Interim / Quarterly Report • Aug 6, 2015
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
| First half of 2015 | 3 |
|---|---|
| Letter to shareholders | 3 |
| Selected events from the first half of the year | 5 |
| Report on the first half of 2015 | 6 |
| About Mobimo | 9 |
| Business model | 10 |
| Strategy | 11 |
| Group structure | 12 |
| Milestones | 13 |
| Financial report | 17 |
| Consolidated interim financial statements | 18 |
| • Consolidated income statement | 18 |
| • Consolidated statement of comprehensive income | 19 |
| • Consolidated balance sheet | 20 |
| • Consolidated cash flow statement • Consolidated statement of changes in equity |
22 23 |
| • Notes to the consolidated interim financial statements | 24 |
| Property portfolio details | 38 |
| • Trading property details | 38 |
| • Commercial property details | 40 |
| • Residential property details | 48 |
| • Details of investment properties under construction | 50 |
| • Owner-occupied property details • Co-ownership details |
50 50 |
| Auditor's review report | 52 |
| EPRA key performance measures | 54 |
| Share and bond information | 56 |
| Addresses | 58 |
| 30. 06. 2015 | 31. 12. 2014 | ||
|---|---|---|---|
| Commercial investment properties | CHF million | 1,377.4 | 1,380.5 |
| Residential investment properties | CHF million | 484.0 | 526.9 |
| Commercial development properties | CHF million | 239.8 | 243.0 |
| Residential development properties | CHF million | 366.5 | 319.3 |
| Total properties | CHF million | 2,467.7 | 2,469.7 |
| Investment property vacancy rate | 5.1% | 5.4% | |
| Income from rental of investment properties | CHF million | 52.4 | 104.5 |
| Gross yield from investment properties | 5.6% | 5.6% | |
| Net yield from investment properties | 4.5% | 4.5% | |
¹ Including owner-occupied properties in Küsnacht, Aarau and Lausanne
| Mobimo financial figures | 30. 06. 2015 | 30. 06. 2014 | |
|---|---|---|---|
| Net rental income | CHF million | 46.6 | 42.4 |
| Net income from revaluation¹ | CHF million | 9.7 | 7.2 |
| Profit on sale of trading properties and services | CHF million | 1.3 | −0.3 |
| Operating result (EBIT) | CHF million | 60.2 | 38.8 |
| Profit | CHF million | 35.8 | 20.1 |
| Profit (attributable to the shareholders of Mobimo Holding AG) | CHF million | 35.6 | 19.7 |
| Return on equity² | 6.0% | 3.3% | |
| Profit (attributable to the shareholders of Mobimo Holding AG) not including revaluation |
CHF million | 28.4 | 14.6 |
| Return on equity not including revaluation³ | 4.8% | 2.4% | |
| 30. 06. 2015 | 31. 12. 2014 | ||
| Ø Discount rate for revaluation | 4.28% | 4.39% | |
| Ø Rate of interest on financial liabilities Ø Residual maturity of financial liabilities |
Years | 2.5% 8.2 |
2.5% 8.6 |
| Equity ratio | 44% | 44% | |
| Net gearing⁴ | 91% | 87% | |
| Headcount | |||
| Ø Headcount (full-time basis) | 107.3 | 101.6 | |
| Mobimo share figures | 30. 06. 2015 | 30. 06. 2014 | |
| No. of shares outstanding⁵ | 6,216,953 | 6,214,983 | |
| Earnings per share | CHF | 5.72 | 3.17 |
| Earnings per share including operating revaluation, not including | |||
| market-driven revaluation¹ | CHF | 4.71 | 3.17 |
| Earnings per share not including revaluation | CHF | 4.57 | 2.36 |
| Distribution⁶ | CHF | 9.50 | 9.50 |
| Nominal value per share | CHF | 29.00 | 29.00 |
| NAV per outstanding share after options⁷ | CHF | 191.91 | 191.03 |
| Share price as at 30 June | CHF | 190.50 | 188.00 |
| Share capital | CHF million | 180.3 | 180.3 |
| Market capitalisation as at 30 June | CHF million | 1,184.6 | 1,168.7 |
| Equity as at 30 June | CHF million | 1,197.9 | 1,191.4 |
¹ CHF 1.3 million of the positive revaluation income is based on operating performance; of this figure, CHF 0.9 million was generated from investment properties under construction, CHF 0.4 million stems primarily from successful lettings; an additional CHF 8.4 million comes from market-related adjustments
² Profit in relation to average equity (equity at 1 January plus capital increases/reductions) for the period under review
³ Profit not including revaluation (and attributable deferred tax) in relation to average equity (equity at 1 January plus capital increase/reduction) for the period under review
⁴ Net financial liabilities in relation to equity
⁵ No. of shares issued 6,218,170 less treasury shares 1,217 = no. of outstanding shares 6,216,953
⁶ Distribution of paid-in capital for the 2014 financial year of CHF 9.50 per share in accordance with the resolution passed at the Annual General Meeting of 26 March 2015; some CHF 211 million was available for distribution of paid-in capital as at 31 December 2014, CHF 59.1 million of which was distributed; this means that approximately CHF 151.8 million was still available as at 30 June 2015
⁷ There were no longer any options granted as at 30 June 2015
Christoph Caviezel, CEO Georges Theiler, Chairman of the Board of Directors
Mobimo got off to a good start in financial year 2015. Profit of CHF 35.6 million including revaluation (CHF 28.4 million before revaluation) in the first half-year remains at a high level in comparison to previous years. Rental income increased as planned, and the sale of condominiums and the services provided in third-party business are on track. The renewed fall in interest rates at the start of the year triggered high demand for real estate investments, particularly for residential property. This led to the sale of three investment properties, which made a further positive contribution to the excellent half-year results, with the main aim of reinvesting the proceeds in realising high-yielding properties in our existing development pipeline.
The influx of immigrants continues to ensure a high demand for rental apartments in agglomerations, which has a positive impact on our residential investment properties. The discontinuation of the CHF/EUR exchange rate floor has not yet had a direct impact on commercial and retail rents; however, there has been a measure of restraint evident among market participants in terms of new rentals and re-lettings. Although the Swiss retail sector is being hit by a huge decline in sales, some distinctions have to be made in the market – Mobimo has retail space, mainly in the Le Flon district of Lausanne, which provides excellent potential to continue to develop soundly in the future thanks to an attractive portfolio mix of residential, office, commercial, catering and retail. Interest in condominium ownership continues to be strong, particularly in properties in the mid-price segment. The volatility of shares in the real estate sector – even those of Mobimo – reflects a vague sense of uncertainty that we have not been able to determine in the real estate market. Political activities such as the announced consultation on the tightening of Lex Koller are, however, not helping to increase confidence.
The Mobimo business model is proving its worth in today's challenging environment. The persistently high demand for residential investment properties has resulted in a renewed downturn in yields. Mobimo has used this as an opportunity to sell three properties: Horgen, Seestrasse 43 – 49 (residential), Horgen, Seestrasse 63 – 69 (residential) and Bülach, Bahnhofstrasse 39 (office/commercial). In the case of persistently strong demand, we will review whether to sell additional selected properties.
In the first half-year, we completed three residential complexes – Petit Mont-Riond in Lausanne, Sonnenhof in Regensdorf (Zurich) and Gusto in Meilen – and handed the properties over to the respective tenants and buyers. Once the groundwork had been completed, preparations were also able to begin on the civil engineering work on the Labitzke site in Zurich. Planning applications have been submitted for properties including for Site 2 in Aarau, and those for the first projects in the Mattenhof development in Kriens.
In April, the foundation was laid for the approximate 90 apartments being built on Site 4 of the planned Aeschbach Quartier Aarau.
Rental income rose from CHF 50.9 million in the first half-year 2014 to CHF 52.6 million and the vacancy rate fell as expected from 5.4 % as at 31 December 2014 to 5.1%. As part of a joint venture, Mobimo has started to offer facility management services for commercial properties in the Zurich area. The main aim is to improve customer retention and identify the needs of tenants at an even earlier stage.
In the first half-year, most of the transfers in condominium ownership related to the properties in Meilen and in Zurich, Badenerstrasse. This generated income of CHF 17.7 million and was thus above the previous year's level (first half-year 2014: CHF 9.4 million). Property sales also progressed soundly, with our projects in Regensdorf and Aarau – involving 137 condominiums – enjoying a high level of demand. This is despite the constant tightening of mortgage requirements, which is making it difficult for people to buy property, particularly young families.
At the Annual General Meeting at the end of March, Peter Barandun, CEO and Chairman of the Board of Directors of Electrolux (Schweiz) AG, was elected as the successor on the Board of Directors to Paul Rambert, who had reached retirement age. On 1 April 2015, Marc Pointet was appointed to the Mobimo Management Board in his role as Head of Mobimo Suisse Romande. This appointment was just one of many actions that emphasises the importance of Western Switzerland to the Mobimo Group.
The Group continues to have extremely solid foundations, with an equity ratio of a comfortable 44 % at mid-year and financing costs at the previous year's level.
The Mobimo share reached a new record high of CHF 229.40 at the end of March 2015. Following payment of a dividend of CHF 9.50, it was trading at CHF 190.50 on 30 June 2015, which is the same level as at the end of 2014 (31 December 2014: CHF 199.20).
Mobimo's three-pillar business model is proving its worth in the demanding market environment. This gives the Board of Directors and Management Board cause to continue to assess the outlook for the Group's future as being very positive. Thanks to the good half-year results, it is already likely that we will continue our attractive dividend policy.
Thank you for the trust you have placed in us.
Georges Theiler Christoph Caviezel Chairman of the CEO Board of Directors
Mobimo completed the construction of an attractive and modern residential development in the quiet and much sought-after "sous-gare" residential district in the vicinity of Lausanne's railway station. After demolishing the existing residential buildings dating back to the 1950s, a new residential development was constructed featuring 98 rental apartments and 106 parking spaces in a two-storey underground garage.
The three residential buildings offer net living space of 8,450 m² and enclose a harmoniously designed courtyard of contemporary architecture. Metal screens in natural tones are mounted on the façades on the courtyard side.
Thanks to the wide range of rental apartments, ranging from 1.5 rooms to 5.5 rooms, the buildings attract a tenant mix of all age groups. The privileged location in the direct vicinity of the M2 metro line, Lausanne's station and Lake Geneva is an additional plus point in this residential complex's favour. Art, or rather, Mobimo & Art are components of the project. In the courtyard of Petit Mont-Riond, sculptor Nikola Zaric has placed two sculptures that represent a link between humans and animals. They symbolise the common habitat in the courtyard and are designed to encourage people to forge social connections. The sculpture that sits reading the works of Voltaire establishes an association with the street name "Rue Voltaire".
The residential development has been built to the Minergie standard and was already fully let upon its completion.
The foundation stone was laid for Site 4 (Torfeld Süd) in the future Aeschbach Quartier Aarau on 23 April 2015 amid a festive atmosphere – an important step forward in the development of Aarau's new urban district. Construction work has started on the 92 condominiums, which are scheduled to be occupied by their owners at the beginning of 2017.
The condominiums – ranging from spacious apartments in the park via maisonnette apartments through to townhouses with their own gardens – offer their future owners a home "in the green" a mere five minutes' walk from Aarau railway station while being a lot more than just a new residential area. They are part of a new and mixed part of the city designed by internationally renowned Dutch architect Kees Christiaanse's KCAP Architects &Planners.
Alongside 92 condominiums, 185 rental apartments, novel shops, restaurants, offices, a traditional high-tech industrial company, a big park and an event hall will create a thoroughly mixed lively microcosm in the new urban district.
It is the first district in Switzerland that seeks to be awarded the German Sustainable Building Council (DGNB) certificate. In addition to ecological aspects, this label assesses economic, technical and social factors of development and process work flows.
Mobimo performed well in the first half of 2015. Earnings before revaluation were among the best ever posted in a first-half period. There was a further year-on-year increase in rental income, and the own portfolio developments under way represent an excellent basis for further growth in this item. Three investment properties were also disposed of in very favourable market conditions. The transfer of ownership of the rental properties from one project on which construction was completed in the first half, plus further transfers from projects previously completed, delivered a gain on the sale of trading properties and services. There was a positive profit contribution from the progress made on properties under construction and the attractive market environment, which were key contributors to the first-half gain from revaluation.
Profit of CHF 35.8 million (first half of 2014: CHF 20.1 million) was recorded in the first half of 2015, an increase of 78 % over the prior-year period. Before revaluations, profit was CHF 28.5 million (2010: CHF 14.7 million), representing a year-on-year increase of 94 %. The profit attributable to the shareholders of Mobimo Holding AG (excluding non-controlling interests) was up 80 % at CHF 35.6 million (first half of 2014: CHF 19.7 million), while the gain from revaluation of CHF 28.4 million (first half of 2014: CHF 14.6 million) was 94 % higher. Earnings before tax (EBT) climbed 86 % to CHF 43.9 million (first half of 2014: CHF 23.6 million), and EBT not including revaluation came to CHF 34.2 million, up 108 % year-on-year (first half of 2014: CHF 16.4 million).
The further fall in interest rates (negative interest rates) and the resulting swap valuations (to hedge against rises in interest rates) acted as a drag on the financial result, with expense of CHF 3.0 million in the first half of 2015, compared with CHF 1.1 million in the first half of 2014.
Mobimo reported a 54 % year-on-year increase in first-half EBITDA to CHF 61.2 million (first half of 2014: CHF 39.6 million) and a jump of 55% in EBIT to CHF 60.2 million (first half of 2014: CHF 38.8 million). EBITDA not including revaluation rose 59 % to CHF 51.5 million (first half of 2014: CHF 32.4 million), while EBT not including revaluation came to CHF 50.5 million, up 60 % year-on-year (first half of 2014: CHF 31.5 million).
Due to good capacity utilisation in portfolio management and in development activities, various teams and departments in the Küsnacht and Lausanne locations were further strengthened as planned. This resulted in an increase in the average number of FTEs to 107.3 (first half of 2014: 100.3).
In the first half of 2015, Mobimo generated earnings per share of CHF 5.72, representing an increase of 80 % (first half of 2014: CHF 3.17), for the shareholders of Mobimo Holding AG. Not including revaluation, earnings per share rose 94 % to CHF 4.57 (first half of 2014: CHF 2.36). Diluted earnings per share reached CHF 5.72 (first half of 2014: CHF 3.17), up 80 % versus the prior-year period, while the corresponding figure not including revaluation climbed 94 % to CHF 4.57 per share (first half of 2014: CHF 2.35).
The number of shares issued increased to 6,218,170 in the first half of 2015 (31 December 2014: 6,216,606) as a result of options exercised.
Net asset value (NAV) per share stood at CHF 191.91 as at 30 June 2015 (31 December 2014: CHF 195.97) after distribution of the dividend of CHF 9.50, and the diluted NAV per share was CHF 191.91 (31 December 2014: CHF 195.93). The Mobimo share price closed at CHF 190.50 on 30 June 2015, which was slightly below the NAV and diluted NAV.
With an equity ratio of 44 % as at the reporting date (31 December 2014: 44 %), Mobimo continues to have a solid capital base. The average residual term of financial liabilities as at 30 June 2015 was 8.2 years (31 December 2014: 8.6 years), and therefore still in the long-term range. The average interest rate for financial liabilities was slightly reduced and averaged 2.50 % during the first half of 2015, compared with 2.51% as at 31 December 2014. As at the reporting date 30 June 2015, the average interest rate was 2.41%. Mobimo will continue to use the attractive interest rate environment to keep interest rates low in the long term.
Net of disposals, the value of the overall portfolio stood at CHF 2,468 million as at the end of the first half of the year (31 December 2014: CHF 2,470 million). Revaluation produced net income of CHF 9.7 million (first half of 2014: CHF 7.2 million). A lower average discount rate of 4.28 % (first half of 2014: 4.42 %) was applied to real estate valuations as at 30 June 2015. Profit of CHF 15.8 million (first half of 2014: CHF 2.3 million) was generated in the first half of 2015, thanks to the sale of three investment properties.
In the first half of 2015, income from rental properties totalled CHF 52.6 million (first half of 2014: CHF 50.9 million). This equates to a year-on-year increase of 3 %. The rise in rental income derived in particular from new additions made in 2014.
While at CHF 46.6 million (first half of 2014: CHF 42.4 million) net rental income was up 10 % over the prior-year period, the cost/ income ratio of 11% was six percentage points below the prioryear level (first half of 2014: 17 %). The net yield generated on investment properties in the period under review was 4.5 % (31 December 2014: 4.5%). As at 30 June 2015, the vacancy rate was 5.1%, which as expected was once again below the prior year's level of 5.4 %. On a like-for-like basis, the vacancy rate declined by 0.3 percentage points in the period under review.
One new project involving condominiums was put onto the market and prepared for transfer of ownership in the first half of 2015. Income from the sale of trading properties and services totalling CHF 17.7 million (first half of 2014: CHF 9.4 million) stemmed from the transfer of ownership of these units and of condominium units from existing properties. There were no transfers of ownership in the services for third parties area in the first half of 2015. The profit on the sale of trading properties and services was higher than in the prior-year period at CHF 1.3 million (first half of 2014: CHF –0.3 million).
The completion and start of transfer of ownership for the following trading project are scheduled for the second half of the year: Regensdorf, Im Pfand 2 (Sonnenhof)
The sale of a project as a service for third parties is also scheduled for the second half of the year.
In all, 11 residential properties were sold in the first half of 2015. As at 30 June 2015, notarised sales agreements with a value of around CHF 88 million had been concluded for condominiums, which will generate proceeds when ownership of the residential properties is transferred. The construction of all condominium projects is on schedule, and demand is intact overall.
The targeted development of residential and commercial properties for the company's own portfolio continually drives the growth of Mobimo's investment portfolio, and the quality of the portfolio is further optimised with the newly completed investment properties. As at 30 June 2015, the following properties from the project pipeline and for the company's own portfolio were either under construction or at the completion stage:
The investment volume of the properties under construction totals around CHF 210 million. Furthermore, the following projects for the company's own investment portfolio with a total investment volume of CHF 710 million are being planned:
The properties under construction and being planned will create additional potential rental income for the company's own portfolio of over CHF 50 million a year.
In addition to the projects being planned, Mobimo is also the development partner of the towns of Biel/Bienne and Nidau for the AGGLOlac project and partner of the company Rheinmetall in the development of a site in Zurich-Oerlikon. As part of these developments, there are additional opportunities to enhance the company's own portfolio with attractive investment properties.
As at 30 June 2015, the project portfolio included the following projects in the Investments for Third Parties business area:
On these sites, residential and commercial properties will be realised in conjunction with third-party investors. The planned investment volume totals around CHF 200 million.
Manuel Itten CFO
Mobimo Holding AG was established in Lucerne in 1999 and has been listed on the SIX Swiss Exchange since 2005. Today, Mobimo is one of the leading real estate companies in Switzerland. Following the merger with LO Holding Lausanne-Ouchy SA at the end of 2009, it now ranks as one of the biggest market players in both German-speaking and French-speaking Switzerland.
With a solid financing base and equity of not less than 40 % of total assets, Mobimo plans, builds and maintains return-oriented investment properties and brings into being development properties offering attractive potential gains.
Based on its three core competencies – buying/selling, development and portfolio management – Mobimo has successfully built up a premium investment portfolio comprising commercial, industrial and residential properties that generate broad-based rental income with steady returns. A well-stocked project pipeline provides a steady supply of new investment properties to be held in the portfolio or sold to third-party investors, along with attractive condominium apartments which, when sold, will generate capital gains.
As at 30 June 2015, the real estate portfolio comprised 113 properties with a value of approximately CHF 2,468 million, which breaks down into CHF 1,862 million for investment properties and CHF 606 million for development properties. The portfolio mix is optimised on an ongoing basis, and the residential component is gradually being increased through the planning and construction of investment properties for the company's own property portfolio.
Around three-quarters of the real estate portfolio is invested in investment properties which are broadly diversified in terms of both location and use. The rentable area of 490,000m² generated potential rental income of some CHF 112 million p.a. as at 30 June 2015. This means that a high proportion of revenues is stable and predictable. The company's own portfolio management team ensures close proximity to the market, and this enables Mobimo to react swiftly to any changes in the market.
Mobimo is currently planning and realising investment properties (CHF 920 million) and condominium properties (CHF 410 million) with a total investment volume of around CHF 1,330 million.
In addition to these developments, Mobimo also offers development services for third parties up to and including turn-key real estate investments for institutional and private investors. Area, site and project developments are turned into reality in a way which meets the needs of the market and is sustainable. Cooperation with partners takes a number of different forms and is structured in line with requirements and depending on the stage reached.
Mobimo has consistently generated a high dividend. Since the initial public offering in 2005, CHF 9.00 has been paid out to Mobimo shareholders each year in the form of a withholding-tax-exempt nominal value repayment or capital repayment. The distribution was increased to CHF 9.50 for the 2013 and 2014 financial years. The average annual dividend yield (nominal value repayment or capital repayment) over the past five years has been around 4.6 % calculated on the basis of the respective year-end price of the share.
Mobimo's business model sets it apart from its competitors.
Mobimo strives to grow its real estate portfolio on a step-by-step basis. This growth takes place primarily through the construction of investment properties for the company's own portfolio as well as through the acquisition of individual properties and portfolios. Growth may also be achieved via company takeovers.
The decision to grow is taken when the elements of price, location and future prospects come together in such a way as to create value for shareholders. Mobimo invests in promising locations in Switzerland. We see these primarily as the economic areas of Zurich and Lausanne/Geneva, together with those of Basel, Lucerne/Zug, Aarau and St.Gallen. Investments are only made in sustainably good locations.
Over the medium term, the investment portfolio comprises approximately one-third residential usage, one-third office usage and one-third other commercial usage.
The real estate portfolio is optimised on an ongoing basis. Value is rigorously maintained and increased by cultivating relationships with tenants, ensuring a high level of occupancy, optimising costs and implementing effective marketing strategies.
Real estate development focuses on the following areas:
For Mobimo, sustainability means striking a balance between generating profits today and preserving and enhancing value over the long term.
Quality of life is reflected in the design of our living, leisure and working spaces. In addition to economic considerations, Mobimo also incorporates environmental and socio-cultural factors into its activities. This results in added value for the users of Mobimo properties and for shareholders.
Mobimo can borrow on both a short and long-term basis. Equity should amount to at least 40 % of total assets.
Mobimo shares are characterised by steady value growth and regularly attractive payouts.
On 15 October 1997, Alfred Meili, together with private banker Karl Reichmuth and other investors, founds Mobimo AG, with its registered office in Lucerne. The company's share capital is CHF 36 million, on top of which another CHF 36 million is provided in the form of shareholder loans.
Mobimo Holding AG, Lucerne, is founded on 27 December 1999. Its share capital is CHF 73 million.
Under a private placement in October 2000, Mobimo Holding AG's share capital is increased to CHF 181 million.
On 23 June 2005, Mobimo Holding AG is successfully listed on the SIX Swiss Exchange. The issue volume is CHF 112 million.
On 8 June 2006, Mobimo conducts a capital increase of CHF 143 million. At the end of June 2006, its share capital stands at CHF 225 million and its shareholders' equity at CHF 596 million.
A further capital increase of CHF 149 million takes place on 4 June 2007. As at 30 June 2007, Mobimo's shareholders' equity is CHF 757 million.
The newly formed Board of Directors, headed by Chairman Urs Ledermann, and the Executive Board, headed by CEO Christoph Caviezel, review the company's strategy and direction.
On 9 November 2009, Mobimo Holding AG's exchange offer for LO Holding Lausanne-Ouchy SA is successfully completed. The share capital is increased by CHF 27 million in order to carry out the conversion.
In June, Mobimo Holding AG successfully completes a CHF 175 million convertible bond issue, maturing on 30 June 2014.
A further capital increase of approximately CHF 193 million is conducted on 6 December 2011. Mobimo Holding AG issues 1,028,350 new registered shares, which are traded on the SIX Swiss Exchange for the first time on 7 December 2011.
Georges Theiler is appointed as the successor to Urs Ledermann and the long-standing member of the Board of Directors assumes the role of Chairman of Mobimo Holding AG in September.
On 29 October 2013, Mobimo Holding AG issues a CHF 165 million fixed-rate bond with a coupon of 1.5% and a five-year term.
On 19 May 2014, Mobimo Holding AG issues a CHF 200 million fixed-rate bond with a coupon of 1.625% and a seven-year term.
On 16 September 2014, Mobimo Holding AG issues a CHF 150 million fixed-rate bond with a coupon of 1.875% and a ten-year term.
Investment property under construction and trading properties Rental apartments and condominiums
Regensdorf, "Sonnenhof" Im Pfand
| All amounts in TCHF | Note | First half of 2015 | First half of 2014 |
|---|---|---|---|
| Income from rental of properties | 5 | 52,624 | 50,882 |
| Income from sale of trading properties and services | 6 | 17,695 | 9,446 |
| Other income | 354 | 269 | |
| Revenue | 70,672 | 60,597 | |
| Gains from revaluation of investment properties | 10 | 33,900 | 17,627 |
| Losses on revaluation of investment properties | 10 | –24,173 | –10,385 |
| Net income from revaluation | 9,728 | 7,242 | |
| Profit on sale of investment properties | 10 | 15,809 | 2,296 |
| Direct expenses for rented properties | 5 | –6,004 | –8,484 |
| Direct expenses from sale of trading properties and services | 6 | –16,392 | –9,700 |
| Direct operating expenses | –22,396 | –18,184 | |
| Capitalised own account services | 3,475 | 3,250 | |
| Personnel expenses | –10,991 | –10,313 | |
| Operating expenses | –3,889 | –4,110 | |
| Administrative expenses | –1,198 | –1,159 | |
| Earnings before interest, tax, depreciation and amortisation (EBITDA) | 61,211 | 39,620 | |
| Depreciation and amortisation | –1,029 | –861 | |
| Earnings before interest and tax (EBIT) | 60,181 | 38,758 | |
| Share of profit of equity accounted investees | 1,202 | 808 | |
| Financial income | 162 | 205 | |
| Financial expense | –17,664 | –16,132 | |
| Financial result | 7 | –17,501 | –15,926 |
| Earnings before tax (EBT) | 43,882 | 23,640 | |
| Tax expense | –8,131 | –3,527 | |
| Profit | 35,752 | 20,113 | |
| Of which attributable to the shareholders of Mobimo Holding AG | 35,560 | 19,703 | |
| Of which attributable to non-controlling interests | 192 | 410 | |
| EBITDA not including revaluation | 51,483 | 32,378 | |
| Operating result (EBIT) not including revaluation | 50,454 | 31,516 | |
| Earnings before tax (EBT) not including revaluation | 34,155 | 16,398 | |
| Earnings per share in CHF | 8 | 5.72 | 3.17 |
| Diluted earnings per share in CHF | 8 | 5.72 | 3.17 |
| All amounts in TCHF Note |
First half of 2015 | First half of 2014 |
|---|---|---|
| Profit | 35,752 | 20,113 |
| Items that may be reclassified subsequently to income statement | –992 | –8,343 |
| – Loss on financial instruments for hedge accounting 11 |
–1,244 | –10,699 |
| – Transfer to income statement 11 |
–29 | –28 |
| – Tax effects | 281 | 2,384 |
| Items that will not be reclassified to income statement | –635 | –1,398 |
| – Remeasurement in staff pension schemes | –788 | –1,736 |
| – Tax effects | 154 | 339 |
| Other comprehensive income/loss | –1,626 | –9,741 |
| Of which attributable to the shareholders of Mobimo Holding AG | –1,626 | –9,741 |
| Of which attributable to non-controlling interests | 0 | 0 |
| Total comprehensive income | 34,125 | 10,372 |
| Of which attributable to the shareholders of Mobimo Holding AG | 33,933 | 9,962 |
| Of which attributable to non-controlling interests | 192 | 410 |
| All amounts in TCHF Note |
30.06.2015 | 31.12.2014 |
|---|---|---|
| Assets | ||
| Current assets | ||
| Cash | 174,156 | 227,380 |
| Trade receivables | 4,444 | 3,832 |
| Income tax receivables | 2,949 | 3,193 |
| Other receivables | 27,588 | 23,117 |
| Trading properties 9 |
229,404 | 205,243 |
| Accrued income and prepaid expenses | 3,742 | 3,662 |
| Total current assets | 442,283 | 466,427 |
| Non-current assets | ||
| Investment properties | ||
| – Commercial properties 10 |
1,361,801 | 1,364,484 |
| – Residential properties 10 |
483,997 | 526,891 |
| – Development properties 10 |
211,704 | 214,799 |
| – Investment properties under construction 10 |
165,130 | 142,260 |
| Property, plant and equipment | ||
| – Owner occupied properties | 15,637 | 16,066 |
| – Other property, plant and equipment | 2,408 | 2,287 |
| Intangible assets | 6,057 | 5,588 |
| Investments in associates and joint ventures | 24,548 | 24,426 |
| Financial assets | 1,850 | 1,850 |
| Deferred tax assets | 2,474 | 2,674 |
| Total non-current assets | 2,275,607 | 2,301,324 |
| Total assets | 2,717,890 | 2,767,751 |
| All amounts in TCHF Note |
30.06.2015 | 31.12.2014 |
|---|---|---|
| Equity and liabilities | ||
| Liabilities | ||
| Current liabilities | ||
| Current financial liabilities 11 |
27,066 | 22,446 |
| Trade payables | 15,096 | 21,355 |
| Current tax liabilities | 42,045 | 39,688 |
| Other payables | 882 | 1,402 |
| Advance payments from buyers | 15,409 | 9,972 |
| Accrued expenses and deferred income | 20,082 | 19,318 |
| Total current liabilities | 120,580 | 114,180 |
| Non-current liabilities | ||
| Non-current financial liabilities 11 |
1,232,813 | 1,270,232 |
| Employee benefit obligation | 6,532 | 5,466 |
| Derivative financial instruments 11/12 |
36,608 | 32,385 |
| Deferred tax liabilities | 123,494 | 122,969 |
| Total non-current liabilities | 1,399,447 | 1,431,051 |
| Total liabilities | 1,520,027 | 1,545,231 |
| Equity 13 |
||
| Share capital | 180,327 | 180,282 |
| Treasury shares | –236 | –315 |
| Capital reserves | 269,565 | 328,615 |
| Retained earnings | 743,433 | 709,357 |
| Total equity attributable to the shareholders of Mobimo Holding AG | 1,193,089 | 1,217,938 |
| Attributable to non-controlling interests | 4,774 | 4,582 |
| Total equity | 1,197,863 | 1,222,520 |
| Total equity and liabilities | 2,717,890 | 2,767,751 |
| All amounts in TCHF Note |
First half of 2015 | First half of 2014 |
|---|---|---|
| Earnings before tax | 43,882 | 23,640 |
| Net gains from revaluation of investment properties 10 |
–9,728 | –7,242 |
| Share-based payments | 233 | 669 |
| Depreciation on property, plant and equipment and amortisation of lease incentives | 1,265 | 1,125 |
| Amortisation of intangible assets | 240 | 154 |
| Profit on disposal of investment properties 10 |
–15,809 | –2,296 |
| Share of profit of associates | –1,202 | –808 |
| Financial result | 17,501 | 15,926 |
| Changes | ||
| Trade receivables | –612 | –3,293 |
| Trading properties | –16,073 | –30,055 |
| Other receivables and accrued income and prepaid expenses | 750 | 54,970 |
| Employee benefit obligation | 278 | 88 |
| Trade payables | –5,632 | 1,292 |
| Advance payments from buyers | 5,438 | 4,135 |
| Other liabilities and accrued expenses and deferred income | 1,655 | –2,462 |
| Income tax paid | –9,894 | –3,277 |
| Net cash from operating activities | 12,293 | 52,565 |
| Investment in joint venture | 0 | –50 |
| Acquisition of investment properties | –35,131 | –145,561 |
| Acquisition of property, plant and equipment | –482 | –676 |
| Acquisition of intangible assets | –709 | –512 |
| Disposal of financial assets | 0 | 25 |
| Disposal of investment properties less selling costs 10 |
76,654 | 22,593 |
| Dividends received | 1,150 | 670 |
| Interest received | 50 | 65 |
| Net cash used in investing activities | 41,531 | –123,445 |
| Proceeds from financial liabilities 11 Repayment of financial liabilities 11 |
0 –32,968 |
198,967 –170,774 |
| Net cash from capital increases 13 |
45 | 62 |
| Distribution of capital contribution reserves | –59,061 | –59,029 |
| Acquisition of treasury shares | 0 | –1,742 |
| Interest paid | –15,065 | –14,993 |
| Net cash used in/from financing activities | –107,048 | –47,509 |
| Decrease in cash | –53,225 | –118,389 |
| Cash at beginning of reporting period | 227,380 | 203,458 |
| Cash at end of reporting period | 174,156 | 85,069 |
| Non | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Other | Total | Equity attributable to | con | |||||||
| Note | Share | Treasury | Capital | Hedging | retained | retained | the shareholders of | trolling | Total | |
| All amounts in TCHF | capital | shares | reserves | reserve | earnings | earnings | Mobimo Holding AG | interests | equity | |
| As at 1 January 2014 | 180,220 | –470 | 387,754 | 2,496 | 667,578 | 670,074 | 1,237,577 | 3,492 | 1,241,069 | |
| Profit 1 January – | ||||||||||
| 30 June 2014 | 19,703 | 19,703 | 19,703 | 410 | 20,113 | |||||
| Cash flow hedges: | ||||||||||
| – Change in fair value | –10,699 | –10,699 | –10,699 | –10,699 | ||||||
| – Transfer to income | ||||||||||
| statement | –28 | –28 | –28 | –28 | ||||||
| – Tax effects | 2,384 | 2,384 | 2,384 | 2,384 | ||||||
| Staff pension schemes: | ||||||||||
| – Remeasurement | –1,736 | –1,736 | –1,736 | –1,736 | ||||||
| – Tax effects | 339 | 339 | 339 | 339 | ||||||
| Other comprehensive income/loss |
0 | 0 | 0 | –8,343 | –1,398 | –9,741 | –9,741 | 0 | –9,741 | |
| Total comprehensive | ||||||||||
| income | 0 | 0 | 0 | –8,343 | 18,306 | 9,962 | 9,962 | 410 | 10,372 | |
| Distribution of capital | ||||||||||
| contribution reserves | –59,029 | –59,029 | –59,029 | |||||||
| Capital increase | 62 | 62 | 62 | |||||||
| Share-based payments: | ||||||||||
| – Board of Directors and | ||||||||||
| management | 1,897 | –110 | –1,118 | –1,118 | 669 | 669 | ||||
| Acquisition of treasury | ||||||||||
| shares | –1,742 | –1,742 | –1,742 | |||||||
| As at 30 June 2014 | 180,282 | –315 | 328,615 | –5,848 | 684,766 | 678,918 | 1,187,499 | 3,901 | 1,191,401 | |
| As at 1 January 2015 | 180,282 | –315 | 328,615 | –16,436 | 725,793 | 709,357 | 1,217,938 | 4,582 | 1,222,520 | |
| Profit 1 January – | ||||||||||
| 30 June 2015 | 35,560 | 35,560 | 35,560 | 192 | 35,752 | |||||
| Cash flow hedges: | 11 | |||||||||
| – Change in fair value | –1,244 | –1,244 | –1,244 | –1,244 | ||||||
| – Transfer to income | ||||||||||
| statement | –29 | –29 | –29 | –29 | ||||||
| – Tax effects | 281 | 281 | 281 | 281 | ||||||
| Staff pension schemes: | ||||||||||
| – Remeasurement | –788 | –788 | –788 | –788 | ||||||
| – Tax effects | 154 | 154 | 154 | 154 | ||||||
| Other comprehensive | ||||||||||
| income/loss | 0 | 0 | 0 | –992 | –635 | –1,626 | –1,626 | 0 | –1,626 | |
| Total comprehensive | ||||||||||
| income | 0 | 0 | 0 | –992 | 34,925 | 33,933 | 33,933 | 192 | 34,125 | |
| Distribution of capital | ||||||||||
| contribution reserves | –59,061 | –59,061 | –59,061 | |||||||
| Capital increase | 13 | 45 | 45 | 45 | ||||||
| Share-based payments: | ||||||||||
| – Board of Directors and | ||||||||||
| management | 79 | 11 | 143 | 143 | 233 | 233 | ||||
| As at 30 June 2015 | 180,327 | –236 | 269,565 | –17,428 | 760,861 | 743,433 | 1,193,089 | 4,774 | 1,197,863 |
The Mobimo Group is a real estate company which operates exclusively in Switzerland. Its business activities consist of the long-term holding and management of commercial, industrial and residential properties, the construction and selling of owner-occupied residential properties and the development of commercial and residential properties for its own portfolio and third-party investors.
The parent company is Mobimo Holding AG, a public limited company under Swiss law, headquartered in Lucerne and listed on the SIX Swiss Exchange.
The consolidated interim financial statements of the Mobimo Group for the first half of 2015 have been produced in accordance with International Accounting Standard 34 (IAS 34) on interim financial reporting and comply with Article 17 of the SIX Swiss Exchange Directive on Financial Reporting.
The consolidated interim financial statements as at 30 June 2015 do not contain all information and disclosures required for annual financial reporting and should therefore be read in conjunction with the consolidated financial statements as at 31 December 2014.
All amounts contained in the consolidated interim financial statements are shown in thousands of Swiss francs (TCHF), unless stated otherwise. The sums and totals of the individual positions may be larger or smaller than 100 % due to rounding.
The accounting principles applied in the consolidated interim statements correspond to the Group accounting principles set out in the consolidated financial statements for 2014, with the exception of the new standards and interpretations applicable with effect from 1 January 2015.
In preparing the consolidated interim financial statements, management is required to make estimates and assumptions which affect reported income, expenses, assets, liabilities and contingent assets and liabilities as at the reporting date.
The main estimates and assumptions used in the measurement of assets and liabilities affect the market values of investment properties, the estimate of constructions costs of trading properties and income tax. This is unchanged from the consolidated financial statements as at 31 December 2014.
With effect from 1 January 2015, Mobimo now uses the following newly applicable or amended standards and interpretations:
Amendments to IAS 19 – Employee Benefits Amendments to IFRS – Annual Improvements to IFRS 2010 – 2012
Amendments to IFRS – Annual Improvements to IFRS 2011 – 2013
The amendments had no effect on the interim financial statements.
The following new and revised standards and interpretations have been approved but will only enter into force at a later date and were not applied in advance in these interim financial statements.
| Planned application | ||||
|---|---|---|---|---|
| Standard/Interpretation | Entry into force | by Mobimo (financial year) | ||
| Amendments to IAS 1 | Disclosure initiative | * | 1 January 2016 | 2016 financial year |
| Amendments to IFRS 10 and IAS 28 | Sales or contributions of assets between an investor and its | * | 1 January 2016 | 2016 financial year |
| associate/joint venture | ||||
| Amendments to IFRSs 2012 – 2014 | Annual Improvements to IFRSs 2012 – 2014 Cycle | * | 1 January 2016 | 2016 financial year |
| Amendments to IFRS 11 | Accounting for Acquisitions of Interests in Joint Operations | * | 1 January 2016 | 2016 financial year |
| Amendments to IAS 16 and IAS 38 | Clarification of Acceptable Methods of Depreciation and | * | 1 January 2016 | 2016 financial year |
| Amortisation | ||||
| IFRS 15 | Revenue from Contracts with Customers | ** | 1 January 2018 | 2018 financial year |
| IFRS 9 | Financial Instruments | *** | 1 January 2018 | 2018 financial year |
* No impact or no significant impact expected on Mobimo's consolidated financial statements
** The consolidated annual financial statements as at 31 December 2014 described the potential impact on Mobimo's consolidated financial statements
*** The impact on Mobimo's consolidated annual financial statements cannot yet be determined to a sufficiently reliable degree
| All amounts in TCHF | Real Estate | Development | Total segments | Reconciliation | Total |
|---|---|---|---|---|---|
| Income from rental of properties | 49,021 | 3,602 | 52,624 | 52,624 | |
| Net income from revaluation | 9,525 | 203 | 9,728 | 9,728 | |
| Income from sale of trading properties and services | 0 | 17,695 | 17,695 | 17,695 | |
| Profit on disposal of investment properties | 15,809 | 0 | 15,809 | 15,809 | |
| Other income | 354 | 0 | 354 | 354 | |
| Total segment income | 74,709 | 21,500 | 96,209 | 96,209 | |
| Segment result EBIT1 | 63,363 | –2,558 | 60,805 | –624 | 60,181 |
| Share of profit of equity accounted investees | 1,202 | ||||
| Financial result | –17,501 | ||||
| Earnings before tax (EBT) | 43,882 | ||||
| Tax | –8,131 | ||||
| Profit | 35,752 | ||||
| Trading properties | 29,090 | 200,313 | 229,404 | 229,404 | |
| Investment properties | 1,845,798 | 211,704 | 2,057,502 | 2,057,502 | |
| Owner occupied properties | 15,637 | 15,637 | 15,637 | ||
| Investment properties under construction | 165,130 | 165,130 | 165,130 | ||
| Total segment assets | 1,890,525 | 577,147 | 2,467,672 | 2,467,672 | |
| Non-attributed assets | 250,218 | 250,218 | |||
| Total assets | 2,717,890 | ||||
| Depreciation and amortisation | –469 | –560 | –1,029 | –1,029 | |
| Investments in non-current assets | 6,221 | 26,931 | 33,152 | 1,191 | 34,344 |
¹ EBIT reconciliation represents compensation for the Board of Directors totalling TCHF 624
| All amounts in TCHF | Real Estate | Development | Total segments | Reconciliation | Total |
|---|---|---|---|---|---|
| Income from rental of properties | 46,658 | 4,223 | 50,882 | 50,882 | |
| Net income from revaluation | 5,064 | 2,178 | 7,242 | 7,242 | |
| Income from sale of trading properties and services | 0 | 9,446 | 9,446 | 9,446 | |
| Profit on disposal of investment properties | 2,034 | 262 | 2,296 | 2,296 | |
| Other income | 269 | 0 | 269 | 269 | |
| Total segment income | 54,025 | 16,110 | 70,135 | 70,135 | |
| Segment result EBIT1 | 40,529 | –1,155 | 39,374 | –615 | 38,758 |
| Share of profit of equity accounted investees | 808 | ||||
| Financial result | –15,926 | ||||
| Earnings before tax (EBT) | 23,640 | ||||
| Tax | –3,527 | ||||
| Profit | 20,113 | ||||
| Trading properties | 46,061 | 237,520 | 283,580 | 283,580 | |
| Investment properties | 1,913,304 | 204,233 | 2,117,537 | 2,117,537 | |
| Owner occupied properties | 16,469 | 16,469 | 16,469 | ||
| Investment properties under construction | 120,070 | 120,070 | 120,070 | ||
| Total segment assets | 1,929,773 | 607,883 | 2,537,655 | 2,537,655 | |
| Non-attributed assets | 167,229 | 167,229 | |||
| Total assets | 2,704,884 | ||||
| Depreciation and amortisation | –363 | –498 | –861 | –861 | |
| Investments in non-current assets | 113,671 | 35,056 | 148,727 | 1,188 | 149,915 |
With effect from 1 July 2014, the business areas Investments for Third Parties (previously a component of the Development division) and Portfolio Management (previously a division in its own right) constitute the new Real Estate division under the management of Thomas Stauber. Since this date, segment reporting consists of the Real Estate (including Investments for Third Parties) and Development divisions. Therefore, the above mentioned figures for the first half of 2014 have been duly adjusted.
¹ EBIT reconciliation represents compensation for the Board of Directors totalling TCHF 615
Some of Mobimo's activities do not generate steady income over the course of the year. This applies particularly to income from the sale of property for owner occupation. Higher income may be generated in the first or second half of the year depending on the number of properties conveyed or the volume of projects.
Rental income can be broken down across the various categories of property as follows:
| 30.06.2015 | 30.06.2014 | |
|---|---|---|
| Commercial properties | 39,993 | 39,227 |
| Residential properties | 12,369 | 11,311 |
| Income from rental of investment properties | 52,362 | 50,538 |
| Trading properties¹ | 261 | 344 |
| Total income from rental of properties | 52,624 | 50,882 |
| Commercial properties | 4,711 | 6,919 |
| Losses on receivables commercial properties | –46 | 46 |
| Residential properties | 1,302 | 1,352 |
| Losses on receivables residential properties | –37 | 4 |
| Investment property expense | 5,930 | 8,321 |
| Rented trading properties | 68 | 129 |
| Losses on receivables from trading properties | 5 | 34 |
| Net income from revaluation | 6,004 | 8,484 |
| Net rental income | 46,620 | 42,398 |
The future rental income set out below will be generated from non-cancellable rental agreements for investment properties:
| Commercial | Residential | ||
|---|---|---|---|
| 30 June 2015 | properties | properties | Total |
| Rental income within 1 year | 74,163 | 1,377 | 75,540 |
| Rental income within 2 to 5 years | 193,643 | 3,452 | 197,095 |
| Rental income in over 5 years | 185,279 | 2,322 | 187,601 |
| Total future rental income from non-cancellable rental agreements | 453,085 | 7,151 | 460,236 |
¹ Rental income from development properties
| Commercial | Residential | ||
|---|---|---|---|
| 31 December 2014 | properties | properties | Total |
| Rental income within 1 year | 72,356 | 1,520 | 73,876 |
| Rental income within 2 to 5 years | 201,488 | 3,321 | 204,809 |
| Rental income in over 5 years | 272,301 | 2,135 | 274,436 |
| Total future rental income from non-cancellable rental agreements | 546,145 | 6,976 | 553,121 |
The five biggest tenants generate the following shares of rental income:
| 30.06.2015 | 31.12.2014 | |
|---|---|---|
| Name of tenant | share in% | share in% |
| SV (Schweiz) AG | 6.4 | 6.3 |
| Swisscom Group | 5.9 | 5.8 |
| Coop | 3.5 | 3.3 |
| MIGROS | 3.0 | 3.0 |
| Rockwell Automation AG | 3.0 | 3.0 |
| Total | 21.8 | 21.4 |
Income can be broken down as follows:
| 30.06.2015 | 30.06.2014 | |
|---|---|---|
| Proceeds from sale of trading properties and services | 17,695 | 9,446 |
| Construction costs of trading properties sold and expenses from services | 16,392 | 9,700 |
| Profit on sale of trading properties and services | 1,303 | –254 |
The negative income in the first half of 2014 is due to sales and marketing costs included in expenses from trading properties and services sold that relate to projects for which there have not yet been any income-generating transfers of ownership.
The lower financial result relative to the first half of 2014 primarily resulted from the negative change in value reported in the income statement of interest-rate swaps of CHF –3.0 million (first half of 2014: CHF –1.1 million). Further details can be found in Note 11.
Earnings per share are calculated by dividing the Group result attributable to the shareholders of Mobimo Holding AG by the weighted average of the number of shares outstanding during the reporting period. Diluted earnings per share additionally take account of any shares arising from the exercise of options and the conversion of convertible bonds into shares.
The net asset value (NAV) was CHF 1,193.1 million (31 December 2014: CHF 1,217.9 million) and the diluted NAV was CHF 1,193.1 million (31 December 2014: CHF 1,218.0 million), while the NAV per share came to CHF 191.91 (31 December 2014: CHF 195.97) and the diluted NAV to CHF 191.91 (31 December 2014: CHF 195.93). The NAV corresponds to the equity attributable to the Mobimo shareholders in accordance with IFRS, while for the purposes of the diluted NAV, it is assumed that all options granted are exercised (30 June 2015: zero).
| Total trading properties | 229,404 | 205,243 |
|---|---|---|
| Completed real estate and development properties | 95,343 | 85,061 |
| Properties under construction | 94,971 | 95,154 |
| Land/development projects | 39,089 | 25,028 |
| 30.06.2015 | 31.12.2014 |
In the first half of 2015, the project in Kriens, Mattenhof II was reclassified from investment properties. An agreement to purchase the site in Zurich, Allmendstrasse was also certified. A construction project for this site is being developed. The transfer of ownership and payment of the residual purchase price will proceed at a later stage.
During the first half of 2015, the project in Meilen, Feldgüetliweg was completed and three of the 14 apartments sold. Seven apartments in the completed properties in Zurich, Badenerstrasse and one apartment in Zurich, Turbinenstrasse (Mobimo Tower) were sold.
| Market value as at 30 June 2015 | 1,361,801 | 483,997 | 211,704 | 165,130 | 2,222,632 |
|---|---|---|---|---|---|
| Cumulative revaluation as at 30 June 2015 | 163,443 | 93,972 | –16,598 | 8,817 | 249,634 |
| Transfers to trading properties | 0 | 0 | –997 | 0 | –997 |
| Disposals² | 43 | –9,962 | 0 | 0 | –9,919 |
| Losses on valuations¹ | –20,008 | 0 | –3,740 | –425 | –24,173 |
| Gains on valuations¹ | 16,039 | 13,494 | 223 | 4,144 | 33,900 |
| Total as at 1 January | 167,368 | 90,440 | –12,084 | 5,097 | 250,822 |
| Revaluation | |||||
| Cumulative acquisition costs as at 30 June 2015 | 1,198,358 | 390,025 | 228,302 | 156,313 | 1,972,998 |
| Transfers to trading properties | 0 | 0 | –6,362 | 0 | –6,362 |
| Disposals | –3,217 | –47,712 | 0 | 0 | –50,929 |
| Capitalisation/Amortisation of lease incentives | –82 | –64 | 0 | 0 | –146 |
| Capitalisation of borrowing costs | 0 | 0 | 535 | 465 | 1,000 |
| Increases from investments | 4,542 | 1,349 | 7,246 | 18,686 | 31,823 |
| As at 1 January | 1,197,116 | 436,451 | 226,883 | 137,163 | 1,997,612 |
| Acquisition costs | |||||
| Market value as at 1 January | 1,364,484 | 526,891 | 214,799 | 142,260 | 2,248,434 |
| First half of 2015 | properties | properties | properties | construction | total |
| Commercial | Residential | Development | properties under |
2015 | |
| Investment | |||||
| 10. Investment properties |
| Bülach, Bahnhofstrasse 39 | Commercial property |
|---|---|
| Horgen, Seestrasse 43 – 49 | Residential property |
| Horgen, Seestrasse 63 – 69 | Residential property |
The sale of properties for a total of CHF 76.8 million produced a profit of about CHF 15.8 million.
¹ Total corresponds to "Gains from revaluation of investment properties" or "Losses on revaluation of investment properties" in the income statement and represents the unrealised gains on properties that were in the investment portfolio as at the end of the period under review
² Included as a realised gain in "Profit on disposal of investment properties" in the income statement
The investment properties were valued by the independent real estate experts Wüest & Partner AG using the DCF method. For the DCF valuations as at 30 June 2015, the discount rates applied averaged 4.28 % (as at 31 December 2014: 4.39 %), within a range from 3.4 % to 5.6 % (as at 31 December 2014: 3.6 % to 5.6 %).
As at 30 June 2015, capital commitments for future construction investments in investment properties totalled CHF 17.6 million (31 December 2014: CHF 35.6 million). These commitments relate to the agreements concluded with general contractors/planners for the investment properties under construction and development properties.
| 30.06.2015 | 31.12.2014 | |
|---|---|---|
| Fixed-rate mortgage amortisation due within 12 months | 3,806 | 3,675 |
| Mortgages due for extension or repayment within 12 months¹ | 23,260 | 18,771 |
| Total current financial liabilities | 27,066 | 22,446 |
| Mortgages | 720,611 | 758,279 |
| Bonds | 512,202 | 511,954 |
| Total non-current financial liabilities | 1,232,813 | 1,270,232 |
| Total financial liabilities | 1,259,878 | 1,292,678 |
All financial liabilities are denominated in Swiss francs. The mortgages that are due for repayment or extension within twelve months include building loans for properties under construction and fixed advances with a total maturity of less than one year.
As at the reporting date, amounts due were as follows:
| 30.06.2015 | 31.12.2014 | |
|---|---|---|
| Due within first year | 27,066 | 22,446 |
| Due within second year | 70,639 | 15,383 |
| Due within third year | 24,763 | 73,624 |
| Due within fourth year | 250,357 | 201,056 |
| Due within fifth year | 41,987 | 74,377 |
| Due within sixth year | 314,390 | 134,713 |
| Due within seventh year | 73,050 | 260,323 |
| Due within eighth year | 13,665 | 54,172 |
| Due within nineth year | 1,765 | 13,665 |
| Due within tenth year | 151,197 | 151,232 |
| Due within eleventh year and longer | 291,000 | 291,688 |
| Total financial liabilities | 1,259,878 | 1,292,678 |
¹ Including building loans for properties under construction
The average residual term of overall financial liabilities as at 30 June 2015 was 8.2 years (31 December 2014: 8.6 years).
Interest rate periods are as follows (composition until next interest rate adjustment):
| 30.06.2015 | 31.12.2014 | |
|---|---|---|
| Up to one year | 27,066 | 22,446 |
| Up to 2 years | 70,639 | 15,383 |
| Up to 3 years | 24,763 | 73,624 |
| Up to 4 years | 250,357 | 201,056 |
| Up to 5 years | 41,987 | 74,377 |
| Over 5 years | 845,066 | 905,792 |
| Total financial liabilities | 1,259,878 | 1,292,678 |
Certain mortgage interest rates were formerly partially hedged in advance by means of forward rate agreements. Such forward rate agreements generally qualify as derivatives embedded in credit agreements and have to be measured at fair value in accordance with IAS 39. Some of these forward rate agreements were classified as cash flow hedges pursuant to IAS 39, and fair value adjustments relating to the effective portion of the hedge were recognised via the statement of comprehensive income in a separate item (hedging reserve). When the hedged interest cash flows occur, cumulative unrealised gains or losses are transferred to the income statement. This applies until 2022. Gains and losses not yet transferred to the income statement totalled CHF 0.3 million as at 30 June 2015 (31 December 2014: CHF 0.3 million). The amount of TCHF 29 (full-year 2014: TCHF 57) was reposted to the income statement. As at 30 June 2015 and 31 December 2014 respectively, no new forward rate agreements of this kind were used for cash flow hedges, or the term of the hedged financial liabilities had already started.
Mobimo has also concluded separate interest rate hedges (interest rate swaps) totalling CHF 195.5 million (31 December 2014: CHF 195.5 million). These are used to hedge loans in the form of fixed advances against rising interest rates. Of these, CHF 129.2 million (31 December 2014: CHF 129.2 million) are classified as cash flow hedges. The fair value of these financial instruments, all with a negative replacement value, amounts to CHF –25.9 million (31 December 2014: CHF –22.1 million). Their change in value is divided into an effective and an ineffective portion. The effective portion of the fair value adjustments of CHF –1.2 million (31 December 2014: CHF –24.3 million) was recognised under other comprehensive income in equity and not taken through profit or loss. The ineffective portion of CHF –2.5 million (31 December 2014: CHF –0.7) was recognised in the income statement.
There are also a further CHF 66.3 million (31 December 2014: CHF 66.3 million) of interest rate hedges not classified as cash flow hedges. Fair value adjustments were thus recognised through the income statement. The fair value of interest rate swaps with a negative replacement value not held for hedge accounting purposes is CHF –10.8 million (31 December 2014: CHF –10.3 million). As at 30 June 2015, the fair value of all derivatives thus stood at a net figure of CHF –36.6 million (31 December 2014: CHF –32.4 million).
¹ In addition to mortgage liabilities, this also includes the bond with a carrying amount of CHF 164.4 million (nominal value: CHF 165 million) maturing on 29 October 2018
2 In addition to mortgage liabilities, this also includes the bond with a carrying amount of CHF 198.3 million (nominal value: CHF 200 million) maturing on 19 May 2021
3 In addition to mortgage liabilities, this also includes the bond with a carrying amount of CHF 149.5 million (nominal value: CHF 150 million) maturing on 16 September 2024
| 1.5%-Bond | 1.625%-Bond | 1.875%-Bond | ||
|---|---|---|---|---|
| 2015 | (2013–2018) | (2014–2021) | (2014–2024) | Total |
| Carrying amount 1 January | 164,349 | 198,138 | 149,467 | 511,954 |
| Amortisation of issuance costs | 83 | 139 | 26 | 248 |
| Carrying amount 30 June | 164,432 | 198,277 | 149,493 | 512,202 |
| Features | 1.5%-Bond (2013–2018) | 1.625%-Bond (2014–2021) | 1.875%-Bond (2014–2024) |
|---|---|---|---|
| Volume: | CHF 165 million | CHF 200 million | CHF 150 million |
| Term: | 5 years | 7 years | 10 years |
| (29 October 2013 – 29 October 2018) | (19 May 2014 –19 May 2021) | (16 September 2014 –16 September 2024) | |
| Interest rate: | 1.5% p.a., | 1.625% p.a., | 1.875% p.a., |
| payable annually on 29 October, with | payable annually on 19 May, with the | payable annually on 16 September, with | |
| the first payment on 29 October 2014 | first payment on 19 May 2015 | the first payment on 16 September 2015 | |
| Effective rate of interest: | 1.6070% | 1.7921% | 1.9264% |
| Listing: | SIX Swiss Exchange | SIX Swiss Exchange | SIX Swiss Exchange |
| Swiss security no.: | 22492349 | 24298406 | 25237980 |
The average rate of interest on all financial liabilities in the first half of 2015 was 2.50 % (full-year 2014: 2.51%).
Financial liabilities of CHF 747.7 million are secured via mortgage liens (31 December 2014: CHF 780.7 million). The credit facilities arranged contain covenants pertaining to equity ratio, net gearing, interest coverage factor and portfolio structure which were met over the entire reporting period.
There are also collateralised unutilised mortgage and building loan facilities totalling CHF 171.6 million.
The carrying amounts in the annual financial statements for cash, trade receivables, other current receivables and current liabilities are very close to the fair values given the short terms involved.
For Interest rate swaps and forward rate agreements, fair value is the present value of the forward contract and corresponds to the carrying amount.
For fixed-rate financial liabilities, fair value corresponds to the time value of the future cash flows to be discounted as at the reporting date using the market interest rate. Rates of interest for discounting future cash flows are based on money and capital market rates as at the time of valuation plus an adequate interest spread of 0.55%. The discount rates used as at 30 June 2015 were between -0.25% and 1.60 % (as at 31 December 2014: between 0.41% and 1.73 %). The fair value of the listed bonds corresponded to the price as at the reporting date.
| Carrying amount | Fair value | Carrying amount | Fair Value | |
|---|---|---|---|---|
| 30.06.2015 | 30.06.2015 | 31.12.2014 | 31.12.2014 | |
| Mortgages (Level 2) | 747,677 | 835,525 | 780,724 | 862,720 |
| Bonds (Level 1) | 512,202 | 542,665 | 511,954 | 531,235 |
| 1,259,878 | 1,378,190 | 1,292,678 | 1,393,955 |
The table below shows financial instruments carried at fair value, by measurement method, as at the reporting date. The different levels have been defined as follows:
Level 1: inputs that result from unadjusted, quoted prices.
Level 2: inputs other than quoted prices in active markets that are observable either directly (i.e. prices) or indirectly (i.e. derived from prices).
Level 3: inputs not based on observable market data.
| 30 June 2015 | Level 1 | Level 2 | Level 3 |
|---|---|---|---|
| Derivative financial instruments | 0 | –36,608 | 0 |
| 31 December 2014 | Level 1 | Level 2 | Level 3 |
| Derivative financial instruments | 0 | –32,385 | 0 |
Level-2 fair values for the derivative financial instruments are based on valuations by the counterparty (banks). The plausibility of these counterparty valuations is checked by comparing them with calculations in which the expected future cash flows are discounted using the market interest rate.
The Annual General Meeting of 26 March 2015 approved a distribution from the capital contribution reserves of CHF 9.50 per share for the 2014 financial year, which was paid on 7 April 2015. The nominal value of Mobimo shares remains at CHF 29.
Changes in the equity holding can be summarised as follows:
| Shares | |||
|---|---|---|---|
| No. of shares | Shares issued | Treasury shares | outstanding |
| As at 1 January 2014 | 6,214,478 | –2,148 | 6,212,330 |
| Issue of shares from conditional capital for options exercised | 2,128 | 2,128 | |
| Share-based payments to Board of Directors and management | 9,525 | 9,525 | |
| Acquisition of treasury shares | –9,000 | –9,000 | |
| As at 31 December 2014 | 6,216,606 | –1,623 | 6,214,983 |
| Issue of shares from conditional capital for options exercised | 1,564 | 1,564 | |
| Share-based payments to Board of Directors and management | 406 | 406 | |
| As at 30 June 2015 | 6,218,170 | –1,217 | 6,216,953 |
As at 30 June 2015, share capital totalled CHF 180.3 million and was composed of 6,218,170 registered shares with a nominal value of CHF 29 per share. 1,217 treasury shares were held as at 30 June 2015.
1,564 option rights were exercised in the first half of 2015, leading to a CHF 0.05 million increase in share capital.
There is also conditional share capital of a maximum of CHF 34.0 million for the issue of up to 1,173,634 fully paid-up registered shares with a nominal value of CHF 29 each, of which
Finally, authorised share capital is available allowing the Board of Directors to increase the share capital of the company by a maximum of CHF 33.1 million within two years (up to March 2017) at most via the issue of up to 1,141,150 registered shares, to be fully paid up, with a nominal value of CHF 29 per share.
The CHF 33.1 million of conditional and authorised capital are linked together in that upon using this authorised capital, conditional capital will no longer be available in the same amount to the Board of Directors. The same applies in the reverse scenario: if this conditional capital is used, the same amount of authorised capital is no longer available.
As part of restructuring within the companies covered under the scope of consolidation, the company JJM Participations SA, Lausanne was merged into Mobimo Holding AG, Lucerne.
The consolidated interim financial statements were approved for publication by the Board of Directors on 30 July 2015.
On 29 June 2015, the purchase of a site in Killwangen was certified with the intention of developing a project for a third-party investor. The transfer of ownership and payment of the purchase price took place in July.
No other events took place between 30 June 2015 and the approval date of these consolidated interim financial statements that would require adjustments to the carrying amounts of assets and liabilities as at 30 June 2015 or would require disclosure in this section.
| Location | Address | Site | Register of | Built | Acquired |
|---|---|---|---|---|---|
| area in m² | polluted sites | ||||
| Building land and development cost | |||||
| Kriens | Mattenhof II | 6,725 | no | Feb 2004 | |
| Merlischachen | Chappelmatt Strasse (Burgmatt) | 15,507 | no | 2014/2015 | |
| Weggis | Hertensteinstrasse 105 | 3,043 | no | May 2010 | |
| Zurich | Allmendstrasse 92 – 26 (Manegg)³ | 11247 | yes (insignificant) | Mar 2015 | |
| 36,522 | |||||
| Properties under construction | |||||
| Aarau | Site 4 (Torfeld Süd) | 11,105 | yes (insignificant) | Jun 2001 | |
| Langenthal | Kühlhausstrasse³ | 2,284 | no | Mar 2014 | |
| Lucerne | Büttenenhalde | 7,115 | no | Dec 2011 | |
| Regensdorf | Im Pfand 2 (Sonnenhof ) | 6,106 | no | Jun 2007 | |
| 26,610 | |||||
| Completed real estate and development properties | |||||
| Aarau | Buchserstrasse 8 | 241 | no | 1907 | Mar 2011 |
| Meilen | Feldgüetliweg 143/145 (Gusto) | 2,687 | no | Nov 2011 | |
| St. Erhard | Längmatt | 5,801 | no | 1979 | Oct 2012 |
| St.Moritz | Via Maistra 29² | 557 | no | 1930 | Jul 2010 |
| Uetikon am See | Tramstrasse 12; Bergstrasse 144/146/148³ | 2,634 | no | 1921/1924 | Jan 2013 |
| 1952/1957 | |||||
| Zurich | Badenerstrasse 595 (Station 595) | 2,389 | no | 1954 | May 2012 |
| Zurich | Im Brächli 5/7/9 (Collina) | 2,144 | no | Aug 2009 | |
| Zurich | Turbinenstrasse trading property (Mobimo Tower) | 1,936 | no | May 2008 | |
| 18,389 |
¹ Status: certified purchase agreement
² Development properties
³ Sale as project
| Sales status | Carrying amount | Realisation | Project status | Sales volumes | Description |
|---|---|---|---|---|---|
| 30.06.2015¹ | 30.06.2015 in TCHF | period | 30.06.2015 | in TCHF | |
| open | 9,437 | open | in planning | open | open |
| open | 15,365 | open | in planning | open | 78 condominiums |
| 0/1 | 10,442 | open | in planning | open | open |
| open | 3,845 | open | in planning | open | open |
| 39,089 | |||||
| 28/92 | 33,705 | 2014/2017 | construction project | 84,615 | 92 condominiums |
| 1/1 | 15,808 | 2014/2016 | construction project | open | n/a |
| 12/24 | 17,333 | 2014/2016 | construction project | 30,345 | 24 condominiums |
| 37/45 | 28,125 | 2013/2015 | construction project | 34,395 | 45 condominiums |
| 94,971 | 149,355 | ||||
| 0/1 | 470 | open | for sale | open | residential property |
| 4/14 | 19,339 | 2013/2015 | for sale | 30,080 | 14 condominiums |
| 0/1 | 8,365 | open | for sale | open | open |
| open | 16,355 | open | in planning | open | open |
| 1/1 | 9,644 | open | for sale | open | property |
| 52/60 | 7,921 | 2013/2014 | for sale | 52,684 | 60 condominiums |
| 17/17 | 1,369 | 2012/2014 | for sale | 27,245 | 17 condominiums |
| 31,880 | 2008/2011 | for sale | 170,473 | 53 condominiums | |
| 44/53 |
As at 30 June 2015, 16 trading properties were recognised in the balance sheet, of which
Most of the residential properties are located in the canton of Zurich, primarily in the city of Zurich and the region around Lake Zurich.
26.6 %
| Location | Address | Acquired | Built | Year |
|---|---|---|---|---|
| renovated | ||||
| Aarau | Bahnhofstrasse 102 (Mediapark) | Mar 2004 | 1975 | 1998 |
| Aarau | Industriestrasse 28; Torfeldstrasse Parkhaus | Jun 2001/Oct 2006 | 1905/1916/1929 | |
| 1943/1954/1974 | ||||
| Aarau | Industriestrasse 20 (Polygon) | Jun 2001 | 2012 | |
| Aesch | Pfeffingerring 201 | May 2007 | 1973 | 2008 |
| Affoltern am Albis | Obstgartenstrasse 9; Alte Obfelderstrasse 27/29 | Aug 2011 | 2013 | |
| Brugg | Bahnhofstrasse 11 | Jun 2006 | 2005 | |
| Dierikon | Pilatusstrasse 2 | May 2009 | 1990 | 2007 |
| Dübendorf | Sonnentalstrasse 5 | Mar/Dec 1999 | 1975 | 2000 |
| Dübendorf | Zürichstrasse 98 | Jan 2000 | 1965 | 1983 |
| Horgen | Seestrasse 80 | Nov 2005 | 1960 | 2000/2008 |
| Horgen | Seestrasse 82 | Nov 2005 | 2010/2011 | |
| Kreuzlingen | Lengwilerstrasse 2 | Apr 2007 | 2007 | |
| Kreuzlingen | Leubernstrasse 3; Bottighoferstrasse 1 | Nov 2006 | 1983/2003 | 2003 |
| Kreuzlingen | Romanshornerstrasse 126 | Nov 2006 | n/a | |
| Kriens | Sternmatt 6 | Feb 2004 | 1986 | 2008 |
| Lausanne | Avenue d'Ouchy 4 – 6 (Administration) | May 2010 | 2013 | 2013 |
| Lausanne | Flonplex | Nov 2009 | n/a | |
| Lausanne | Parking du Centre | Nov 2009 | n/a | |
| Lausanne | Place de la Gare 4 | Nov 2009 | 1961 | 2000 |
| Lausanne | Place de la Navigation 4 – 6 | Nov 2009 | 1895 | 2002 |
| Lausanne | Place de l'Europe 6 | Nov 2009 | 1905 | 2012 |
| Lausanne | Place de l'Europe 7 | Nov 2009 | 1905 | 2001 |
| Lausanne | Place de l'Europe 8 | Nov 2009 | 1911 | 1989 |
| Lausanne | Place de l'Europe 9 | Nov 2009 | 1900 | 2002 |
| Lausanne | Rue de Genève 2/4/6/8 | Nov 2009 | 1904 | 2002 |
| Lausanne | Rue de Genève 7 | Nov 2009 | 1932 | 1992/2011 |
| Lausanne | Rue de Genève 17 | Nov 2009 | 1884 | 2002 |
| Lausanne | Rue de Genève 23 | Nov 2009 | 1915 | 2005 |
| Lausanne | Rue de la Vigie 3 | Nov 2009 | 1964 | |
| Lausanne | Rue de la Vigie 5 | Nov 2009 | 1963 | 1988 |
| Lausanne | Rue des Côtes-de-Montbenon 6 | Nov 2009 | 1921 | 2009 |
| Lausanne | Rue des Côtes-de-Montbenon 8/10 | Nov 2009 | 1946 | 1998 |
| Lausanne | Rue des Côtes-de-Montbenon 12 | Nov 2009 | 1918 | 2004 |
| Lausanne | Rue des Côtes-de-Montbenon 16 | Nov 2009 | 1912 | 2007 |
| Lausanne | Rue des Côtes-de-Montbenon 20 –24 | Nov 2009 | 2013 | |
| Lausanne | Rue des Côtes-de-Montbenon 26 | Nov 2009 | n/a | |
| Lausanne | Rue des Côtes-de-Montbenon 28/30 | Nov 2009 | n/a | |
| Lausanne | Rue du Port-Franc 9 | Nov 2009 | 1927 | 2009 |
| Lausanne | Rue du Port-Franc 11 | Nov 2009 | 2008 | |
| Lausanne | Rue du Port-Franc 17 | Nov 2009 | 2002 | |
| Lausanne | Rue du Port-Franc 22; Rue de la Vigie 1 | Nov 2009 | 2007 | |
| Lausanne | Voie du Chariot 3 | Nov 2009 | 2008 | |
| Lausanne | Voie du Chariot 4/6 | Nov 2009 | 2008 | |
| Lausanne | Voie du Chariot 5/7 | Nov 2009 | 2008 | |
| Lucerne | Alpenstrasse 9 | Jun 2007 | 1890 | 2001/2010 |
¹ Target gross yield as at reporting date 30 June 2015 as % of market value
² Vacancy rate as % of target rental income
| Vacant area as at | Vacancy rate as at | Target rental revenues | Gross yield | Acquisition costs | Fair value |
|---|---|---|---|---|---|
| 30.06.2015 in % | 30.06.2015 in %² | in TCHF | in %¹ | in TCHF | in TCHF |
| 42.9 0.0 |
2,096 1,846 |
7.8 5.7 |
26,980 32,431 |
||
| 0.0 | 1,263 | 5.2 | 24,440 | ||
| 11.6 | 1,896 | 9.2 | 20,610 | ||
| 0.0 0.5 |
2,643 1,558 |
3.9 5.6 |
67,390 27,690 |
||
| 12.3 | 733 | 7.2 | 10,240 | ||
| 24.1 | 1,751 | 6.9 | 25,430 | ||
| 8.0 | 1,426 | 6.9 | 20,740 | ||
| 0.2 | 517 | 6.4 | 8,129 | ||
| 4.8 | 262 | 4.2 | 6,310 | ||
| 0.0 | 322 | 5.0 | 6,432 | ||
| 0.9 | 3,660 | 5.8 | 63,525 | ||
| 0.0 | 80 | 4.3 | 1,886 | ||
| 7.6 | 2,805 | 8.8 | 31,775 | ||
| 0.0 | 3,242 | 5.0 | 64,450 | ||
| 0.0 | 210 | 4.5 | 4,711 | ||
| 0.0 | 432 | 5.5 | 7,820 | ||
| 0.0 | 1,494 | 5.5 | 27,350 | ||
| 0.0 | 676 | 6.3 | 10,820 | ||
| 0.0 | 303 | 5.4 | 5,582 | ||
| 0.0 | 454 | 5.6 | 8,090 | ||
| 15.3 | 423 | 5.2 | 8,065 | ||
| 0.0 0.0 |
1,253 1,308 |
5.7 6.0 |
21,980 21,920 |
||
| 0.0 | 1,628 | 5.1 | 32,170 | ||
| 0.0 | 1,394 | 6.9 | 20,090 | ||
| 0.0 | 182 | 6.7 | 2,691 | ||
| 9.6 | 459 | 6.7 | 6,866 | ||
| 0.0 | 860 | 6.8 | 12,730 | ||
| 0.0 | 358 | 4.8 | 7,546 | ||
| 0.0 | 531 | 6.6 | 8,075 | ||
| 0.0 | 313 | 11.9 | 2,636 | ||
| 0.0 | 306 | 5.5 | 5,528 | ||
| 0.0 | 2,086 | 5.2 | 40,200 | ||
| 0.0 | 79 | 4.4 | 1,781 | ||
| 0.0 | 74 | 3.5 | 2,131 | ||
| 0.0 | 342 | 5.2 | 6,627 | ||
| 25.9 | 729 | 6.3 | 11,550 | ||
| 0.0 | 730 | 6.1 | 12,040 | ||
| 0.0 0.0 |
1,195 863 |
6.2 5.7 |
19,350 15,180 |
||
| 0.0 | 1,863 | 6.2 | 30,230 | ||
| 0.0 | 1,685 | 5.2 | 32,600 | ||
| 7.5 | 568 | 4.6 | 12,410 | ||
| Location | Address | Acquired | Built | Year |
|---|---|---|---|---|
| renovated | ||||
| Neuhausen | Victor von Bruns-Strasse 19 | Mar 2007 | 2007 | |
| Regensdorf | Althardstrasse 10 | Dec 2001 | 1982 | |
| Renens | Chemin de la Rueyre 116/118 | Mar 2007 | 1989 | |
| St.Gallen | Schochengasse 6 | Feb 2004 | 1974 | 2000 |
| St.Gallen | St. Leonhardstrasse 22 | Dec 2004 | 1900 | 2002/2006 |
| St.Gallen | Wassergasse 42/44 | Feb 2004 | 1966 | 2000 |
| St.Gallen | Wassergasse 50/52 | Feb 2004 | 1998 | |
| Winterthur | Industriestrasse 26 | Oct 1999 | 1994 | 2002 |
| Zurich | Bahnhofplatz 4 | Jul 2006 | 1881 | 2002/2005 |
| Zurich | Friedaustrasse 17 | Oct 1998 | 1968 | 2013 |
| Zurich | Friesenbergstrasse 75; Im Tiergarten 7 | Feb 2014 | 1976/1992 | 1999 |
| Zurich | Hardturmstrasse 3/3a/3b (Mobimo-Hochhaus) | Nov 1999 | 1974 | 2001/2008 |
| Zurich | Rautistrasse 12 | Nov 1999 | 1972 | 2011 |
| Zurich | Stauffacherstrasse 41 | Jun 2000 | 1990 | 2011 |
| Zurich | Thurgauerstrasse 23; Siewerdtstrasse 25 | Mar 2002 | 1963/1968/1985 | 1998 |
| Zurich | Treichlerstrasse 10; Dolderstrasse 16 | May 2014 | 1963 | 2007 |
| Zurich | Turbinenstrasse 18 (Mobimo Tower Hotel) | May 2008 | 2011 | |
| 62 | Commercial investment properties | |||
| Aarau | Site 2 (Torfeld Süd) | Oct 2006 | 1905/1916/1929/1943/1954 | |
| Kriens | Mattenhof I | Mar 2005/Feb 2013 | n/a | |
| Lausanne | Avenue d'Ouchy 4 – 6 | May 2010 | 1962 | |
| Lausanne | Rue de Genève 19 | Nov 2009 | 1893 | 2002 |
| Lausanne | Rue de Genève 21 | Nov 2009 | 1902 | |
| Lausanne | Rue des Côtes-de-Montbenon 1/3/5 | Nov 2009 | 1930 | |
| Lausanne | Rue des Côtes-de-Montbenon 14 | Nov 2009 | 1963 | |
| Lausanne | Rue du Port-Franc 20; Rue de Genève 33 | Nov 2009 | 2007 | |
| Regensdorf | Althardstrasse 30 | Dec 2001 | 1976 |
Zurich Albulastrasse; Hohlstrasse Apr 2010 1896/1928 48,200 0.0 0.0 0.0 0.0
10 Development Properties (Commercial properties) 211,704 228,302 4.3 9,168 42.2 27.3
¹ Target gross yield as at reporting date 30 June 2015 as % of market value
² Vacancy rate as % of target rental income
| Fair value Acquisition costs Gross yield Target rental revenues Vacancy rate as at |
|
|---|---|
| in TCHF in TCHF in %¹ in TCHF 30.06.2015 in %² |
|
| 12,590 5.8 725 |
|
| 19,380 9.6 1,868 |
|
| 12,260 7.1 865 |
|
| 17,460 6.4 1,115 |
|
| 4,974 5.4 268 |
|
| 15,690 6.2 977 |
|
| 13,280 6.3 834 |
|
| 19,890 7.5 1,498 |
|
| 20,800 4.4 917 |
|
| 12,410 5.5 686 |
|
| 92,190 6.4 5,915 |
|
| 57,780 5.6 3,225 |
|
| 20,940 6.6 1,382 |
|
| 48,650 4.9 2,395 |
|
| 14,610 6.7 972 |
|
| 15,220 5.9 897 |
|
| 126,450 5.2 6,600 |
|
| 1,361,801 1,198,358 5.9 80,040 |
|
| 18,250 0.0 0.0 |
|
| 18,740 0.0 0.0 |
|
| 63,730 6.2 3,973 |
|
| 3,540 11.4 403 |
|
| 3,416 9.4 321 |
|
| 976 10.5 102 |
|
| 932 3.9 36 |
|
| 39,570 7.1 2,791 |
|
| 14,350 10.7 1,542 |
|
| 48,200 0.0 0.0 |
|
| Location | Address | Ownership | Site area in m² | Register of |
|---|---|---|---|---|
| polluted sites | ||||
| Aarau | Bahnhofstrasse 102 (Mediapark) | sole ownership | 5,675 | no |
| Aarau | Industriestrasse 28; Torfeldstrasse Parkhaus | sole ownership | 13,727 | yes (insignificant) |
| Aarau | Industriestrasse 20 (Polygon) | sole ownership | 3,840 | yes (Code D)³ |
| Aesch | Pfeffingerring 201 | sole ownership | 16,034 | no details |
| Affoltern am Albis | Obstgartenstrasse 9; Alte Obfelderstrasse 27/29 | sole ownership | 3,537 | no |
| Brugg | Bahnhofstrasse 11 | condo (773/1000) | 2,726 | no |
| Dierikon | Pilatusstrasse 2 | sole ownership | 4,397 | no |
| Dübendorf | Sonnentalstrasse 5 | condo (930/1000) | 4,368 | yes (code D)³ |
| Dübendorf | Zürichstrasse 98 | sole ownership | 9,809 | yes (petrol station) |
| Horgen | Seestrasse 80 | sole ownership | 3,483 | no |
| Horgen | Seestrasse 82 | sole ownership | 0 | no |
| Kreuzlingen | Lengwilerstrasse 2 | sole ownership | 6,993 | no |
| Kreuzlingen | Leubernstrasse 3; Bottighoferstrasse 1 | sole ownership | 25,530 | no |
| Kreuzlingen | Romanshornerstrasse 126 | sole ownership | 2,214 | no |
| Kriens | Sternmatt 6 | sole ownership | 19,351 | no |
| Lausanne | Avenue d'Ouchy 4 – 6 (Administration) | sole ownership | 12,609 | yes⁷ |
| Lausanne | Flonplex | sole ownership | 1,953 | yes⁸ |
| Lausanne | Parking du Centre | sole ownership | 5,065 | yes⁸ |
| Lausanne | Place de la Gare 4 | sole ownership | 630 | no |
| Lausanne | Place de la Navigation 4 – 6 | sole ownership | 567 | yes⁴ |
| Lausanne | Place de l'Europe 6 | sole ownership | 369 | yes⁴ |
| Lausanne | Place de l'Europe 7 | sole ownership | 391 | yes⁴ |
| Lausanne | Place de l'Europe 8 | sole ownership | 1,035 | yes⁴ |
| Lausanne | Place de l'Europe 9 | sole ownership | 975 | yes⁴ |
| Lausanne | Rue de Genève 2/4/6/8 | sole ownership | 2,260 | yes⁴ |
| Lausanne | Rue de Genève 7 | sole ownership | 3,343 | yes⁴ |
| Lausanne | Rue de Genève 17 | sole ownership | 2,312 | yes⁴ |
| Lausanne | Rue de Genève 23 | sole ownership | 636 | yes⁶ |
| Lausanne | Rue de la Vigie 3 | sole ownership | 972 | yes⁷ |
| Lausanne | Rue de la Vigie 5 | sole ownership | 852 | yes⁷ |
| Lausanne | Rue des Côtes-de-Montbenon 6 | sole ownership | 510 | yes⁴ |
| Lausanne | Rue des Côtes-de-Montbenon 8/10 | sole ownership | 587 | yes⁴ |
| Lausanne | Rue des Côtes-de-Montbenon 12 | sole ownership | 499 | yes⁷ |
| Lausanne | Rue des Côtes-de-Montbenon 16 | sole ownership | 850 | yes⁴ |
| Lausanne | Rue des Côtes-de-Montbenon 20 – 24 | sole ownership | 2,602 | yes |
| Lausanne | Rue des Côtes-de-Montbenon 26 | sole ownership | 867 | yes⁸ |
| Lausanne | Rue des Côtes-de-Montbenon 28/30 | sole ownership | 1,068 | yes⁷ |
| Lausanne | Rue du Port-Franc 9 | sole ownership | 2,733 | yes⁶ |
| Lausanne | Rue du Port-Franc 11 | sole ownership | 612 | yes⁵ |
| Lausanne | Rue du Port-Franc 17 | sole ownership | 776 | yes⁵ |
| Lausanne | Rue du Port-Franc 22; Rue de la Vigie 1 | sole ownership | 1,999 | yes⁵ |
| Lausanne | Voie du Chariot 3 | sole ownership | 500 | yes⁵ |
| Lausanne | Voie du Chariot 4/6 | sole ownership | 2,614 | yes⁵ |
| Lausanne | Voie du Chariot 5/7 | sole ownership | 1,042 | yes⁵ |
| Lucerne | Alpenstrasse 9 | sole ownership | 569 | no |
³ Code D: clarification necessary in the context of building projects
⁴ Site pollution unlikely – the property must be maintained in accordance with the design plan ("Gestaltungsplan") and has been subject to comprehensive renovation in recent years
⁵ Site pollution eliminated – property rebuilt in recent years
| Other | Residential | Commercial space | Sales space | Office space | Total rentable | Property |
|---|---|---|---|---|---|---|
| in % | space in % | in % | in % | in % | area in m² | description⁹ |
| 25.4 | 1.4 | 8.6 | 0.0 | 64.6 | 13,525 | com |
| 0.0 | 0.0 | 100.0 | 0.0 | 0.0 | 24,267 | com |
| 8.6 | 0.0 | 0.0 | 0.0 | 91.4 | 4,465 | com |
| 8.7 | 0.0 | 63.0 | 0.0 | 28.3 | 14,219 | com |
| 7.0 | 93.0 | 0.0 | 0.0 | 0.0 | 10,625 | com |
| 11.7 | 0.0 | 21.1 | 33.8 | 33.4 | 4,023 | com |
| 8.7 | 0.0 | 15.1 | 15.8 | 60.4 | 4,386 | com |
| 12.0 | 0.0 | 64.5 | 0.0 | 23.5 | 8,768 | com |
| 25.8 | 1.1 | 26.1 | 17.4 | 29.6 | 9,846 | com |
| 4.8 | 0.0 | 19.0 | 0.0 | 76.2 | 2,151 | com |
| 100.0 | 0.0 | 0.0 | 0.0 | 0.0 | 64 | car park |
| 33.5 | 0.0 | 0.0 | 66.5 | 0.0 | 1,348 | com |
| 1.8 | 0.0 | 0.0 | 89.4 | 8.8 | 17,821 | com |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | building right |
| 20.5 | 1.2 | 41.9 | 4.6 | 31.8 | 21,152 | com |
| 3.5 | 0.0 | 0.0 | 0.0 | 96.5 | 7,925 | com |
| 100.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,953 | building right |
| 100.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6,526 | building right |
| 31.5 | 0.0 | 0.0 | 0.0 | 68.5 | 4,769 | com |
| 100.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2,760 | com – hotel |
| 100.0 | 0.0 | 0.0 | 0.0 | 0.0 | 902 | com – hotel |
| 12.0 | 0.0 | 0.0 | 21.2 | 66.8 | 1,441 | com |
| 0.0 | 0.0 | 0.0 | 22.2 | 77.8 | 1,656 | com |
| 14.3 0.0 |
0.0 | 0.0 | 36.2 | 49.5 | 3,512 | com |
| 0.0 | 0.0 | 91.4 | 8.6 | 4,679 | com | |
| 13.0 15.3 |
20.7 | 0.0 | 26.2 | 40.1 | 5,311 | com – share investment prop. |
| 0.0 0.0 |
3.0 0.0 |
33.5 0.0 |
48.2 0.0 |
7,116 2,104 |
com com |
|
| 100.0 | 0.0 | 8.8 | 0.0 | 53.9 | 3,172 | com |
| 37.3 35.6 |
0.0 | 0.0 | 0.0 | 64.4 | 3,361 | com |
| 17.8 | 0.0 | 0.0 | 19.7 | 62.5 | 2,193 | com |
| 23.7 | 0.0 | 0.0 | 0.0 | 76.3 | 2,126 | com |
| 10.5 | 0.0 | 21.4 | 22.1 | 46.0 | 935 | com |
| 8.4 | 29.8 | 0.0 | 0.0 | 61.8 | 943 | com |
| 80.0 | 0.0 | 0.0 | 0.0 | 20.0 | 7,562 | com |
| 100.0 | 0.0 | 0.0 | 0.0 | 0.0 | 867 | building right |
| 100.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,068 | building right |
| 15.5 | 0.0 | 0.0 | 21.7 | 62.8 | 1,728 | com |
| 41.5 | 0.0 | 0.0 | 17.7 | 40.8 | 1,973 | com |
| 17.2 | 25.0 | 0.0 | 0.0 | 57.8 | 2,132 | com |
| 20.3 | 0.0 | 0.0 | 0.0 | 79.7 | 3,806 | com |
| 9.3 | 0.0 | 0.0 | 17.3 | 73.4 | 2,278 | com |
| 0.0 | 0.0 | 0.0 | 67.7 | 32.3 | 5,452 | com |
| 13.4 | 15.7 | 0.0 | 15.6 | 55.3 | 4,914 | com |
| 64.6 | 0.0 | 13.1 | 12.6 | 1,986 | res+com |
⁶ Site pollution suspected but no measures expected – property must be maintained in accordance with the design plan ("Gestaltungsplan")
⁷ Site pollution suspected, measures required in new-build plans
⁸ Building-right plot on which new-build projects have been completed in recent years
⁹ Com = commercial; Res = residential
| Location | Adresse | Ownership | Site area in m² | Register of |
|---|---|---|---|---|
| polluted sites | ||||
| Neuhausen | Victor von Bruns-Strasse 19 | sole ownership | 1,596 | no |
| Regensdorf | Althardstrasse 10 | sole ownership | 7,714 | no |
| Renens | Chemin de la Rueyre 116/118 | sole ownership | 4,503 | no |
| St.Gallen | Schochengasse 6 | sole ownership | 1,316 | no |
| St.Gallen | St. Leonhardstrasse 22 | sole ownership | 219 | no |
| St.Gallen | Wassergasse 42/44 | condo (867/1000) | 1,714 | no |
| St.Gallen | Wassergasse 50/52 | sole ownership | 1,373 | no |
| Winterthur | Industriestrasse 26 | sole ownership | 3,635 | yes (code D)³ |
| Zurich | Bahnhofplatz 4 | sole ownership | 189 | yes |
| Zurich | Friedaustrasse 17 | sole ownership | 869 | no |
| Zurich | Friesenbergstrasse 75; Im Tiergarten 7 | sole ownership | 11,532 | no |
| Zurich | Hardturmstrasse 3/3a/3b (Mobimo-Hochhaus) | sole ownership | 2,151 | yes |
| Zurich | Rautistrasse 12 | sole ownership | 1,894 | yes (petrol station) |
| Zurich | Stauffacherstrasse 41 | sole ownership | 1,405 | no |
| Zurich | Thurgauerstrasse 23; Siewerdtstrasse 25 | sole ownership | 2,657 | no |
| Zurich | Treichlerstrasse 10; Dolderstrasse 16 | sole ownership | 1,139 | no |
| Zurich | Turbinenstrasse 18 (Mobimo Tower Hotel) | sole ownership | 5,808 | no |
| 62 | Commercial investment properties | 223,195 | ||
| Aarau | Site 2 (Torfeld Süd) | sole ownership | 18,526 | yes (insignificant) |
| Kriens | Mattenhof I | sole ownership | 15,792 | no |
| Lausanne | Avenue d'Ouchy 4 – 6 | sole ownership | 0 | yes⁷ |
| Lausanne | Rue de Genève 19 | sole ownership | 2,733 | yes⁶ |
| Lausanne | Rue de Genève 21 | sole ownership | 2,524 | yes⁶ |
| Lausanne | Rue des Côtes-de-Montbenon 1/3/5 | sole ownership | 1,835 | yes⁷ |
| Lausanne | Rue des Côtes-de-Montbenon 14 | sole ownership | 647 | yes⁷ |
| Lausanne | Rue du Port-Franc 20; Rue de Genève 33 | sole ownership | 2,000 | yes⁵ |
| Regensdorf | Althardstrasse 30 | sole ownership | 9,355 | no |
| Zurich | Albulastrasse; Hohlstrasse | sole ownership | 10,266 | yes |
10 Development Properties (Commercial properties) 63,678 56,248 32.0 14.1 25.6 0.5 27.8
³ Code D: clarification necessary in the context of building projects
⁵ Site pollution eliminated – property rebuilt in recent years
⁶ Site pollution suspected but no measures expected – property must be maintained in accordance with the design plan ("Gestaltungsplan")
| Property | Total rentable | Office space | Sales space | Commercial space | Residential | Other |
|---|---|---|---|---|---|---|
| description⁹ | area in m² | in % | in % | in % | space in % | in % |
| com | 2,806 | 93.8 | 0.0 | 0.0 | 0.0 | 6.2 |
| com | 13,534 | 39.2 | 28.6 | 7.5 | 0.0 | 24.7 |
| com | 4,341 | 68.8 | 0.0 | 0.0 | 0.0 | 31.2 |
| com | 4,460 | 95.4 | 0.0 | 0.0 | 0.0 | 4.6 |
| com | 1,090 | 79.1 | 12.8 | 0.0 | 0.0 | 8.1 |
| com | 3,958 | 80.4 | 0.0 | 0.0 | 9.4 | 10.2 |
| com | 3,554 | 72.3 | 0.0 | 0.0 | 0.0 | 27.7 |
| com | 11,294 | 64.5 | 0.8 | 20.4 | 0.0 | 14.3 |
| com | 758 | 63.5 | 27.8 | 0.0 | 0.0 | 8.7 |
| com | 2,588 | 56.6 | 0.0 | 12.0 | 10.1 | 21.3 |
| com | 22,568 | 75.2 | 3.3 | 0.0 | 0.0 | 21.5 |
| com | 8,226 | 94.4 | 0.0 | 0.0 | 0.0 | 5.6 |
| com | 6,090 | 73.4 | 15.2 | 1.8 | 1.3 | 8.3 |
| com | 6,755 | 60.6 | 1.0 | 0.0 | 0.0 | 38.4 |
| com | 3,901 | 59.1 | 6.8 | 6.9 | 0.0 | 27.2 |
| com | 2,675 | 67.3 | 0.0 | 0.0 | 7.1 | 25.6 |
| com – hotel | 22,429 | 0.0 | 0.0 | 0.0 | 0.0 | 100.0 |
| 354,837 | 41.4 | 12.5 | 16.4 | 4.3 | ||
| com | 0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| land | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| com | 25,416 | 20.9 | 15.2 | 47.8 | 0.0 | 16.1 |
| com | 3,548 | 39.4 | 17.2 | 0.0 | 0.0 | 43.4 |
| com | 3,572 | 40.0 | 16.9 | 0.0 | 0.0 | 43.1 |
| com | 586 | 0.0 | 0.0 | 70.5 | 0.0 | 29.5 |
| com | 640 | 0.0 | 0.0 | 0.0 | 0.0 | 100.0 |
| com | 9,949 | 31.8 | 28.7 | 0.0 | 0.0 | |
| com | 12,537 | 53.6 | 0.0 | 14.7 | 2.3 | 29.4 |
| com | 0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| 56,248 | 32.0 | 14.1 | 25.6 | 0.5 | 27.8 |
⁷ Site pollution suspected, measures required in new-build plans
⁹ Com = commercial; Res = residential
| Location | Address | Acquired | Built | Year |
|---|---|---|---|---|
| renovated | ||||
| Affoltern am Albis | Alte Obfelderstrasse 31 – 35 | Aug 2011 | 2013 | |
| Bergdietikon | Baltenschwilerstrasse 3/5/7/9/11/13/15/17 | Oct 2007 | 1973/1980 | 1992/2007 |
| Binz | Zürichstrasse 244/246 | Nov 2005 | 1966 | 1997/2001 |
| Lausanne | Avenue d'Ouchy 70 | Nov 2009 | 1906 | 2004 |
| Lausanne | Avenue d'Ouchy 72/74 | Nov 2009 | 1907 | |
| Lausanne | Avenue d'Ouchy 76 | Nov 2009 | 1907 | 2004 |
| Lausanne | Avenue Edouard Dapples 9/13/15/15a | Apr 2013 | 1925/1926 | |
| Lausanne | Place de la Navigation 2 | Nov 2009 | 1895 | 2004 |
| Lausanne | Rue Beau-Séjour 8 | Nov 2009 | 2011 | |
| Lausanne | Rue des Fontenailles 1 | Nov 2009/Apr 2013 | 1910/1963 | 1993 |
| Münchwilen | Buchenacker 22/24/26/28; Unterer Buchenacker 7 | Jun 2007 | 1994/1995 | |
| Opfikon-Glattbrugg | Farmanstrasse 47/49 | Dec 2010 | 2009 | |
| Rheinfelden | Rütteliweg 8; Spitalhalde 40 | Sep 2006 | 1972 | 2004 |
| St.Gallen | Teufenerstrasse 15 | Dec 2006 | 1900 | 2005 |
| Wängi | Brühlwiesenstrasse 11a/11b/15a/15b/19a/19b | Jun 2007 | 1984/1988 | |
| Zurich | Katzenbachstrasse 221 – 231 | Oct 2004/Feb 2005 | 2009 | |
| Zurich | Katzenbachstrasse 239 | Mar 2008 | 1969 | |
| Zurich | Manessestrasse 190/192; Staffelstrasse 1/3/5 | Dec 2005 | 2012 | |
| Zurich | Turbinenstrasse 22 – 32 | Dec 2010 | 2013 | |
| Address | Ownership | Site area in m² | Register of polluted sites |
|---|---|---|---|
| Alte Obfelderstrasse 31 – 35 | sole ownership | 5305 | no |
| Baltenschwilerstrasse 3/5/7/9/11/13/15/17 | sole ownership | 11,330 | no |
| Zürichstrasse 244/246 | sole ownership | 4,025 | no |
| Avenue d'Ouchy 70 | sole ownership | 478 | yes⁴ |
| Avenue d'Ouchy 72/74 | easement | n/a | yes⁴ |
| Avenue d'Ouchy 76 | sole ownership | 738 | yes⁴ |
| Avenue Edouard Dapples 9/13/15/15a | sole ownership | 5,246 | no |
| Place de la Navigation 2 | sole ownership | 254 | yes⁴ |
| Rue Beau-Séjour 8 | sole ownership | 3,827 | yes⁵ |
| Rue des Fontenailles 1 | sole ownership | 853 | no |
| Buchenacker 22/24/26/28; Unterer Buchenacker 7 | sole ownership | 5,740 | no |
| Farmanstrasse 47/49 | sole ownership | 3,840 | no |
| Rütteliweg 8; Spitalhalde 40 | sole ownership | 14,817 | no |
| Teufenerstrasse 15 | sole ownership | 658 | no |
| Brühlwiesenstrasse 11a/11b/15a/15b/19a/19b | sole ownership | 7,413 | no |
| Katzenbachstrasse 221 – 231 | sole ownership | 6,137 | no |
| Katzenbachstrasse 239 | sole ownership | 1,987 | no |
| Manessestrasse 190/192; Staffelstrasse 1/3/5 | sole ownership | 2,345 | no |
| Turbinenstrasse 22 – 32 | sole ownership | 7,431 | no |
19 Residential investment properties 82,424 80,665 17 149 277 288 54 785 6.2
¹ Target gross yield as at reporting date 30 June 2015 as % of market value
² Vacancy rate as % of target rental income
⁴ Site pollution unlikely – the property must be maintained in accordance with the design plan ("Gestaltungsplan") and has been subject to comprehensive renovation in recent years
| Fair value Acquisition costs Gross yield Target rental revenues Vacancy rate as at |
Vacant area as at |
|---|---|
| in TCHF in TCHF in %¹ in TCHF 30.06.2015 in %² |
30.06.2015 in % |
| 29,920 4.2 1,250 2.9 |
2.5 |
| 23,493 4.3 999 6.7 |
6.5 |
| 11,200 4.4 495 5.7 |
3.6 |
| 5,190 5.4 281 0.0 |
0.0 |
| 2,727 5.4 146 0.0 |
0.0 |
| 14,310 4.6 661 0.0 |
0.0 |
| 20,470 4.7 956 0.2 |
0.2 |
| 5,908 5.0 296 0.0 |
0.0 |
| 84,890 4.9 4,145 0.2 |
2.2 |
| 3,460 5.6 194 10.6 |
9.8 |
| 14,389 5.4 778 2.5 |
1.9 |
| 25,710 4.2 1,076 3.6 |
2.8 |
| 18,710 5.8 1,084 4.1 |
1.4 |
| 4,171 4.5 187 1.8 |
4.3 |
| 12,957 5.6 727 5.3 |
4.8 |
| 52,190 4.5 2,354 6.4 |
5.6 |
| 6,102 4.9 300 3.6 |
0.0 |
| 55,210 4.6 2,542 2.5 |
2.1 |
| 92,990 4.5 4,225 20.9 |
19.6 |
| 483,997 390,025 4.7 22,696 6.2 |
5.0 |
| Property | Total | 1–1½- | 2–2½- | 3–3½- | 4–4½- | 5 or more | Total | Other forms |
|---|---|---|---|---|---|---|---|---|
| description⁹ | rentable | room | room | room | room | room | apartments | of use in % |
| area in m² | apartments | apartments | apartments | apartments | apartments | |||
| res | 4,706 | 0 | 1 | 15 | 26 | 0 | 42 | 0.8 |
| 3 res | 5,226 | 0 | 8 | 18 | 28 | 0 | 54 | 6.0 |
| res | 2,580 | 0 | 6 | 12 | 12 | 0 | 30 | 4.5 |
| res+com | 1,122 | 0 | 0 | 5 | 1 | 4 | 10 | 6.9 |
| res | 1,073 | 0 | 6 | 3 | 3 | 0 | 12 | 0.0 |
| res+com | 2,536 | 0 | 0 | 0 | 1 | 9 | 10 | 27.6 |
| res | 4,959 | 0 | 1 | 2 | 28 | 17 | 48 | 2.0 |
| res+com | 1,313 | 0 | 2 | 0 | 2 | 4 | 8 | 11.3 |
| res | 10,271 | 0 | 19 | 55 | 16 | 11 | 101 | 3.2 |
| res | 1,051 | 1 | 0 | 0 | 4 | 4 | 9 | 9.8 |
| 3 res | 4,367 | 0 | 4 | 20 | 20 | 0 | 44 | 4.9 |
| 7 res | 3,609 | 1 | 13 | 16 | 9 | 0 | 39 | 0.4 |
| res | 5,588 | 8 | 30 | 0 | 46 | 0 | 84 | 0.5 |
| res+com | 1,598 | 1 | 2 | 1 | 7 | 0 | 11 | 30.1 |
| 3 res | 4,439 | 0 | 6 | 21 | 21 | 0 | 48 | 2.1 |
| res | 7,948 | 0 | 5 | 32 | 27 | 5 | 69 | 4.1 |
| res | 1,589 | 0 | 5 | 8 | 5 | 0 | 18 | 0.0 |
| res | 6,583 | 0 | 11 | 21 | 20 | 0 | 52 | 10.0 |
| res | 10,107 | 6 | 30 | 48 | 12 | 0 | 96 | 12.8 |
| 80,665 | 17 | 149 | 277 | 288 | 54 | 785 | 6.2 |
⁵ Site pollution eliminated – property rebuilt in recent years
⁹ Com = commercial; Res = residential
| Location | Address | Ownership | Acquired | Built |
|---|---|---|---|---|
| Horgen | Seestrasse 93 (Grob-Areal) | sole ownership | Nov 2005 | 1956/2017 |
| Lausanne | Rue Voltaire 2 – 12 | sole ownership | Oct 2012 | 2015 |
| Regensdorf | Schulstrasse 95/101/107/115; Riedthofstrasse 55/63; | sole ownership | Jun 2007 | 2015 |
| Feldblumenstrasse 43 | ||||
| Zurich | Letzigraben 134 – 136 | sole ownership | Sep 2006 | 1958/1975/2016 |
| 4 | Properties under construction |
All of the above investment properties are in the construction phase. Completion of the properties in Lausanne, Rue Voltaire 2 – 12 and Regensdorf, Schulstrasse 95 is scheduled during 2015; construction of the properties in Zurich, Letzigraben 134 – 136 and Horgen, Seestrasse 93 (Grob-Areal) is planned for 2016 and 2017, respectively.
| Location | Address | Ownership | Acquired | Built |
|---|---|---|---|---|
| Aarau | Buchserstrasse 27 | sole ownership | Oct 2006 | 1885 |
| Küsnacht | Seestrasse 59 | sole ownership | Sep 2002 | 2006 |
| Lausanne | Rue de Genève 7 | sole ownership | Nov 2009 | 1932 |
| Lausanne | Rue des Côtes-de-Montbenon 16 | sole ownership | Nov 2009 | 1912 |
| 4 | Properties |
| Location | Address | Ownership | Acquired | Built | |
|---|---|---|---|---|---|
| Lausanne | Flonplex | co-ownership 40% | Nov 2009 | 2003 | |
| Lausanne | Parking du Centre | co-ownership 50% | Nov 2009 | 2002 | |
| Lausanne | Parking Saint-François | co-ownership 26,5% | Nov 2009 | 1959 | |
| 3 | Properties |
⁴ Site pollution unlikely – the property must be maintained in accordance with the design plan ("Gestaltungsplan") and has been subject to comprehensive renovation in recent years
⁵ Site pollution eliminated – property rebuilt in recent years
| in TCHF in m² polluted sites property⁹ Nov 2005 1956/2017 28,080 10,542 yes com Oct 2012 2015 57,210 4,743 no res Jun 2007 2015 48,230 16,656 no res Sep 2006 1958/1975/2016 31,610 5,003 yes com |
Total rentable |
|---|---|
| area in m² | |
| 16,660 | |
| 8,372 | |
| 8,716 | |
| 6,843 | |
| 165,130 36,944 |
40,591 |
| Total rentable | Description of | Register of | Site area | Carrying amount | Year renovated |
|---|---|---|---|---|---|
| area in m² | property⁹ | polluted sites | in m² | in TCHF | |
| 399 | own-use | yes (insignificant) | 985 | 730 | |
| 2,046 | com | no | 2,125 | 10,900 | |
| 632 | com-share own-use | yes⁴ | 3,343 | 3,428 | 1992/2011 |
| 170 | com-share own-use | yes⁴ | 850 | 579 | 2007 |
| 3,247 | 7,303 | 15,637 |
| Ownership Acquired Built |
Fair value | Site area | Register of | Description of | Total rentable |
|---|---|---|---|---|---|
| in TCHF | in m² | polluted sites | property⁹ | area in m² | |
| co-ownership 40% Nov 2009 2003 |
9,228 | 0 | yes⁵ | multiplex cinema | 5,256 |
| co-ownership 50% Nov 2009 2002 |
28,890 | 0 | yes⁵ | car park | 0 |
| co-ownership 26,5% Nov 2009 1959 |
2,325 | 0 | yes⁷ | car park | 0 |
| 40,443 | 5,256 |
⁷ Site pollution suspected, measures required in new-build plans
⁹ Com = commercial; Res = residential
We have been engaged to review the accompanying consolidated statement of balance sheet of Mobimo Holding AG as at 30 June 2015 and the related consolidated statements of income, comprehensive income, changes in equity and cash flows for the six-month period then ended, and selected explanatory notes (the consolidated interim financial information) on pages 18 to 51. The Board of Directors is responsible for the preparation and presentation of this consolidated interim financial information in accordance with International Accounting Standard 34 Interim Financial Reporting and article 17 of the Directive on Financial Reporting (Directive Financial Reporting, DFR) issued by the SIX Swiss Exchange. Our responsibility is to express a conclusion on this consolidated interim financial information based on our review.
We conducted our review in accordance with the International Standard on Review Engagements 2410, Review of Interim Financial Information Performed by the Independent Auditor of the Entity. A review of interim financial information consists of making inquiries, 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 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.
Based on our review, nothing has come to our attention that causes us to believe that the accompanying consolidated interim financial information as at 30 June 2015 is not prepared, in all material respects, in accordance with International Accounting Standard 34 Interim Financial Reporting and article 17 of the Directive on Financial Reporting (Directive Financial Reporting, DFR) issued by the SIX Swiss Exchange.
KPMG AG
Kurt Stocker Reto Kaufmann Licensed Audit Expert Licensed Audit Expert
Lucerne, 30 July 2015
Half-Year Report 2015 53
In this section, the Mobimo Group reports its key performance measures in accordance with the Best Practices Recommendations of the EPRA Reporting and Accounting Committee. The European Public Real Estate Association is an association of leading European property companies and is a partner of the FTSE EPRA/NAREIT index family, which added the Mobimo Holding AG share as one of its components on 20 June 2011. The figures published elsewhere by Mobimo on NAV, net initial yield and vacancy rates may deviate from the EPRA figures set out below, as Mobimo does not, for example, include the market value of trading properties, which are accounted for at cost, and bases its calculations on effective rents. However, when calculating earnings per share Mobimo does take account of gains on the sale of trading and investment properties.
| A EPRA Earnings & EPRA Earnings Per Share | First half of 2015 | First half of 2014 |
|---|---|---|
| Earnings as per IFRS income statement | 35,560 | 19,703 |
| (i) Changes in value of investment properties, development properties held for investment and other interests |
–9,728 | –7,242 |
| (ii) Profits or losses on disposal of investment properties, development properties held for investment and other |
–15,809 | –2,321 |
| interests | ||
| (iii) Profit on sale of trading properties and services adjusted |
5,362 | 8,097 |
| (iv) Tax on profits or losses on disposals |
1,869 | –1,274 |
| (v) Negative goodwill/goodwill impairment |
n/a | n/a |
| (vi) Changes in fair value of financial instruments and asscociated close-out costs |
2,980 | 1,106 |
| (vii) Acquisition costs on share deals and non-controlling joint venture interests |
n/a | n/a |
| (viii) Deferred tax in respect of EPRA adjustments |
1,485 | 1,350 |
| (ix) Adjustments to positions (i) to (viii) in respect of joint ventures |
0 | 0 |
| (x) Non-controlling interests in respect of the above |
116 | 374 |
| EPRA Earnings | 21,835 | 19,794 |
| Average number of shares outstanding | 6,215,287 | 6,212,983 |
| EPRA Earnings Per Share | 3.51 | 3.19 |
| B EPRA Net Asset Value | 30.06.2015 | 31.12.2014 |
| NAV as per consolidated financial statements | 1,193,089 | 1,217,938 |
|---|---|---|
| Effect of exercise of options, convertibles and other equity instruments | 0 | 46 |
| Diluted NAV after the exercise of options, convertibles and other equity instruments | 1,193,089 | 1,217,984 |
| Include | ||
| (i.a) Revaluation of investment properties (if IAS 40 cost model is used) |
n/a | n/a |
| (i.b) Revaluation of investment property under construction (IPUC) (if IAS 40 cost model is used) |
n/a | n/a |
| (i.c) Revaluation of other non-current investments (owner-occupied properties and joint ventures) |
24,048 | 11,562 |
| (ii) Revaluation of tenant leases held as finance leases |
n/a | n/a |
| (iii) Revaluation of trading properties |
39,763 | 33,375 |
| Exclude | ||
| (iv) Fair value of financial instruments |
36,608 | 32,385 |
| (v.a) Deferred tax |
126,575 | 124,779 |
| (v.b) Goodwill as a result of deferred tax |
n/a | n/a |
| Adjustments to (i) to (v) in respect of joint venture interests | 3,586 | 3,830 |
| EPRA NAV | 1,423,669 | 1,423,916 |
| Diluted No. of shares outstanding | 6,216,953 | 6,216,585 |
| EPRA NAV per share | 229.00 | 229.05 |
| C Triple Net Asset Value (NNNAV) | 30.06.2015 | 31.12.2014 |
|---|---|---|
| EPRA NAV | 1,423,669 | 1,423,916 |
| (i) Fair value of derivative financial instruments |
–36,608 | –32,385 |
| (ii) Fair value of financial liabilities |
–149,611 | –101,978 |
| (iii) Deferred tax |
–126,938 | –125,335 |
| EPRA NNNAV | 1,110,512 | 1,164,218 |
| Diluted No. of shares outstanding | 6,216,953 | 6,216,585 |
| EPRA NNNAV per share | 178.63 | 187.28 |
| D EPRA Net Initial Yield | 30.06.2015 | 31.12.2014 |
| Investment properties –wholly owned | 2,222,632 | 2,248,434 |
| Investment properties – share of joint ventures/funds | 38,118 | 37,444 |
| Trading property | 229,404 | 205,243 |
| Less developments | –479,724 | –434,612 |
| Completed property portfolio | 2,010,430 | 2,056,509 |
| Allowance for estimated purchasers' costs | 0 | 0 |
| Gross up completed property portfolio valuation | 2,010,430 | 2,056,509 |
| Annualised cash passing rental income | 106,704 | 107,380 |
| Direct cost of investment properties | –15,297 | –15,598 |
| Annualised net rents | 91,407 | 91,782 |
| Add: additional notional rent expiration of rent free periods or other lease incentives | 0 | 0 |
| Topped-up net annualised rent | 91,407 | 91,782 |
| EPRA net initial yield | 4.5 % | 4.5 % |
| EPRA "topped-up" net initial yield | 4.5 % | 4.5 % |
| E EPRA Vacancy Rate | 30.06.2015 | 31.12.2014 |
| Estimated rental income potential from vacant space | 5,238 | 5,660 |
| Estimated rental income from overall portfolio | 102,736 | 103,919 |
| EPRA vacancy rate | 5.1 % | 5.4 % |
The EPRA figures are based on the EPRA key performance measures, which can be found at www.epra.com.
| Share information as at 30 June (previous years as at 31 December) | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|
| Share capital (in TCHF) | 180,327 | 180,282 | 180,220 | 180,058 | 178,933 |
| No. of registered shares issued | 6,218,170 | 6,216,606 | 6,214,478 | 6,208,913 | 6,170,098 |
| Of which treasury shares | 1,217 | 1,623 | 2,148 | 8,744 | 1,747 |
| Nominal value per registered share (in CHF) | 29 | 29 | 29 | 29 | 29 |
| No. of registered shares outstanding | 6,216,953 | 6,214,983 | 6,212,330 | 6,200,169 | 6,168,351 |
| Ratios in CHF as at 30 June | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|
| Earnings per share | 5.72 | 3.17 | 6.66 | 6.40 | 6.72 |
| Earnings per share not including revaluation | 4.57 | 2.24 | 3.81 | 3.64 | 4.29 |
| NAV per share, after options and convertible bond | 191.91 | 191.03 | 193.51 | 188.44 | 188.28 |
| High | 229.40 | 198.00 | 213.60 | 221.10 | 213.09 |
| Low | 190.50 | 184.90 | 186.50 | 194.42 | 178.13 |
| Half-year-end price | 190.50 | 188.00 | 192.20 | 219.10 | 206.55 |
| Average no. of shares traded per day | 12,387 | 9,657 | 12,476 | 9,307 | 8,646 |
| Market capitalisation at year-end (in CHF million) | 1,184,6 | 1,168,7 | 1,194,4 | 1,360,2 | 1,117,8 |
Source: SIX Swiss Exchange
The registered shares of Mobimo Holding AG are traded on the SIX Swiss Exchange in Zurich and are listed in accordance with the Standard for Real Estate Companies. Code: MOBN/Swiss security no.: 1110887/ISIN-Code: CH0011108872/Bloomberg: MOBN SW Equity/Reuters: MOBN.S. The latest stock market data can be found at www.mobimo.ch
Relative share price performance of Mobimo compared to the SPI and Real Estate Index between 1 January 2008 and 30 June 2015.
Source: SIX Swiss Exchange and Bloomberg (for comparison purposes, the levels of the three indices were set at 100 as at 1 January 2008)
As at 30 June 2015, Mobimo's share price of CHF 190.50 was slightly below the diluted NAV (net asset value) of CHF 191.91. The liquidity of the Mobimo share and the trading volume were positive. An average of 12,387 (first half of 2014: 9,657) shares were traded each day, corresponding to daily turnover averaging around CHF 2.6 million (first half of 2014: CHF 1.8 million). Total turnover in Mobimo shares on the SIX Swiss Exchange in the first half of 2015 came to CHF 319 million (first half of 2014: CHF 224 million).
Source: Bloomberg
Mobimo has issued three bonds that are traded on the SIX Swiss Exchange in Zurich and are listed in accordance with the Standard for Bonds.
MOB13: On 29 October 2013, Mobimo successfully issued a CHF 165 million fixed-rate bond with a coupon of 1.5 % and a five-year term. Code: MOB13/Swiss security no.: 22492349/ISIN-Code: CH0224923497/Bloomberg: MOBN SW/ Reuters: 785VD6.
MOB14: On 19 May 2014, Mobimo successfully issued a CHF 200 million fixed-rate bond with a coupon of 1.625 % and a seven-year term. Code: MOB14/Swiss security no.: 24298406/ISIN-Code: CH0242984067/Bloomberg: MOBN SW/Reuters: 792ZMZ.
MOB141: On 16 September 2014, Mobimo successfully issued a CHF 150 million fixed-rate bond with a coupon of 1.875 % and a ten-year term. Code: MOB14/Swiss security no.: 25237980/ISIN-Code: CH0252379802/Bloomberg: MOBN SW.
Mobimo provides information on its business performance via annual and half-year reports prepared in English, German and French. Price-relevant facts are communicated via ad hoc notices.
Information on our company, the Mobimo share, key dates and answers to commonly asked questions can be found on the website at www.mobimo.ch. The information is updated on an ongoing basis.
To protect the environment, print versions of Mobimo Holding AG's annual and half-year reports are sent out by post only upon request. A summary report on the first half of 2015 will be sent to shareholders.
Mobimo Holding AG Christoph Caviezel, CEO Manuel Itten, CFO Tel. +41 44 397 11 59 [email protected]
Tel.+41 44 809 58 58 [email protected]
Annual General Meeting 2016
29 March 2016, KKL Lucerne
11 February 2016
Rütligasse 1 CH-6000 Lucerne 7 Tel. +41 41 249 49 80 Fax +41 41 249 49 89 www.mobimo.ch
Mobimo Management AG
Mobimo AG Seestrasse 59 CH-8700 Küsnacht Tel. +41 44 397 11 11 Fax +41 44 397 11 12
Mobimo Management SA LO Immeubles SA LO Holding Lausanne-Ouchy SA O4Real SA Rue de Genève 7 CH-1001 Lausanne Tel. +41 21 341 12 12 Fax +41 21 341 12 13
The 2015 Half-Year Report is also available in French and German. Only the German original is legally binding.
Overall responsibility: Mobimo Holding AG
Design and layout: Baldinger & Baldinger AG, Aarau
Photos: Michael Kessler, www.profifoto.ch Vincent Jendly, www.vincentjendly.com
Visualisation: comm ag, www.comm.ag
Investment property under construction Rental apartments
Lausanne, "Petit Mont Riond" Rue Voltaire 2 –12
Trading properties Condominium
Meilen, "Gusto" Feldgüetliweg 143/145
Passion for real estate
Mobimo Holding AG · Rütligasse 1 · CH-6000 Lucerne 7 · Tel. +41 41 249 49 80 · Fax +41 41 249 49 89 · www.mobimo.ch
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.