Carphone Warehouse Priory Retail Park, London
Opportunistic
BMW showroom, High Wycombe
executed and value maximised
income of £9.4m
(1) 49% share.
18
Redefine International P .L.C. 2017 Full Year Results Presentation
40% 60% 55% 50% 45% 65% 70% 75% 80% 85% LTV (%)
75.4% 50.0% 3.1% 5.0%
Cost of debt (%) 5.5% 3.0% 3.5% 4.0% 4.5% 5.0% LTV (%) Weighted average cost of debt (%) FY2011 FY2012 FY2013 FY2014 FY2015 FY2016 FY2017 Post year end
Medium term target of 45% – 50% LTV
Leverage reduced to within target range post year end
Meaningful reduction in LTV and cost of debt over last 6 years
Historic weighted average cost of debt and LTV(%)
and reduced margins
headroom on operational cash fmow
marginal leverage
unsecured debt structure
19
Redefine International P .L.C. 2017 Full Year Results Presentation
Weighted average debt maturity of 7.3 years Material covenant headroom across all loans
cost of debt effjciencies
FX hedge
Well structured debt profjle
Limited refjnancing risk with no material maturities until 2020
GBP Euro FY18 FY19 FY20 FY21 FY22 FY23 FY24 FY25 FY26 FY27 FY28 FY29 FY30+ 7.2 387.7 125.0 22.1 48.9 145.9 10.0 95.4 UK bank debt
Europe bank debt
UK non-bank debt
26% 56% 18%
Debt maturity profile (£m) Group debt £842.2m
(1) £29.9m of Group debt is not subject to an LTV covenant.
20
Redefine International P .L.C. 2017 Full Year Results Presentation
Disciplined acquisitions paying off
Transformational AUK investment delivering signifjcant value and income in only 2 years
Further income growth and clearly identified value add opportunities
and 19.4% above passing rent; offset by two vacancies at Banbury
by >30% to 5.0 years (9.2 years to expiry)
Market value Disposal gross proceeds At acquisition
489.9 +7.5% 526.8
31 Aug 2017 Triple net income at acquisition
28.2
Disposals/ Identified for sale
(3.6) (0.2)
Under development
(0.2)
Retail parks &
24.4
Triple net income like-for-like
0.3
London
1.5
Regional
0.1
Logistics
26.1
Triple net income 31 Aug 17
+7.2% growth AUK delivered significant value (£m) Annualised triple net income (£m)
Capex cumulative £3.5m
remaining portfolio
Hull and Colchester
Grand Arcade, Wigan – digital advertising
21
Redefine International P .L.C. 2017 Full Year Results Presentation
Income focused portfolio
22
Redefine International P .L.C. 2017 Full Year Results Presentation
Portfolio continues to be enhanced through disposal of mature assets and reinvestment
Retail: 60% Commercial: 24% Hotels: 16% UK Shopping centres: 20% German Retail: 27% UK Retail parks: 13% Logistics:(1) 11% Offjces: 13%
WAULT 8.5yrs to expiry
EPRA NIY
Reversionary yield 6.6%
Occupancy
Indexed rents
UK
Germany
Asset management expertise across retail,
(1) Includes industrial and automotive.
Portfolio overview
Market value £1.5bn as at 31 August 2017
23
Redefine International P .L.C. 2017 Full Year Results Presentation
FY2018 FY2019 FY2020 FY2021 FY2026 FY2027+ FY2025 FY2024 FY2023 FY2022 UK Retail UK Hotels Europe UK Commercial
5.4 2.9 5.7 5.3 9.0 9.3 6.3 6.9 23.2 30.3
Resilient income profile with 73% of gross rental income beyond 5 years to first break
Income security supported by diversifjed portfolio
Clear income visibility with WAULT of 7.4 years to fjrst break (8.5 years to expiry)
Tenant Profjle
sources of rental income
subject to index-linked rents Top 10 tenants
As at % of gross 31 August 2017 rental income Units
Edeka 7.0 34 UK Government 4.6 16 B&Q 4.1 5 Tesco 3.6 1 Netto 2.6 23 Real 2.4 3 Royal Mail 2.3 2 Primark 2.0 1 OBI 1.9 3 Debenhams 1.8 2 Lease expiries to first break by gross rental income (£m)
24
Redefine International P .L.C. 2017 Full Year Results Presentation
Rental growth outlook
Medium term target of 2% – 5% rental growth per annum
S t r
g
c u p i e r d e m a n d I n d e x e d 8.5 3.0 18.7 6.0 11.2 13.7
Shopping centres London offices Other Indexed Distribution and industrial Retail parks Hotels
25.0 13.9
Germany Open market rent reviews UK
3 8 . 9 % I n d e x e d Indexation by gross annualised income (%) Open market rent reviews by gross annualised income (%)
Income-led asset management initiatives planned and underway with current capital projects expected to provide 7.6% yield on cost
demand, including distribution, retail parks and hotels
regeneration
25
Redefine International P .L.C. 2017 Full Year Results Presentation
Focused on improved property fundamentals with clearly identified opportunities to support future income security
Continuously improving portfolio quality
Focus on owning assets underpinned by occupier demand
High growth Low growth High yield Low yield
Derby development Charing Cross Road development Schloss-Strassen Center, Berlin Regional offjces – identifjed for sale UK Shopping centres Mature/low growth income Core secure income Growth income Asset management UK Retail parks EPRA NIY 5.7% Camino Park, Crawley
26
Redefine International P .L.C. 2017 Full Year Results Presentation
relative to rental affordability
excluding temporary leases +2.3% on passing rent
Highest occupancy since acquiring shopping centres achieved post year end
UK Shopping centres
Footfall +2.1% over the year
FY2012 95.2 FY2011 97.4 FY2010 98.1 95.0 FY2013 95.4 FY2014 97.1 FY2015 96.7 FY2016
99.2
FY2017 Post year end deals exchanged
Shopping centre portfolio occupancy by area (%)
27
Redefine International P .L.C. 2017 Full Year Results Presentation
UK Retail parks
National retail park vacancy reduced to 5.1% (2016: 5.3%)
PureGym unit completed
Carphone Warehouse unit disposed at 162% premium to book value +£0.1m of incremental commercialisation income generated across the retail park portfolio Pre-let expansions underway
Two vacancies at Banbury Cross presents opportunity to improve tenant mix. In discussion with discount retailers and drive-through F&B operators
The Arches Retail Park, Watford Banbury Cross / Pure Gym Priory Retail Park, Merton
Strong tenant demand exceeding supply
28
Redefine International P .L.C. 2017 Full Year Results Presentation
UK Retail Other: Derby, Albion Street
High yielding development following successful letting to TK Maxx
Derby ‘after’ Derby ‘before’
Income enhancing
Development under way
Investors in high yielding developments supported by occupier demand
29
Redefine International P .L.C. 2017 Full Year Results Presentation
UK Offjces – Greater London: Charing Cross Road
Entering formal planning application stage
CENTRE POINT 127 CHARING CROSS ROAD ST GILES CIRCUS 210,000 sqft | End 2018 ILONA ROSE HOUSE 310,000 sqft mixed use | Q4 2020
PRIMARKOXFORD STREET NEW OXFORD STREET
ONE OXFORD STREET 275,000 sqft | 2020
CHARING CROSS ROAD
CROSSRAIL SITE
TOTTENHAM COURT ROAD
Plans to increase lettable area
Expected increase in rental income
Staged approach to deliver value
30
Redefine International P .L.C. 2017 Full Year Results Presentation
Since acquisition market value has increased by 36%
Camino Park, Crawley has 64.9% of fmoor area up for review in late 2017
UK Distribution
Strong occupational demand and lack of supply
£12 – £14 per sqft
Evidence on neighbouring properties
£9.3 per sqft
Current ERV at Camino
£8.0 per sqft
ERV at acquisition
Camino Park, Crawley
(384,698 sqft)
31
Redefine International P .L.C. 2017 Full Year Results Presentation
Testament to in-house specialism, RedefineBDL, the largest independent UK hotel management company, was awarded management of a further 26 luxury hotels
UK Hotels outlook and strategy
London consistently delivers one of the highest global occupancy levels averaging >80% since 2006
Strategy Market outlook
strategic options
an economic downturn
in 2018 (PwC)
32
Redefine International P .L.C. 2017 Full Year Results Presentation
Ingolstadt handover to Primark in Q4 2017
Schloss-Strassen Center
Occupier led asset management initiatives
171 sqm on a 10 year lease refmecting a 8.3% yield on cost
yield on cost
and convenience
Germany – shopping centres
Reconfjguration of space and developments progressing well
L1 P1 L2 L3 P2 P5 Aufzugssteuerung HK HK HK K H K H K H K H A P3 P4 15 Stg. 16.67 / 30 8 Stg. 18 / 28 Info Sitzbank Sitzbank Sitzbank Sitzbank Info r=13,65cm r=13,65cm r=13,65cm WD 1,15/1,00 OK: -0,39 Sitzbereich Bracas Infosäule Infosäule 6 dm Drogeriemarkt 01 02 03 Jolifine 04 05 09 Mc Geiz 10 Rewe 11 12 Cookmal A.Nails 15a Subway 19 18 20 Barbarino 22 Umlauf You Knows Bärenland Robin Look 06 07 Bracas 21 17 Eierkuchen Traum 15 MC Donalds Wonderpots Manju Sitzbereich MC Donalds Black&White 16 Anton&Konsorten ViChin Rest. 14a/14b 23 08 08.1 Vodafone Vitalia Mobilfunk 13New DIE BÄCKEREI Junge 174m² REWE Supermarket extentsion 170m² DM Chemist extentsion 100m²
Divider page title
Divider page subhead
33
Redefine International P .L.C. 2017 Full Year Results Presentation
33
Redefine International P .L.C. 2017 Full Year Results Presentation Hampton by Hilton, Gatwick Airport
Outlook and conclusion
income focused REIT
targets in place
sustainable and growing income focused total returns
and volatile economic environment
earnings base has now been reset to support 3% – 5% underlying EPS growth
Outlook and conclusion
34
Redefine International P .L.C. 2017 Full Year Results Presentation
35
Redefine International P .L.C. 2017 Full Year Results Presentation
36
Redefine International P .L.C. 2017 Full Year Results Presentation
Appendices
37
Redefine International P .L.C. 2017 Full Year Results Presentation
and Hotels (16%)
fjxed or capped
Introduction to Redefjne International P.L.C.
Committed to being the UK’s leading income focused REIT
A FTSE 250 CompanyTop 20 assets by market value Europe’s two largest real estate markets:
73%
UK
27%
Germany
38
Redefine International P .L.C. 2017 Full Year Results Presentation
by income
term returns to continue
affected by external factors
capital growth
to transparent and liquid commercial real estate returns
Our business model is designed to provide long term superior, sustainable and growing shareholder returns
The case for our income focused business model
Recurring and predictable income returns are increasingly sought after in a low economic growth and low interest rate environment
30 years
73%
20 years
74%
10 years
140%
5 years
65%
Capital return Income return Source: MSCI, Lazarus.
The composition of historic UK property total returns
39
Redefine International P .L.C. 2017 Full Year Results Presentation
A strategy to become the UK’s leading income focused REIT Superior, sustainable and growing shareholder returns
Scaleable Business Efficient Capital Structure Income Focused Portfolio Financial Discipline
the cycle
across sectors
income into profjt
(excl. direct vacancies) <15%
40
Redefine International P .L.C. 2017 Full Year Results Presentation
Focused on improved property fundamentals with clearly identified opportunities to support income security and delivery of market beating growth
Continuously improving quality of portfolio
Primary focus on acquiring and owning assets underpinned by occupier demand
discount and leisure focused UK shopping centres
Crawley with 64.6% of fmoor space up for review in 2017
reconfjgurations
Derby and Charing Cross
% portfolio by market value 46% Core secure income 20% Income-led asset management
30% Growth income 4% Mature assets
41
Redefine International P .L.C. 2017 Full Year Results Presentation
Strategically targeted sectors
Supported by in-house specialists
UK Retail Market value £515m UK Commercial Market value £364m UK Hotels Market value £240m Europe Market value £420m
dominant shopping centres, tenanted by leading retailers including Tesco, Wilko, Boots, H&M and TK Maxx
which 4 assets are in London, UK South and “Big 6” UK cities
street retail asset, currently under development, and a retail warehouse
Greater London and 1 hotel in Edinburgh
Inn Express, Crowne Plaza, Travelodge and DoubleTree by Hilton
the UK’s largest independent hotel manager
and leisure focused listed entity
15 regional offjces
distribution centres
trade properties which provide defensive income on long leases, with leading brands including BP and Kwik Fit
centres in Berlin, Hamburg and Ingolstadt
parks and small discount supermarkets
non-discretionary food stores and discounters
(1) Increasing to 58.9% following the IHL acquisition post year end.
42
Redefine International P .L.C. 2017 Full Year Results Presentation
+9% like-for-like
and leisure tenants
and reduce number of in-line units
UK Shopping centres: 20% by market value
Footfall in our centres +2.1% (-1.5% UK average)
High occupancy
96.7% (-140bps) by ERV
Market evolution
Rebalancing supply and demand
Sector headwinds
Consumer shopping patterns continue to evolve Highest occupancy since acquiring shopping centres achieved post year end
43
Redefine International P .L.C. 2017 Full Year Results Presentation
to improve tenant mix
+£0.5m incremental rent
additional income of £0.2m, 15% yield on cost
at Derby
neighbouring shops
UK Retail parks and other retail: 13% by market value
Strong occupier demand and continued growth expectation
Strong supply/demand dynamics Income-led development Creating additional income
UK retail warehouse vacancy at 5.1% (2016: 5.3%) continues to fall and nearly halved since the 2013 peak
44
Redefine International P .L.C. 2017 Full Year Results Presentation
under negotiation at Bristol and Reigate
signifjcant regeneration
Southwark in discussion at attractive rents
+ £0.2m and +19% on passing rent
UK Offjces: 13% by market value
Signifjcant progress in strategic disposals of low growth regional offjces
Regional offjces Strong letting progress
Occupancy 95.8% (+530bps)
Charing Cross Road London offjces in performing locations
45
Redefine International P .L.C. 2017 Full Year Results Presentation
‘standard’ units
UK Distribution, industrial and automotive: 11% by market value
Ongoing imbalance between occupational supply and demand
(1) MSCI research.
Market overview Colchester Camino Park, Crawley
Valuation +36% since acquisition Focused on multi-let “last mile” distribution centres
46
Redefine International P .L.C. 2017 Full Year Results Presentation
UK Hotels: 16% by market value
Post year end IHL acquisition will increase to 21% of portfolio
Market outlook(1)
by a weaker pound
rooms forecast for 2018
and demand
expected to be supportive
London Provinces A: Actual F: Forecast 2016A 2017F 2018F 2016A 2017F 2018F
Occupancy (%) 81 83 83 76 76 76 ADR (£) 139 145 148 69 71 72 RevPar (£) 114 120 123 52 54 55
% growth on previous year
Occupancy (0.9) 2.3 0.2 (0.3) 0.2 0.3 ADR (2.1) 3.6 2.2 3.3 2.4 2.0 RevPar (3.0) 6.0 2.4 3.0 2.5 2.3
(1) Source: Econometric forecasts: PwC August 2017. Benchmarking data: STR July 2007. 12.0 FY2014 14.4 FY2015 15.0 FY2016 22.8 FY2017 UK Hotels Acquisition – IHL (indicative) Acquisition – Edinburgh
Track record in growing UK Hotel income Gross annualised rent (£m)
47
Redefine International P .L.C. 2017 Full Year Results Presentation
tenant mix
foodcourt refurbished at Schloss-Strassen Center, Berlin
Europe: 27% by market value
Strong investment market and weak pound presents recycling opportunity
Shopping centres near full occupancy
98.8%
Market outlook remains supportive Developments
Ingolstadt handover to Primark in Q4 2017
48
Redefine International P .L.C. 2017 Full Year Results Presentation
Portfolio analysis
Portfolio summary
Annualised EPRA WAULT to EPRA % of portfolio by Market gross rental topped Reversionary 1st break occupancy % Values as at 31 August 2017 market value value (£m) Properties Area (m2) income (£m) ERV (£m) EPRA NIY up yield yield (yrs) (by ERV) Indexed
UK Shopping Centres 20% 316.5 6 156,105 26.2 27.1 6.4% 6.8% 8.0% 8.0 96.7% 27.5% UK Retail Parks 11% 169.9 5 51,734 11.4 10.8 5.8% 6.2% 6.0% 7.7 96.2% 4.7% UK Other Retail 2% 28.2 3 31,511 2.3 2.3 7.5% 7.5% 7.8% 16.6 100.0% — UK Retail 33% 514.6 14 239,350 39.9 40.2 6.3% 6.6% 7.3% 8.4 96.8% 19.4% UK Offjces – Greater London 6% 90.2 3 9,720 3.4 4.4 2.8% 3.3% 4.6% 5.1 95.9% 23.7% UK Offjces – Regions 7% 113.6 15 55,459 9.6 9.2 6.9% 7.7% 7.6% 3.5 95.8% 23.0% UK Distribution & Industrial 8% 117.6 4 102,572 6.3 7.5 4.8% 5.0% 6.0% 5.0 96.3% — UK Automotive 3% 42.8 36 16,671 2.9 2.3 6.3% 6.3% 5.0% 12.3 100.0% 100.0% UK Commercial 24% 364.2 58 184,422 22.2 23.4 5.1% 5.6% 6.0% 5.3 96.4% 26.6% Greater London & UK South portfolio 12% 184.4 7 29,426 11.9 12.5 6.0% 6.0% 6.4% 8.3 100.0% — Edinburgh 3% 39.1 1 7,250 2.6 3.0 6.1% 6.1% 7.1% 8.5 100.0% 3.4% Enfjeld Travelodge 1% 16.1 1 4,647 0.7 0.7 4.2% 4.2% 4.2% 29.9 100.0% 100.0% UK Hotels 16% 239.6 9 41,323 15.2 16.2 5.9% 5.9% 6.3% 9.3 100.0% 5.2% Total UK 73% 1,118.4 81 465,095 77.3 79.8 5.8% 6.1% 6.7% 7.7 97.3% 18.7% German Shopping Centres 12% 181.3 3 46,127 9.4 10.6 4.2% 4.3% 5.5% 4.8 99.4% 94.5% German Supermarkets and Retail Parks 15% 239.0 77 190,471 17.6 17.1 6.3% 6.3% 6.7% 7.2 98.4% 97.9% Europe 27% 420.3 80 236,598 27.0 27.7 5.4% 5.4% 6.2% 6.4 98.8% 96.7% Total 100% 1,538.7 161 701,693 104.3 107.5 5.7% 5.9% 6.6% 7.4 97.7% 38.9% Wholly owned 98% 1,513.1 157 688,584 102.6 105.8 5.7% 5.9% 6.5% 7.4 97.6% 38.7% Held in joint ventures (proportionate) 2% 25.6 4 13,109 1.7 1.7 6.4% 6.4% 6.6% 6.4 100.0% 52.2%
49
Redefine International P .L.C. 2017 Full Year Results Presentation
Top 20 assets
Top 20 assets make up >60% of total portfolio
% of Annualised EPRA WAULT to EPRA portfolio by Market gross rental topped 1st break occupancy % Values as at 31 August 2017 market value value (£m) Area (m2) income (£m) ERV (£m) EPRA NIY up yield (yrs) (by ERV) Indexed
Wigan, Grand Arcade 5.9% 90.8 40,807 7.6 6.9 6.5% 6.7% 8.6 93.7% 36.8% Berlin, Schloss-Strassen Center 5.5% 84.0 18,868 4.6 4.5 4.6% 4.6% 5.6 98.9% 89.2% Northampton, Weston Favell 5.4% 82.4 30,311 6.5 7.1 7.1% 7.2% 7.1 97.6% 49.1% Hamburg, Bahnhoff Altona 4.8% 73.9 15,042 4.2 4.1 5.1% 5.1% 4.1 99.6% 99.4% London, Harrow, St George’s 4.6% 70.1 20,117 4.8 5.0 5.0% 5.3% 4.7 98.5% 20.3% London, Charing Cross Road 3.8% 58.5 3,716 2.0 2.4 3.2% 3.2% 4.8 100.0% 40.5% Crawley, Camino Park Distribution Centre 3.7% 57.1 35,739 2.7 3.6 4.0% 4.5% 5.7 100.0% — Banbury, Banbury Cross Retail Park 3.3% 51.0 16,609 3.5 3.6 4.8% 6.2% 7.0 88.6% 15.5% London, Watford, The Arches Retail Park 3.0% 45.7 11,579 3.0 2.6 6.3% 6.3% 9.4 100.0% — Bridgwater, Express Park Distribution Centre 2.9% 44.7 47,207 2.8 2.9 5.9% 5.9% 4.3 100.0% — Top 10 42.9% London, Southwark Holiday Inn Express 2.6% 40.6 3,936 2.5 2.7 5.7% 5.7% 8.3 100.0% — Edinburgh, DoubleTree Hilton 2.5% 39.1 7,250 2.6 3.0 6.1% 6.1% 8.5 100.0% 3.4% London, Merton, Priory Retail Park 2.4% 36.8 6,256 2.1 1.9 5.3% 5.3% 8.2 100.0% — Warrington, Birchwood 2.0% 31.5 34,614 2.7 3.0 6.6% 7.0% 14.6 94.6% 2.8% London, Earl’s Court Holiday Inn Express 2.0% 31.4 2,781 2.0 2.2 5.9% 5.9% 8.3 100.0% — London, Limehouse Holiday Inn Express 2.0% 30.9 5,747 1.9 2.0 5.7% 5.7% 8.3 100.0% — London, Royal Docks Holiday Inn Express 1.6% 24.8 4,561 1.6 1.7 6.0% 6.0% 8.3 100.0% — Coventry, West Orchards 1.5% 23.7 19,522 3.1 3.5 6.6% 8.7% 7.7 98.1% — Ingolstadt, City Arkaden 1.5% 23.4 12,217 0.6 1.9 (0.4)% 0.8% 3.7 100.0% 100.0% Kilmarnock, Queens Drive Retail Park 1.5% 23.0 10,596 1.8 1.7 7.2% 7.2% 5.7 100.0% — Top 20 62.5%
50
Redefine International P .L.C. 2017 Full Year Results Presentation
Debt facilities
Principal debt Cost of Principal debt (proportionate) debt Group debt analysis as at 31 August 2017 Lender Currency £m £m Maturity (%)
AUK HSBC, RBS, Barclays, Santander GBP 293.0 293.0 Sep 2020 2.6% AUK facility 293.0 293.0 26 Esplanade Lloyds Bank GBP 17.6 8.8 Dec 2022 6.1% UK Offjces 17.6 8.8 Kwik Fit Portfolio Aviva GBP 10.0 10.0 Jun 2029 6.4% Petrol Filling Stations HSBC GBP 3.7 3.7 Jan 2019 4.2% UK Automotive 13.7 13.7 Aviva UK Shopping Centre Aviva GBP 145.9 145.9 Apr 2042 5.5% St George’s, Harrow Berlin Hyp GBP 37.6 37.6 Apr 2021 2.9% West Orchards, Coventry Santander GBP 11.6 11.6 Nov 2021 4.1% UK Retail 195.1 195.1 RBDL leased Hotels Portfolio Aareal Bank GBP 113.4 113.4 Nov 2021 2.6% UK Hotels 113.4 113.4 Europe Bahnhof Altona, Hamburg HSH Nordbank Euro 41.4 41.4 Feb 2024 2.7% Schloss-Strassen Center, Berlin HSH Nordbank Euro 57.1 57.1 Mar 2021 1.9% German Shopping Centres 98.5 98.5 Premium Portfolio Munchener Euro 16.4 16.4 Feb 2020 1.3% OBI Portfolio Bayern LB Euro 13.3 13.3 Dec 2022 1.6% Bremen/Lindenhoff Bayern LB Euro 3.2 3.2 Sep 2019 2.0% Leopard Portfolio Berlin Hyp, Bayern LB Euro 79.3 79.3 May 2020(1) 1.3% Waldkraiburg Bayern LB Euro 4.5 2.3 Jun 2024 1.7% Kaiserslautern Bayern LB Euro 3.6 1.8 Jun 2024 1.7% Hückelhoven Bayern LB Euro 6.8 3.4 Jun 2024 1.7% German Supermarkets & Retail Parks 127.1 119.7 Total 858.4 842.2 (1) £3.5m matures in 2019.
51
Redefine International P .L.C. 2017 Full Year Results Presentation
Reconciliation of underlying earnings
Company specifjc IFRS to Proportionately Consolidated EPRA adjustments adjustments Underlying Year ended 31 August 2017 (£m) Group JVs Total Group JVs EPRA earnings Group JVs earnings
Rental income 97.2 5.9 103.1 — — 103.1 — — 103.1 Rental expense (9.0) (0.6) (9.6) — — (9.6) — — (9.6) Net rental income 88.2 5.3 93.5 — — 93.5 — — 93.5 Other income 4.7 (2.0) 2.7 — — 2.7 — — 2.7 Administrative costs and other fees (15.3) (0.3) (15.6) — — (15.6) — — (15.6) Net operating income 77.6 3.0 80.6 — — 80.6 — — 80.6 Gain on revaluation of investment property, assets held for sale and listed shares 6.6 (0.9) 5.7 (6.6) 0.9 — — — — Gain on disposal of investment property and assets held for sale 10.7 — 10.7 (10.7) — — — — — Distributions from investments at fair value 0.2 — 0.2 — — 0.2 — — 0.2 Amortisation of intangible asset (0.2) — (0.2) 0.2 — — — — — Profjt from operations 94.9 2.1 97.0 (17.1) 0.9 80.8 — — 80.8 Finance Income 3.4 (2.7) 0.7 — — 0.7 — — 0.7 Finance expense (28.4) (1.3) (29.7) — — (29.7) 0.9 — (28.8) Other fjnance (expense)/income (6.5) 0.3 (6.2) 5.9 (0.3) (0.6) — — (0.6) Change in fair value of derivative fjnancial instruments 4.5 1.1 5.6 (4.5) (1.1) — — — — 67.9 (0.5) 67.4 (15.7) (0.5) 51.2 0.9 — 52.1 Net gain on sale of joint venture interests 4.9 — 4.9 (5.6) 0.7 — — — — Impairment reversal of loans to joint ventures 0.4 (0.4) — (0.3) 0.3 — — — — Net impairment of investment in associate (0.5) (0.5) 0.5 — — — Share of post tax profjt from associate 1.1 — 1.1 — — 1.1 — — 1.1 Share of post tax loss from joint ventures (2.3) 2.3 — — — — — — — Transfer of foreign currency translation on disposal
2.0 — 2.0 — — 2.0 (2.0) — — Movement in losses restricted in joint ventures — (0.9) (0.9) — 0.8 (0.1) — — (0.1) Profjt before tax 73.5 0.5 74.0 (21.1) 1.3 54.2 (1.1) — 53.1 Taxation (3.9) (0.5) (4.4) 3.5 0.6 (0.3) — — (0.3) Profjt 69.6 — 69.6 (17.6) 1.9 53.9 (1.1) — 52.8 NCI (3.5) — (3.5) 0.5 — (3.0) — — (3.0) Profjt attributable to equity holders 66.1 — 66.1 (17.1) 1.9 50.9 (1.1) — 49.8 Number of shares outstanding (m) 1,828.1 1,828.1 1,828.1 Diluted weighted average number of shares outstanding (m) 1,811.9 1,811.9 1,811.9 Earnings per share (p) 3.6 2.8 2.75
52
Redefine International P .L.C. 2017 Full Year Results Presentation
Mike Watters CEO e: mwatters@redefjneinternational.com Stephen Oakenfull Deputy CEO e: soakenfull@redefjneinternational.com Donald Grant CFO e: dgrant@redefjneinternational.com Adrian Horsburgh Property Director e: ahorsburgh@redefjneinternational.com Janine Ackermann Head of Investor Relations e: jackermann@redefjneinternational.com Redefjne International P .L.C. 2nd Floor, 30 Charles II Street London SW1Y 4AE t: +44 (0) 20 7811 0100 Visit us online www.redefjneinternational.com @RedefjnePLC Redefjne International
Redefjne International team