INDUSTRIALS REIT LIMITED
(Registered in Guernsey with registration number 64865)
LSE share code: MLI JSE share code: MLI
ISIN: GG00BFWMR296
2 December 2022
SOLID HALF YEAR RESULTS UNDERPINNED BY STRONG rental demand
Industrials REIT Limited ('Industrials REIT' or the 'Company' and together with its subsidiaries, the 'Group'), the specialist UK multi-let industrial ('MLI') property company, announces results for the six months to 30 September 2022.
Commenting on the results Paul Arenson, CEO of Industrials REIT, said: "Strong occupier demand has continued to drive substantial rental uplifts across our UK MLI portfolio over the first half of the year. Our assets remain highly affordable and continue to attract an increasingly diverse range of businesses and now comprise over 1,500 separate occupiers. In this period, the average passing rent increased by a record 29% on new lettings and lease renewals. Our Industrials Hive platform continues to deliver efficiencies. The Group is well positioned to weather pressure on valuations and rising debt costs, given that our group LTV remains low at 26.5% and Group debt is 90% hedged. We anticipate that the current macroeconomic headwinds will see the investment market go through a period of repricing and we look forward to being able to capitalise on opportunities once the operating environment stabilises."
MLI Operational Highlights: Strong demand delivers record rental growth/uplifts
- Demand for MLI space outstripping supply with the average passing rent increasing by 29% on new lettings and lease renewals in the period, the highest growth rate achieved to date
- Eight consecutive quarters of 20% average growth in rent at lease renewal or upon new letting now recorded
- Industrials Hive, our operating platform, delivered operational efficiencies across leasing, invoicing, and asset management and is a critical tool which will enable scale opportunities
- 4.0% growth in like-for-like annual passing rent after adjusting for one particular rent-free which expired in November 2022 (2021: 5.0%)
- 12.3% increase in like-for-like annual ERV (2021: 5.1%) demonstrating the further potential for future rental growth
- Industrials.co.uk website users up 9.0% on a 12-month rolling basis
- 197 letting transactions completed (2021: 119), with average lease incentives given now less than 1 month rent-free on an average
4.5 year lease
- Further 49 leasing transactions on 187,627 sq ft of space completed in October and November 2022, demonstrating the depth of demand for MLI space (2021: 43 transactions)
- Occupancy of 92.8% reduced marginally (31 March 2022: 93.6%) as a result of proactive steps taken to forfeit and replace non-performing Covid-era tenancies
Financial Highlights: Solid results and a robust balance sheet
- Declared a covered interim dividend of 3.50 pence per share, up 3.7% on the prior year interim dividend of 3.375p per share
- Diluted IFRS loss per share of 7.18 pence (2021: 13.34 pence profit) driven by like-for-like portfolio valuation decline of 4.5% (2021: 9.8% increase)
- 2.6% growth in adjusted EPS to 3.54 pence (2021: 3.45 pence)
- Diluted IFRS net asset value per share of £1.66 (31 March 2022: £1.763) and a 7.4% decrease in EPRA NTA per share to £1.62 (31 March 2022: £1.753)
- Portfolio value decreased 4.3% to £656.5 million (31 March 2022: £685.8 million), reflecting yield softening in the period
- Low LTV of 26.5% with no refinancing until 2025
- 90% of Group debt at fixed rates or hedged against rising interest rates until November 2024 (excluding the care homes joint venture which is in a sale process)
- Total accounting return of -5.4% for the six-month period (2021: 9.8%)
Statement of comprehensive income | Six months ended 30 September 2022 | Six months ended 30 September 2021 |
Dividend per share | 3.50p | 3.375p |
Diluted IFRS earnings per share1 | (7.18)p | 13.34p |
Adjusted earnings per share1 | 3.54p | 3.45p |
Diluted EPRA earnings per share1 | 3.38p | 3.32p |
Net rental income | £18.7m | £15.1m |
Statement of financial position | As at 30 September 2022 | As at 31 March 2022 |
Portfolio valuation (including share of care home joint venture) | £656.5m | £685.8m |
Like-for-Like2 portfolio valuation movement for period | (4.5)% (6 months) | 19.4% (12 months) |
Diluted IFRS NAV per share3 | £1.66 | £1.76 |
EPRA NTA per share3 | £1.62 | £1.75 |
Group Loan-to-value4 | 26.5% | 25.6% |
Total Accounting Return5 | (5.4)% (6 months) | 9.8% / 23.6% (6 months September 2021 / 12 months to March 2022) |
1. See note 5 for reconciliation to IFRS earnings per share.
2. Adjusted for sales and acquisitions in period.
3. See note 6 for reconciliation to IFRS NAV per share. The IFRS NAV per share and EPRA NTA per share at 31 March 2022 were reported as £1.78 and £1.77 respectively. As a result of a correction to the number of dilutive shares, these metrics were amended to
£1.76 and £1.75 per share respectively and disclosed in an RNS statement issued on 16 August 2022. Accordingly, although the financial statements have not been restated due to materiality, all future reference to 31 March 2022 NAV metrics in this report will reflect the amended amounts.
4. Loan-to-value is the ratio of total borrowings, less unrestricted cash, to the Group's aggregate market value of properties.
5. Total Accounting Return is the change in EPRA NTA per share plus dividends paid, expressed as a percentage of EPRA NTA per share at the beginning of the period. As disclosed in an RNS statement issued on 16 August 2022 this metric has been amended from 25.0% reported at year end.
For further information:
Industrials REIT Limited: |
| 44(0)20 3918 6600 |
Paul Arenson | (paul.arenson@industrials.co.uk) |
|
Julian Carey | (julian.carey@industrials.co.uk) |
|
James Beaumont | (james.beaumont@industrials.co.uk) |
|
Numis Securities Limited (Financial Adviser): | 44(0)20 7260 1000 |
Hugh Jonathan
Vicki Paine
FTI Consulting (PR Adviser): | 44(0)20 3727 1000 |
Richard Sunderland
Richard Gotla
Neel Bose
Industrialsreit@fticonsulting.com
Java Capital (JSE sponsor): | 27(0)11 722 3050 |
About Industrials REIT Limited:
Industrials REIT is a UK REIT with a primary listing on the London Stock Exchange and a secondary listing on the Johannesburg Stock Exchange. The objective of the Company is to deliver a combination of sustainable growing income and growth in value to its investors. Industrials REIT focuses on owning and operating a diversified portfolio of UK purpose built multi-let industrial (MLI) estates across the UK. The Company aspires to be the leading MLI business in the UK. For further information, go to www.industrialsreit.com.
Operating and financial review
Overview
During the first half of the year the Company delivered adjusted earnings of 3.54p per share and we declared a covered interim dividend of 3.50p per share, an increase of 0.7% on the final dividend of 3.475p per share declared in June 2022. We experienced record levels of letting activity over the first six months of the year with strong demand from a depth of occupiers delivering continued rental growth throughout the period and into the second half. This income growth helped mitigate the impact of softening yields on property valuations, which decreased by 4.5% on a like-for-like basis to £656.5 million (31 March 2022: £685.8 million). Against the economic turbulence which has continued to emerge over the period, our balance sheet remains strong and our proactive and prudent approach to debt management is evidenced by a low LTV of 26.5% and a low average cost of borrowing of 2.52%. Furthermore, 90% of debt is hedged against rising interest rates until November 2024 (excluding the care homes joint venture which is in a sale process).
Record lettings and increasing rental levels
Despite the economic backdrop, we continued to experience strong demand from an increasingly diverse range of occupiers during the first half. This led to a period of record letting activity with an increase in the average passing rent of 29% on the aggregate of all new lettings and lease renewals. We have now experienced eight successive quarters of 20% uplift in this measure, a level that is important as it allows us to deliver on our target annual rental growth of 4%-5%, given our average lease length of approximately 4.5 years.
The six-month period saw us complete 64 new lettings and 133 lease renewals across a total of 690,930 sq ft generating £4.7 million of new rental income. This high level of operational activity has been supported by efficiencies driven through the Industrials Hive platform ('the Hive') which is discussed in more detail below. The average rental incentive given is now below one month, with 65% of leases contracted through our short-form digital 'Smart Lease' and just under 80% of leases signed including at least a 3% annual uplift in rent through the term of the lease. This inclusion results in ratchets in revenue throughout the lease, rather than just at lease expiry or rent review.
During the past six months, we have let or renewed a number of our biggest units, meaning that on 30 September 2022 we had several large units enjoying rent free periods. Like-for-like annual passing rents were up 4.0% when adjusted for our largest rent-free period, in Ashby-de-la-Zouch, which expired in November 2022. The like-for-like rental growth metric was reduced by a small decrease in occupancy to 92.8%, down from the year end level of 93.6%. This followed a strategic decision to actively forfeit and replace non-performing tenancies from the Covid-era, with strong demand captured via the Hive allowing us to replace these occupiers with new customers with more sustainable business models, whilst also benefitting from reletting at higher rents.
Rent collection rates are returning to normalised levels of c.98%, with 91% of rents due for the period ended 30 September 2022 collected by 28 November 2022 and 97% of rents due for the financial year ended 31 March 2022. With rent typically accounting for 1% and 3% of customer turnover, we believe that rents remain affordable and rental growth can sustainably be absorbed by our customers.
Industrials Hive driving future efficiency
The Hive has advanced considerably over the period with our new finance and operations system (Microsoft Dynamics) going live at the start of the financial year. This was followed in October by the conclusion of the in-housing of facilities management so that all key operational roles are now internally resourced. As a result, we are now vertically integrated across leasing, transaction management, billing, facilities management, banking and credit control, which brings opportunities for enhanced operational efficiency and complete control of the customer relationship.
Our most longstanding internalised feature of the Hive has been within our leasing function, where we have seen continued improvements in
efficiency. As at 30 September 2022, Industrials.co.uk website users were up 9.0% on a 12-month rolling basis as a result of continuous improvements to advertising via social media, optimised search terms, and enhanced user experience when navigating the site. As a result, our enquiry-to-lead qualification conversion rates improved further to 12% on a rolling 12-month basis, with 83% of qualified leads going on to take a viewing of which 26% resulted in a new letting.
The Hive also delivers the people and processes to create 'the Industrials way' of doing things. This differentiates how Industrials manages its MLI estates and how we interact with and service our customers. We pride ourselves on being responsive and communicative and consider a customer first approach critical to success. We maintain a firm but fair approach to all customer interactions and our decision making is data led, allowing us to be both nimble and systematic. Each customer also has a dedicated customer engagement manager who acts as a proactive link for resolving issues and capturing opportunities.
The Hive is a critical tool which will enable us to scale our business. When market conditions allow, we believe that we will be well placed to absorb and manage additional properties/portfolios at a reducing cost, whether these be our own or on behalf of 3rd parties in a joint venture arrangement.
A resilient business well positioned for future growth
The six-month period has seen further significant changes in the macro-economic environment with increasing interest rates, high inflation, and economic and political uncertainty. Against this backdrop, the occupational market in the industrial sector has remained resilient, but the investment market has come under pressure with yields beginning to move out. Accordingly, we took an active decision to pause investment activity and over the reporting period we acquired only £9 million of MLI assets, lower than our previous target of £25 million per quarter on average.
The weakening investment market, combined with higher interest rates, led us to take the strategic decision not to draw down on the £27 million loan facility which we signed in May 2022. Asset pricing has not yet found its projected level, which, combined with high interest costs, means that debt does not enhance returns as it has done previously. Drawing expensive debt speculatively whilst the market settles was deemed unnecessary when we already benefit from an undrawn £25 million revolving credit facility, although refinancing existing facilities to include currently unsecured assets remains an option in the future.
Investment valuation yields are expected to continue to rise resulting in further reductions in valuations. However, we carry confidence into the second half of the year due to the quality of our estates, continued rental growth driven by a strong occupier market, a low group LTV of 26.5%, and unrestricted cash balances at 30 September 2022 of £21.7 million.
This hiatus in investment activity also provides an unexpected period in which we can focus on consolidating operational efficiencies in the platform. Accordingly, when we do re-enter the investment market, we expect that we will have greater operational strength to capitalise on opportunities.
Making a difference to ESG
We are committed to our environmental, social and governance responsibilities. As well as being important sources of employment and wealth creation in their local communities, MLI assets are inherently geared towards sustainability with long lifespans. This is because of their low levels of obsolescence and ongoing capital expenditure, which materially reduce their lifetime embodied carbon emissions. We continue to focus on improvement works to enhance EPC compliance where regulations are tightening over the coming years. By April 2023, all buildings in England and Wales must have a minimum of an E EPC rating and by 2027 units will need to have a minimum EPC rating of C to be relet. We are very much on target to reach the 2023 requirement with approximately 99.4% of our portfolio achieving a rating of E or better.
We have various refurbishment options available to continue to improve the portfolio's EPC ratings. One of the most effective methods is to install LED lighting and remove old and inefficient heating equipment, which is both cost efficient and likely to improve the EPC rating by two grades. Furthermore, our portfolio benefits from only limited amounts of solar energy installations, but we see this as a significant future revenue stream and impactful method for improving the energy performance certification of the entire portfolio. As a result, we remain confident that meeting future energy performance requirements and our own aspirations for reducing our carbon emissions is highly achievable across the portfolio.
We have recently completed an exercise to identify our carbon footprint together with its constituent parts in terms of scope 1, 2 and 3 GHG (Greenhouse Gas) emissions. As would be expected, 99.3% of emissions come from downstream scope 3 activities, namely from our suppliers and customer related activity on our estates. We are working proactively with our sustainability partner to create a carbon reduction target under the SBTi (Science Based Targets initiative) framework and identify pathways for achieving this. We continue to incorporate sustainable business practises into our operations, taking advantage of the opportunities that arise whilst managing emerging risks. We look forward to providing an update on this important area when we report our annual results in June 2023.
We held our first employee engagement sessions for the current financial year under the direction of our designated non-executive director for employee engagement, Patsy Watson. We chose to consult with employees on wellbeing. We asked for feedback on our current employment practices and discussed various proposed initiatives, formal and informal, put forward by employees and aimed at improving their work/life balance and reducing stress and anxiety. We were pleased to hear that all employees felt supported by their managers and that they generally appreciated the culture of openness and transparency promoted by the Board. We look forward to introducing some of the proposed initiatives discussed in the new calendar year and will report further on these in our 2023 annual report.
We have also been busy supporting our charity partner of the year, The Wellspring. The Wellspring helps the people of Stockport (where one of our offices is located) who are homeless or at risk of losing their home and aims to tackle the complex and individual challenges that face them. In October, several of our Stockport team took part in the Wellspring's annual sponsored sleepout and raised over £3,000, which the Company will match under our matched-giving policy. We will continue our fundraising activities, which in these challenging times are ever more important, and look forward to raising more funds and raising the profile of this worthwhile charity.
Financial review
Earnings
For the six months to 30 September 2022, the basic loss attributable to ordinary shareholders was £21.3 million (2021: £38.8 million profit), equating to a loss of 7.18 pence per share on a diluted IFRS EPS basis (2021: 13.34 pence profit). This was driven by the fair value decrease on investment properties of £36.4 million (2021: £30.6 million increase). The valuation decrease reflects 33bps of outward yield shift, although the impact of this was lessened by the continued income growth experienced by the MLI portfolio, as shown by average rental uplifts on lease renewal or new letting rising to new highs of 29% in the period. The IFRS result also includes a significant fair value gain from interest rate hedges of £5.8 million (2021: £0.3 million) highlighting the increase in interest rates and volatility in interest rate forward curves over the period.
Net rental income was £18.7 million, an increase of 24% on the comparative period of £15.1 million. The increase was driven by a 21% rise in rental income to £20.0 million (2021: £16.6 million), due mainly to the larger MLI portfolio but also reflecting like-for-like rental growth of 4.0%, when adjusted for our largest rent free, in Ashby-de-la-Zouch, which expired in November 2022 (2021: 5.0%). Net provision for bad debts of £1.1 million was made in the period reflecting a prudent approach to current provisioning due to continued macro-economic pressures and uncertainty. This compares with just £0.3 million for the same period last year, when the Group released provisions made through the worst of the COVID trading period. The total provision at 30 September 2022 for expected credit losses stood at £4.3 million (31 March 2022: £3.5 million).
Operating expenses for the half year were £6.6 million (2021: £5.6 million). The additional £1.0 million was driven by a £0.4 million increase in staff remuneration costs as employee numbers rose to 59 at 30 September 2022 (2021: 44) mostly due to the insourcing of our facilities management function; the commencement of the amortisation charge associated with our finance and operating platform of £0.4 million (the £3.9 million intangible asset will be amortised over five years); and an increase in IT costs of £0.3 million as product licences and managed service and support contracts commenced following the go-live of our platform at the start of April 2022.
Finance costs were £2.7 million for the half year, increasing from £2.0 million a year earlier. The increase was driven by higher average debt in the period, together with higher interest rates and the commitment fee associated with the £25 million revolving credit facility, which was undrawn at 30 September 2022. The Group all-in contracted weighted average cost of debt was 2.52% at the period end (31 March 2022: 2.16%), reflecting increased interest rates over the full period and the purchase of an interest rate swap in May 2022. Debt and hedging are discussed later in this report.
Adjusted earnings, after adding back costs and amortisation associated with the finance and operating platform implementation, were
£10.5 million (2021: £10.0 million), reflecting an adjusted EPS of 3.54 pence (2021: 3.45 pence). EPRA earnings per share were 3.39 pence (2021: 3.33 pence). A reconciliation of the IFRS loss to EPRA earnings and adjusted earnings can be seen in note 5 to the financial statements.
The EPRA cost ratio (including direct vacancy costs) includes all administrative and operating expenses in the IFRS statements (including share of joint ventures) and for the period ended 30 September 2022 was 39.2% (2021: 38.7%).
Dividends
The Company declared an interim dividend of 3.50 pence per share (2021: 3.375 pence per share), an increase on the final dividend declared in June 2022 of 3.475 pence per share. The dividend is fully covered by adjusted earnings of 3.54 pence per share. The directors intend to offer shareholders the option to receive all or part of their dividend entitlement by way of a scrip issue of Industrials REIT ordinary shares or in cash. A further announcement informing shareholders of the salient dates and tax treatment will be released in due course.
In respect of this dividend, given the Company's share price which stands at a discount relative to net asset value, the directors will consider matching any scrip scheme take up through the buyback of shares to mitigate the dilutive effect that would otherwise occur from the issuance of Industrials REIT treasury shares.
Net asset value
The IFRS diluted NAV per share was £1.66 at 30 September 2022 (31 March 2022: £1.76). The decrease of 5.7% is driven by the like-for-like property valuation decrease of 4.5%, or £30.5 million. At period end, the portfolio of 103 MLI properties was valued at £623.4 million (31 March 2022: £653.5 million), representing 95.0% of the total portfolio.
EPRA NTA per share at 30 September 2022 was £1.62, representing a 7.4% decrease on the EPRA NTA per share of £1.75 at 31 March 2022. A reconciliation of this change is shown in note 6 to the accounts. The decrease in NTA since 31 March 2022, combined with the dividend paid of 3.475 pence, resulted in a total accounting return for the six-month period of -5.4% (2021: 9.8%).
Portfolio valuation
Including the Group's share of joint ventures, Industrials REIT's investment properties were valued at £656.5 million at 30 September 2022
(31 March 2022: £685.8 million). On a like-for-like basis, excluding the impact of additions and disposals in the period, the valuation of the portfolio since 31 March 2022 decreased by 4.5%.
Combined portfolio | Market value | Portfolio by market value | Property | Area | Annualised contracted gross rental income | Net initial yield | Voids by area |
Investment properties |
| ||||||
UK multi-let industrials | 623,431 | 95.0 | 103 | 7,114,607 | 41,004 | 5.8 | 7.2 |
Share of joint venture | |||||||
German care homes | 33,043 | 5.0 | 4 | 206,066 | 2,654 | 7.5 | 0.0 |
Total | 656,474 | 100.0 | 107 | 7,322,673 | 43,658 | 5.9 | 7.0 |
United Kingdom MLI portfolio
The UK MLI portfolio was independently valued at £623.4 million. On a like-for-like basis valuations decreased by £30.4 million, or -4.7%, over the valuation at 31 March 2022. We calculate that yield softening over the period accounts for -5.4% of like-for-like change with income growth in the period offsetting this by 0.7%. Whilst cap rates are broadly expected to move out further in the immediate future, we expect the MLI asset class to demonstrate its resilience. Demand for MLI space continues to outstrip supply and we anticipate continued rental growth will have a dampening effect on further yield shift, and hence valuations.
In terms of investment activity, in July 2022 we disposed of Rose Kiln Court in Reading for £5.9 million. The Reading property was a non-core asset comprising 31,000 sq ft of hybrid office/industrial accommodation and the disposal proceeds were recycled into MLI opportunities. Accordingly, we acquired a further £8.5 million of MLI (net of purchase costs). All of the completed acquisitions were additional terraces/units on or adjacent to existing holdings.
Share of joint venture
The final non-MLI assets held in our portfolio, four German care homes held in joint venture, were independently valued at €37.6 million. This reflects a decrease of €1.5 million, or 3.8%, from the 31 March 2022 valuation. However, due to weaker Sterling at the period end when compared with 31 March 2022, the Sterling valuation remained broadly unchanged at £33.0 million (31 March 2022: £33.1 million). In line with the Directors' objective to dispose of the care home investment as soon as is practicable, the interest in the joint venture is disclosed as a current asset in the statement of financial position.
Debt and hedging
Total Group borrowings at 30 September 2022 were £196.9 million against £196.2 million as at 31 March 2022. There were no new borrowings in the period and the slight variance relates to amortisation and foreign exchange movements on the joint venture debt. The Group loan to value ratio at 30 September 2022 was 26.5% (31 March 2022: 25.6%). The small increase reflects the valuation decrease seen in the period, offset marginally by a small increase in unrestricted cash to £23.0 million (31 March 2022: £20.7 million).
The £25 million revolving credit facility provided by NatWest and signed in May 2022 was not utilised in the period and remains undrawn. The facility expires in November 2025 and has a commitment fee of 1.13% and a margin of 2.25%.
Looking at the MLI debt of £180.4 million which is across three separate facilities, the weighted average debt maturity stood at 3.7 years at 30 September 2022 compared with 4.2 years at 31 March 2022. The first contractual loan maturity is not until February 2025 and comprises £49.9 million of debt with Lloyds with whom we are in discussions to agree a two-year extension option. The second facility of £64.0 million is with NatWest and has an initial maturity in November 2025 with two additional one-year extension options available to the Group. Our longest dated debt of £66.5 million with Reassure matures in December 2027. Accordingly, we are looking to mitigate all refinance risk until 2027, taking weighted average debt maturity to approximately 5 years. Incorporating extensions is cost effective and will provide both flexibility and further stability in the current uncertain economic environment. The MLI all-in contracted weighted average cost of debt was 2.58% (based on SONIA at 2.19%) compared with 2.19% at 31 March 2022, reflecting the changing interest rate environment over the period.
As at 30 September 2022, 90% (31 March 2022: 76%) of total Group borrowings were subject to fixed interest rates or protected by interest rate derivatives in the form of caps or swaps. The increase in our hedged position reflects the purchase of an interest rate swap in May 2022 on £27 million of debt at a rate of 2.206%, expiring in November 2025. With our Group interest commitments hedged at 90%, we are well protected against further rises in interest rates and a 1% rise in rates would increase the weighted average cost of debt by 0.10%.
Industrials REIT continues to enjoy strong covenant headroom. Across the three MLI loan facilities, our LTV covenant requirements allow for a reduction in values of approximately 50% and interest cover ratio covenants have sufficient cover to cope with an average reduction in net rents of 67%. Against a backdrop of increasing interest rates, recessionary pressures and softening yields, our prudent debt management leaves us well placed to weather the headwinds.
Subsequent events
Since the period end, a further 49 leasing transactions completed over 187,627 sq ft of space (2021: 43 transactions). The transactions included 79,401 sq ft of lettings on previously vacant space, with 108,226 sq ft of lease renewals. Demand for MLI space remains strong, with the number of qualified leads registered in November 2022 at an all-time high.
Prospects
We have had a successful first half with solid earnings, continued occupier demand and rental growth. Our balance sheet remains strong with low Group leverage of 26.5%, no refinancings until 2025, and 90% of our interest rate exposure hedged. Our platform is bedding down nicely, and now that we are fully vertically integrated, we are starting to realise the efficiencies that the Hive will deliver. We continue to proactively manage our estate and the platform on which it is managed.
Whilst there are undoubtedly challenges to face in the immediate future, we are well placed from both an operational and financial perspective. Against this backdrop, we expect to deliver a total full year dividend of not less than that declared last year.
The future continues to hold significant opportunities for our business. We believe that the investment market will go through a period of repricing and look forward to being able to capitalise on opportunities once the operating environment stabilises. We are also exploring joint venture and third-party management opportunities where we can add value from both our direct experience and our platform. We are focused on maximising rental growth, enhancing operational excellence, scaling the portfolio when the time is right, and look forward to delivering value and growth opportunities for all our stakeholders.
Principal risks and uncertainties
The principal risks and uncertainties facing the Company are described in the 2022 Annual Report on pages 52 to 57. The Board has continued its regular review of risks during the period, including robust assessments of those risks deemed most material to the Company and its business which are recorded as principal risks, and the consideration of any emerging risks. The Board considers that the principal risks detailed in the 2022 Annual Report remain largely unchanged, although some have evolved as a result of economic uncertainty in the UK. Certain risks have also evolved as a result of the continuous development of the Hive and the in-housing of the facilities management function. The Board's views on these risks are summarised below.
Economic outlook and political risk
High inflation, rising interest rates, the cost-of-living crisis and the threat of a prolonged recession directly impact asset yields and valuations, our cost-base and ability to raise capital and grow our portfolio. They may also indirectly impact the Company via its customers. The Board is continuously reviewing the risk environment, and, with this in mind, the Company has paused its investment activities (although will consider opportunities as they arise), taken steps to maintain a low LTV ratio, reduced interest rate exposure by increasing hedging, not drawn down on an available loan facility, and maintained appropriate cash balances.
Availability and cost of funding
Directly linked to the above risk, this is closely monitored by the Board. The inability to raise adequate funding in the form of equity or debt finance impacts the ability of the Company to deliver on its MLI acquisition targets and scale its business. This risk has increased over the period; however, the Board considers that it should not materially impact the Company's business in the medium to long term. The Board is also actively investigating other growth options as explained in the Prospects section of this report.
Poor performance of the Hive and excessive reliance on the technology platform
The Hive presents multiple opportunities and has already shown its ability to increase efficiencies and operational performance. However, it is accompanied by an increased risk to operations if it does not perform and has resulted in increased reliance on technology partners. It is also crucial that our new ERP system, including enhancements made to support the newly in-housed facilities management team, delivers on its objectives. The Board is confident that adequate controls exist to mitigate these risks and is closely monitoring implementation and performance in these areas.
Information security and cyber threat
This risk increases as our reliance on, and use of, technology increases. Significant emphasis is being placed on this risk by the Board with appropriate investment made by our technology team in continuously improving our controls and resilience to the ever-increasing external threats.
Major health and safety incident at an MLI site
The Board is closely monitoring compliance with health and safety requirements following the in-housing of the facilities management function and is confident that the Company is taking all relevant steps to mitigate the risks of incidents.
All other principal risks included in the 2022 Annual Report have remained stable in the period under review.
Statement of directors' responsibilities
Statement of going concern
At the date of approving these condensed consolidated interim financial statements, the Group has positive operating cash flow forecasts and positive net assets. Management have carefully assessed the impact of the market uncertainties on the Group's net assets, liquidity and ability to continue as a going concern for the foreseeable future.
A look-forward period of 18 months to March 2024 was used by management to assess the going concern basis. Management tested the base-case forecast by considering the downward impact of the macroeconomic environment on collection rates, vacancy rate, inflation, interest rates and loan covenant sensitivity assumptions on the cashflow model. Further disclosure is provided in note 1 of the condensed consolidated interim financial statements. The test concluded that even in this scenario the Group would have positive liquid assets and be able to meet its obligations as they fall due.
In light of this review and the liquid assets held by the Group, management are satisfied that the Group has access to adequate resources to continue in operational existence for a period of at least 12 months from the date of approval of these condensed consolidated financial statements.
The directors believe that it is therefore appropriate to prepare the accounts on a going concern basis.
Statement of directors' responsibilities in respect of the interim report
The directors confirm that to the best of their knowledge:
i. the condensed set of consolidated financial statements has been prepared in accordance with IAS 34 'Interim Financial Reporting';
ii. the operating and financial review together with the statement of principal risks and uncertainties above include a fair review of the information required by the Disclosure Guidance and Transparency Rules ('DTR') 4.2.7R, being an indication of important events that have occurred during the first six months of the financial year, a description of principal risks and uncertainties for the remaining six months of the year, and their impact on the condensed set of consolidated interim financial statements; and
iii. the operating and financial review together with the condensed set of consolidated interim financial statements include a fair review of the information required by DTR 4.2.8R, being related party transactions that have taken place in the first six months of the current financial year and that have materially affected the financial position or performance of the Group during that period, and any changes in the related party transactions described in the last annual report that could do so.
The financial statements are published on the Company's website, www.industrialsreit.com. A list of the current directors of Industrials REIT can be found on the Company's website. Legislation in Guernsey governing the preparation and dissemination of the interim financial statements may differ from legislation in other jurisdictions.
Approved by the board on 1 December 2022:
Paul Arenson
Chief Executive Officer
James Beaumont
Chief Financial Officer
Independent review report to Industrials REIT Limited
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 30 September 2022 is not prepared, in all material respects, in accordance with International Accounting Standard 34, the Johannesburg Stock Exchange Listing Requirements and the Disclosure Guidance and Transparency Rules of the United Kingdom's Financial Conduct Authority.
We have been engaged by the company to review the condensed set of financial statements in the half-yearly financial report for the six months ended 30 September 2022 which comprises the condensed consolidated statement of comprehensive income, the condensed consolidated statement of financial position, the condensed consolidated statement of changes in equity, the condensed consolidated statement of cash flows and the related explanatory notes.
Basis for conclusion
We conducted our review in accordance with International Standard on Review Engagements (UK) 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" ("ISRE (UK) 2410"). A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
As disclosed in note 1, the annual financial statements of the group are prepared in accordance with International Financial Reporting Standards (IFRSs) as issued by the International Accounting Standards Board (IASB). The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard 34, "Interim Financial Reporting", the Johannesburg Stock Exchange Listing Requirements, the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.
Conclusions relating to going concern
Based on our review procedures, which are less extensive than those performed in an audit as described in the Basis for conclusion section of this report, nothing has come to our attention to suggest that the directors have inappropriately adopted the going concern basis of accounting or that the directors have identified material uncertainties relating to going concern that are not appropriately disclosed.
This conclusion is based on the review procedures performed in accordance with ISRE (UK) 2410, however future events or conditions may cause the group to cease to continue as a going concern.
Responsibilities of directors
The directors are responsible for preparing the half-yearly financial report in accordance with the Disclosure Guidance and Transparency Rules of the United Kingdom's Financial Conduct Authority and the Johannesburg Stock Exchange Listing Requirements.
In preparing the half-yearly financial report, the directors are responsible for assessing the Group's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the review of the financial information
In reviewing the half-yearly report, we are responsible for expressing to the Company a conclusion on the condensed set of financial statements in the half-yearly financial report. Our conclusion, including our Conclusions Relating to Going Concern, are based on procedures that are less extensive than audit procedures, as described in the Basis for Conclusion paragraph of this report.
Use of our report
Our report has been prepared in accordance with the terms of our engagement to assist the Company in meeting the requirements of the Disclosure Guidance and Transparency Rules of the United Kingdom's Financial Conduct Authority and the Johannesburg Stock Exchange Listings Requirements and for no other purpose. No person is entitled to rely on this report unless such a person is a person entitled to rely upon this report by virtue of and for the purpose of our terms of engagement or has been expressly authorised to do so by our prior written consent. Save as above, we do not accept responsibility for this report to any other person or for any other purpose and we hereby expressly disclaim any and all such liability.
BDO LLP
Chartered Accountants
London, UK
1 December 2022
BDO LLP is a limited liability partnership registered in England and Wales (with registered number OC305127).
Condensed consolidated statement of
comprehensive income
Note | 30 September 2022 (unaudited) £'000 | 30 September 2021 (unaudited) £'000 | ||
Continuing operations | ||||
Revenue | 24,754 | 20,028 | ||
Expected credit losses | (1,143) | (294) | ||
Property expenses | (4,933) | (4,601) | ||
Net rental income | 3 | 18,678 | 15,133 | |
Management fee income | - | 18 | ||
Operating costs | 4 | (6,604) | (5,589) | |
Net operating income | 12,074 | 9,562 | ||
Fair value (loss)/gain on investment properties | 8 | (36,357) | 32,999 | |
Loss on disposal of property | (230) | - | ||
Income from joint venture | 9 | 326 | 784 | |
Net foreign exchange (loss)/gain | (50) | 42 | ||
(Loss)/profit from operations | (24,237) | 43,387 | ||
Net gain from fair value of financial liabilities | 5,800 | 304 | ||
Interest income | 57 | 63 | ||
Finance costs | (2,697) | (1,975) | ||
(Loss)/profit for the period before taxation | (21,077) | 41,779 | ||
Taxation | - | 32 | ||
(Loss)/profit for the period from continuing operations | (21,077) | 41,811 | ||
Discontinued operations | ||||
Loss for the period from discontinued operations | 10 | (182) | (3,037) | |
(Loss)/profit for the period | (21,259) | 38,774 | ||
(Loss)/profit attributable to: Equity holders Other comprehensive income Items that may be reclassified subsequently to profit or loss: Foreign currency translation reserve |
(21,259)
784 |
38,774
421 | ||
Total comprehensive (loss)/income for the period | (20,475) | 39,195 | ||
Earnings per share |
Pence |
Pence | ||
From continuing operations: | ||||
EPS | 5 | (7.12) | 14.42 | |
Diluted EPS | 5 | (7.12) | 14.38 | |
From continuing and discontinued operations: | ||||
EPS | 5 | (7.18) | 13.37 | |
Diluted EPS | 5 | (7.18) | 13.34 | |
The comparatives have been restated to reflect the change in classification of current year discontinued operations to enable an effective like-for-like comparison.
Condensed consolidated statement of
financial position
Note | 30 September 2022 (unaudited) £'000 | 31 March 2022 (audited) £'000 | ||
ASSETS | ||||
Non-current assets | ||||
Investment properties | 8 | 620,564 | 645,082 | |
Intangible assets | 3,927 | 3,542 | ||
Leasehold improvements and equipment | 295 | - | ||
Derivative financial instruments | 13 | 7,763 | 1,864 | |
Other debtors | 12 | - | 6,543 | |
Right of use assets | 2,379 | 35 | ||
Total non-current assets | 634,928 | 657,066 | ||
Current assets | ||||
Cash and cash equivalents | 33,877 | 31,526 | ||
Trade and other receivables | 12 | 15,364 | 12,159 | |
Investment in joint venture | 9 | - | 385 | |
Investment in joint venture bond | 9 | 15,829 | 14,883 | |
Taxes receivable | 70 | - | ||
Assets classified as held for sale | 10 | - | 6,015 | |
Total current assets | 65,140 | 64,968 | ||
Total assets | 700,068 | 722,034 | ||
LIABILITIES | ||||
Current liabilities | ||||
Taxes payable | - | 1,844 | ||
Accounts payable and accruals | 24,443 | 19,549 | ||
Provisions | 605 | 947 | ||
Lease liability | 2,295 | 28 | ||
Total current liabilities | 27,343 | 22,368 | ||
Non-current liabilities | ||||
Bank loans | 11 | 177,558 | 177,823 | |
Lease liability | 163 | 7 | ||
Total non-current liabilities | 177,721 | 177,830 | ||
Total liabilities | 205,064 | 200,198 | ||
Net assets | 495,004 | 521,836 | ||
EQUITY | ||||
Capital and reserves | ||||
Share capital and share premium | 7 | 327,860 | 327,061 | |
Equity Reserve | (728) | (3,784) | ||
Retained earnings | 147,781 | 179,252 | ||
Foreign currency translation reserve | 20,091 | 19,307 | ||
Total equity | 495,004 | 521,836 | ||
£ | £ | |||
Net asset value per share | 6 | 1.68 | 1.79 | |
Diluted net asset value per share | 6 | 1.66 | 1.78 | |
Condensed consolidated statement of
changes in equity
Note |
Share capital and share premium £'000 |
Equity reserve £'000 |
Retained earnings £'000 | Foreign currency translation reserve £'000 |
Total equity £'000 | |
Balance at 31 March 2022 | 322,765 | 189 | 179,575 | 19,307 | 521,836 | |
Treasury shares accounting policy change | 1 | 4,296 | (3,973) | (323) | - | - |
Adjusted equity at 1 April 2022 | 327,061 | (3,784) | 179,252 | 19.307 | 521,836 | |
|
|
|
|
| ||
Profit for the period | - | - | (21,259) | - | (21,259) | |
Foreign currency exchange loss | - | - | - | 784 | 784 | |
Other comprehensive income for the period | - | - | - | - | - | |
Total comprehensive income for the period | - | - | (21,259) | 784 | (20,475) | |
| ||||||
Equity-settled share-based payments | 48 | 906 | - | - | 954 | |
Repurchase of own shares | - | (254) | - | - | (254) | |
Ordinary dividends | 751 | 2,404 | (10,212) | - | (7,057) | |
Total contributions and distribution recognised directly in equity | 799 | 3,056 | (10,212) | - | (6,357) | |
Balance at 30 September 2022 | 327,860 | (728) | 147,781 | 20,091 | 495,004 | |
Balance at 1 April 2021 |
322,776 |
(10,058) |
91,647 |
21,455 |
425,820 | |
Treasury shares accounting policy change | 1 | 1,718 | (1,638) | (80) | - | - |
Adjusted equity at 1 April 2021 | 324,492 | (11,696) | 91,567 | 21,455 | 425,820 | |
Profit for the period | - | - | 38,774 | - | 38,774 | |
Other comprehensive income for the period | - | - | - | 421 | 421 | |
Total comprehensive income for the year | - | - | 38,774 | 421 | 39,195 | |
Equity-settled share-based payments | (227) | 3,714 | (15) | - | 3,472 | |
Ordinary dividends | 1,377 | 3,098 | (9,722) | - | (5,247) | |
Total contributions and distribution recognised directly in equity | 1,150 | 6,812 | (9,737) | - | (1,775) | |
Balance at 30 September 2021 | 325,644 | (4,884) | 120,604 | 21,876 | 463,240 | |
Consolidated statement of cash flows
Note | 30 September 2022 (unaudited) £'000 | 30 September 2021 (unaudited) £'000 | ||
Operating activities (Loss)/profit from operations from continuing operations Loss from operations from discontinued operations |
(24,237) (216) |
43,387 (2,638) | ||
(24,453) | 40,749 | |||
Depreciation | 4 | 116 | 145 | |
Amortisation of intangibles | 4 | 432 | - | |
Decrease/(increase) in fair value of investment property | 8 | 36,357 | (30,579) | |
Loss on disposal of property | 350 | 2 | ||
Income from joint venture | 9 | (326) | (784) | |
Share based payments | 4 | 697 | 734 | |
(Profit)/loss on disposal of subsidiaries | 10 | (63) | 2,350 | |
Exchange rate loss/(gain) | 55 | (42) | ||
Increase in trade and other receivables | (3,123) | (1,308) | ||
Increase in trade and other payables | 2,150 | 2,574 | ||
Cash generated by operations | 12,192 | 13,841 | ||
Interest paid | (2,125) | (2,084) | ||
Interest received | 457 | 252 | ||
Net tax paid | (468) | (577) | ||
Net cash from operating activities | 10,056 | 11,432 | ||
Contributed by: | Continuing operations | 10,517 | 10,584 | |
Discontinued operations | (461) | 848 | ||
Investing activities | ||||
Purchase of investment property | 8 | (8,986) | (38,884) | |
Capital expenditure - Investment property | 8 | (2,853) | (914) | |
Capital expenditure - ERP | (273) | (640) | ||
Capital expenditure - Leasehold improvements and equipment | (309) | - | ||
Proceeds on disposal of investment property, net of selling costs | 5,665 | 26,520 | ||
Proceeds from Share Purchase Plan loan repaid | 6,530 | - | ||
Tax paid on disposal of property | - | (1,186) | ||
Other investment - Cash and short-maturity bonds on call | - | 1,000 | ||
Disposal of subsidiary | - | 24,790 | ||
Net cash disposed of in subsidiary | - | (433) | ||
Net cash (used in)/from investing activities | (226) | 10,253 | ||
Contributed by: | Continuing operations | (226) | (39,439) | |
Discontinued operations | - | 49,692 | ||
Financing activities | ||||
Repayment of borrowings | 11 | - | (12,620) | |
Repayment of lease liabilities - capital | (36) | (175) | ||
Amortisation of loans | 11 | - | (32) | |
Dividends paid | (5,414) | (5,247) | ||
Withholding tax on dividends paid | (1,409) | (576) | ||
Repurchase of shares | (254) | - | ||
Proceeds from issues of employee share options | 209 | 2,738 | ||
Financing fees paid | 11 | (656) | (174) | |
Net cash used in financing activities | (7,560) | (16,086) | ||
Contributed by: | Continuing operations | (7,560) | (7,934) | |
Discontinued operations | - | (8,152) | ||
Net increase in cash and cash equivalents |
| 2,270 | 5,599 | |
Effect of foreign exchange gains |
| 81 | 1,866 | |
Cash and cash equivalents at beginning of the period |
| 31,526 | 53,982 | |
Cash and cash equivalents at end of the period |
| 33,877 | 61,447 | |
Contributed by: | Continuing operations |
| 23,606 | 53,395 |
Discontinued operations and assets held for sale |
| 1,271 | 8,052 | |
Funds totalling £10.9 million were restricted at 30 September 2022 (2021: £5.1 million).
The annual financial statements of the Group are prepared in accordance with International Financial Reporting Standards ('IFRS') as issued by the International Accounting Standards Board ('IASB'). These unaudited condensed consolidated interim financial statements for the six months ended 30 September 2022 have been prepared in accordance with IAS 34 'Interim Financial Reporting', the JSE Listings Requirements, the Disclosure and Transparency Rules of the UK's FCA, applicable Guernsey law and the financial reporting pronouncements issued by the Financial Reporting Standards Council of South Africa (the 'FRSC Pronouncements').
These condensed consolidated interim financial statements have been reviewed, not audited. The auditor's review opinion is included in this report.
These condensed consolidated financial statements have been prepared by, and are the responsibility of, the Directors of Industrials REIT.
The condensed consolidated financial statements are presented in GBP (Pounds Sterling).
With the exception of the equity adjustments below, the accounting policies and methods of computation are consistent with those applied in the preparation of the annual financial statements for the year ended 31 March 2022, which were audited and reported on by the Group's external auditor. The consolidated annual financial statements for the year ended 31 March 2022 are available on the Company's website: Industrialsreit.com.
These condensed consolidated interim financial statements reflect the same operating segments at 31 March 2022. The Directors have classified the Guernsey, Germany (retail properties) and Switzerland operating segments as discontinued operations in these condensed consolidated interim financial statements in accordance with IFRS 5: Non-Current Assets Held for Sale and Discontinued Operations. At 30 September 2021, the German (care homes) segment was reported as a discontinued operation. In the current period this segment is being reported as a continuing operation. Accordingly, prior periods in the statement of comprehensive income, statement of cash flows and operating segments note (note 2) have been restated to show the German (care homes) segment as continuing operations. Further details can be found in note 10 - Assets held for sale and discontinued operations.
Treasury shares
The equity reserve account combines the activities of the Company's treasury shares, including the issue of scrip dividend shares, repurchase of share capital, and equity-settled share-based payments. Where share capital is repurchased into Treasury, the amount of the consideration paid, including directly attributable costs, is recognised as a debit in the Equity Reserve.
Previously, distributions out of Treasury were recorded at the scrip dividend reference price, for scrip dividends, or the grant date fair value for equity-settled share-based payments. Under the prior treatment, the Treasury account balance would never clear to nil once all treasury shares are distributed. IFRS and Guernsey company law are silent on the treatment of treasury share accounting, the Company has therefore developed its own accounting policy based upon UK company law.
The new accounting policy states, where the proceeds from scrip dividends settled from Treasury exceed the purchase price paid by the Company the excess is treated as capital and transferred to the share premium account. Where proceeds are less than the purchase price paid by the Company, the balance will be transferred to retained earnings.
All treasury share distributions will be determined on a weighted average price basis.
This change in accounting policy change has been enacted in the current financial period with retrospective effect from 1 April 2021 and has had the following effect on the financial statements:
Depreciation and amortisation
Depreciation and amortisation are charges to the statement of comprehensive income that allocate an assets' cost across its expected useful life. The Company uses the straight-line method to record depreciation and amortisation.
Depreciation and amortisation are recognised from when the asset is first installed and ready for use. In the case of the Industrials Hive intangible asset, amortisation began on 1 April 2022 over a five-year useful life.
Leasehold improvements and equipment are stated at historical cost less accumulated depreciation and any accumulated impairment
losses. Historical cost is the original purchase price, plus costs to bring the asset to a working condition for its intended use.
Going concern
At the date of signing these condensed consolidated financial statements, the Group has positive operating cash flow forecasts and positive net assets. Management have carefully assessed the impact of market uncertainties on the Group's net assets, liquidity and ability to continue as a going concern for the foreseeable future.
A look-forward period of 18 months to March 2024 has been used to assess the going concern basis. Management stress tested the Company's ability to continue as a going concern by considering the downward impact of the macroeconomic environment on collection rates, vacancy rate, inflation, interest rates and loan covenant sensitivity assumptions on the cashflow model. In this scenario analysis:
· An 80% collection rate across the portfolio was considered for the look forward period, due to the uncertainties of the macroeconomic environment on the tenant base. |
· 10% increase in direct property and management company costs, for the look forward period (on top of 5% compounded inflation), resulting from increased vacancies and/or rising costs. |
· An assumed average 5 year rolling swap rate of 7.1% for the look forward period. |
The test concluded that even in this scenario the Group would have positive liquid assets and be able to meet its obligations as they fall due.
Debt refinancing and sensitivities to loan covenants were assessed in detail, as well as the Company's REIT obligations. Despite the
disruption to the economy, management do not expect the risk of default to have increased. The projections indicate that the Group will remain within the limits and not breach covenants. In addition, the Group maintains strong relationships with its facility providers and currently has significant headroom for both interest cover and LTV loan covenants. Notwithstanding this assumption, the Group would have cash resources available, even after considering the respective downside scenarios above, to be utilised to cure covenant breaches if they crystallise and should the lenders take a hard stance. It is further worth noting that the loans are not cross- collateralised and accordingly if certain banks do act aggressively, the Group would continue to operate with the remaining portfolio of assets if any foreclosure events were to arise.
In light of this review and the significant liquid assets, management are satisfied that the Group has access to adequate resources to continue in operational existence for a period of at least 12 months from the date of approval of these condensed consolidated financial statements.
The directors believe that it is therefore appropriate to prepare the accounts on a going concern basis.
Adoption of new and revised standards
In the current period, no new or revised standards and interpretations have been adopted. No other standards or interpretations not yet effective are expected to have a material impact on these condensed consolidated financial statements of the Group.
Critical accounting judgements and key sources of estimation uncertainty
The preparation of condensed consolidated financial statements, in accordance with IFRS, requires the use of certain critical accounting estimates. It also requires management to exercise judgement in the process of applying the Group's accounting policies. Although the estimates are based on management's best knowledge of the amount, events or actions, actual results may ultimately differ from those estimates. The key assumptions concerning the future, and other key sources of estimation uncertainty at the end of the reporting period, that have a risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next reporting period, are discussed below.
Key sources of estimation uncertainty Valuation of the property portfolio
The Group's investment properties are stated at estimated fair value, determined by directors, based on an independent external real
estate valuation expert. The valuation of the Group's property portfolio is inherently subjective due to several factors including the individual nature of each property, its location, expectation of future rentals and the discount yield applied to those cash flows.
As a result, the valuations placed on the property portfolio are subject to a degree of uncertainty and are made based on assumptions that may not prove to be accurate, particularly in years of volatility or low transaction flow in the market. The estimated market value may differ from the price at which the Group's assets could be sold at a particular time, since actual selling prices are negotiated between willing buyers and sellers. As a result, if the assumptions prove to be different, actual results of operations and realisation of net assets could differ from the estimates set forth in these financial statements, and the difference could be significant. Further details can be found in note 8.
The Group specialises in the ownership and operation of UK multi-let industrial property. Historically the investment portfolio was geographically distributed across the United Kingdom, Germany, Guernsey and Switzerland. Apart from the Group segment, each segment derives its revenue from the rental of investment properties in their respective geographical regions.
For the period ended 30 September 2022 (unaudited) | Continuing operations | Discontinued operations |
Total £'000 | ||||||||
UK multi-let industrial £'000 |
Germany ^ £'000 |
Group £'000 |
Guernsey Germany ^ £'000 £'000 |
Switzerland £'000 | |||||||
Net rental income | 18,631 | - | - | - | - | - | 18,631 | ||||
Net rental income (other income) | - | - | 47 | - | - | - | 47 | ||||
Fair value movement on investment properties | (36,357) | - | - | - | - | - | (36,357) | ||||
Net gain from fair value of financial liabilities | 5,800 | - | - | - | - | - | 5,800 | ||||
Loss on disposal of properties | (230) | - | - | - | - | - | (230) | ||||
Income from joint venture | - | 326 | - | - | - | - | 326 | ||||
Net finance costs | (2,745) | - | 105 | - | - | - | (2,640) | ||||
Tax, legal & professional fees | (142) | - | (294) | - | - | - | (436) | ||||
Audit fees | - | - | (179) | - | - | - | (179) | ||||
Administration fees | (24) | - | (131) | - | - | - | (155) | ||||
Non-Executive Directors' costs | - | - | (168) | - | - | - | (168) | ||||
Staff remuneration costs | - | - | (2,857) | - | - | - | (2,857) | ||||
Operating costs | (11) | - | (2,798) | - | - | - | (2,809) | ||||
Net foreign exchange loss | - | - | (50) | - | - | - | (50) | ||||
Loss from discontinued operations | - | - | - | - | (119) | (63) | (182) | ||||
Total (loss)/profit per reportable segment | (15,078) | 326 | (6,325) | - | (119) | (63) | (21,259) | ||||
As at 30 September 2022 (unaudited) | |||||||||||
Investment properties | 620,564 | - | - | - | - | - | 620,564 | ||||
Investment in joint venture bond | - | 15,829 | - | - | - | - | 15,829 | ||||
Cash and cash equivalents | 25,245 | 35 | 7,326 | - | 1,074 | 197 | 33,877 | ||||
Other | 22,374 | - | 7,045 | - | 329 | 50 | 29,798 | ||||
Total assets | 668,183 | 15,864 | 14,371 | - | 1,403 | 247 | 700,068 | ||||
Borrowings - bank loans | 177,558 | - | - | - | - | - | 177,558 | ||||
Other | 12,797 | 4 | 14,526 | - | 121 | 58 | 27,506 | ||||
Total liabilities | 190,355 | 4 | 14,526 | - | 121 | 58 | 205,064 | ||||
For the period ended 30 September 2021 (unaudited) | Continuing operations | Discontinued operations |
Total £'000 | ||||||
UK multi-let industrial £'000 |
Germany ^ £'000 |
Group £'000 |
Guernsey Germany ^ £'000 £'000 |
Switzerland £'000 | |||||
Net rental income | 15,097 | - | - | - | - | - | 15,097 | ||
Net rental income (other income) | - | - | 36 | - | - | - | 36 | ||
Net management fee income | - | - | 18 | - | - | - | 18 | ||
Fair value movement on investment properties | 32,999 | - | - | - | - | - | 32,999 | ||
Net gain/(loss) from fair value of financial liabilities | 394 | - | (90) | - | - | - | 304 | ||
Income from joint venture | - | 784 | - | - | - | - | 784 | ||
Net finance costs | (1,909) | - | (3) | - | - | - | (1,912) | ||
Tax, legal and professional fees | (252) | - | (26) | - | - | - | (278) | ||
Audit fees | - | - | (150) | - | - | - | (150) | ||
Administration fees | (17) | - | (177) | - | - | - | (194) | ||
Non-Executive Directors' costs | - | - | (140) | - | - | - | (140) | ||
Staff remuneration costs | - | - | (2,462) | - | - | - | (2,462) | ||
Operating costs | (1) | - | (2,364) | - | - | - | (2,365) | ||
Net foreign exchange gain | - | - | 42 | - | - | - | 42 | ||
Loss from discontinued operations | - | - | - | (666) | (35) | (2,336) | (3,037) | ||
Tax credit | 32 | - | - | - | - | - | 32 | ||
Total profit/(loss) per reportable segment | 46,343 | 784 | (5,316) | (666) | (35) | (2,336) | 38,774 | ||
As at 30 September 2021 (unaudited) | |||||||||
Investment properties | 529,027 | - | - | - | - | - | 529,027 | ||
Investment in joint venture | - | 195 | - | - | - | - | 195 | ||
Investment in joint venture bonds | - | 14,818 | - | - | - | - | 14,818 | ||
Cash and cash equivalents | 46,443 | 195 | 6,757 | 5,563 | 2,300 | - | 61,258 | ||
Other | 15,738 | - | 3,241 | - | 2,458 | - | 21,437 | ||
Assets classified as held for sale | - | - | - | - | - | 10,679 | 10,679 | ||
Total assets | 591,208 | 15,208 | 9,998 | 5,563 | 4,758 | 10,679 | 637,414 | ||
Borrowings - bank loans | 149,007 | - | - | - | - | - | 149,007 | ||
Other | 15,636 | 3 | 3,346 | 395 | 189 | - | 19,569 | ||
Liabilities directly associated with assets classified as held for sale |
- |
- |
- |
- |
- |
5,598 |
5,598 | ||
(note 10) | |||||||||
Total liabilities | 164,643 | 3 | 3,346 | 395 | 189 | 5,598 | 174,174 | ||
^ The German operating segment has been split between continuing and discontinued operations. Due to the expected timeframe it will take to dispose of the care homes joint venture, this cash generating operation is being disclosed as a continuing operation. All other historic German property operations have been listed as discontinued. This classification does not change the Group's strategy to dispose of its ownership interest in the care home's joint venture and will endeavour to complete the transaction as soon as is practicable.
30 September 2022 (unaudited) £'000 | 30 September 2021 (unaudited) £'000 | |
Rental income | 20,011 | 16,581 |
Tenant recharges | 4,583 | 2,313 |
Other income | 160 | 1,134 |
Revenue | 24,754 | 20,028 |
Direct property costs | (4,933) | (4,601) |
Expected credit losses | (1,143) | (294) |
Property expenses | (6,076) | (4,895) |
Total net rental income | 18,678 | 15,133 |
30 September 2022 (unaudited) £'000 | 30 September 2021 (unaudited) £'000 | |
Tax, legal and professional fees | 436 | 278 |
Audit fees | 135 | 112 |
Interim review fees | 44 | 38 |
Administration fees | 155 | 194 |
Non-Executive Directors' costs | 168 | 140 |
Staff remuneration costs | 2,857 | 2,462 |
Share-based payments | 697 | 734 |
ERP project expenses | 47 | 385 |
Amortisation of ERP intangibles | 432 | - |
Depreciation | 116 | 145 |
Corporate costs | 557 | 422 |
IT costs | 759 | 429 |
Other operating costs | 201 | 250 |
Total operating costs | 6,604 | 5,589 |
Share-based payments of £697,000 (2021: £734,000) relate to the equity-settled incentive schemes operated by the Group. As at
30 September 2022, the Group's equity reserve held £4.2 million (31 March 2022: £3.6 million) in relation to the schemes after the exercise of options at fair value of £330,000 (2021: £156,000) during the period.
30 September | 30 September | |
2022 | 2021 | |
(unaudited) £'000 | (unaudited) £'000 | |
Reconciliation of profit for the period to adjusted EPRA1 earnings | ||
Earnings per IFRS statement of comprehensive income attributable to shareholders | (21,259) | 38,774 |
Adjustment to exclude loss from discontinued operations | 182 | 3,037 |
Earnings per IFRS statement of comprehensive income from continuing operations attributable to shareholders | (21,077) | 41,811 |
Earnings per IFRS statement of comprehensive income attributable to shareholders | (21,259) | 38,774 |
Adjustments to calculate EPRA earnings, exclude: | ||
Loss/(gain) on fair value of investment properties | 36,357 | (30,597) |
Gain on fair value of financial instruments, debt and associated close out costs | (5,800) | (304) |
Deferred tax in respect of EPRA adjustments | - | (1,719) |
Loss/(gain) on disposal of properties | 413 | (22) |
Tax expense on disposal of properties | - | 1,178 |
(Gain)/loss on disposal of subsidiaries | (63) | 2,350 |
Adjustments above in respect of the joint venture: | ||
Loss on fair value of investment properties | 668 | 30 |
Gain on fair value of financial instruments | (221) | (60) |
Deferred tax in respect of EPRA adjustments | (71) | 14 |
EPRA earnings attributable to shareholders | 10,024 | 9,644 |
Further adjustments to arrive at adjusted earnings: |
| |
Costs associated with ERP implementation and amortisation | 478 | 385 |
Adjusted earnings attributable to shareholders2 | 10,502 | 10,029 |
Basic - weighted average number of shares in issue (excluding treasury shares) | 295,895,259 | 290,002,149 |
Dilutive - potential ordinary shares (share-based payment awards) | 589,652 | 689,549 |
Diluted number of shares | 296,484,911 | 290,691,698 |
Earnings per share from continuing operations |
pence |
pence |
IFRS EPS | (7.12) | 14.42 |
Diluted IFRS EPS3 | (7.12) | 14.38 |
Earnings per share from continuing and discontinued operations |
pence |
pence |
IFRS EPS | (7.18) | 13.37 |
Diluted IFRS EPS3 | (7.18) | 13.34 |
EPRA EPS | 3.39 | 3.33 |
Diluted EPRA EPS | 3.38 | 3.32 |
Adjusted EPS | 3.54 | 3.45 |
1 The European Public Real Estate Association Best Practices Recommendations guidelines, February 2022 ('EPRA BPR') provides guidelines for performance measures relevant to real estate companies. Their recommended reporting standards are widely applied across this market, aiming to bring consistency and transparency to the sector. The EPRA earnings measure is intended to show the level of recurring earnings from core operational activities with the purpose of highlighting the Group's underlying operating results from its property rental business and an indication of the extent to which current dividend payments are supported by earnings. The measure excludes unrealised changes in the value of investment properties, gains or losses on the disposal of properties and other items to provide additional information on the Group's underlying operational performance. The measure is considered to accurately capture the long-term strategy of the Group and is an indication of the sustainability of dividend payments.
2 As described in EPRA BPR, companies wishing to make other adjustments to arrive at an underlying performance measure appropriate to their business model, should do that below 'EPRA earnings' and should use a different name for that measure. 'Adjusted EPS' is a measure that excludes items considered not to be in the ordinary course of business or other exceptional items that do not necessarily provide an accurate picture of the Group's underlying operational performance.
3 In the current period, diluted IFRS EPS' are stated at their respective IFRS EPS values due to the anti-dilutive effect an IFRS loss has on the diluted number of shares.
As at 30 September 2022, the Company held 4,258,406 treasury shares (2021: 7,989,348 and 31 March 2022: 6,520,962).
Industrials REIT Limited has implemented a new enterprise resource planning (ERP) platform encompassing finance and operations, and customer engagement components to help streamline and grow the business. Significant non-recurring costs were incurred, and the ERP implementation expense related to this one-off project which went live on 1 April 2022. The costs of implementing this project, as well as the associated amortisation expense, have been adjusted for as a "company-specific adjustment".
The JSE listings conditions require the calculation of headline earnings and disclosure of a detailed reconciliation of headline earnings to the earnings numbers used in the calculation of basic earnings per share in accordance with the requirements of IAS 33 - Earnings per Share. Disclosure of headline earnings is not a requirement of IFRS.
Reconciliation of profit for the period to headline earnings | 30 September 2022 (unaudited) £'000 | 30 September 2021 (unaudited) £'000 |
Earnings per statement of comprehensive income attributable to shareholders | (21,259) | 38,774 |
Adjustments to calculate headline earnings, exclude: | ||
Loss/(gain) on fair value of investment properties | 36,357 | (30,597) |
Deferred tax in respect of headline earnings adjustments | - | (1,719) |
Loss/(gain) on disposal of properties | 413 | (22) |
Tax expense on disposal of properties | - | 1,178 |
(Gain)/loss on disposal of subsidiaries | (63) | 2,350 |
Adjustments above in respect of joint venture: | ||
Loss on fair value of investment properties | 668 | 30 |
Deferred tax | (98) | 4 |
Headline earnings attributable to shareholders | 16,018 | 9,998 |
Earnings per share |
pence |
pence |
Headline EPS | 5.41 | 3.45 |
Diluted headline EPS | 5.40 | 3.44 |
EPRA's best practice recommendations are a set of guidelines for public real estate companies which enable investors and other users of annual reports to benefit from the transparency and consistency offered by standardised reporting. EPRA recommends disclosing three measures of net asset value, namely: EPRA net tangible assets (NTA), EPRA net reinvestment value (NRV) and EPRA net disposal value (NDV).
Industrials REIT considers EPRA NTA to be the most relevant measure of the three EPRA NAVs to report on and will act as the key net asset value measure. The EPRA NTA metric is aligned with IFRS NAV in that it includes deferred tax liabilities with regard to properties classified as held for sale. A reconciliation of the three EPRA NAV metrics from IFRS NAV is shown in the table below.
NAV | EPRA NAV measures | ||||
IFRS | EPRA NRV | EPRA NTA | EPRA NDV | ||
As at 30 September 2022 (unaudited) | £'000 | £'000 | £'000 | £'000 | |
Net assets attributable to equity shareholders | 495,004 | 495,004 | 495,004 | 495,004 | |
Adjustments: | |||||
Derivative financial instruments | - | (7,763) | (7,763) | - | |
Adjustments in respect of joint venture relating to derivative financial instruments and deferred tax1 | - | 1,317 | 1,317 | - | |
Intangible assets | - | - | (3,927) | - | |
Purchaser's costs2 | - | 42,384 | - | - | |
Fair value of fixed interest rate debt | - | - | - | 7,586 | |
Net assets used in per share calculation | 495,004 | 530,942 | 484,631 | 502,590 | |
Number of shares in issue (excluding treasury shares)3 | 294,516,769 | 294,516,769 | 294,516,769 | 294,516,769 | |
Share-based payment awards | 3,778,881 | 3,778,881 | 3,778,881 | 3,778,881 | |
Diluted number of shares | 298,295,650 | 298,295,650 | 298,295,650 | 298,295,650 |
Net assets per share | £ | £ | £ | £ | |
Net asset value per share | 1.68 | - | - | - | |
Diluted net asset value per share | 1.66 | 1.78 | 1.62 | 1.68 |
NAV | EPRA NAV measures | ||||
IFRS | EPRA NRV | EPRA NTA | EPRA NDV | ||
As at 31 March 2022 | £'000 | £'000 | £'000 | £'000 | |
Net assets attributable to equity shareholders | 521,836 | 521,836 | 521,836 | 521,836 | |
Adjustments: | |||||
Derivative financial instruments | - | (1,864) | (1,864) | - | |
Adjustments above in respect of joint venture1 | - | 1,557 | 1,557 | - | |
Intangible assets | - | - | (3,542) | - | |
Purchaser's costs2 | - | 44,125 | - | - | |
Net assets used in per share calculation | 521,836 | 565,654 | 517,987 | 521,836 | |
Number of shares in issue (excluding treasury shares)3 | 292,254,213 | 292,254,213 | 292,254,213 | 292,254,213 | |
Share-based payment awards | 1,181,961 | 1,181,961 | 1,181,961 | 1,181,961 | |
Diluted number of shares | 293,436,174 | 293,436,174 | 293,436,174 | 293,436,174 |
Net assets per share | £ | £ | £ | £ | |
Net asset value per share | 1.79 | - | - | - | |
Diluted net asset value per share | 1.78 | 1.93 | 1.77 | 1.78 |
1 The fair value of the group's share of the joint venture's financial instruments, as well as the deferred tax which has arisen from the revaluation of the joint venture's investment properties and financial instruments, have been excluded from EPRA NRV and EPRA NTA. The deferred tax was excluded on the basis that the deferred tax will only crystallise on sale of the joint venture (for NTA, this will be reassessed when the Company specifically recognises the joint venture as held for sale).
2 EPRA NTA and EPRA NDV reflect IFRS values which are net of purchaser's costs. Purchaser's costs include legal fees, stamp duty and land tax, and other local taxes. Any purchaser's costs deducted from the market value, are added back when calculating EPRA NRV.
3 As at 30 September 2022, the Company held 4,258,406 treasury shares (31 March 2022: 6,520,962).
Authorised
1,000,000,000 ordinary shares with a par value of €0.000001258 each:
Issued share capital | 30 September 2022 (unaudited) (no. shares) | 31 March 2022 (audited) (no. shares) |
Opening balance | 298,775,175 | 298,775,175 |
Closing number of shares in issue | 298,775,175 | 298,775,175 |
Authorised share capital |
£'000 |
£'000 |
Share capital | 1 | 1 |
Share premium | 327,859 | 327,060 |
Total share capital and share premium | 327,860 | 327,061 |
There were no changes made to the number of authorised shares of the Company during the period under review. Industrials REIT Limited has one class of share. All shares rank equally and are fully paid.
The Company has 298,775,175 (31 March 2022: 298,775,175) ordinary shares in issue at the reporting date, including treasury shares.
On 10 June 2022, the Company announced a final dividend of 3.475 pence per share in respect of the six months to 31 March 2022. On 11 August 2022, the Company announced a take-up of the scrip dividend representing 0.71% of the issued share capital and 2,134,779 shares were subsequently issued from treasury shares on 12 August 2022.
As at 30 September 2022, the Company held 4,258,406 treasury shares (31 March 2022: 6,520,962). During the period, the shareholders were offered the option to receive either a scrip dividend by way of an issue of Industrials REIT's treasury shares, or a cash dividend.
The equity reserve account within equity combines the activities of the Company's treasury shares, including the issue of scrip dividend shares (detailed in the below table) as well as the equity-settled share-based payments that are credited to equity. At
30 September 2022, the carrying value of the Company's treasury shares was £4,880,000 (2021: £5,588,000) and the equity-settled share-based payments reserve reduced this account by £4,152,000 (2021: £3,483,000).
Retained earnings is the cumulative net profit of the Group. Retained earnings can either be paid out to shareholders as a dividend or be reinvested in the Group as working capital.
Treasury shares | 30 September 2022 (unaudited) (no. shares) | 31 March 2022 (audited) (no. shares) |
Opening balance | 6,520,962 | 12,866,950 |
Issue of scrip dividend shares | (2,134,779) | (4,177,958) |
Market buy-back of shares for the period (at an average price of £1.69 per share) | 150,000 | - |
Exercised shares from the Deferred Share Bonus Plan | (52,346) | (55,287) |
Exercised shares from the Long-Term Incentive Plan | (225,431) | (112,743) |
Exercised shares from the Other Share Purchase Plan | - | (2,000,000) |
Closing number of treasury shares | 4,258,406 | 6,520,962 |
The consolidated market value of investment properties at 30 September 2022 was £623.4 million (31 March 2022: £653.5 million). This now comprises only MLI properties. The carrying amount of the investment properties are stated at estimated fair value, determined by the Directors, based on an independent external appraisal. The registered independent appraisers have an appropriate recognised professional qualification and recent experience in the location and category of the property being valued ('valuers').
The fair value of each of the properties for the period ended 30 September 2022, was assessed by the valuers in accordance with the Royal Institution of Chartered Surveyors ('RICS') standards and IFRS 13. Valuers are qualified for purposes of providing valuations in accordance with the 'Appraisal and Valuation Manual' published by RICS.
The valuation of the Group's property portfolio is inherently subjective due to several factors including the individual nature of each property, its location, expectation of future rentals and the discount yield applied to those cash flows. As a result, the valuations placed on the property portfolio are subject to a degree of uncertainty and are made based on assumptions that may not prove to be accurate, particularly in years of volatility or low transaction flow in the market. The estimated market value may differ from the price at which the Group's assets could be sold at a particular time, since actual selling prices are negotiated between willing buyers and sellers. As a result, if the assumptions prove to be different, actual results of operations and realisation of net assets could differ from the estimates set forth in these financial statements, and the difference could be significant.
The valuations performed by the independent valuers are reviewed internally by senior management. This includes discussions of the assumptions used by the external valuers, as well as a review of the resulting valuations.
Discussions of the valuations process and results are held between the senior management and the external valuers on a biannual basis. The Audit and Risk Committee reviews the valuation results and, provided the Committee is satisfied with the results, recommends them to the Board for approval.
The valuation techniques used are consistent with IFRS 13 and use significant 'unobservable' inputs. Investment properties are all at level 3 in the fair value hierarchy and valuations represent the highest and best use of the properties. There have been no changes in valuation techniques since the prior year and no transfers between the fair value hierarchy levels in the current or prior year.
There are interrelationships between all these unobservable inputs as they are determined by market conditions. An increase in more than one unobservable input would magnify the impact on the valuation. The impact on the valuation would be mitigated by the interrelationship of two unobservable inputs moving in opposite directions e.g. an increase in rent may be offset by an increase in yield, resulting in no net impact on the valuation. Expected vacancy rates may impact the yield with higher vacancy rates resulting in higher yield. All revenue is derived from the underlying tenancies given on the investment properties.
With the exception of five (31 March 2022: ten) recently acquired MLI properties, all investment properties are mortgaged, details of which can be seen in note 11. As at the date of signing this report, there are no restrictions on the realisability of any of the underlying investment properties, nor on the remittance of income and disposal proceeds.
The key unobservable inputs used in the valuation of the Group's investment properties at reporting date are detailed in the table below:
30 September 2022 (unaudited) | 31 March 2022 (audited) | ||||||
Assets | Total - | Assets | Total - | ||||
Investment | held | wholly | Investment | held | wholly | ||
property £'000 | for sale £'000 | owned £'000 | property £'000 | for sale £'000 | owned £'000 | ||
Opening balance | 645,082 | 6,015 | 651,097 | 511,220 | 38,206 | 549,426 | |
Acquisitions | 8,986 | - | 8,986 | 102,705 | - | 102,705 | |
Capitalised expenditure | 2,844 | 9 | 2,853 | 3,796 | 102 | 3,898 | |
Transfers to assets held for sale | - | - | - | (62,148) | 62,148 | - | |
Disposals | - | (6,015) | (6,015) | - | (92,807) | (92,807) | |
Net fair value (loss)/gain on investment properties | (36,348) | (9) | (36,357) | 89,509 | (2,487) | 87,022 | |
Foreign exchange movement in foreign operations | - | - | - | - | 853 | 853 | |
Net carrying value | 620,564 | - | 620,564 | 645,082 | 6,015 | 651,097 | |
The market value of the Group's investment properties, as determined by the Group's external valuer, differs from the carrying value presented in the statement of financial position due to the Group presenting tenant lease incentives separately and the portion of the joint venture the Group does not own. The following table reconciles the net book value of the investment properties to the market value.
30 September 2022 (unaudited) | 31 March 2022 (audited) | ||||||
Group (excl. joint venture) £'000 |
Joint venture £'000 |
Combined portfolio £'000 | Group (excl. joint venture) £'000 |
Joint venture £'000 |
Combined portfolio £'000 | ||
Market value | 623,431 | 33,043 | 656,474 | 653,475 | 33,099 | 686,574 | |
Less: share of joint venture not owned 1 | - | - | - | - | (814) | (814) | |
Portfolio market value | 623,431 | 33,043 | 656,474 | 653,475 | 32,285 | 685,760 | |
Less: tenant lease incentives | (2,867) | - | (2,867) | (2,378) | - | (2,378) | |
Net carrying value total | 620,564 | 33,043 | 653,607 | 651,097 | 32,285 | 683,382 | |
1 At 30 September 2022, the Group owns 100% (31 March 2022: 97.5%) of the economic interest in its joint venture due to its 100% ownership in the bond and negative net asset position of its 50% equity interest in the joint venture. See note 9 for further information.
Combined portfolio (including share of jointly controlled entities) | Market value at 30 September 2022 (£'000) |
Portfolio by market value (%) |
Valuer's ERV (range) (£/sq ft) |
Valuer's ERV (weighted average) (£/sq ft) |
Valuer's net initial yield (range) (%) |
Valuer's net initial yield (weighted average) (%) |
Investment properties | ||||||
UK multi-let industrial | 623,431 | 95.0 % | 2.75-11.51 | 6.12 | (0.2)-8.0 % | 5.6 % |
Share of joint venture | 33,043 | 5.0 % | 9.05-17.69 | 12.71 | 5.6-10.3 % | 6.9 % |
Market value total | 656,474 | 100.0 % | - | 6.29 | - | 5.6 % |
Combined portfolio (including share of jointly controlled entities) | Market value at 31 March 2022 (£'000) | Portfolio by market value (%) | Valuer's ERV (range) (£/sq ft) | Valuer's ERV (weighted average) (£/sq ft) | Valuer's net initial yield (range) (%) | Valuer's net initial yield (weighted average) (%) |
Investment properties | ||||||
UK multi-let industrial | 647,460 | 94.4 % | 2.7-11.5 | 6.4 | 1.4-8.0 % | 5.3 % |
Assets held for sale | ||||||
Rose Kiln Court - Reading | 6,015 | 0.9 % | 22.3 | 22.3 | 9.3 % | 9.3 % |
Total - wholly owned | 653,475 | 95.3 % | - | 6.5 | - | 5.3 % |
Share of joint venture |
32,285 |
4.7 % |
8.1-15.7 |
12.3 |
5.3-9.4 % |
6.4 % |
Market value total | 685,760 | 100.0 % | - | 6.9 | - | 5.4 % |
The Directors have held the investments in the care homes joint venture as a current asset. In line with the Directors' desire to dispose of the care home investments as soon as possible, the joint venture is disclosed as a current asset as the Group expects to receive the proceeds on sale within the next 12 months. However, this investment is not classified as held for sale because it is not highly probable that the sale of these assets is imminent.
Details of the Group's joint venture at the end of the reporting period are as follows:
Name | Place of incorporation |
Principal activity | % equity owned by subsidiary |
Luxembourg incorporated entities with registered address: | |||
231, Val des Bons Malades, L-2121 Luxembourg | |||
Elysion S.A. | Luxembourg | Holding company | 50.00% |
Elysion Braunschweig S.a.r.l | Luxembourg | Property company | 50.00% |
Elysion Dessau S.a.r.l | Luxembourg | Property company | 50.00% |
Elysion Kappeln S.a.r.l | Luxembourg | Property company | 50.00% |
Elysion Winzlar S.a.r.l | Luxembourg | Property company | 50.00% |
Industrials REIT Limited owns 100% of the shares and shareholder loans in Bernina Property Holdings Limited ('Bernina'), the results and financial position of which is included within these consolidated financial statements. Bernina in turn owns 50% of the issued share capital and 100% of the bonds of Elysion S.A., a company incorporated in Luxembourg which is the beneficial owner of the Care Home portfolio. The remaining 50% of Elysion S.A. is owned by a joint venture partner who manages the portfolio.
The acquired bonds have attracted, and continue to attract, a 10% compounded interest rate since inception in 2007 and have limited recourse to compartment assets within Elysion S.A., with the proceeds made available to subsidiaries in the joint venture for real estate investment in Care Homes. All costs and expenses incurred by the Elysion S.A. compartment are deducted or withheld from any payment of principal or interest. The fair value has been determined based on the net assets of the compartment which would be available to settle the outstanding bond and which is intrinsically linked to the fair value of the investment property. Further details on the estimates and assumptions used in determining the fair value of investment property can be found in note 8.
Summarised consolidated financial information in respect of the Group's joint venture is set out below. Where applicable, these represent the consolidated results of the respective holding companies.
30 September 2022 (unaudited) £'000 | 31 March 2022 (audited) £'000 | |
Assets | ||
Investment property | 33,044 | 33,099 |
Fixed assets | 30 | 30 |
Financial asset | 390 | - |
Cash and cash equivalents | 549 | 382 |
Current assets | 14 | 52 |
Total assets | 34,027 | 33,563 |
Liabilities | ||
Bank loans | (16,490) | (16,183) |
Bond | (15,867) | (14,883) |
Deferred tax | (1,512) | (1,489) |
Financial liability | - | (63) |
Current liabilities | (234) | (175) |
Total liabilities | (34,103) | (32,793) |
Net assets of joint venture | (76) | 770 |
Group's investment in joint venture bond * | 15,829 | 14,883 |
Group's share of joint venture's net assets * | - | 385 |
*The Group's share of losses in excess of the investment reduces the joint venture bond.
30 September 2022 (unaudited) £'000 | 31 March 2022 (audited) £'000 | |
(Loss)/profit and total comprehensive (loss)/income from continuing operations | ||
Revenue | 1,285 | 2,470 |
Finance costs | (904) | (1,769) |
Net fair value loss | (1,150) | (100) |
Tax expense | (88) | (316) |
(Loss)/profit and total comprehensive (loss)/income | (857) | 285 |
Group income from the joint venture represented by: | ||
Share of joint venture (loss)/profit | (428) | 142 |
Interest income on joint venture bond | 754 | 1,465 |
Net profit on joint venture bond | - | 100 |
Income from the joint venture | 326 | 1,707 |
Reconciliation of the above summarised financial information to the carrying amount of the interest recognised in the consolidated financial statements:
30 September 2022 (unaudited) |
Bond Elysion S.A. £'000 | Investment in joint venture | ||
Elysion S.A. £'000 | ||||
Opening balance | 14,884 | 384 | ||
Loss from joint venture | - | (428) | ||
Interest income on bond | 754 | - | ||
Investment receipts | (387) | - | ||
Foreign exchange movement in foreign operations | 617 | 5 | ||
Transfer of the Group's share of losses in excess of the investment | (39) | 39 | ||
Closing balance | 15,829 | - | ||
31 March 2022 (audited) |
Bond Elysion S.A. £'000 | Investment in joint ventures | ||||
Elysion S.A. £'000 |
Other £'000 |
Total £'000 | ||||
Opening balance | 14,119 | 142 | 1 | 143 | ||
Income/(loss) from joint ventures | - | 242 | (1) | 241 | ||
Interest income on bond | 1,465 | - | - | - | ||
Investment receipts | (604) | - | - | - | ||
Foreign exchange movement in foreign operations | (96) | - | - | - | ||
Closing balance | 14,884 | 384 | - | 384 | ||
At 30 September 2022, management consider no properties to meet the conditions relating to assets held for sale, as per IFRS 5: Non- current Assets Held for Sale and Discontinued Operations. At 31 March 2022, management considered the property known as Rose Kiln Court in Reading, UK to meet the conditions relating to assets held for sale, as per IFRS 5: Non-current Assets Held for Sale and Discontinued Operations. The property was disposed of on 8 July 2022.
Non-current assets classified as held for sale are disclosed at their fair value.
The fair value of the assets held for sale are disclosed in the table below:
Note | 30 September 2022 (unaudited) £'000 | 31 March 2022 (audited) £'000 | |
Investment properties | 8 | - | 6,015 |
Assets classified as held for sale | - | 6,015 | |
The Guernsey, German (retail) and Switzerland operating segments are recognised as discontinued operations by the Group. The results of the discontinued operations were as follows:
30 September 2022 (unaudited) £'000 | 30 September 2021 (unaudited) £'000 | |
Rental (loss)/income | (14) | 2,846 |
Tenant recharges | 21 | 699 |
Other income | - | 15 |
Expected credit losses | 1 | (386) |
Property expenses | (1) | (880) |
Net rental income | 7 | 2,294 |
Operating costs | (161) | (178) |
Net operating (loss)/income | (154) | 2,116 |
Fair value loss on investment properties | - | (2,402) |
Loss on disposal of properties | (120) | (2) |
Profit/(loss) on disposal of subsidiaries | 63 | (2,350) |
Net foreign exchange loss | (5) | - |
Loss from operations | (216) | (2,638) |
Finance costs | - | (362) |
Loss for the year before taxation | (216) | (3,000) |
Current tax | 34 | (1,232) |
Deferred tax | - | 1,195 |
Loss for the year from discontinued operations | (182) | (3,037) |
On 8 July 2022, the Group disposed of its property, Rose Kiln Court, in Reading, UK, held in GGP1 Limited for £5.88 million.
On 6 August 2021, the Group disposed of its property, Hermann Quartier shopping centre, in Berlin, Germany, held in Stenprop Hermann Limited for €30.8 million.
On 2 September 2021, the Group disposed of its 100% shareholding in LPE Limited for a consideration which valued the property at
£55.0 million. LPE Limited owned the Guernsey property known as Trafalgar Court. The property was disposed of as a subsidiary and is further disclosed in note 25 in the 31 March 2022 annual report.
On 19 July 2018, the Group disposed of seven properties in Switzerland. As part of the agreements entered into for the sale of these Swiss properties, all of which were sold to the same buyer, Industrials REIT provided a guarantee for obligations and liabilities of each of the selling entities. The maximum amount of the guarantee is CHF6.0 million, which lasts until all obligations under the sale agreements have been fulfilled, with a backstop date of 31 July 2028. As at the date of signing these accounts, there had not been any claim under the guarantee.
30 September 2022 (unaudited) | 31 | March 2022 (audited) | |||||
Borrowings £'000 | Assets held for sale £'000 | Total - wholly owned £'000 |
Borrowings £'000 | Assets held for sale £'000 | Total- wholly owned £'000 | ||
Opening balance | 177,823 | - | 177,823 | 181,144 | 13,883 | 195,027 | |
New loans | - | - | - | 29,121 | - | 29,121 | |
Repayment of borrowings | - | - | - | (4,496) | (14,218) | (18,714) | |
Bank loans associated with the disposal of subsidiaries | - | - | - | - | (27,959) | (27,959) | |
Transfer of borrowings to assets held for sale | - | - | - | (27,929) | 27,929 | - | |
Amortisation of loans | - | - | - | - | (33) | (33) | |
Capitalised borrowing costs | (656) | - | (656) | (791) | - | (791) | |
Amortisation of transaction fees | 391 | - | 391 | 774 | 37 | 811 | |
Foreign exchange movement in foreign operations | - | - | - | - | 361 | 361 | |
Total borrowings | 177,558 | - | 177,558 | 177,823 | - | 177,823 | |
30 September 2022 (unaudited) £'000 | 31 March 2022 (audited) £'000 | ||
Amount due for settlement within 12 months | - | - | |
Amount due for settlement between one to three years | 49,420 | 49,318 | |
Amount due for settlement between three to five years | 62,597 | 63,052 | |
Amount due for settlement after five years | 65,541 | 65,453 | |
Total borrowings | 177,558 | 177,823 | |
Non-current liabilities Bank loans |
177,558 |
177,823 | |
Total non-current loans and borrowings | 177,558 | 177,823 | |
The terms and conditions of outstanding loans are as follows:
Nominal value | Carrying value* | ||||||||
Entity | Amortising |
Loan interest rate |
Currency |
Maturity date | 30 September 2022 (unaudited) £'000 | 31 March 2022 (audited) £'000 | 30 September 2022 (unaudited) £'000 | 31 March 2022 (audited) £'000 | |
United Kingdom - MLI | |||||||||
Industrials UK LP | No | 1.66 % fixed | GBP | 3/12/2027 | 66,500 | 66,500 | 65,541 | 65,453 | |
Industrials UK 4 Limited | No | SONIA 1.92 % | GBP | 14/11/2025 | 64,000 | 64,000 | 62,797 | 63,052 | |
Stenprop Industrials 6 Limited | No | SONIA 1.75% | GBP | 3/02/2025 | 49,898 | 49,898 | 49,420 | 49,318 | |
Industrials UK 4 Limited | No | SONIA 2.25% |
GBP |
14/11/2025 |
- |
- |
(200) |
- | |
Total borrowings | 180,398 | 180,398 | 177,558 | 177,823 | |||||
* The difference between the nominal and the carrying value represents unamortised facility costs.
The facilities amounting to £180.4 million are secured by legal charges over the properties to which they correspond with a market value of £600.7 million. There is no cross-collateralisation of the facilities.
Non-current receivables | 30 September 2022 (unaudited) £'000 | 31 March 2022 (audited) £'000 |
Other debtors | - | 6,543 |
Total non-current receivables | - | 6,543 |
The non-current other debtors balance of £6.54 million at 31 March 2022 comprised a loan advanced under the Share Purchase Plan. This loan advanced under the Share Purchase Plan was repaid in full during the period under review.
Current receivables | 30 September 2022 (unaudited) £'000 | 31 March 2022 (audited) £'000 |
Accounts receivable | 13,525 | 8,761 |
Loss allowance on accounts receivables | (3,924) | (3,229) |
Net receivables | 9,601 | 5,532 |
Lease incentives | 2,867 | 2,378 |
Loss allowance on lease incentives | (375) | (280) |
Net lease incentives | 2,492 | 2,098 |
Other receivables | 2,126 | 3,854 |
Prepayments | 1,145 | 675 |
Total current receivables | 15,364 | 12,159 |
30 September 2022 (unaudited) | 31 March 2022 (audited) | ||||||||
Accounts | Loss | Net | Accounts | Loss | Net | ||||
Receivables | Rate* | Allowance | Receivables | Receivables | Rate* | Allowance | Receivables | ||
£'000 | % | £'000 | £'000 | £'000 | % | £'000 | £'000 | ||
Not yet due | - | - % | - | - | - | - % | - | - | |
1-30 days overdue | 7,072 | 12 % | (425) | 6,647 | 3,596 | 20 % | (476) | 3,120 | |
31-60 days overdue | 1,592 | 24 % | (244) | 1,348 | 702 | 38 % | (180) | 522 | |
61-90 days overdue | 212 | 31 % | (65) | 147 | 462 | 50 % | (121) | 342 | |
91-120 days overdue | 660 | 37 % | (179) | 481 | 864 | 59 % | (339) | 525 | |
More than 120 days overdue | 3,989 | 89 % | (3,011) | 978 | 3,138 | 80 % | (2,113) | 1,025 | |
Closing balance | 13,525 | - | (3,924) | 9,601 | 8,761 | - | (3,229) | 5,535 | |
*The actual loss allowance is based on the individual rates shown multiplied by the net receivables, then reduced by tenant deposits. The Group applies the IFRS 9 simplified approach to measuring expected credit losses using a lifetime expected credit loss provision for trade receivables. To measure expected credit losses on a collective basis, trade receivables are grouped based on shared credit risk characteristics and the days overdue.
The expected loss rates on accounts receivables and lease incentives are based on the Group's historical credit losses experienced over the current period. The historical loss rates are then adjusted for current and forward-looking information on macroeconomic factors affecting the Group's customers.
Book value approximates fair value.
The movement in loss allowances in respect of trade receivables and lease incentives during the period was as follows:
Loss allowance reconciliation | 30 September 2022 (unaudited) £'000 | 31 March 2022 (audited) £'000 |
Opening balance | 3,509 | 2,311 |
Remeasurement of loss allowance | 1,142 | 1,328 |
Bad debts written off | (352) | (130) |
Closing balance | 4,299 | 3,509 |
In accordance with the terms of the borrowing arrangements and Group policy, the Group has entered into interest rate swap agreements which are entered into by the borrowing entities to convert the borrowings from floating to fixed interest rates and are used to manage the interest rate profile of financial liabilities and eliminate future exposure to interest rate fluctuations. It is the Group's policy that no economic trading in derivatives is undertaken by the Group. The Group uses forward foreign exchange contracts to mitigate exchange rate exposure arising from forecast sales in euros (EUR). The Group's policy is to hedge 100% of net foreign exchange exposure when a disposal contract has been signed. In the current year, the Group recognised a total net gain in fair value of financial instruments from continuing and discontinuing operations of £5,800,000 (2021: £304,000) and nil (2022: nil) respectively.
The following table sets out the interest rate swap agreements at 30 September 2022 and 31 March 2022.
Entity |
Effective date |
Maturity date |
Swap rate % | Notional value 30 September 2022 £'000 |
Fair value 30 September 2022 £'000 | Notional value 31 March 2022 £'000 |
Fair value 31 March 2022 £'000 |
Continuing operations | |||||||
UK - MLI | |||||||
Industrials UK 4 Limited | 29/09/2021 | 14/11/2024 | 0.81% | 24,000 | 2,144 | 24,000 | 727 |
Industrials UK 4 Limited | 19/05/2022 | 14/11/2025 | 2.21% | 27,000 | 2,269 | - | - |
Stenprop Industrials 6 Limited | 22/12/2020 | 01/02/2024 | 0.50% | 42,413 | 2,583 | 42,413 | 1,137 |
Stenprop Industrials 6 Limited | 01/02/2024 | 31/01/2025 | 3.45% | 42,413 | 767 | - | - |
Total swaps | 135,826 | 7,763 | 66,413 | 1,864 | |||
Assets maturing within 12 months |
|
- |
- | ||||
Liabilities maturing within 12 months |
| - | - | ||||
Assets maturing after 12 months |
| 7,763 | 1,864 | ||||
Liabilities maturing after 12 months |
| - | - | ||||
Derivative financial instruments - on the statement of financial position |
| 7,763 | 1,864 | ||||
Swaps included in investment in joint ventures | |||||||
Elysion Braunschweig S.à r.l. | 29/03/2018 | 29/12/2023 | 0.52% | 5,149 | 105 | 4,952 | (13) |
Elysion Dessau S.à r.l. | 29/03/2018 | 29/12/2023 | 0.52% | 5,094 | 105 | 4,899 | (12) |
Elysion Kappeln S.à r.l. | 31/12/2018 | 29/12/2023 | 0.63% | 5,517 | 110 | 5,306 | (23) |
Elysion Winzlar S.à r.l. | 31/12/2018 | 29/12/2023 | 0.63% | 3,531 | 70 | 3,395 | (15) |
Derivative financial instruments - joint ventures | 19,291 | 390 | 18,552 | (63) | |||
Share Purchase Plan
The Share Purchase Plan (SPP) was a Long-Term Incentive Plan operated by the Company between 2015 and 2017, pursuant to which loans were issued to certain participants (including associates of directors) for the purpose of acquiring shares at market value in the Company. All the SPP loans have been repaid in full by all participants. HMRC considers that a liability arose under Part 7A of ITEPA and has issued protective determinations under Regulation 80 of the Income Tax Regulations 2003 and claims to protect Class 1 NICs in respect of the tax years 2015/16, 2016/17 and 2017/18 in the total amount of £6.2 million. The Company has filed protective appeals against these determinations and claims as the directors, having taken advice from the Company's specialist tax advisers and leading tax Counsel consider that no liability should arise under Part 7A. Accordingly, no provision has been made in the interim accounts. The Company and its advisers are seeking to resolve the matter with HMRC.
The fair value measurement for the Group's financial assets and financial liabilities are categorised into different levels in the fair value hierarchy. The different levels have been defined as follows:
Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities that the Group can access at the measurement date.
Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e., as prices) or indirectly (i.e. derived from prices). The fair values of the Group's secured loan facilities and derivative financial instruments are included in Level 2.
Level 3: unobservable inputs for the asset or liability. The fair value of the Group's investment properties is included in Level 3. Valuations represent the highest and best use of the properties.
The Group recognises transfers between levels of the fair value hierarchy as of the end of the reporting period during which the transfer has occurred. There were no transfers between levels for the period ended 30 September 2022.
With the exemption of the fixed interest rate debt, disclosed under the EPRA NDV calculation in note 6, the fair value of all other financial assets and liabilities is not materially different from their carrying value in the financial statements.
The Group's financial risk management objectives and policies are consistent with those disclosed in the audited consolidated financial statements for the year ended 31 March 2022.
Parties are considered related if one party has control, joint control or significant influence over the other party in making financial and operating decisions. Transactions with related parties are made on terms equivalent to those that prevail in an arm's-length transaction. There have been no material changes in the related party transactions described in the Annual Report for the year ended 31 March 2022. Transactions with key management personnel are materially consistent with those described in note 8 of the 2022 Annual Report, including details of the bonuses approved on 8 June 2022 in respect of the year ended 31 March 2022.
During the period under review the loan provided to an associate of a director to purchase Industrials REIT shares under the Share Purchase Plan was repaid in full. Further details of this plan can be found in note 12.
Information regarding the transactions and balances with joint venture parties can be found in note 18 of the 2022 Annual Report. There are no other related party transactions that occurred during the period under review.
The directors do not consider there to be an ultimate controlling party.
On 1 December 2022, the directors declared an interim dividend of 3.50 pence per share (2021: 3.375 pence per share). The directors intend to offer shareholders the option to receive all or part of their dividend entitlement by way of a scrip issue of Industrials REIT treasury shares or in cash. An announcement containing details of the dividend, the timetable and the scrip dividend terms is anticipated to be made on 15 December 2022. It is expected that shares will commence trading ex-dividend on 18 January 2023 on the JSE and on 19 January 2023 on the LSE. The record date for the dividend is expected to be 20 January 2023 and the dividend payment date,
10 February 2023.
Industrials REIT has identified no adjusting events at the date of signing these consolidated financial statements.
Industrial REIT's financial statements are prepared under IFRS. Management considers several alternative performance measures ('APMs') important to improve the transparency and relevance of our published results, as well as the comparability of our results with other listed real estate companies. APMs do not have a standardised meaning under IFRS and therefore may not be comparable to similar measures presented by other companies. These additional disclosures do not fall into scope of the auditor's review.
Alternative Performance Measures used by Industrial REIT include those defined by The European Public Real Estate Association ('EPRA'). EPRA provides guidelines and recommended reporting standards which aim to bring consistency and transparency to the European real estate sector, and which are widely applied across this market. In February 2022, EPRA issued updated best practice guidelines which are effective for accounting periods starting on or after 1 January 2022, introducing the EPRA LTV ('loan-to-value') to standardise the way real estate companies report their LTV.
The EPRA earnings measure is intended to show the level of recurring earnings from core operational activities with the purpose of highlighting the Group's underlying operating results from its property rental business and provide an indication of the extent to which current dividend payments are supported by earnings. The measure excludes unrealised changes in the value of investment properties, gains, or losses on the disposal of properties and other items to provide additional information on the Group's underlying operational performance. The measure is considered to accurately capture the long-term strategy of the Group and is an indication of the sustainability of dividend payments.
The table below summarises the Group's EPRA performance indicators, as well as the nearest IFRS measure where applicable, and a reference to where in these results further explanation and/or reconciliation can be found.
EPRA performance measure | Nearest IFRS measure | Reference in document | 30 September 2022 (unaudited) | 31 March 2022 (unaudited) | ||
EPRA cost ratio (excluding direct vacancy costs) | N/A | N/A | 33.3% | 35.7% (34.2% at 30 September 2021) | ||
EPRA cost ratio (including direct vacancy costs) | N/A | Operating and | 39.2% | 40.9% | ||
Key measure to enable meaningful measurement of the changes | financial review | (38.7% at | ||||
in a company's operating costs. | 30 September | |||||
2021) | ||||||
EPRA earnings A key measure of a company's underlying operating results and | Earnings | Note 5 | £10.02 million | £18.45 million (£9.64 million | ||
an indication of the extent to which current dividend payments | at | |||||
are supported by earnings. | 30 September | |||||
2021) | ||||||
EPRA earnings per share | IFRS EPS | Note 5 | 3.39p | 6.32p (3.33p at 30 September 2021) | ||
EPRA earnings per share (diluted) | Diluted IFRS EPS | Operating and financial review and note 5 | 3.38p | 6.30p | ||
(3.32p at | ||||||
30 September | ||||||
2021) | ||||||
EPRA net disposal value per share NAV measure that assumes assets are sold and/or liabilities are not held until maturity. Deferred tax, financial instruments and certain other adjustments are calculated as to the full extent of their liability, including tax exposure not reflected in the statement of financial position. | Diluted net assets per share | Note 6 | £1.68 | £1.78 | ||
EPRA net reinstatement value per share NAV measure to highlight the value of net assets on a long-term basis. Fair value movements on financial derivatives and deferred taxes are excluded. | Diluted net assets per share | Note 6 | £1.78 | £1.93 | ||
EPRA net tangible assets per share NAV measure that assumes entities buy and sell assets, thereby crystallising certain levels of deferred tax liability, which is included. | Diluted net assets per share | Operating and financial review and note 6 | £1.62 | £1.77 | ||
EPRA NIY Annualised rental income based on the cash rents passing at the reporting date, less non-recoverable property operating expenses, expressed as a percentage of the market value of property. | N/A | N/A | 5.6% | 5.0% (5.7% at 30 September 2021) | ||
EPRA "topped up" NIY | N/A | N/A | 6.0% | 5.3% | ||
(5.9% at | ||||||
30 September | ||||||
2021) | ||||||
EPRA Like-for-like rental income growth | N/A | N/A | 6.0% | 6.0% | ||
This measure illustrates the change in comparable income | (4.9% at | |||||
values. | 30 September | |||||
2021) | ||||||
EPRA LTV Loan-to-value ratio expressed as a proportion of net debt over total property value in accordance with EPRA guidelines. | N/A | N/A | 24.9% | 24.7% | ||
EPRA vacancy rate | N/A | N/A | 7.3% | 5.8% | ||
A 'pure' (%) measure of investment property space that is | (5.5% at | |||||
vacant, based on estimated market rental value (ERV). | 30 September | |||||
2021) | ||||||
Like-for-like valuation (loss)/growth | N/A | Operating and | (4.5)% | 19.4% | ||
This measure illustrates the change in comparable property | financial review | (7.5% at | ||||
market values. | 30 September | |||||
2021) | ||||||
Reversion - UK MLI | N/A | N/A | 19.7% | 13.2% | ||
The difference between passing rent and ERV. The increase or | (11.1% at | |||||
decrease of rent arises on rent reviews and letting of vacant | 30 September | |||||
space or re-letting of expiries. Only figures relating to the UK MLI | 2021) | |||||
business are available for this reporting period. In future periods | ||||||
this should increase to the whole Group. | ||||||
EPRA cost ratio | 30 September 2022 (unaudited) £'000 | 30 September 2021 (unaudited) £'000 |
Operating costs per IFRS statement of comprehensive income (including discontinued operations) | 6,765 | 5,767 |
Property expenses net of tenant recharges | 1,472 | 3,149 |
Other income | (159) | (1,149) |
Above items in respect of share of joint venture | 258 | 217 |
Costs (including direct vacancy costs) (A) | 8,336 | 7,984 |
Direct vacancy costs | (1,253) | (914) |
Costs (excluding direct vacancy costs) (B) | 7,083 | 7,070 |
Gross rental income - per IFRS (including discontinued operations) | 19,997 | 19,427 |
Add: share of joint venture (gross rental income) | 1,285 | 1,220 |
Gross rental income (C) | 21,282 | 20,647 |
EPRA cost ratio (including direct vacancy costs) (A/C) | 39.2% | 38.7% |
EPRA cost ratio (excluding direct vacancy costs) (B/C) | 33.3% | 34.2% |
Property related capital expenditure (capex)
No costs directly attributable to overhead and operations that would normally be classified as overhead or administrative costs were capitalised by the Group during the year (2022: nil). The Group does not typically have significant assets under development and does not have a policy of capitalising any overhead and operating expenses.
30 September 2022 (unaudited) | Group (excl. Joint venture) £'000 | Joint venture (pro-rated) £'000 | Total Group £'000 |
Acquisitions1 | 8,986 | - | 8,986 |
Development2 | 815 | - | 815 |
Investment properties3 | |||
Incremental lettable space | - | - | - |
No incremental lettable space | 2,038 | - | 2,038 |
Tenant incentives | - | - | - |
Other material non-allocated types of expenditure | - | - | - |
Capitalised interest | - | - | - |
Total capital expenditure | 11,839 | - | 11,839 |
Conversion from accrual to cash basis | - | - | - |
Total capital expenditure on cash basis | 11,839 | - | 11,839 |
1 Amounts spent on the purchase of investment properties (including any capitalised transaction costs).
2 Amounts spent on investment properties under construction and related development projects (including any internal costs capitalised).
3 Amounts spent on the operational investment property portfolio.
30 September 2021 (unaudited) | Group (excl. Joint venture) £'000 | Joint venture (pro-rated) £'000 |
Total Group £'000 | ||
Acquisitions1 | 38,884 | - | 38,884 | ||
Development2 | - | - | - | ||
Investment properties3 | |||||
Incremental lettable space | - | - | - | ||
No incremental lettable space | 2,074 | - | 2,074 | ||
Tenant incentives | - | - | - | ||
Other material non-allocated types of expenditure | - | - | - | ||
Capitalised interest | - | - | - | ||
Total capital expenditure | 40,958 | - | 40,958 | ||
Conversion from accrual to cash basis | (1,160) | - | (1,160) | ||
Total capital expenditure on cash basis | 39,798 | - | 39,798 |
1 Amounts spent on the purchase of investment properties (including any capitalised transaction costs).
2 Amounts spent on investment properties under construction and related development projects (including any internal costs capitalised).
3 Amounts spent on the operational investment property portfolio.
Annualised gross rental income1 | 30 September 2022 (unaudited) (£m) | 30 September 2021 (unaudited) (£m) |
Change (£m) |
Change (%) |
UK multi-let industrial2 | 36.5 | 34.4 | 2.1 | 6.1% |
Share of joint venture3 | 2.7 | 2.5 | 0.1 | 5.2% |
Total like-for-like | 39.2 | 36.9 | 2.2 | 6.0% |
Disposals | - | 0.7 | ||
Acquisitions | 4.6 | - | ||
Total | 43.8 | 37.6 |
1 Gross annual rental income generated by properties that were held by the Group for the year. There is one property undergoing significant development at 30 September 2022. The size of the portfolio, in value, on which the change in comparable income values is based is detailed in note 8.
2 Like-for-like rental growth for the UK multi-let industrial portfolio, based on passing rent is 2.7% (2021: 5.0%) with the difference being due to rent free periods and fixed uplifts.
3 A standardised rate has been used to translate the portfolio and remove any foreign exchange impact.
EPRA vacancy rate by ERV
30 September | 31 March | |
2022 | 2022 | |
(unaudited) (£m) | (unaudited) (£m) | |
Estimated rental value of vacant space (A) | 3.6 | 2.8 |
Estimated rental value of the whole portfolio (B) | 49.4 | 48.1 |
EPRA vacancy rate by ERV (A/B) | 7.3% | 5.8% |
30 September 2022 (unaudited) | UK multi-let industrial (£m) |
Joint venture (£m) |
Total (£m) | ||
Market value | 623.4 | 33.0 | 656.5 | ||
Less: developments | (1.6) | - | (1.6) | ||
Add: estimated purchaser's costs | 42.4 | 2.6 | 45.0 | ||
Gross up completed property portfolio valuation (B) | 664.2 | 35.7 | 699.8 | ||
Annualised current passing rental income | 38.2 | 2.7 | 40.9 | ||
Non-recoverable property operating expenses | (1.8) | (0.1) | (2.0) | ||
Annualised net rents (A) | 36.4 | 2.5 | 38.9 | ||
EPRA NIY (A/B) | 5.5% | 7.1% | 5.6% | ||
Add: rent free periods and fixed uplifts |
2.8 |
- |
2.8 | ||
Topped-up net annualised rent (C) | 39.2 | 2.5 | 41.7 | ||
EPRA "topped-up" NIY (C/B) | 5.9% | 7.1% | 6.0% | ||
31 March 2022 (audited) | UK multi-let industrial (£m) |
Joint venture (£m) |
Total (£m) | ||
Market value | 653.5 | 32.3 | 685.8 | ||
Estimated purchaser's costs | 44.0 | 2.6 | 46.6 | ||
Gross up completed property portfolio valuation (B) | 697.5 | 34.9 | 732.3 | ||
Annualised current passing rental income | 38.2 | 2.5 | 40.7 | ||
Non-recoverable property operating expenses | (3.9) | (0.1) | (4.1) | ||
Annualised net rents (A) | 34.3 | 2.4 | 36.6 | ||
EPRA NIY (A/B) | 4.9% | 6.7% | 5.0% | ||
Add: rent free periods and fixed uplifts |
2.1 |
- |