H1 2015 RESULTS ANALYSTS CALL
Aspr pria Uh Uhlenh enhor
- rst
st– Hambu burg (DE)
H1 2015 RESULTS ANALYSTS CALL Aspr pria Uh Uhlenh enhor orst st - - PowerPoint PPT Presentation
H1 2015 RESULTS ANALYSTS CALL Aspr pria Uh Uhlenh enhor orst st Hambu burg (DE) TABLE OF CONTENTS - Company Strategy - Portfolio - Healthcare Segment - Office Segment - Financial Resources - H1 2015 Earnings - Outlook and Guidance -
Aspr pria Uh Uhlenh enhor
st– Hambu burg (DE)
Q1 2015 RESULTS – ROADSHOW PRESENTATION 2
guaranteed revenues
H1 2015 RESULTS – ANALYSTS CALL 3
Nu Nursi sing ng Home e Orchi hidée ée – Ittre e (BE)
Healthcare real estate in Europe
markets (namely the Netherlands & Germany)
more mature markets (Belgium and France)
per country, per medical specialty and per operator Driven by demography Offices in Brussels
pro-active local
programs to upgrade the quality
alternative usages
portfolio kept above critical size Driven by economics
H1 2015 RESULTS – ANALYSTS CALL 5
11 YEARS
Average lease duration
43%
Healthcare real estate
43%
Debt ratio
95.5%
Occupancy rate
24%
Office space let to public sector H1 2015 RESULTS – ANALYSTS CALL 6
Moderate Risk Profile & Sustainability of earnings
Li Living ngst ston
e I buildi ding ng - Brus usse sels (BE)
Nu Nursi sing ng home e Damiaa aan – Tremel elo
H1 2015 RESULTS – ANALYSTS CALL 8
Healthcare real estate 43% Offices 40% Property of distribution networks 16% Others 1% Belgium 76% France 15% Netherlands 7% Germany 2%
H1 2015 RESULTS – ANALYSTS CALL 9
21 6 13 29 5 15 7 11 5 10 15 20 25 30 35 Healthcare BE Healthcare FR Healthcare NL Healthcare DE Offices Pubstone Cofinimur I Total
H1 2015 RESULTS – ANALYSTS CALL 10
6.3% 7.7% 6.6% 6.9% 6.3% 6.4% 6.3% 6.4% 0% 1% 2% 3% 4% 5% 6% 7% 8% Healthcare Offices Distribution networks Total Gross yield Net yield
H1 2015 RESULTS – ANALYSTS CALL 11
0.7%
0,0% 0,5% 1,0% Healthcare Offices Distribution networks Total
Unrealized gain/loss on a LFL basis
3.329 98 20 5 6 3.406 3.000 3.200 3.400 3.600 Portfolio investment value at 31.12.2014 Investments Divestments Writeback
payments sold Change in investment value Portfolio investment value at 30.06.2015
Evolution of portfolio investment value (in M€):
H1 2015 RESULTS – ANALYSTS CALL 12
99.2% 90.8% 98.5% 95.5% 0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% Healthcare real estate Offices Property of distribution networks Total
* Source: DTZ
H1 2015 RESULTS – ANALYSTS CALL 13
15.5% 13.8% 9.7% 5.8% 5.4% 4.7% 4.2% 3.7% 3.6% 2.9% 0% 2% 4% 6% 8% 10% 12% 14% 16% 18%
Reval alidat ation
nic – Baden den Baden den (DE)
Voorschoten (1,320m²)
people(Lopik)
H1 2015 RESULTS – ANALYSTS CALL 15
Me Medi dical al offi fice center er - Almer ere (NL NL)
wellness centres
Hanover (10,000m²)
prestigious locations
Germany with high quality partner
H1 2015 RESULTS – ANALYSTS CALL 16
Aspr pria Uh Uhlenh enhor
st- Hambu burg (DE) Aspr pria Ma Masc schs hsee- Hanov
er (DE)
H1 2015 RESULTS – ANALYSTS CALL 17
Den Brem- Rijkev evoorsel el (BE)
Off ffice e buildi ding Garden den Square– Anver ers (BE)
space, i.e. €16.4 million of guaranteed revenues, net of rent-free periods.
H1 2015 RESULTS – ANALYSTS CALL 19
uses, offering better capital recovery than renovations as offices
Livingstone I buildings have been delivered in H1 2015
into a nursing home
healthcare operator Vivalto
H1 2015 RESULTS – ANALYSTS CALL 20
Woluwe 34 – Brussels (BE)
Woluwe 34 – Brussels (BE)
H1 2015 RESULTS – ANALYSTS CALL 22
In M€:
Bonds
100 50 140 50 190 173 191 50 100 150 200 250 300 2009 2010 2011 2012 2013 2014 2015 Non convertible Convertible
H1 2015 RESULTS – ANALYSTS CALL 23
19 5 63 22 11 75 72 98 69 38 92 31 32 44 33 285 50 100 150 200 250 300 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 Contribution in kind of assets Sale of treasury shares Stock dividend Rights issue
Equity
In M€:
Q1 2015 RESULTS – ROADSHOW PRESENTATION 24
Debt breakdown (€1,464 million):
capital market (69%) and credit facilities (31%)
amount of €297 million
credit lines
for the long term and from A3 to A2 for the short term (stable outlook)
457 31% 410 28% 390 27% 207 14% Bank facilities Non convertible bonds & LT commercial paper Convertible bonds Short-term commercial paper &
H1 2015 RESULTS – ANALYSTS CALL 25
Decreasing average cost of debt & increased average debt maturity Debt ratio < 50%
30.06.2015 31.12.2014 Debt ratio 43% 48% Average debt (in MEUR) 1,463.8 1,593.4 Average cost of debt 2.8% 3.4% Average debt maturity (in years) 4.5 3.4 ICR (excl. hedging restructuration) 3.81 3.26
52% 50% 49% 48% 43% 38% 40% 42% 44% 46% 48% 50% 52% 54% 2011 2012 2013 2014 H1 2015 In yr In % 4,2% 4,1% 3,9% 3,4% 2,8% 3,3 3,8 3,8 3,4 4,5 2 2,5 3 3,5 4 4,5 5 2,0% 2,5% 3,0% 3,5% 4,0% 4,5% 2011 2012 2013 2014 H1 2015 Average cost of debt Average debt maturity
H1 2015 RESULTS – ANALYSTS CALL 26
are 100% refinanced and 68% of 2017 have already been refinanced
to 4.5yr (vs. 3.4yr at 31.12.2014)
€200 million (strike: 3%)
fixed until 2019
Debt Maturities Hedging structure
137 353 267 74 100 350 105 100 92 50 191 146 10 200 50 100 150 200 250 300 350 400 450 2015 2016 2017 2018 2019 2020 2021 2022 Refinanced Bank facilities Capital markets
0% 20% 40% 60% 80% 100% 2015 2016 2017 2018 2019 2020 2021 2022 Average fixed debt Average hedged debt Average floating debt
In MEUR
Livingstone I – Brussels (BE)
H1 2015 RESULTS – ANALYSTS CALL 28
Like-for-like rental growth breakdown:
GRR= Gross Rental Revenues
*The negative like-for-like rental growth for Pubstone (pubs/restaurants) and Cofinimur I (insurance branches) is mainly due to the fact that some assets have been vacated and are currently in the process of being sold.
GRR in MEUR GRR in MEUR Growth LFL Growth H1 2014 H1 2015 Offices 38.7 38.7 0.0%
Healthcare 39.7 42.9 8.1% 0.3% Pubstone 15.1 15.0
Cofinimur I 4.0 3.9
Others 1.0 1.0 0.8% 0.8% TOTAL 98.6 101.5 3.0%
0.5% 1.2%
0,0% 1,0% 2,0% Indexation new lettings departures renegociations
H1 2015 RESULTS – ANALYSTS CALL 29
¹ Average number of shares as of 30.06.2015: 18,783,949 (vs. 17,978,603 at 30.06.2014) ² after distribution of the dividend for the year 2014
* The IAS 39 impact includes the costs related to the restructuration of the hedging instruments and the revaluation of the financial instruments.
(in MEUR) Per share (in EUR) 30.06.2015 30.06.2014 30.06.2015 30.06.2014 Operating result 86.3 90.3 4.59 5.02 Net current result (excl. IAS 39) - Group share 63.0 61.0 3.35 3.39 IAS 39 impact* 1.2
0.07
Net current result - Group share 64.1
3.42
Result on portfolio
Net result - Group share 57.1
3.04
H1 2015 RESULTS – ANALYSTS CALL 30 30.06.2015 31.12.2014 EPRA Earnings 3.35 6.70 EPRA Net Asset Value (NAV) 93.08 96.08 EPRA Adjusted Net Asset Value (NNNAV) 91.06 92.01 EPRA Net Initial Yield (NIY) 5.99% 6.06% EPRA Vacancy Rate 4.59% 4.93% EPRA Cost ratio (cost of vacancy excluded) 15.57% 15.93% (in MEUR) Per share NAV per the financial statements 1,791.3 85.4 Effect of exercise of options, convertibles and other equity interests 467.7 5.7 EPRA NNNAV 2,259.1 91.1 Fair value of financial instruments 86.6 3.5 Deferred tax
EPRA NAV 2,309.2 93.1 ¹ Average number of shares as of 30.06.2015: 18,783,949 (vs. 17,978,603 at 30.06.2014)
Belliard 40 – Brussels (BE)
2H2015 – 2017, mainly:
renovations of healthcare properties, mainly:
Woluwe 106-108)
H1 2015 RESULTS – ANALYSTS CALL 32
104 118 9 20 40 60 80 100 120 140 Healthcare real estate Offices Property of distribution networks 25 16 43 19 6 5 41 67 1 2 4 3 20 40 60 80 100 Q3 2015 Q4 2015 2016 2017 Healthcare real estate Offices Property of distribution networks
€231 million Investment Pipeline for 2H2015-2017 In CBD
H1 2015 RESULTS – ANALYSTS CALL 33
with combined presence in Belgium, France, the Netherlands and Germany
alternative assets, 35% from offices
Actual 2014 2015 Forecast published in February 2015 2015 Forecast after rights issue¹ EPS €6.70 €6.85 €6.26 DPS €5.50 €5.50 €5.50 Pay-out ratio 82.1% 80.3% 87.9% Debt ratio 48.1% 48.6% 41.7% ¹ Forecast after rights issue calculated on the basis of 3,004,318 new shares entitled to share in the result
H1 2015 RESULTS – ANALYSTS CALL 34
30.06.2015 30.06.2014 Rental income, net of rental-related expenses 99,592 97,355 Writeback of lease payments sold and discounted (non-cash) 5,107 11,333 Taxes and charges on rented properties not recovered
Redecoration costs, net of tenant compensation for damages
Property result 101,198 106,367 Technical costs
Commercial costs
Taxes and charges on unlet properties
Property result after direct property costs 96,981 101,135 Property management costs
Property operating result 90,060 93,905 Corporate management costs
Operating result before result on the portfolio 86,273 90,316 Financial income (IAS 39 excluded) 2,909 2,844 Financial charges (IAS 39 excluded)
Revaluation of derivative financial instruments (IAS 39) 1,418
Share in the result of associated companies and joint ventures 230 699 Taxes
Net current result 66,771
Minority interests
Net current result – Group share 64,149
30.06.2015 30.06.2014 Gains or losses on disposals of investment properties and other non-financial assets 1,956
Changes in the fair value of investment properties
Share in the result of associated companies and joint ventures 128 Other result on the portfolio
1,137 Result on the portfolio
Minority interests
Result on the portfolio – Group share
30.06.2015 30.06.2014 Net result 59,777
Minority interests
Net result – Group share 57,066
H1 2015 RESULTS – ANALYSTS CALL 35
ASSETS (in KEUR) 30.06.2015 31.12.2014 Non-current assets 3,476,610 3,410,050 Goodwill 118,356 118,356 Intangible assets 605 659 Investment properties 3,270,791 3,195,773 Other tangible assets 394 411 Non-current financial assets 2,785 10,933 Finance lease receivables 77,516 78,018 Trade receivables and other non-current assets 38 38 Participations in associated companies and joint ventures 6,125 5,862 Current assets 93,426 88,962 Assets held for sale 3,305 3,410 Current financial assets 284 498 Finance lease receivables 1,912 1,618 Trade receivables 23,271 24,781 Tax receivables and other current assets 14,697 17,505 Cash and cash equivalents 24,843 17,117 Accrued charges and deferred income 25,114 24,033 TOTAL ASSETS 3,570,036 3,499,012 SHAREHOLDERS’ EQUITY AND LIABILITIES (in KEUR) 30.06.2015 31.12.2014 Shareholders’ equity 1,858,598 1,608,965 Shareholders’ equity attributable to shareholders of the parent company 1,791,343 1,541,971 Capital 1,124,258 963,067 Share premium account 504,210 384,013 Reserves 105,809 247,562 Net result of the financial year 57,066
Minority interests 67,225 66,994 Liabilities 1,711,438 1,890,047 Non-current liabilities 1,153,113 1,303,250 Provisions 17,162 17,658 Non-current financial debts 1,037,577 1,148,023 Other non-current financial liabilities 62,893 102,041 Deferred taxes 35,481 35,528 Current liabilities 558,325 586,797 Current financial debts 426,245 473,499 Other current financial liabilities 24,542 24,698 Trade debts and other current debts 88,092 59,850 Accrued charges and deferred income 19,446 28,750 TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES 3,570,036 3,499,012
H1 2015 RESULTS – ANALYSTS CALL 36