Preliminary Results May 2020 Disclaimer This presentation - - PowerPoint PPT Presentation

preliminary results
SMART_READER_LITE
LIVE PREVIEW

Preliminary Results May 2020 Disclaimer This presentation - - PowerPoint PPT Presentation

Preliminary Results May 2020 Disclaimer This presentation (hereinafter "this document") has been prepared by Hibernia REIT plc (Hibernia, the Company, Group, we or us) for information purposes only. This


slide-1
SLIDE 1

Preliminary Results

May 2020

slide-2
SLIDE 2

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 2

Disclaimer

This presentation (hereinafter "this document") has been prepared by Hibernia REIT plc (“Hibernia”, the “Company“, “Group”, “we” or “us”) for information purposes only. This document has been prepared in good faith but the information contained in it has not been independently verified and does not purport to be comprehensive. This document is neither a prospectus nor an offer nor an invitation to apply for securities. No representation or warranty, express or implied, is given by or on behalf of the Company, its group companies, or any of their respective shareholders, directors, officers, employees, advisers, agents or any other persons as to the accuracy, completeness, fairness or sufficiency of the information, projections, forecasts or

  • pinions contained in this presentation. In particular, the market data in this document has been

sourced from third parties. Save in the case of fraud, no liability is accepted for any errors, omissions

  • r inaccuracies in any of the information or opinions in this document.

Certain information contained herein may constitute “forward-looking statements” which can be identified by the use of terms such as “may”, “will”, “should”, “expect”, “anticipate”, “project”, “estimate”, “intend”, “continue”, “target” or “believe” (or negatives thereof) or other variations thereon or comparable terminology. Due to various risks and uncertainties, actual events or results or actual performance of the Group may differ materially from those reflected or contemplated in such forward-looking statements. No representation or warranty is made as to the achievement or reasonableness of, and no reliance should be placed on, such forward-looking statements. There is no guarantee that the Group will generate a particular rate of return. Pictured on cover: 1SJRQ in the evening

slide-3
SLIDE 3

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 3

Agenda

Highlights Financial results Market update Developments Portfolio management Conclusion and outlook

Pictured: Dublin’s Convention Centre photographed from South Docks

slide-4
SLIDE 4

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 4

Results summary

12 months to Mar-20 12 months to Mar-19 Portfolio value(1) +2.0% +7.9% Portfolio value (excl. stamp duty increase)(1,2) +3.5% Total property return (“TPR”)(3) 5.9% 11.6% TPR vs. MSCI Ireland Index(4) +1.5pp +4.1pp EPRA NAV per share +3.5% +8.9% EPRA NAV per share (excl. stamp duty increase)(2) +5.3% EPRA earnings per share(5) +39.9% +40.4% Total accounting return (“TAR”)(6) 5.6% 11.1% TAR (excl. stamp duty increase)(2,6) +7.5%

(1) Like-for-like change (incl. finance costs & 1.5pp increase in stamp duty) and excluding assets acquired and disposed of during the period (2) Stamp duty on commercial property increased by 1.5pp to 7.5% in Oct-19. At Mar-20 the estimated impact of this for Hibernia was a €22m (-1.5%) reduction in portfolio value (3) TPR is calculated on an “all assets” basis as per MSCI (4) MSCI/SCSI Ireland Quarterly Property All Assets Index (excl. Hibernia) (5) Excludes arrangement fee write-off in FY19 (6) Calculated as EPRA NAV per share growth in period plus dividends per share paid in period

slide-5
SLIDE 5

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 5

Business highlights for the financial year

  • 1. Further growth in rental income…
  • Contracted rent +14.1% to €65.7m(1)

– New lettings added €5.7m – Rent reviews added €2.7m

  • Net rental income +9.9% to €58.6m
  • 2. …and distributable earnings
  • Overall overheads cut by €5.9m (-30.6%)
  • EPRA EPS +39.9% to 5.5c
  • Full year DPS +35.7% to 4.75c
  • 3. De-risking 2 Cumberland Place…
  • Lettable office area +13% to 58,000 sq. ft.
  • 41% pre-let to 3M in April 2020
  • Expected to complete scheme by end of 2020
  • 4. …and making progress with development pipeline
  • Office pipeline +5% to 566,000 sq. ft. with new planning

grants at Harcourt and Clanwilliam

  • Mixed-use pipeline +5% to 154.3 acres following further

acquisitions

  • 5. Effective recycling of capital
  • FY19 net sales proceeds of €60.3m reinvested in:

– Nine acquisitions for €23.3m(2) – Development capex of €21.3m – €25.0m share buyback(3)

  • 6. Focus on sustainability
  • Full-time Sustainability Manager joined in January 2020
  • Reviewing all aspects of sustainability programme to drive

further improvements

(1) Increased to €67.2m following pre-let to 3M in Apr-20 (2) Incl. acquisition costs (3) Buyback programme completed in November 2019 with average purchase price of €1.42 per share

slide-6
SLIDE 6

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020

Business update

  • 1. COVID-19 precautions
  • Head office staff working from home
  • Managed buildings remain accessible for tenants
  • Extra, preventative cleaning measures adopted within buildings
  • Construction sites in Ireland closed 28 March to 18 May
  • 2. Working closely with our occupiers
  • Overall we have a strong tenant base
  • We are working to support them as appropriate
  • Rent collection statistics to date remain strong

– 93.5% of Q/E June commercial rent collected(1) – 97% of residential rent for May collected(1)

  • 3. Limited current development exposure
  • Only 2 Cumberland Place (58,000 sq. ft.) under construction

and due to complete by end of 2020 – 41% pre-let(2)

  • 4. Robust funding position
  • 16.5% LTV amongst lowest in European REIT universe
  • No maturities until Dec-23

6 (1) As at 26 May 2020 (2) In Apr-20 3M pre-let 24,000 sq. ft. in 2 Cumberland taking contracted rent to €67.2m. The Mar-20 ERV of the remaining unlet space in 2 Cumberland is €1.9m

  • We are working on “return to work”

protocols and plans for tenant staff and Hibernia team covering access control, physical distancing, cleaning and signage

  • Activity at 2 Cumberland Place gradually

ramping up following end of site shutdowns

Pictured: examples of COVID-19 signage in 1WML

slide-7
SLIDE 7

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020

Looking ahead

7

  • 1. Negative market outlook in near term…
  • COVID-19 and anticipated recession expected to reduce occupier demand
  • Full impact on market rents and property values yet to be felt

– Grade A CBD office vacancy rate of 5.9% at Mar-20

  • 2. …but we continue to believe Dublin has favourable fundamentals in the longer term
  • Demand: Continued shift to “service-orientated” jobs, Brexit movers, growing population
  • Supply: Limited land (especially in central Dublin), limited development funding
  • 3. We do not forsee a secular decline in city centre offices
  • COVID-19 is likely to accelerate changing working patterns
  • But:

– HQ offices play a key role in collaboration and exchange of ideas; and – Health considerations likely to reduce hot-desking and office densities in the near term

  • 4. Hibernia is well positioned for all eventualities
  • Low leverage and €136m of uncommitted funding in place
  • Stable investment portfolio with WAULT of 6.4 years and exciting future development pipeline
  • Seeking further sustainability improvements
  • Experienced team
slide-8
SLIDE 8

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 8

Agenda

Highlights Financial results Market update Developments Portfolio management Conclusion and outlook

Pictured: Retained tramyard gate, 1SJRQ

slide-9
SLIDE 9

Hibernia REIT plc

Income statement Mar-20 Mar-19 Change Net rental income €58.6m €53.3m +9.9% Revaluation and disposal gain €22.9m €98.1m (76.7)% Profit after tax €61.0m €123.5m (50.6)% EPRA earnings €38.1m €27.5m +38.7% EPRA EPS 5.5c 4.0c +39.9% Full year dividend per share 4.75c 3.5c +35.7% Balance sheet Mar-20(1) Mar-19 Change Portfolio value €1,465.2m €1,395.4m +2.0%(2) Net debt €241.4m €217.1m +11.2% Loan to value 16.5% 15.6% +0.9pp Net assets €1,231.1m €1,218.5m +1.0% EPRA NAV per share 179.3c 173.3c +3.5%

PRELIMINARY RESULTS | MAY 2020 9

Financial highlights

(1) C&W, the independent valuer, estimates that if stamp duty had not increased by 1.5pp in early Oct-19, the value of the Hibernia portfolio at Mar-20 would be €22m higher (c.+1.5%) (2) LfL change (incl. finance costs). Excluding the increase in stamp duty the LfL change would have been +3.5%

slide-10
SLIDE 10

Hibernia REIT plc

173.3c 179.3c 5.5c (3.8c) 1.0c (3.2c) 170 172 174 176 178 180 182 184 186 188 190 Mar-19 Investment properties reval. Development properties reval. EPRA earnings Dividends paid Share buyback &

  • ther

Estimated stamp duty impact Mar-20 EPRA NAV per share (c)

(3)

PRELIMINARY RESULTS | MAY 2020 10

EPRA NAV per share movement since 31 March 2019

Net valuation uplift: 6.5c Like-for-like “in-place” office valuation:+2.0% (c.55% ERV impact(2)) 2.7c 3.8c(1)

2 Cumberland

(1) Comprises South Docks +4.0c, Traditional Core -0.3c, IFSC 0.2c, Resi 0.7c, Other -0.8c (2) Based on standing office (in-place office) investments only in 12 months to Mar-20 (3) Includes revaluation of Group’s head office

159.1 6.8c 6.8c 4.0c (3.4c)

  • 173.3c

Mar-18 Mar-19 +3.5%

IFSC South Docks Resi Other

  • Trad Core
slide-11
SLIDE 11

Hibernia REIT plc

€27.5m(1) €38.1m €6.2m €2.1m (€2.4m) €7.4m (€2.0m) (€0.7m)(1) €10m €15m €20m €25m €30m €35m €40m €45m Mar-19 Developments completed in prior year Leasing activity Disposals & acquisitions IMA savings Operating costs Finance costs (net) Mar-20 EPRA earnings +€4.7m saving +€5.9m

PRELIMINARY RESULTS | MAY 2020 11

EPRA earnings movement versus year ended 31 March 2019

1SJRQ €5.4m 2WML €0.8m Disposals (€2.9m) Acquisitions €0.5m New lettings €2.5m(2) Rent reviews €2.0m(3) Lease terminations (€2.4m) Direct property costs (€0.5m) Admin costs (€1.5m)

(4)

(1) Prior year figure excludes arrangement fee write-off associated with re-financing completed (2) Largely attributable to lettings in 1WML and Observatory (3) Includes income from settled rent reviews in period and two outstanding rent reviews (4) The Investment Management Agreement (“IMA”) expired in Nov-18 and was replaced by a new incentive scheme, resulting in a net €7.4m saving in the year

€19.4m €4.4m €2.7m (€0.1m) €1.2m €0.4m (€0.5m) €27.5m Mar-18 Mar-19

1

Revenue items

2

Cost items +€10.6m +39%

slide-12
SLIDE 12

Hibernia REIT plc

Through-cycle LTV target remains 20-30%

PRELIMINARY RESULTS | MAY 2020 (1) Assuming RCF fully drawn (2) Net of committed expenditure (3) Please note LTV as reported elsewhere is calculated as net debt/portfolio value, giving a figure of 16.5% (4) Based on LTM interest cover (5) Cash basis (6) At Mar-20 12

Robust balance sheet and no debt maturities until December 2023

Capital allocation(5)

(10m) (35m) (65m) (35m) 25m 37m 53m 46m 45m 21m 18m 136m 85m 39m 40m 23m 16.5% (7.5%) (5.0%) (2.5%) 0% 2.5% 5.0% 7.5% 10.0% 12.5% 15.0% 17.5% 20.0% (€75m) (€50m) (€25m) €0m €25m €50m €75m €100m €125m €150m €175m €200m FY16 FY17 FY18 FY19 FY20 FY21 LTV Capital deployed Asset sales Buyback Capex Acquisition spend Net spend LTV Forecast Actual Debt statistics Mar-18 Mar-19 Mar-20 Drawn debt €220m €234m €262m Net debt €203m €217m €241m % interest fixed/hedged 91% 128% 76% % unsecured 0% 100% 100% Weighted average debt maturity 2.7 years 5.4 years 4.4 years Cash and undrawn facilities(2) €120m €143m €136m Current facilities Quantum Cost RCF due Dec-23 €320m 2.00% margin/0.8% undrawn fee PP note due Jan-26 €37.5m 2.36% coupon PP note due Jan-29 €37.5m 2.69% coupon Total €395m 2.10%(1) Headroom vs key covenant Requirement At Mar-20 Headroom(6) Loan to value (gross debt/portfolio value & cash) <50% 17.5%(3) Portfolio value could fall 65% Historic interest cover ratio (underlying EBIT/total finance costs) >1.5x 6.3x(4) Underlying EBIT could fall 76% Net worth (NAV) >€400m €1,231m Net asset value could fall 68%

slide-13
SLIDE 13

Hibernia REIT plc

Contracted rent: €65.7m

2% 11% 16% 49% 7% 5% 9% 1% Office - Insurance & Reinsurance Office - Banking & Capital Markets Office - Govt agency Office - TMT Office - Professional Services Other Residential Co-working

In-place

  • ffice

WAULT(1): 6.4 years

PRELIMINARY RESULTS | MAY 2020 13

Tenant statistics

Contracted rent by sector/industry Commercial rent(2) collection

(1) WAULT to earlier of break/expiry (2) Commercial tenants are all tenants other than residential

Quarter ending Jun-20 Mar-20 Jun-19 Within seven days 89% 93% 92% Within 14 days 89% 94% 97% Within 30 days 90% 98% 97% Within 60 days 93.5% 99.5% 99.5% More than 60 days N/A 100% 100% Monthly rent 2%

  • Deferred rent

3.5%

  • Rent outstanding

1%

  • 1%

Total 100% 100% 100% Month May-20 Apr-20 Mar-20 Within 30 days 97% 99% 100% €m % Sector WAULT(1) 1. HubSpot 10.5 18% TMT 11.2 2. OPW 6.0 10% Govt/state 2.8 3. Twitter 5.1 9% TMT 8.4 4. Zalando 2.9 5% TMT 6.9 5. Autodesk 2.8 5% TMT 10.0 6. Informatica 2.1 4% TMT 9.8 7. Riot Games 2.0 3% TMT 4.3 8. ESB 1.9 3% Govt/state 1.2 9. Travelport 1.8 3% TMT 7.6

  • 10. BNY Mellon

1.6 3% Finance 4.9 Top 10 total 36.7 64% 7.6 Rest of in-place office portfolio 21.0 36% 4.5

Residential rent collection Top 10 office tenants by contracted rent

  • The majority of our tenant base (by rent) comprises large

companies or state entities

  • Rent collection statistics have remained robust to date
slide-14
SLIDE 14

Hibernia REIT plc

Potential incremental rent roll from portfolio(1)

(1) Excl. income potential of possible future mixed-use development schemes (2) Excl. Iconic Offices arrangement in Brickhouse (Clanwilliam Court, Block 1) (3) Based on C&W ERVs @ Mar-20 (4) Office reversion (€1.1m; of which €0.6m under review), Residential reversion (€0.2m), Industrial (negative reversion of €0.2m): €1.1m + €0.2m - €0.2m = €1.1m (5) Committed capex (€18m) plus estimated capex per valuer assumptions for Forum & other minor capex (6) Capex based on current build cost incl. contingency but excl. effect of any future construction cost inflation (7) Per buildable sq. ft.; Book value includes present value of remaining existing income of approx. €38psf at Mar-20. Note: standard purchaser costs should be assumed to be 9.96% @ Mar-20 €65.7m(2) €75.3m(2) €95.3m €8.1m €3.3m €30m €40m €50m €60m €70m €80m €90m €100m

Contracted in-place rent at Mar-19 Movement Contracted in-place rent at Mar-20 Vacant assets Reversion Committed schemes Near term portfolio Rent loss from developing pipeline

  • ffice schemes

ERV of pipeline

  • ffice schemes

Potential rent roll

  • incl. office schemes

Rent €57.6m(2)

Potential to grow rent roll in near term and looking further ahead

Rent Reviews €2.7m Lettings €5.7m Acquisitions €0.8m Expiries/breaks/ surrenders (€1.7m) Other €0.6m Office under review: €0.6m(3) €1.1m(3,4) Forum €2.3m Central Quay €1.3m Remainder €1.6m €5.2m(3) 2 Cumberland Place(3) +€9.6m +15% (€11.1m)(2) €31.1m(3) +€20.0m +27% Marine House Clanwilliam Court Harcourt Square Clanwilliam Court Harcourt Square Marine House PRELIMINARY RESULTS | MAY 2020 14

Delivered Current portfolio and committed schemes (estimated capex of €25m(5) to complete) Office development pipeline (estimated capex of €295m(6) to complete)

1 2 3

+€29.6m +45% Pre-let: €1.5m Remaining: €1.9m(3) Book value €319psf(7) Cost to build €550psf(7)

slide-15
SLIDE 15

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 15

Improving sustainability performance

Substantial reductions made in Hibernia GHG intensity(1)(2)… …but much further to go

  • Full-time Sustainability Manager appointed in January 2020
  • Real-time energy and resource consumption monitoring

system being implemented

  • Reviewing all aspects of approach to sustainability including:

– Interaction with tenants and suppliers – Science-based targets – Pathway to net zero carbon emissions – Community engagement

  • Intend to participate in CDP(3) for first time in 2020. Also will

continue to participate in GRESB Recent awards

Retained Gold in 2019 1SJRQ development project 2019 overall score

  • f 75% (+17pp)

(1) Sustainability data shown on calendar year basis (2) Landlord obtained utilities for office buildings only (3) Carbon Disclosure Project

0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 2016 2017 2018 2019 tCO2/m2/annum (t=tonnes) Absolute LfL

slide-16
SLIDE 16

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 16

Key financial messages

Strong year, with progress against strategic priorities and mostly favourable market conditions

  • EPRA NAVPS +3.5% to 179.3c (+5.3% excluding stamp duty increase)
  • EPRA EPS +39.9% to 5.5c, full year DPS +35.7% to 4.75c

Low leverage gives us great flexibility

  • LTV 16.5%, significant covenant headroom, no maturities until December 2023
  • Available undrawn facilities of €136m(1)
  • Fully unsecured debt structure maximises funding alternatives

High quality tenant base paying dividends

  • By rent, tenants mostly comprise large companies or government/state entities
  • 93.5% of commercial rent for Q/E June 2020 received to date
  • 97% of residential rent for month of May 2020 received to date

Looking ahead

  • Full extent of negative impact from COVID-19 still unclear
  • Starting FY21 with a positive gap between contracted rent and FY20 reported gross rental income
  • Will continue to manage our capital carefully while investing for the long term

(1) Net of committed expenditure

slide-17
SLIDE 17

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 17

Agenda

Highlights Financial results Market update Developments Portfolio management Conclusion and outlook

Pictured: View of North Docks, Dublin Hibernia REIT plc

slide-18
SLIDE 18

Hibernia REIT plc

1.1m in employment in the GDA 15% 18% 6% 35% 21% 5%

Agriculture, industry and construction Wholesale/retail trade, transportation and storage Hospitality and food Office-based jobs Education, health and social work Other PRELIMINARY RESULTS | MAY 2020 18

Economic outlook

…office-based jobs make up a large amount of GDA* employment

Source: CSO/Goodbody *excl. R&D and aircraft leasing 2016 2017 2018 2019f 2020f 2021f Consumption 4.0% 1.6% 3.0% 2.8% (12.5)% 8.0% Investment 51.7% (31.0)% 9.8% 94.1% (34.3)% 6.7% Core investment* 11.2% 6.2% 14.6% 2.2% (29.5)% 17.0% Government 3.5% 3.9% 6.4% 5.6% 8.7% (3.4)% Domestic demand 20.6% (12.4)% 5.8% 35.3% (21.1)% 5.7% Core domestic demand* 5.1% 2.9% 5.7% 3.2% (11.7)% 6.7% GDP 5.0% 7.2% 6.7% 5.5% (10.7)% 6.3%

Sharp economic contraction in 2020 in Ireland now forecast

Source: Bloomberg

National borrowing costs near record lows

Source: CSO @ Q1 2020

Rapid increase in those receiving income support…

(3.0%) 0% 3.0% 6.0% 9.0% 12.0% 15.0% 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 Yield Ireland UK Bund US

35% of employment in the GDA is office- based(1)

(1) Office-based jobs; ICT; administrative and support services; financial, insurance and real estate; professional, scientific and technical; public admin and defence, compulsory social security 0% 5% 10% 15% 20% 25% 30%

  • 0.1m

0.2m 0.3m 0.4m 0.5m 0.6m 0.7m 0.8m Jan-20 Feb-20 Mar-20 Apr-20 Unemployment rate

  • No. of people unemployed

Traditional Unemployment Number of persons on PUP Monthly Unemployment Rate (%)

*

Source: CSO & Department of Employment Affairs and Social Protection Including the Wage Subsidy Scheme(1) over 40% of the Irish labour force are currently supported by the state in some way (1) Wage Subsidy Scheme not included in the COVID-19 adjusted unemployment rate * PUP - Pandemic Unemployment Payment (Commenced Mar-20) * Greater Dublin Area

slide-19
SLIDE 19

Hibernia REIT plc

0.0m 1.0m 2.0m 3.0m 4.0m 5.0m

Active demand (sq. ft.)

PRELIMINARY RESULTS | MAY 2020 19

Dublin office rental market

Source: Knight Frank @ 31 Mar 20

Strong net absorption has underpinned take-up in recent years Vacancy rates remain low and were broadly stable in 6 months to Mar-20

0.0m 0.5m 1.0m 1.5m 2.0m 2.5m 3.0m 3.5m 4.0m 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 To Q1 2020 Area (sq. ft.) Net Take-Up Gross Take-Up 10 Yr. Avg. Gross Take-Up 5.0% 8.1% 8.0% 6.5% 5.9% 10.3% 7.6% 7.1% 2 4 6 8 10 12 City centre Fringe Suburbs Overall Dublin Vacancy rate (%) Overall vacancy rate Grade A vacancy rate

Supported by strong net take up in recent years, vacancy rates remain low but outlook for occupational market is uncertain

Source: Knight Frank @ 31 Mar 20 Source: Knight Frank @ 31 Mar 20

Unsurprisingly active demand has fallen as companies evaluate COVID-19 impact Big four tech footprint

  • Some lettings have signed in

Q2 despite COVID-19

  • Active demand in Dublin at

2.5m sq. ft. at Apr-20 (4.0m

  • sq. ft. at Apr-19)

Source: Hibernia/Cushman & Wakefield

Q1 to Q3 Q1 to Q3 Q1 to Q3 Q1 to Q3 Q1 to Q3 Q1 to Q3

0.0m 0.2m 0.4m 0.6m 0.8m 1.0m 1.2m 1.4m 1.6m

Area (sq. ft.)

Google Microsoft/LinkedIn Amazon Facebook 3% 2% 1% 1%

Note: Percentages based on existing footprint of these occupiers over current total Dublin office stock of 44m sq. ft. 2020

slide-20
SLIDE 20

Hibernia REIT plc

# Tenant Sector Take-up % city centre 1 TMT 434k 100% 2 Finance 249k 0% 3 TMT 170k 100% 4 TMT 135k 100% 5 TMT 113k 100% 6 TMT 110k 32% 7 Gambling 90k 0% 8 TMT 85k 0% 9 TMT 68k 0% 10 Pharma 62k 100% Total 1,516k 63%

Most of the top 10 takers of space in 12 months to Mar-20 are TMT companies

PRELIMINARY RESULTS | MAY 2020 20

Dublin office rental market II

Serviced office and co-working operators in Dublin Top 10 Dublin takers of space in 12 months to March 2020

Source: Hibernia & Knight Frank @ 31 Mar-20 * smaller operators with <10k sq. ft. ** modern stock in CBD only (i.e. excl. Georgian etc)

  • Accounted for 55% of the total take-

up in 12 months to March 2020

  • Strong expansion: 85% net to gross

Source: Knight Frank @ 31 Mar-20

0.0% 0.5% 1.0% 1.5% 2.0% 2.5% 0k 50k 100k 150k 200k 250k 300k 350k 400k 450k WeWork Iconic Offices IWG Pembroke Hall The Guinness Enterprise Centre Glandore The Digital Hub DCU Alpha Dogpatch Labs DCU Invent Huckletree Knotel Us & Co Media Cube Dospace Office Suites Other* % of City Centre Stock** Area (sq. ft.)

  • sq. ft. (LHS)

% of city centre stock** (RHS)

  • In the 12 months to March 2020, serviced office/

co-working accounted for 3.3% of gross take-up

  • Serviced office/co-working operators occupy
  • approx. 3.6% of Dublin CBD stock**
  • For reference, co-working operators’ share of office

stock in some other major cities is: London (6.0%), Paris (3.2%), New York (3.9%)

slide-21
SLIDE 21

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 21

Expected Dublin office development supply

Dublin CBD office development pipeline (Total Dublin CBD office market 22m sq. ft.) Total Dublin office development pipeline incl. suburbs (Total Dublin office market 44m sq. ft.)

Source: Knight Frank/Hibernia

Some delays occurring with expectations for delivery in 2022 reduced

2.2m 1.2m 2.0m 2.7m 1.2m 1.7m 0.0 0.5 1.0 1.5 2.0 2.5 3.0 3.5 4.0 2018 2019 2020 2021 2022 2023 Potential sq. ft. (m) Forecast Actual Expected year of completion Knight Frank 2019 take-up: 3.3m sq. ft. Knight Frank 10yr avg. take-up: 2.5m sq. ft. 1.7m 0.7m 1.2m 1.8m 0.8m 1.3m 0.0 0.5 1.0 1.5 2.0 2.5 3.0 3.5 4.0 2018 2019 2020 2021 2022 2023 Potential sq. ft. (m) Forecast Actual Expected year of completion Knight Frank 2019 CBD take-up: 2.2m sq. ft. Knight Frank 10yr avg. CBD take-up: 1.5m sq. ft. Completed Under construction Probability weighted pipeline Pre-let/let All potential schemes 45% of space currently under construction is pre-let 43% of space currently under construction is pre-let

slide-22
SLIDE 22

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 22

Dublin investment market

Yield progression in Dublin property sectors Robust Dublin investment demand at Mar-20

* Mar-20 vs Mar-19 Source: (1) Knight Frank (2) Cushman & Wakefield, mid of range (3) CBRE Source: Knight Frank Change YoY* Mar-19 Sep-19 Mar-20 bps % Office(1) Prime 4.00% 4.00% 4.00% 0bps 0%

  • Second. asset; prime location

4.75% 4.75% 4.75% 0bps 0%

  • Second. asset; second. location

5.50% 5.25% 5.50% 0bps 0% Residential(2) Prime (% net) 4.05% 4.05% 4.00%

  • 5bps

1.2% Industrial(3) Prime 5.10% 5.10% 5.00%

  • 10bps

1.9% Sector Investment demand Office €3.5bn Private Rental Sector (residential) €3.0bn Retail €0.0bn Industrial €1.0bn Total €7.5bn

Impact of COVID-19 on investment values yet to be seen but robust investment demand and institutional ownership base should help Cumulative net investment flows by buyer origin (adjusted to constant prices*)

Source: Knight Frank *cumulative investment flows were adjusted using the prime capital values series to partly remove the effect of capital value appreciation over the time period covered

  • €7.0bn
  • €6.0bn
  • €5.0bn
  • €4.0bn
  • €3.0bn
  • €2.0bn
  • €1.0bn

€0.0bn €1.0bn €2.0bn €3.0bn 2013 2014 2015 2016 2017 2018 2019 Q1 2020 United States REITS Europe Asia Ireland

slide-23
SLIDE 23

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 23

Perspectives on flexible working post COVID-19

“52% of newly remote workers feel more anxious working from home, compared with just 18% who feel less anxious.” Qualtrics survey of 1,000 people (March 2020) 74% of companies surveyed in the Gartner CFO Survey plan to permanently shift to more remote work post COVID-19. However, 95% of CFOs are planning for no more than 20% of their workforce to work remotely. Gartner Survey of 317 CFOs and Finance Leaders (April 2020) “Missing social interaction with work colleagues is identified as the number 1 negative or challenge experienced to date by 54% of those working from home. Irish National Recruitment Federation survey of 500 people (May 2020) 83% of respondents to a survey of 7,200 people working in Ireland indicated that they would like to work remotely after the COVID-19 crisis is over. 12% indicated they would like to work remotely on a daily basis; 42% indicated several times a week; 29% indicated several times a month; and 16% indicated they do not want to continue working remotely. Remote Working During COVID-19: Ireland’s National Survey Initial Report. Galway, Ireland: NUI Galway Whitaker Institute & Western Development Commission. Only 12% of U.S. workers want to work from home full-time. Most want to return to the workplace, but with critical changes. 70% of people want to work in the office the majority of the week People expect to return to a different workplace: more space, less desk sharing, and increased support for mobile and virtual work Gensler, U.S. Work from Home Survey 2020 “Office space will become more varied, much fewer desks and many more spaces to meet, eat, exercise and unwind..” “These offices will be located in the most vibrant parts of cities, not out of town business parks.” Cushman & Wakefield, Future of Work and Place (March 2020)

Flexible working will reinforce the importance of high quality office design in vibrant locations

slide-24
SLIDE 24

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 24

Agenda

Highlights Financial results Market update Developments Portfolio management Conclusion and outlook

Pictured: CGI of development scheme at Harcourt Square Hibernia REIT plc

slide-25
SLIDE 25

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 25

Committed development

2 Cumberland Place, D2

  • Scheme now expanded to 58k sq. ft. of

new Grade A offices (+13%) due to additional floor

  • 41% pre-let following 3M leasing in

Apr-20 (ahead of ERV)(1)

  • Total office space at Cumberland Place post-

completion will be c.190k sq. ft.

  • Construction work has recommenced

following seven week lockdown: completion now expected by end of 2020 assuming no further restrictions

Pictured: 2 Cumberland Place under construction

Sector Total area post completion (sq. ft.) Full purchase price

  • Est. capex
  • Est. total cost (incl.

land) €psf ERV(1) Office ERV psf(2) PC date Office 58k office 1k retail/café €0m €35m €605psf(3) €3.3m €56.53psf

  • End of 2020 completion expected

(1) Post 31 March 2020, the Group entered into a pre-let with 3M for the 4th, 5th and 6th floors (24k sq. ft.) on a 10 year lease ahead of the September 2019 ERV (2) As per C&W @ Mar 20 (3) Office demise only Hibernia REIT plc

slide-26
SLIDE 26

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 26

Sector Current area (sq. ft.) Area post completion (sq. ft.) Full purchase price(1) Comments Office Marine House Office 41k 49k €30m

  • Planning granted for 49k sq. ft. refurbishment/extension
  • Lower ground floor planning application may add
  • approx. 1.5k sq. ft.
  • Flexibility to obtain vacant possession during 2020

Blocks 1, 2, & 5 Clanwilliam Court Office 93k 141k office 11k ancillary €59m

  • Redevelopment opportunity post 2021
  • Potential to add significantly to existing NIA across all three

blocks and create an office cluster similar to Windmill Quarter (with Marine)

  • Provisional planning received for 152k sq. ft. redevelopment

(subject to appeal) Harcourt Square Office 122k 337k office €77m

  • Leased to OPW until December 2022
  • Site offers potential to create cluster of office buildings with

shared facilities or a major HQ

  • Planning granted for 337k sq. ft of offices (343k incl.

reception areas), +9% over previous planning One Earlsfort Terrace Office 22k 28k €20m

  • Current planning permission for two extra floors (6k sq. ft.),

expiring July 2021

  • Potential for redevelopment as part of wider Earlsfort

Centre scheme Total 278k 566k €186m

Development pipeline: office

(1) Including transaction costs and capex spent to date

+5% since Mar-19 due to new planning permissions

slide-27
SLIDE 27

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 27

Development pipeline

Harcourt Square, D2

  • Planning granted for 337k sq. ft. office

development scheme(1) (+9% on previous planning)

  • Strategic location close to St. Stephen’s

Green

  • OPW lease expires in December 2022
  • Potential to create another office cluster

similar to Windmill Quarter

Hibernia REIT plc Pictured: CGI of development scheme at Harcourt Square (1) 343k including reception areas

slide-28
SLIDE 28

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 28

Development pipeline: mixed-use

(1) Including transaction costs and capex spent to date (2) Initial consideration

Current area Area post completion Full purchase price(1) Comments Mixed-use Newlands (Gateway) 143.7 acres N/A €48m(2)

  • Strategic transport location
  • Potential for future mixed-use redevelopment subject to

rezoning Dublin Industrial Estate 119k on 6.8 acres N/A €11m

  • Strategic transport location
  • Potential for future mixed-use development subject to

rezoning Malahide Road 66k warehouse 17k ancillary

  • ffice
  • n 3.8 acres

N/A €8m

  • Potential for future mixed-use development subject to

rezoning Total mixed-use 154.3 acres N/A €67m

+5% since March 2019 due to new acquisitions

slide-29
SLIDE 29

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 29

Agenda

Highlights Financial results Market update Developments Portfolio management Conclusion and outlook

Pictured: Concierge and guest, 2 Dockland Central (before COVID-19)

slide-30
SLIDE 30

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 30

Portfolio summary at March 2020

(1) Yields on unsmoothed values and excluding the adjustment for 1WML

  • wner-occupied space

(2) Harcourt Square, Clanwilliam Court & Marine House yields are calculated as the passing rent

  • ver the total value (after costs) which includes residual land value. Excludes Iconic Offices

income at Clanwilliam Court (3) Excludes the value of space occupied by Hibernia in 1WML (4) 2 Cumberland Place (5) Includes 1WML residential element (Hanover Mills) (6) Assumes 80% net-to-gross and purchaser costs as per C&W @ Mar-20 (7) Residential income on net basis assuming Hibernia cost (8) Current rental value assumed as ERV as these assets are valued using a combination of price per acre and on an income basis Note: differences in summation of totals in the above table are due to rounding *Note: Per RICS guidance C&W have highlighted material uncertainty in their Mar-20 valuations due to COVID-19

Value as at March 2020 (all assets)* % of portfolio Yield on value %(1) Passing rent (€m) Contracted rent (€m) ERV (€m) Initial Equivalent Reversionary

  • 1. Dublin CBD Offices

Traditional Core €435m 30% 5.0%(2) 5.0%(2) 5.1%(2) €23.4m €23.4m €24.4m IFSC €205m 14% 3.6% 4.7% 4.9% €8.3m €8.3m €11.3m South Docks €557m(3) 38% 3.6% 4.4% 4.4% €22.3m €26.0m €27.7m Total Dublin CBD Offices €1,197m 82% 4.1%(2) 4.7%(2) 4.7%(2) €54.0m €57.7m €63.4m

  • 2. Dublin CBD Office Development(4)

€48m 3%

  • €3.3m
  • 3. Dublin Residential(5)

€159m(6) 11% 3.7%(7) 4.0%(7) 4.5%(7) €6.1m(7) €6.1m(7) €6.7m(7)

  • 4. Industrial/Land

€61m 4% 2.4%(8) 2.8%(8) 2.8%(8) €1.6m €1.9m €1.9m Total Investment Portfolio €1,465m 100% 4.0%(2,7,8) 4.5%(2,7,8) 4.6%(2,7,8) €61.8m(7) €65.7m(7) €75.3m(7)

slide-31
SLIDE 31

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 31

Portfolio performance since March 2019

(1) Including acquisition costs (2) Excludes the value of space that was occupied by Hibernia in South Dock House (3) Excludes the value of space occupied by Hibernia in 1WML *Note: Per RICS guidance C&W have highlighted material uncertainty in their Mar-20 valuations due to COVID-19 Note: differences in summation of totals in the above table are due to rounding

Value (all assets) Capex Acquisitions(1) Reval Stamp duty impact Value (all assets) LfL change (€m) LfL change (%) Mar-19 Mar-20*

  • 1. Dublin CBD Offices

Traditional Core €444m €2m €2m (€2m) (€11m) €435m (€13m) (2.6%) IFSC €207m

  • €1m

(€3m) €205m (€1m) (0.6%) South Docks €522m(2) €8m €7m €27m (€8m) €557m(3) €21m(2,3) 3.9%(2,3) Total Dublin CBD Offices €1,173m €10m €9m €26m (€21m) €1,197m(3) €7m(2,3) 0.6%(2,3)

  • 2. Dublin CBD Office Development

€16m €14m

  • €19m

(€1m) €48m €18m 61.3%

  • 3. Dublin Residential

€153m €1m €1m €5m

  • €159m

€5m 3.2%

  • 4. Industrial/Land

€53m

  • €13m

(€6m)

  • €61m

(€3m) (4.9)% Total Investment Portfolio €1,395m €25m €23m €44m (€22m) €1,465m(3) €28m(2,3) 2.0%(2,3)

slide-32
SLIDE 32

Hibernia REIT plc

Tenant Building Area (sq. ft.) Lease type Contracted rent €m Contracted rent vs. last ERV % of Group rent To break To expiry Notes 2WML 13k New lease €0.8m Ahead 1% 3yrs 5yrs

  • Sep-19 commencement

Observatory 8k New licence €0.6m(1) N/A 1% 3yrs 3yrs

  • Oct-19 commencement

Observatory 6k New lease €0.4m Ahead <1% 5yrs 7yrs

  • Nov-19 commencement

Central Quay 5k New lease €0.3m Ahead <1% 3yrs 10yrs

  • Nov-19 commencement

South Dock House 9k New lease €0.6m Ahead 1% 10yrs 20yrs

  • Dec-19 commencement

2WML 49k New lease €2.9m Ahead 4% 7yrs 15yrs

  • Feb-20 commencement

Total in FY20 91k €5.7m +9% 9% 6yrs 12yrs 2 Cumberland 24k New lease €1m to €2m Ahead 10yrs 10yrs

  • To commence in 2021

PRELIMINARY RESULTS | MAY 2020 32

Office leases agreed and rent reviews settled

Building Review date

Rent @ review Rent achieved Contracted rent vs. expected rent(2)

Montague House May-18 €1.2m €2.5m Modestly ahead Observatory Jul-19 €1.0m €2.0m In line Hardwicke House Jul-18 €0.5m €0.8m Modestly ahead Marine House Jun-18 €0.1m €0.2m In line Total €2.8m €5.5m +2%

(1) Projected average annual net licence fee receivable by Hibernia for the term (2) Per valuer’s assessment at review date

€2.7m incremental new rent

Office leases agreed since March 2019 Office rent reviews settled since March 2019

€4.3m incremental new rent

slide-33
SLIDE 33

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 33 1,132k sq. ft. 58k sq. ft. 288k sq. ft. Longer-term pipeline Committed development In-place office portfolio (1) Excl. arrangement with Iconic Offices at Block 1 Clanwilliam (2) To earlier of break or expiry (3) By net lettable office area. Office area only (i.e. excl. retail, basement space, gym, Townhall etc.) (4) In Apr-20 this increased to €59.2m following 3M pre-let

Office portfolio statistics I

(1) Office areas only (i.e. excl. retail, basement space, gym, townhall etc.)

Portfolio by area

1.5m sq. ft.(1)

Riot Games Zalando BNY Travelport ESB Informatica Autodesk Twitter OPW HubSpot Remainder

Mar-19 Sep-19 Mar-20 All office contracted rent(1) €50.4m +8% €54.3m +6% €57.7m(4) In-place office contracted rent(1) €50.4m +8% €54.3m +6% €57.7m In-place office WAULT(2) 7.5yrs

  • 8%

6.9yrs

  • 7%

6.4yrs In-place office vacancy(3) 12%

  • 12%
  • 5pp

7%

Top 10 tenants of in-place portfolio

€57.7m

56% 18% 13% 7% 3% 2%

Industry split of in-place tenants

€57.7m

Insurance & Reinsurance Other Co-working Professional Services Banking & Capital Markets Government Agency TMT 1%

       37%

18% 10% 9% 5% 5% 4% 3% 3% 3% 3%

slide-34
SLIDE 34

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 34

Office portfolio statistics II

Contracted rent (€m/€psf) ERV (€m/€psf) WAULT to review(1) (yrs) WAULT to break/expiry (yrs) % of rent upwards only % of next rent review cap & collar % of rent MTM(2) at next lease event Acquired in-place office portfolio €26.4m (€47psf) €27.1m (€48psf) 2.2yrs 3.3yrs 16%

  • 84%

Development pipeline assets €11.1m (€42psf) €11.1m (€42psf) 1.9yrs 2.0yrs

  • 100%

Investment assets €15.3m (€51psf) €15.9m (€53psf) 2.5yrs 4.3yrs 28%

  • 72%

Completed office developments(3) €31.3m (€54psf) €31.7m (€55psf) 2.9yrs 9.1yrs

  • 29%

71% Whole in-place office portfolio €57.7m (€50psf) €58.8m (€51psf) 2.6yrs 6.4yrs 8% 16% 77% Vacant in-place office

  • €4.6m(4) (€49psf)
  • Committed office – unlet(5)
  • €3.3m (€57psf)(6)
  • Whole in-place office portfolio

(after vacancy)

  • €66.7m (€52psf)
  • Rent from offices developed or refurbished by Hibernia comfortably exceeds that of those acquired

Note 1: To reconcile with “total potential rent roll” on slide 14: whole in-place office portfolio contracted rent (€57.7m; from above table) plus residential & industrial rent (€6.1m & €1.9m; see slide 30) is total portfolio contracted rent of €65.7m. To this, add vacant offices (€7.9m: €4.6m + €3.3m from above) plus remaining portfolio vacancy (€5.2m (from slide 14) - €4.6m (from above) = €0.6m) plus portfolio reversion €1.1m (see footnote 3 on slide 14) = €65.7m + €7.9m + €0.6m + €1.1m = €75.3m Note 2: To reconcile with “Total Dublin CBD Offices” ERV on slide 30: €66.7m (from above table) - €3.3m (committed office – unlet) = €63.4m (1) To earlier of review or expiry (2) Mark-to-market (3) 1 Cumberland Place, SOBO Works, 1&2DC, 1WML, 2WML, 1SJRQ (4) Includes approx. €150k of retail in office buildings (5) In Apr-20 3M pre-let 24,000 sq. ft. in 2 Cumberland taking contracted office rent to €59.2m. The ERV of the unlet space in 2 Cumberland is €1.9m (6) 2 Cumberland Place

slide-35
SLIDE 35

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 35

Agenda

Highlights Financial results Market update Developments Portfolio management Conclusion and outlook

Pictured: The Living Wall, 1SJRQ

slide-36
SLIDE 36

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020

Conclusion and outlook

✓ Year of strong performance

  • EPRA NAVPS +3.5%(1)
  • EPRA EPS +39.9%, DPS +35.7%

✓ High quality tenants, strong balance sheet and low current development exposure

  • Over 93% of commercial rent for June quarter end now collected
  • LTV of 16.5%, uncommitted funding of €136m in place
  • 2 Cumberland Place well-advanced and building 41% pre-let

✓ Near term market outlook negative…

  • COVID-19 and anticipated recession expected to reduce occupier demand
  • Full impact on market rents and property values yet to be felt

✓ …but we believe in Dublin’s attractiveness in the long-term

  • Favourable supply-demand dynamics expected in the longer term
  • Do not forsee a secular decline in city centre office usage
  • Have the pipeline and the team to capitalise on this long-term outlook

(1) 5.3% excl. stamp duty increase 36

slide-37
SLIDE 37

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 37

slide-38
SLIDE 38

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 38

Appendix

Pictured: Dublin’s North Docks at dusk seen from the South Docks

slide-39
SLIDE 39

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 39

Location of portfolio

Dublin overview Central Dublin portfolio(1)

Key: Residential Industrial Office development Croke Park Fairview Park

M1 M50 M50 N3/M3 N2/M2 M50

Dublin

N81

Howth Clontarf Dublin Airport North Bull Island Portmarnock Blanchardstown Clondalkin Tallaght Blackrock Ballsbridge Rathfarnham Phibsborough Drumcondra Castleknock Sutton Northern Cross Beaumont Ballymun The Ward Northwest Business Park Glenageary Dundrum Palmerstown Kimmage

N11

Ballymount

N4/M4 N7/M7

1 Wyckham Point 2 Gateway Lands 14 Dundrum View 18 Cannon Place 19 Dublin Industrial Estate 20 Malahide Road

1 2

CBD

18 20 Croke Park Fairview Park River Liffey Kings Inns St. Stephens Green 7 5 6 10 11 3 4 9 8 13 2 15 16 17 Herbert Park 12 Office 19 19 20 20 14 1 14

1 Wyckham Point 2 Gateway Lands 3 Montague House 4 Hardwicke House 5 2WML 6 1WML 7 Observatory 8 Two Dockland Central 9 One Dockland Central 10 The Forum 11 1SJRQ 12 1&2 Cumberland Place 13 Harcourt Square 14 Dundrum View 15 Central Quay 16 One Earlsfort Terrace 17 Marine House & Clanwilliam Court 18 Cannon Place 19 Dublin Industrial Estate 20 Malahide Road

Source: Google Maps, Visit Dublin, Jones Lang LaSalle (1) Property assets > €7.5m in value as at 31 March 2020

18

slide-40
SLIDE 40

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020

Summary of tax changes in Finance Act 2019

Tax changes directly impacting Group Tax changes not directly impacting the Group

  • Irish Real Estate Investment Funds (“IREFs”): anti-avoidance rules were introduced for IREFs. Broadly these seek to counteract perceived aggressive tax planning by some IREFs by

disincentivising the use of high levels of debt and excessive costs as a means of reducing profits liable to IREF tax. While the changes do not directly impact the Group, with almost €17bn of property held within IREF structures at the end of 2017 (source: Central Bank of Ireland) any changes which negatively impact IREFs may indirectly affect the wider property market

  • Schemes of arrangement: stamp duty on corporate acquisitions undertaken by a scheme of arrangement was increased to 1% (previously 0%)

Overview Type of change Effective from Impact for Hibernia

Stamp duty increased from 6% to 7.5% on all commercial property transactions in Ireland Market change 9 October 2019 (unless a binding contract was in place before this date and it completed by 31 December 2019)

  • Cushman & Wakefield, the Group’s valuer, estimates that without the

increase in stamp duty, the value of the Group’s portfolio at 31 March 2020 would have been 1.5% higher (€22m)

  • This means the increase in stamp duty resulted in a 1.8% (3.2c) reduction

in the Group’s NAV per share at 31 March 2020 Increase in the rate of dividend withholding tax (“DWT”) from 20% to 25% for all dividends paid by Irish companies Market change 1 January 2020

  • The change affects shareholders directly
  • The impact will vary depending on the individual circumstances of each

shareholder and whether relief is available under a tax treaty Where an entity ceases to be a REIT, there will no longer be a deemed disposal and reacquisition of the assets at market value, unless the REIT has been in existence for 15 years or more REIT change 9 October 2019

  • No immediate change for the Group
  • If Hibernia ceased to be a REIT before the expiry of the 15 year period

(i.e. before December 2028), this means the original tax base cost of the assets would apply to subsequent disposals, not the market value at the date of cessation.

  • This could create latent tax for any bidder and reduce the price it would

be prepared to pay to acquire the Group 85% of any proceeds a REIT generates from the sale of a rental property which are not:

  • Reinvested within a three year window (spanning
  • ne year before and two years afterwards);
  • Used to repay debt specifically used to acquire,

enhance or develop that rental property; or

  • Distributed to shareholders within two years of sale

(and thus subject to DWT); will be taxed at 25% (an effective rate of 21.25% on the uninvested proceeds) REIT change 9 October 2019

  • No immediate impact
  • With low LTV and a pipeline of potential future development projects

with significant capital expenditure requirements, it is unlikely that Hibernia will fail to reinvest any future sales proceeds within the three year window in the near term or the medium term REITs are now subject to a “wholly and exclusively” test for expenses in arriving at exempt income. Any amount

  • f expenses deemed not to be incurred “wholly and

exclusively” for the purposes of the property rental business of the REIT will be subject to a 25% tax charge REIT change 1 January 2020

  • No immediate impact
  • It is understood that this measure is not intended to create a tax charge

for expenses incurred “wholly and exclusively” for the residual business

  • f the REIT

40

slide-41
SLIDE 41

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 41

Impact of COVID-19

Risk from COVID-19 Hibernia position / action

Health and safety of staff, tenants, suppliers and the community

  • Hibernia head office staff are working from home/dedicated COVID-19 Manager selected
  • Many tenant employees are also working from home although all our managed buildings remain open and accessible as needed by

tenant employees

  • We have prepared our buildings for increasing usage as the lockdown eases with individual building plans covering access control,

physical distancing measures, cleaning/sanitising and signage

  • 2 Cumberland Place, our only development site, has now reopened, with appropriate precautionary measures, having been closed

between 28 March and 18 May 2020

  • We are allowing healthcare staff to stay in the 12 un-rented units in Cannon Place on a temporary, pro bono basis while they assist with

the public health crisis Remote working and social distancing measures may disrupt business operations

  • As part of our business continuity planning we had already ensured we were prepared for remote working: our main IT systems are

cloud-based and many staff have portable work computers

  • We are using software such as Microsoft Teams to communicate effectively within the Group (e.g. weekly all-staff update call) and
  • utside it
  • 2 Cumberland Place, our only development site, has now reopened: completion is expected to be delayed by c. three months to late 2020

Investment market activity may decline and property values also

  • Having one of the lowest leverage levels in the European REIT sector (LTV at March 2020: 16.5%) means Hibernia can withstand a 65%

decline in portfolio value without breaching debt covenants (at March 2020)

  • €136m of cash and undrawn facilities (net of committed capital expenditure) at March 2020 to invest in opportunities that arise
  • Beyond our current committed capital expenditure primarily on 2 Cumberland Place of €18m, we have no current development exposure

Occupational market activity may decline and rental values also

  • As above, low leverage (LTV at March 2020: 16.5%) means Hibernia can withstand a 76% decline in earnings before interest and tax (58%

decline in rental income) without breaching debt covenants (as at March 2020)

  • The WAULT on the Group’s in-place office portfolio is 6.4 years
  • The Group has a diverse range of tenants, many of which are large multinational companies with strong balance sheets

Debt funding may become harder to find / more expensive

  • We have low leverage (LTV at March 2020: 16.5%), weighted average debt maturity of 4.4 years and no debt maturities before

December 2023

  • We also have cash and undrawn facilities after committed capital expenditure of €136m and are maintaining a minimum cash balance of

€20m for liquidity purposes

  • The Group’s fully unsecured debt structure gives us access to the widest possible range of funding alternatives
  • Beyond our current committed capital expenditure primarily on 2 Cumberland Place of €18m, we have no current development exposure

Tenants may not be able to pay their rent

  • The Group has a diverse range of tenants, many of which are large multinational companies (56% of our contracted rent is from the TMT

sector and Government / State entities), and to date our rent collection statistics have remained strong

  • The WAULT on the Group’s in-place office portfolio is 6.4 years

Dividends may need to be cut

  • We have proposed a final dividend for the financial year of 3.0 cent per share (85% of our EPRA EPS), subject to approval at the AGM and

payable in early August as normal

  • We intend to continue to comply with the requirement in the REIT legislation to distribute at least 85% of our rental income annually via

dividends

  • The Group has a diverse range of tenants, many of which are large multinational companies, and to date our rent collection statistics

have remained strong

  • The business is well-capitalised, with low leverage and significant cash and undrawn facilities (see above)
slide-42
SLIDE 42

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 42

Top 10 office investment transactions (12 months to March 2020)

# Property Location Buyer Buyer Nationality Seller Purchase price (€m)

  • Cap. value (€psf)

1 The Green REIT Porfolio Dublin/Cork Henderson Park Green Reit €1,500m n/a 2 The Cedar Portfolio Dublin 2, 4 & 8 Blackstone Starwood €530m n/a 3 5 Hanover Quay Dublin 2 Union Investment TIO €197m €1,233 4 Nova Atria Dublin 18 Mapletree Investments Blackstone €165m €465 5 The Reflector Dublin 2 Deka Immobilien Park Developments €155m €1,260 6 The Treasury Building Dublin 2 Google Percy Nominees & Jayfield Ltd €115m €923 7 The Citywest Portfolio Dublin 24 Henley Bartra Davy Hickey Property Group & Private Vendor €105m n/a 8 La Touche House Dublin 1 AXA IM - Real Assets & BCP Capital Credit Suisse €84m €877 9 Blocks 4 & 5, Harcourt Centre Dublin 2 Arena Invest Ares & Avestus €54m €942 10 Block B, Elmpark Green Dublin 4 Quadoro Doric Aberdeen Standard €53m €624 €2,959m

Source: Knight Frank @ Mar-20

slide-43
SLIDE 43

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 43 Source: Hibernia

Top 10 Hibernia office occupiers by contracted rent Top 10 Dublin office lettings in 12 months to March 2020

Hibernia top tenants plus main lettings in market

Tenant Business Sector Contracted Rent (€m) % of Office Rent Unexpired Term (years) HubSpot Ireland Ltd TMT 10.5 18% 11.2 OPW Govt/state 6.0 10% 2.8 Twitter Int’l Company TMT 5.1 9% 8.4 Zalando TMT 2.9 5% 6.9 Autodesk Ireland Operations TMT 2.8 5% 10.0 Informatica Ireland EMEA TMT 2.1 4% 9.8 Riot Games TMT 2.0 3% 4.3 Electricity Supply Board Govt/state 1.9 3% 1.2 Travelport Digital Limited TMT 1.8 3% 7.6 BNY Mellon Fund Services Finance 1.6 3% 4.9 Top 10 tenants 36.7 64% 7.6 Remaining tenants 21.0 36% 4.5 Whole office portfolio 57.7 100.0% 6.4 Tenant Industry Building Area (sq. ft.) % of total take-up LinkedIn TMT 2, 3 & 4 Wilton Park 434k 16% Mastercard Finance One & Two South County Business Park 249k 9% Amazon TMT Charlemont Square 2 170k 6% Slack TMT Fitzwilliam 28 135k 5% Intercom TMT Cadenza, Earlsfort Terrace 113k 4% PaddyPower Gambling Belfield Office Park, Clonskeagh 90k 3% Guidewire TMT Stemple Exchange, Blanchardstown Corporate Park 85k 3% Google(1) TMT Block I Central Park 75k 3% Elavon TMT F1 Cherrywood Business Park 68k 2% Horizon Pharma 70 St. Stephens Green 62k 2% Total 1,481k 54%

Source: Knight Frank (1) Google also let c.35k sq. ft. of space in other Dublin office buildings during the 12 months to Mar-20

slide-44
SLIDE 44

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 44

Consistent growth in distributable income

€4.9m €12.5m €16.7m €21.9m €26.6m €28.6m €12.8m €22.9m €23.8m €26.7m €30.0m €0m €10m €20m €30m €40m €50m €60m €70m FY16 FY17 FY18 FY19 FY20 Net rental income Surrender Premium H1 H2 0.7 0.75 1.1 1.5 1.75 0.8 1.5 1.9 2.0 3.0 EPRA EPS 5.5c(1) 0.0 1.0 2.0 3.0 4.0 5.0 6.0 FY16 FY17 FY18 FY19 FY20 Per share (c) Interim DPS Final DPS EPRA EPS

EPRA EPS and DPS growth Net rental income (NRI) growth

(1) Based on weighted average number of shares in issue

slide-45
SLIDE 45

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 45

Vacant offices and office leases under review

Building Area (sq. ft.) % of portfolio vacancy Mar-20 ERV(1) (€) Mar-20 ERV (€psf) Comment The Forum 47k 4% €2.3m €49.50

  • Marketing space

Central Quay 25k 2% €1.3m €52.75

  • Marketing space

Other 11k 1% €0.4m –

  • Marketing space

Total 82k 7% €4.0m

(1) Office space only (2) Incl. residential, industrial and retail space

Vacant office space at March 2020 Office leases currently under review

Building Review date Area (sq. ft.) Contracted rent €m % of Group contracted rent Expected uplift Notes Hardwicke House Jul-18 30k €1.0m 2% Double digit %

  • Two rent reviews active

Total 30k €1.0m 2%

ERV of vacancy across entire portfolio(2) of €5.2m and reversionary potential of €1.1m

slide-46
SLIDE 46

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 46

Balance sheet highlights Summary income statement

Summary financial statements

€ '000 31-Mar-20 31-Mar-19 Investment properties 1,465,183 1,395,418 Assets held for sale

  • 534

Other non current assets 19,414 14,024 Cash and cash equivalents 28,454 22,372 Trade and other receivables 3,751 40,164 Gross assets 1,516,802 1,472,512 Current liabilities (25,567) (22,378) Liabilities (non-current) (260,086) (231,595) Net assets 1,213,149 1,218,539 Equity share capital 700,499 694,242 Retained earnings 638,267 577,270 Dividends paid/Share Buy-back (112,996) (62,130) Other reserves 5,379 9,157 Total equity 1,231,149 1,218,539 IFRS NAV per share (cent) 179.8 174.7 Diluted IFRS NAV per share (cent) 179.2 173.2 EPRA NAV per share (cent) 179.3 173.3 € '000 12 mths to 31-Mar-20 12 mths to 31-Mar-19 Revenue 67,930 61,387 Rental income 61,812 56,027 Property expenses (3,227) (2,718) Net rental income 58,585 53,309 Performance related fees

  • (5,401)

Administrative expenses(1) (13,393) (13,890) Net finance (costs) (7,195) (8,221) Revaluation & other income/(expense): Investment properties revaluation gains 22,856 95,527 Investment property disposal gain

  • 2,578

Other gains/ (losses) 10 140 Tax credit/(expense) 180 (583) Total revaluation/other income: 23,046 97,662 Profit for the period 61,043 123,459 Diluted IFRS EPS (cent) 8.8 17.6 EPRA earnings 38,093 27,472 EPRA EPS (cent) 5.5 4.0

(1) Includes variable remuneration & expected credit loss provisions

slide-47
SLIDE 47

Hibernia REIT plc PRELIMINARY RESULTS | MAY 2020 47

Expected Dublin office development supply at November 2019

Dublin CBD office development pipeline (Total Dublin CBD office market 22m sq. ft.) Total Dublin office development pipeline incl. suburbs (Total Dublin office market 43m sq. ft.)

Source: Knight Frank/Hibernia

Some delays occurring but overall Dublin office supply picture remains similar to May 2019

1.1m 1.5m 2.2m 2.5m 1.5m 2.3m 2.1m 0.0 0.5 1.0 1.5 2.0 2.5 3.0 3.5 4.0 2016 2017 2018 2019 2020 2021 2022 Potential sq. ft. (m) Forecast Actual Expected year of completion Knight Frank 2018 take-up: 3.9m sq. ft. Knight Frank 10yr avg. take-up: 2.3m sq. ft. 1.0m 0.9m 1.7m 1.6m 0.8m 1.7m 1.1m 0.0 0.5 1.0 1.5 2.0 2.5 3.0 3.5 4.0 2016 2017 2018 2019 2020 2021 2022 Potential sq. ft. (m) Forecast Actual Expected year of completion Knight Frank 2018 CBD take-up: 2.8m sq. ft. Knight Frank 10yr

  • avg. CBD take-

up: 1.3m sq. ft. Completed Under construction Probability weighted pipeline Pre-let/let All potential schemes

slide-48
SLIDE 48

Hibernia REIT plc INTERIM RESULTS | NOV 2019 48

Gateway/Newlands Cross

20 mins

Park & Ride City Centre <30 mins

N7

To Cork

Owned at Mar-20

  • Hibernia’s total holding is 143.7 acres acquired at

an initial cost of €45m(1)(2)

  • Mostly zoned agricultural with some “enterprise &

employment”

  • 8km from central Dublin and has excellent

transport links

  • Long term potential for mixed-use development

(1) Pre-transaction costs (2) Upon re-zoning Hibernia will need to pay one of the former owners an amount totaling 44% of the combined value of the lands, less the €27m already paid, subject to potential minimum payments 48