AI assistant
LENDLEASE GROUP — Interim / Quarterly Report 2012
Feb 19, 2012
65243_rns_2012-02-19_911bbf6b-79e1-4971-9d92-f81f72d9db4a.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer

20 February 2012
The Manager Companies Section ASX Limited
Pages: Eighty (80) Pages
Results for announcement to the market Preliminary Half Year Report
Lend Lease Group today announces its results for the half year ended 31 December 2011.
Attached are the following documents:
- Preliminary Half Year Report (Appendix 4D)
- Half Year Consolidated Financial Report
- − Management Discussion & Analysis of Financial Condition and Results of Operations
- − Portfolio Report
- − Five Year Profile
- − Directors' Report
- − Consolidated Financial Statements
- − Independent Auditor's Review Report
ENDS
For further information please contact:
Sally Cameron Lend Lease Group Tel: 02 9236 6464
Lend Lease Corporation Limited ABN 32 000 226 228 and Lend Lease Responsible Entity Limited ABN 72 122 883 185 AFS Licence 308983 as responsible entity for Lend Lease Trust ABN 39 944 184 773 ARSN 128 052 595
Level 4, 30 The Bond Telephone +61 2 9236 6111 30 Hickson Road Facsimile +61 2 9252 2192

Lend Lease Group
Appendix 4D
Lend Lease Group ('the Group') comprises Lend Lease Corporation Limited ('the Company') ABN 32 000 226 228 and Lend Lease Trust ('LLT') ARSN 128 052 595 the responsible entity of which is Lend Lease Responsible Entity Limited ABN 72 122 883 185
Preliminary Half Year Report for the period ended 31 December 2011 (previous corresponding period being the period ended 31 December 2010)
Results for Announcement to the Market
Profit After Tax
| 6 months | 6 months | ||
|---|---|---|---|
| December | December | ||
| 2011 | 2010 | % | |
| A\$m | A\$m | Change | |
| Revenue | 5,788.4 | 4,318.7 | 34.0 |
| Profit after tax attributable to securityholders | 217.8 | 226.5 | (3.8) |
Stapling arrangement
Shares in the Company and units in LLT are traded as one security under the name of Lend Lease Group on the Australian Securities Exchange ('ASX'). The Company is deemed to control LLT for accounting purposes and therefore LLT is consolidated into the Group's financial report. The issued units of LLT, however, are not owned by the Company and are therefore presented as non controlling interests in the consolidated entity statement of financial position within equity, notwithstanding that the unitholders of LLT are also the shareholders of the Company.
Distributions
| Amount per security |
Franked amount per security |
|
|---|---|---|
| Interim distribution – payable 30 March 2012 | 16.0 cents | 0.0 cents |
The interim distribution is unfranked and sourced from the Conduit Foreign Income ('CFI') account.
The record date for determining entitlement to the interim distribution is 9 March 2012 ('Record Date') and the distribution is payable on 30 March 2012. There were no distributions declared or paid by LLT in respect of the period ended 31 December 2011.
The Group's Distribution Reinvestment Plan ('DRP') was reactivated in February 2011. The last date for receipt of an election notice for participation in the DRP is 8 March 2012. Subject to the rules of the DRP, the issue price is the arithmetic average of the daily volume weighted average price of Lend Lease stapled securities traded (on the Australian Securities Exchange) for the period of nine consecutive business days immediately following the Record Date. Stapled securities issued under the DRP rank equally with all other stapled securities on issue.
Additional Information
| December | June | |
|---|---|---|
| 2011 | 2011 | |
| Net tangible assets per security | A\$4.07 | A\$4.05 |
The remainder of the information requiring disclosure to comply with listing rule 4.2A.3 is contained in the attached December 2011 Management Discussion and Analysis and December 2011 Half Year Consolidated Financial Report.
| Overview 1 | |
|---|---|
| Introduction 1 | |
| Results Summary 1 | |
| Securityholder Returns 3 | |
| Distributions 3 | |
| Group Funding 4 | |
| Cash Flow 4 | |
| Investments 5 | |
| Property Investment Revaluations 5 | |
| Australia 6 Key Financial Results 6 |
|
| Development 6 | |
| Construction 8 | |
| Investment Management 9 | |
| Infrastructure Development 9 | |
| Asia 10 | |
| Key Financial Results 10 | |
| Development 10 | |
| Construction 10 | |
| Investment Management 11 | |
| Europe 12 | |
| Key Financial Results 12 | |
| Development 12 | |
| Construction 13 | |
| Investment Management 13 Infrastructure Development 14 |
|
| Americas 15 | |
| Key Financial Results 15 | |
| Development 15 | |
| Construction 16 | |
| Investment Management 16 | |
| Infrastructure Development 17 | |
| Corporate 18 | |
| Key Financial Results 18 | |
| Group Services 18 | |
| Group Treasury 18 | |
| Appendix 1 – Operating Results by Region Detail 19 | |
| Appendix 2 – Operating Results by Line of Business Detail 20 Appendix 3 – Operating Results by Region Detail in Local Currency 21 |
The following management discussion and analysis is based on the Lend Lease Group (the Group) Consolidated Financial Statements for the half year ended 31 December 2011 and should be read in conjunction with those financial statements. All currency amounts in the MD&A are expressed in Australian dollars unless otherwise specified.
Overview
Introduction
Lend Lease is a leading international property and infrastructure group. The Group has clear priorities and is currently focused on delivery and execution of its major projects, successful integration of the infrastructure business in Australia, disciplined portfolio management and positioning of its offshore businesses for market recovery.
The Group operates a regional management structure focused on four major geographic regions: Australia, Asia, Europe and the Americas. The regional business units operate across four lines of business, as follows:
- The Development business operates in all four major geographic regions and is involved in the development of master-planned urban communities, inner-city mixed-use developments, apartments, retail and the retirement living and aged care sector;
- The Construction business operates in all four major geographic regions providing project management, engineering and construction services;
- The Investment Management business operates in Australia, Asia and Europe and provides real estate investment management, retail property management and asset management services. This business includes the Group's ownership interests in property investments held directly or indirectly through investments in the Group managed funds; and
- The Infrastructure Development business operates in Australia, Europe and the Americas and manages and invests in Public Private Partnership (PPP) projects.
| Results Summary | Revenue | EBITDA | Profit/(Loss) After Tax1,2 | |||
|---|---|---|---|---|---|---|
| December 2011 A\$m |
December 2010 A\$m |
December 2011 A\$m |
December 2010 A\$m |
December 2011 A\$m |
December 2010 A\$m |
|
| Australia | 3,807.2 | 2,223.8 | 272.1 | 186.6 | 207.1 | 136.7 |
| Asia | 379.2 | 166.1 | 37.0 | 21.7 | 28.8 | 15.8 |
| Europe | 643.3 | 851.7 | 49.8 | 97.2 | 43.0 | 94.6 |
| Americas | 969.8 | 1,088.0 | 52.5 | 44.8 | 18.1 | 28.9 |
| Total Operating Businesses | 5,799.5 | 4,329.6 | 411.4 | 350.3 | 297.0 | 276.0 |
| Group Services | 0.4 | 6.3 | (47.2) | (44.4) | (35.8) | (36.0) |
| Group Treasury | 17.8 | 30.8 | (13.1) | (2.8) | (39.2) | (18.3) |
| Group Amortisation | (1.2) | (1.5) | ||||
| Total Corporate | 18.2 | 37.1 | (60.3) | (47.2) | (76.2) | (55.8) |
| Total Operating3 | 5,817.7 | 4,366.7 | 351.1 | 303.1 | 220.8 | 220.2 |
| Property Investment Revaluations | (1.5) | 8.8 | (3.0) | 6.3 | ||
| Total Statutory | 5,817.7 | 4,366.7 | 349.6 | 311.9 | 217.8 | 226.5 |
1 Profit after tax is after adjusting for the profit attributable to non controlling interests of A\$1.6 million (December 2010: A\$0.9 million). 2 The foreign exchange rates applied to the Income Statement for the period to 31 December 2011 are A\$1 = £0.65 (December 2010:
A\$1 = £0.60), A\$1 = US\$1.04 (December 2010: A\$1 = US\$0.96) and A\$1 = S\$1.30 (December 2010: A\$1 = S\$1.25). 3 The Group's Statutory results are prepared in accordance with International Financial Reporting Standards (IFRS). The Operating results are
non-IFRS measures which are used by the Group to measure and assess performance, and make decisions on the allocation of resources. The operating results exclude unrealised property investment revaluation gains and losses. Non-IFRS measures have not been subject to audit or review.
The Group's operating profit after tax for the half year ended 31 December 2011 increased by 0.3% to A\$220.8 million. Operating profit after tax was negatively impacted by foreign exchange movements of A\$4.8 million due to a strengthening of the Australian dollar compared with the prior period.
The Group's statutory profit after tax for the half year ended 31 December 2011 was A\$217.8 million (December 2010: A\$226.5 million), which includes net property investment revaluation losses after tax of A\$3.0 million (December 2010: profit after tax of A\$6.3 million).
Overview
Results Summary
The Group made further progress implementing its strategy in the period, seeing the benefit of earnings from the integration of the infrastructure business in Australia, recycling assets in Australia, Americas and Europe, and continuing to achieve key milestones on the planning, delivery and execution on key development projects in Australia, Asia and Europe.
Australia
In Australia, profit after tax increased by A\$70.4 million to A\$207.1 million primarily due to higher profit from the Construction business, which included the results of the infrastructure business that was acquired on 10 March 2011. The results also include the sale of the New Zealand Retail Portfolio to Lend Lease Real Estate Partners New Zealand Fund (LLREPNZ) and the sale of the Group's equity interest in the South Australian New Schools PPP project.
The Australian business continued to progress its development pipeline. On 8 August 2011, the New South Wales (NSW) Government released the Barangaroo Review. The Review confirmed the planning consent for Barangaroo South and the findings provide improved certainty to enable the A\$6 billion project to proceed on schedule. Planning approvals for the basement and first tower have been granted and construction work commenced in October 2011. Discussions with potential major tenants and capital partners are well advanced.
The integration of the infrastructure business continues to progress well and the business is delivering results in line with expectations determined by the Group during the acquisition process. The infrastructure business had secured backlog revenue of A\$6.8 billion as at 31 December 2011, including the Queensland Children's Hospital which has a contract value of A\$885 million and a A\$531 million roads contract for the duplication of a section of the Pacific Highway in Northern NSW, secured in October 2011. Together with project management and construction, which has a solid pipeline of internal development work and a number of government projects, the combined Construction business in Australia had total backlog revenue of A\$9.9 billion as at 31 December 2011.
Consumer sentiment continues to impact the residential market in Australia, resulting in lower enquiry levels, longer conversion times and lower trading levels in the half year ended 31 December 2011. However, the Group continues to invest in growth opportunities and increased its presence in Western Australia (WA), being selected by the Metropolitan Redevelopment Authority (MRA) as the preferred proponent for the A\$1.0 billion Waterbank mixed-use redevelopment in Perth.
Asia
In Asia, profit after tax increased by A\$13.0 million to A\$28.8 million. The improved result is primarily due to the Group's development projects in the region and the recognition of deferred proceeds and completion adjustments from the sale of the Group's 25% ownership interest in the PoMo retail shopping centre in Singapore.
There are relatively strong market fundamentals in the Asia region and the Group secured a number of projects in the Construction business, including a new telecommunication project rollout in Japan.
Europe
In Europe, profit after tax decreased by A\$51.6 million to A\$43.0 million. The prior period result included the sale of the Group's interest in 11 UK PPP assets to the Lend Lease PFI/PPP Infrastructure Fund LP (the UKIF), sale of the Group's interest in the Pier Walk Office Building at Greenwich and sale of its stake in the Lend Lease Overgate Partnership. The current period result includes the sale of equity in a further three UK healthcare and education PPP assets to the UKIF and sale of the Group's ownership interest in the Chelmsford Meadows shopping centre.
Uncertainty regarding the European debt crisis and tough economic conditions continue to make trading difficult across the Group's UK and Europe business. However, the business remains well placed with its major UK urban regeneration projects expected to contribute earnings as the market recovers.
Overview
Results Summary
Americas
In the Americas, profit after tax decreased by A\$10.8 million to A\$18.1 million. During the period, the business completed the sale of the Group's 50% ownership interest in the King of Prussia shopping mall, secured additional development scope at the US Department of the Army Island Palm Communities project in Hawaii, and was awarded the final phase of the US Department of the Army's Privatization of Army Lodging (PAL) program which will add a further 8,200 hotel rooms to the Group's portfolio.
In the Construction business, the Group has seen some signs of a market recovery, however conditions are uneven. The business in New York has been impacted by the investigation by the US Attorney's Office for the Eastern District of New York into billing practices and its use of minority owned enterprises.
Corporate
Group Services costs after tax decreased by A\$0.2 million to A\$35.8 million and include costs associated with the Group's business transformation program.
Group Treasury costs increased principally due to the increase in debt and finance lease costs following the acquisition of the infrastructure business in March 2011 and reduced interest income on the Group's cash balances.
Securityholder Returns
| December 2011 |
December 2010 |
||
|---|---|---|---|
| Earnings per security (EPS) on statutory profit after tax1 | cents | 38.1 | 40.0 |
| EPS on operating profit after tax1 | cents | 38.6 | 38.9 |
| Return on equity (ROE) on statutory profit after tax2 | % | 5.9 | 6.7 |
1 EPS is calculated using the weighted average number of securities on issue, including treasury securities.
2 ROE is calculated as the half year statutory profit after tax divided by the weighted average equity for the period. As the calculation is based on half year statutory profit after tax, it does not represent an annual return on equity.
Distributions
An interim distribution of 16 cents per security, unfranked, will be paid on 30 March 2012 (December 2010: 20 cents per security, 50% franked). This represents a payout ratio of 41% of operating profit after tax for the half year ended 31 December 2011.
Overview
Group Funding
| December 2011 |
June 2011 |
||
|---|---|---|---|
| Net debt1,5 Gross borrowings to total tangible assets2,5 Net debt to total tangible assets, less cash3,5 Interest coverage4 |
A\$m % % times |
314.4 14.7 3.4 6.5 |
875.4 17.7 8.9 6.7 |
1 Borrowings, including certain other financial liabilities, less cash.
2 Borrowings, including certain other financial liabilities, divided by total tangible assets.
3 Net debt divided by total tangible assets, less cash.
4 Operating EBITDA plus interest income, divided by interest finance costs, including capitalised finance costs.
5 The foreign exchange rates applied to the Statement of Financial Position as at 31 December 2011 are A\$1 = £0.64 (June 2011: A\$1 = £0.65), A\$1 = US\$1.03 (June 2011: A\$1 = US\$1.07) and A\$1 = S\$1.31 (June 2011: A\$1 = S\$1.32).
The Group had net debt as at 31 December 2011 of A\$314.4 million, including certain other financial liabilities of A\$233.4 million (June 2011: A\$227.7 million).
The average maturity of the Group's drawn debt at 31 December 2011 was 5.1 years, with the earliest maturity date being October 2012. As at 31 December 2011, the mix of borrowings, adjusted for interest rate swaps and including other financial liabilities, is 77% at fixed rates and 23% at floating rates. During the half year ended 31 December 2011 the Group repaid A\$377.7 million of borrowings.
In July 2011 the Group secured a three year A\$700.0 million syndicated bonding facility; this facility replaced a bridge facility put in place at the time of the infrastructure business acquisition. This facility limit was further increased in November 2011 when an additional A\$255.0 million in bonding facilities was secured by the Group.
The Group is in a strong liquidity position with cash and cash equivalents of A\$1,251.2 million as at 31 December 2011. In addition, the Group had undrawn committed bank facilities of A\$1,205.3 million.
Cash Flow
| December 2011 A\$m |
December 2010 A\$m |
|
|---|---|---|
| Net cash provided by/(used in) operating activities | 208.1 | (119.2) |
| Net cash provided by investing activities | 459.8 | 50.7 |
| Net cash (used in) financing activities | (471.9) | (70.8) |
| Effect of foreign exchange rate movements on cash and cash equivalents | 9.0 | (57.2) |
| Net increase/(decrease) in cash and cash equivalents | 205.0 | (196.5) |
Operating cash inflows of A\$208.1 million represent the underlying cash flows from the Group's operating businesses. The improvement in operating cash flows has largely been driven by an increase in revenue and the timing of cash receipts and payments on construction contracts in all regions. This includes operating cash flows from the infrastructure business in Australia for the period. Operating cash flows also include A\$237.1 million of investment in new development projects.
Investing cash inflows of A\$459.8 million includes the proceeds from the sale of the Group's ownership interests in the King of Prussia and Chelmsford Meadows shopping malls and the UK PPP assets, partly offset by new investments in the period.
Financing cash outflows of A\$471.9 million primarily relates to a A\$377.7 million repayment of the Group's borrowings and distribution payments in the period.
Overview
Investments
| Lend Lease Share of Income1 December 2011 A\$m |
Lend Lease Share of Income1 December 2010 A\$m |
Market Value2 December 2011 A\$m |
Market Value2 June 2011 A\$m |
|
|---|---|---|---|---|
| Australia | 13.1 | 10.0 | 189.8 | 315.8 |
| Asia | 5.2 | 7.3 | 337.0 | 322.0 |
| Europe | 24.5 | 23.3 | 812.9 | 851.4 |
| Americas | 6.7 | 16.6 | 496.5 | |
| Total | 49.5 | 57.2 | 1,339.7 | 1,985.7 |
1 Represents the Group's share of income before tax from investments, net of direct expenses and allocated overhead. The Group's share of income includes gains on the disposal or redemption of available-for-sale financial assets and investments in associates accounted for using the equity method and excludes property investment revaluations.
2 Market value represents the Group's assessment of the value of its interest in the underlying assets and is net of project specific debt.
The Group held property investments, directly or indirectly, with a market value of A\$1.3 billion as at 31 December 2011. The market value of property investments has been impacted by positive foreign exchange movements of A\$38.6 million during the period.
The decrease in value of the Australia investments is primarily due to the sale of the Group's ownership interest in the New Zealand Retail Portfolio during December 2011 for a consideration of A\$153.9 million (NZ\$197.0 million).
The decrease in the Europe assets is due to the sale of the Group's interest in the Chelmsford Meadows shopping centre for a consideration of A\$64.0 million.
The value of 100% of Bluewater at 31 December 2011 increased by 2% to £1,600.2 million (A\$2,500.3 million). The value of the Group's 30% direct interest in Australian dollars, increased by 3% to A\$750.1 million, due to positive foreign exchange movements. As Bluewater is held as inventory, the asset is measured at cost in the financial statements, which at 31 December 2011 was A\$415.6 million (June 2011: A\$399.5 million).
In August 2011, the Group completed the sale of its 50% ownership interest in the King of Prussia shopping mall.
Property Investment Revaluations
| Unrealised Revaluation Gain/(Loss) Before Tax December 2011 A\$m |
Unrealised Revaluation Gain/(Loss) Before Tax December 2010 A\$m |
Unrealised Revaluation Gain/(Loss) After Tax December 2011 A\$m |
Unrealised Revaluation Gain/(Loss) After Tax December 2010 A\$m |
|
|---|---|---|---|---|
| Australia | (0.8) | 0.1 | (0.8) | 0.1 |
| Asia | 5.2 | 7.9 | 3.7 | 5.5 |
| Europe | (5.9) | 0.8 | (5.9) | 0.7 |
| Total Property Investment Revaluations | (1.5) | 8.8 | (3.0) | 6.3 |
Property investment revaluations relate to unrealised gains and losses on property investments held by the Group and are based on the Group's assessment of the market value of its interest in the underlying assets. The net unrealised revaluation loss after tax of A\$3.0 million recognised in the current period was primarily attributable to a decrease in the market value of the Group's interest in urban regeneration projects in the UK, partly offset by an increase in the market value of the Group's retail property investments in Singapore.
Australia
Key Financial Results
The key financial results for the Australia region are summarised below.
| Revenue | EBITDA | Profit/(Loss) After Tax | ||||
|---|---|---|---|---|---|---|
| December 2011 A\$m |
December 2010 A\$m |
December 2011 A\$m |
December 2010 A\$m |
December 2011 A\$m |
December 2010 A\$m |
|
| Development | 257.2 | 428.3 | 53.7 | 102.9 | 66.9 | 79.8 |
| Construction | 3,332.4 | 1,749.5 | 170.2 | 64.1 | 105.4 | 43.5 |
| Investment Management | 207.6 | 45.6 | 37.3 | 24.9 | 27.0 | 17.2 |
| Infrastructure Development | 10.0 | 0.4 | 10.9 | (5.3) | 7.8 | (3.8) |
| Total Australia | 3,807.2 | 2,223.8 | 272.1 | 186.6 | 207.1 | 136.7 |
In Australia, profit after tax increased by A\$70.4 million to A\$207.1 million primarily due to higher profit from the Construction business, which includes the results of the infrastructure business that was acquired on 10 March 2011. The results also include the sale of the New Zealand Retail Portfolio to LLREPNZ and the sale of the Group's equity interest in the South Australian New Schools PPP project. Profit after tax in the Development segment includes the recognition of previously unrecognised tax deductions associated with the retirement living and aged care business.
Development
Residential and Commercial
Residential and commercial includes the development of residential land lots; residential built-form (including houses, terraces and apartments); and commercial projects (including retail, office, hotels, light industrial and social infrastructure). Sales results by product line are detailed below.
| Residential Land Lots | Residential Built-Form | Commercial3 | Total | ||||||
|---|---|---|---|---|---|---|---|---|---|
| December 2011 |
December 2010 |
December 2011 |
December 2010 |
December 2011 |
December 2010 |
December 2011 |
December 2010 |
||
| Settlements1 | |||||||||
| Number of units | 805 | 1,116 | 17 | 138 | 822 | 1,254 | |||
| Gross sales value (A\$m) | 196.3 | 249.5 | 33.0 | 182.6 | 38.5 | 152.1 | 267.8 | 584.2 | |
| Pre-sales1,2 | |||||||||
| Number of units | 1,625 | 1,413 | 710 | 457 | 2,335 | 1,870 | |||
| Gross sales value (A\$m) | 343.0 | 308.3 | 646.0 | 441.5 | 81.5 | 52.8 | 1,070.5 | 802.6 |
1 Includes 100% of joint venture projects and therefore will not necessarily correlate with the Group's profit after tax.
2 Pre-sales represents contracts entered into prior to 31 December 2011 that have not settled and therefore do not form part of profit after tax in the current period. These sales are expected to settle in future periods.
3 The number of units settled and pre-sales number of units are not relevant measures for the commercial segment above.
| December 2011 |
June 2011 |
|
|---|---|---|
| Number of projects | 37 | 37 |
| Backlog - residential (number of units)1 | ||
| Zoned |
71,740 | 56,040 |
| Unzoned |
995 | 17,540 |
| Backlog – residential (units) | 72,735 | 73,580 |
| Backlog – commercial (sqm/000s) | 6,162 | 6,132 |
1 Backlog - residential includes the total number of units in both Group-owned and joint venture projects. The actual number of units for any particular project can vary as planning applications are approved.
Australia
Development
Retirement Living and Aged Care
Retirement living and aged care includes the development, management and ownership of retirement villages and aged care facilities. The key statistics for the business are detailed below.
| Retirement Living1 | December 2011 |
June 2011 |
|---|---|---|
| Number of retirement villages | 70 | 70 |
| Number of retirement units | 12,507 | 12,408 |
| Retirement Living1 | December 2011 |
December 2010 |
|---|---|---|
| Number of primary retirement units settled | 89 | 92 |
| Gross sales value of primary retirement units settled (A\$m) | 39.0 | 38.7 |
| Number of resale retirement units settled | 371 | 365 |
| Gross sales value of resale retirement units settled (A\$m) | 115.9 | 114.4 |
| Aged Care1 | December 2011 |
June 2011 |
|---|---|---|
| Number of aged care facilities | 30 | 30 |
| Number of aged care beds | 2,317 | 2,317 |
| Aged care occupancy (%) | 94.7 | 94.5 |
| December 2011 |
June 2011 |
|
| Development backlog1 | ||
| Retirement village units (with planning approval) | 1,277 | 1,257 |
1 Includes 100% of Group-owned, joint venture and managed properties.
Summary of trading for the development businesses in the period:
- The number of residential land lots settled decreased by 28% from the prior period to 805 units principally as a result of fewer settlements in Victoria and South Australia, reflecting current market conditions and a number of projects approaching completion. The total number of residential land lot pre-sales increased by 15% on the prior period to 1,625 units and these are expected to be recognised as sales in future periods;
- The average sales price per residential land lot increased by 9% to A\$243,850 reflecting a change in the product mix compared to the prior period;
- Residential built-form unit settlements declined due to the timing of project completions. The prior period primarily included settlements at Sugar Dock at Jacksons Landing in Sydney following its completion in December 2010. The current period includes further settlements at Sugar Dock and Edgewater in Victoria;
- The average sales price per residential built-form unit increased by 47% to A\$1,941,200 reflecting a number of high-value apartments at Sugar Dock settled in the current period;
- Retirement living achieved resales of 371 units across its owned and managed retirement village portfolio. As at 31 December 2011, retirement living held reservations for 227 retirement unit resales and 113 primary retirement unit sales which are expected to be completed in future periods;
- The aged care operations were 94.7% occupied as at 31 December 2011 (June 2011: 94.5%).
Australia
Development
Key trading events in the period include:
- On 8 August 2011, the NSW Government released the Barangaroo Review. The Review confirmed the planning consent for Barangaroo South and the findings provide improved certainty that will enable the A\$6 billion project to proceed on schedule. Planning approvals for the basement and first tower have been granted and construction work commenced in October 2011. Discussions with potential major tenants and capital partners are well advanced;
- The Group was selected by the Metropolitan Redevelopment Authority (MRA) as the preferred proponent for the Waterbank site redevelopment in Perth, WA. The project is a four-hectare mixed-use precinct on the banks of the Swan River and is proposed to include over 700 residential apartments, a hotel, commercial offices, retail and substantial public spaces for residents and visitors. The project will be staged over 10 years and has an end development value of circa A\$1 billion. The Group will work with MRA to negotiate and conclude a Project Delivery Agreement in the coming months;
- The Group sold a commercial development located at 850 Collins Street, Melbourne. The building, an A-grade commercial office building in Victoria Harbour, is currently under construction. On completion, the building will comprise eight-levels of office space and ground-floor retail. Global engineering firm Aurecon has pre-committed to leasing five of the office floors;
- The Group signed the development agreement for the Atherstone master-planned urban community project in Melton, Victoria. The project will comprise circa 4,500 dwellings with an estimated end value of A\$1.2 billion;
- The Queensland Government has gazetted the Yarrabilba Development Scheme, clearing the way for a new community of more than 45,000 people. The gazetted Development Scheme covers the entire site of the Group's proposed Yarrabilba development, a master-planned urban community located south-east of Brisbane, Queensland. This is a significant planning development resulting in 14,185 residential land lots and 2,360 residential built-form units of backlog moving from unzoned to zoned;
- The Group acquired an urban development site at Logan Reserve, south-east of Brisbane, Queensland. The site is 48.3 hectares and will deliver approximately 500 lots;
- The Group secured a four-hectare retirement village site in Isabella Plains, in the Australian Capital Territory, to develop 124 retirement units;
- The Group was awarded 349 aged care bed licences from the Department of Health and Aging 2011 Aged Care Approval Round, with 145 of the awarded bed licences for the expansion of existing facilities and the remaining 204 awarded bed licences for new developments. This provides a strong growth pipeline for the retirement living and aged care business.
Construction
| December 2011 |
December 2010 |
|
|---|---|---|
| Profit after tax (A\$m) | 105.4 | 43.5 |
| Gross profit margin (GPM) (A\$m) | 286.4 | 97.9 |
| New work secured revenue (A\$m) | 5,057.2 | 750.3 |
| December 2011 |
June 2011 |
Key trading events in the period include:
Profit after tax increased by A\$61.9 million to A\$105.4 million and includes the results of the infrastructure business acquired in March 2011. The integration of the infrastructure business continues to progress well and the business is delivering results in line with expectations determined by the Group during the acquisition process;
Backlog revenue (A\$m) 9,923.1 8,615.0
- Key projects in the period included the Gold Coast University Hospital and Brisbane Supreme Court in Queensland, the New Royal Children's Hospital in Melbourne, Convesso in Victoria Harbour, the Ipswich Motorway upgrade in Queensland, the Hume Highway upgrade and Hunter Expressway in NSW, and the Commonwealth New Building Project in Canberra;
- Backlog revenue is the expected revenue to be realised in future financial periods from contracts committed at the end of the period. Backlog revenue at 31 December 2011 of A\$9.9 billion includes A\$6.8 billion backlog revenue from the infrastructure business, with key projects including the Hunter Expressway and Pacific Highway upgrade from Tintenbar to Ewingsdale in NSW, the Queensland Children's Hospital and upgrade to the Ipswich Motorway in Queensland, the Adelaide Oval Redevelopment in South Australia, and a new correctional and mental health facility in the Northern Territory. The project management and construction business backlog revenue at 31 December 2011 includes the basement works and first commercial tower at Barangaroo South now under construction, Gold Coast University Hospital, the Craigieburn Town Centre in Victoria and the National Broadband Network rollout in Western Australia, South Australia and the Northern Territory.
Australia
Investment Management
| December 2011 |
December 2010 |
|
|---|---|---|
| Profit after tax (A\$m) | 27.0 | 17.2 |
| December 2011 |
June 2011 |
|
| Funds under management (FUM)1 (A\$b) | 8.5 | 7.7 |
1 FUM represents the gross market value of real estate and other related assets in managed funds and investment mandates of the Group.
2 AUM is based on the Group's assessment of the market value of retail assets for which the Group provides property and asset management services to third-party owners.
Key trading events in the period include:
- Profit after tax increased by A\$9.8 million to A\$27.0 million, primarily due to the profit from the sale of the Group's interest in the New Zealand Retail Portfolio and strong performance from the Australian platform;
- The Group launched LLREPNZ in October 2011. The fund is a wholesale investment vehicle that has equity commitments of A\$90.0 million. The Group has a 5.3% interest in LLREPNZ;
- LLREPNZ acquired the Group's interest in the New Zealand Retail Portfolio for a consideration of A\$153.9 million (NZ\$197.0 million) in December 2011. These properties were originally purchased by the Group in April 2010 as part of the Lend Lease led consortium acquisition of the ING Retail Property Fund assets;
- Practical completion was reached on the A\$220.0 million Caneland Central extension in Mackay, Queensland during the period. The asset is 100% owned by APPF Retail.
Infrastructure Development
Key trading events in the period include:
- Profit after tax in the current period increased by A\$11.6 million to A\$7.8 million principally due to the profit on the sale of the Groups 50% equity interest in the South Australian New Schools PPP project for consideration of A\$21.6 million and financial close being achieved on the A\$140.0 million Queen Elizabeth II Medical Centre Car Park Project in Perth, Western Australia;
- The Group holds a 34.7% equity interest in the Queen Elizabeth II Medical Centre Car Park Project. The consortium will develop, operate and manage a new multi-deck car park facility;
- The Group was announced as preferred bidder for the Darwin Marine Supply Base project in the Northern Territory during the period.
Asia
Key Financial Results
The key financial results for the Asia region are summarised below.
| Revenue | EBITDA | Profit/(Loss) After Tax | ||||
|---|---|---|---|---|---|---|
| December 2011 A\$m |
December 2010 A\$m |
December 2011 A\$m |
December 2010 A\$m |
December 2011 A\$m |
December 2010 A\$m |
|
| Development | 7.9 | 2.3 | 4.8 | (0.2) | 3.8 | (0.2) |
| Construction | 363.5 | 154.7 | 18.1 | 17.0 | 11.7 | 10.7 |
| Investment Management | 7.8 | 9.1 | 14.1 | 4.9 | 13.3 | 5.3 |
| Total Asia | 379.2 | 166.1 | 37.0 | 21.7 | 28.8 | 15.8 |
In Asia, profit after tax increased by A\$13.0 million to A\$28.8 million primarily due to an increase in fees from development projects and the recognition of deferred proceeds and completion adjustments associated with the April 2011 sale of the Group's 25% interest in the PoMo retail centre. Profit after tax was negatively impacted by foreign exchange movements of A\$1.1 million.
Development
| December 2011 |
June 2011 |
|
|---|---|---|
| Number of development projects | 2 | 2 |
| Backlog – commercial and retail (sqm/000s) | 144 | 144 |
During the period, the Group continued to progress its key mixed-use development projects, including JEMTM in Singapore and Setia City Mall in Malaysia. JEMTM has fully leased the 28,500 sqm of available office space to the Ministry of National Development and is well progressed on the retail leasing.
Construction
| December 2011 |
December 2010 |
|
|---|---|---|
| Profit after tax (A\$m) Gross profit margin (A\$m) |
11.7 34.5 |
10.7 30.1 |
| New work secured revenue (A\$m) | 312.6 | 412.0 |
| December 2011 |
June 2011 |
|
| Backlog revenue (A\$m)1 | 684.9 | 746.9 |
1 Although backlog revenue is realised over several years, the average foreign exchange rate for the current period has been applied to the closing backlog revenue balance in its entirety as the average rates for later years cannot be predicted.
Key trading events in the period include:
- Profit after tax increased by A\$1.0 million to A\$11.7 million. Key contributors to GPM in Asia included telecommunications rollouts across Japan, the JEMTM mixed-use development and Stamford American International School in Singapore and Corning Display Technologies in Taiwan;
- The new work secured revenue in the period principally comprises telecommunications roll out work in Japan, the Singapore Pools commercial project in Singapore and additional work on the Corning Display Technologies LCD glass manufacturing facility project in Taiwan;
- Backlog revenue as at 31 December 2011 includes JEMTM, Stamford American International School and the Singapore Pools projects in Singapore, telecommunications roll out projects in Japan, Corning Display Technologies in Taiwan, and KL Eco City and Setia City Mall in Malaysia.
Asia
Investment Management
| December 2011 |
December 2010 |
|
|---|---|---|
| Profit after tax (A\$m) | 13.3 | 5.3 |
| December | June | |
| Funds under management (FUM)1 (A\$b) |
2011 2.1 |
2011 2.0 |
1 FUM represents the gross market value of real estate and other related assets managed on behalf of investors.
2 AUM represents the Group's assessment of the value of the underlying assets.
Key events in the period include:
Profit after tax increased by A\$8.0 million to A\$13.3 million principally due to the recognition of deferred proceeds and adjustments associated with the April 2011 sale of the Group's 25% interest in the PoMo retail centre.
Europe
Key Financial Results
The key financial results for the Europe region are summarised below.
| Revenue | EBITDA | Profit After Tax | ||||
|---|---|---|---|---|---|---|
| December 2011 A\$m |
December 2010 A\$m |
December 2011 A\$m |
December 2010 A\$m |
December 2011 A\$m |
December 2010 A\$m |
|
| Development | 10.2 | 12.7 | (4.0) | 5.6 | (2.0) | 4.8 |
| Construction | 531.7 | 747.8 | 13.0 | 11.2 | 6.9 | 4.4 |
| Investment Management | 35.8 | 34.3 | 26.5 | 26.3 | 18.7 | 27.1 |
| Infrastructure Development | 65.6 | 56.9 | 14.3 | 54.1 | 19.4 | 58.3 |
| Total Europe | 643.3 | 851.7 | 49.8 | 97.2 | 43.0 | 94.6 |
In Europe, profit after tax decreased by A\$51.6 million to A\$43.0 million predominantly due to a reduction in the profit from the sale of assets compared to the prior period. The prior period included the sale of the Group's interest in 11 UK PPP assets to the Lend Lease PFI/PPP Infrastructure Fund LP (the UKIF), sale of the Group's interest in the Pier Walk Office Building at Greenwich and sale of its stake in the Lend Lease Overgate Partnership. The current period result includes the sale of equity in a further three operational UK healthcare and education PPP assets to the UKIF and the sale of the Group's ownership interest in the Chelmsford Meadows retail asset. Profit after tax was negatively impacted by foreign exchange movements of A\$4.0 million.
Development
| December 2011 |
December 2010 |
|
|---|---|---|
| Profit after tax | (2.0) | 4.8 |
| Number of units settled1 | 10 | 53 |
| Gross sales value of units settled (A\$m)1,2 | 5.3 | 10.0 |
| Number of pre-sales1,3 | 233 | 228 |
| Gross sales value of pre-sales (A\$m) 1,3 | 12.3 | 10.8 |
| December 2011 |
June 2011 |
|
| Number of projects | 22 | 23 |
| Backlog (number of units)4 | ||
| Zoned (with planning approval) |
12,199 | 12,209 |
| Unzoned (awaiting planning approvals) |
||
| 3,236 | 2,783 |
Backlog – residential (units) 15,435 14,992 Backlog – commercial (sqm/000s) 733 778
1 Includes 100% of joint venture projects and therefore will not necessarily correlate with the Group's profit after tax.
2 Gross sales value of units settled reflects residential and non residential revenue from projects.
3 Pre-sales represent contracts entered into prior to 31 December 2011 that have not settled and therefore do not form part of profit after tax in the current period. These sales are expected to settle in future periods.
4 Backlog includes the total number of units in both Group-owned and joint venture projects. The actual number of units for any particular project can vary as planning approvals are obtained.
Key trading events in the period include:
Profit after tax decreased by A\$6.8 million to a loss after tax of A\$2.0 million. The prior period result included the sale of the Group's investment in Pier Walk office building at Greenwich Peninsula;
Settlements relate to the sale of remaining inventory in the UK residential business. The Group has 14 completed units left to sell;
During the period, the Group continued to progress its key urban regeneration projects, including Elephant and Castle, Stratford International Quarter and Greenwich Peninsula, which are expected to contribute earnings in future periods.
Europe
Construction
| December 2011 |
December 2010 |
|
|---|---|---|
| Profit after tax (A\$m) | 6.9 | 4.4 |
| Gross profit margin (A\$m) | 50.3 | 54.2 |
| New work secured revenue (A\$m) | 411.6 | 764.5 |
| December 2011 |
June 2011 |
|
| Backlog revenue (A\$m)1 | 1,283.9 | 1,454.6 |
1 Although backlog revenue is realised over several years, the average foreign exchange rate for the current period has been applied to the closing backlog revenue balance in its entirety as the average rates for later years cannot be predicted.
Key trading events in the period include:
- Profit after tax increased by A\$2.5 million to A\$6.9 million despite continued difficult trading conditions. Key contributors to GPM in the period included the Athletes' Village for the London 2012 Olympic and Paralympic Games, the Birmingham Building Schools for the Future (BSF) Programme, UK Ministry of Defence projects and the BP Global Alliance project across Europe;
- New work secured revenue for the period to 31 December 2011 includes securing eight schools projects within the Birmingham BSF Programme, Banco Popular Phase 2 in Spain and the Lichfield project for the UK Ministry of Defence.
Investment Management
| December 2011 |
December 2010 |
|
|---|---|---|
| Profit after tax (A\$m) | 18.7 | 27.1 |
| December | June | |
| Funds under management (FUM)1 (A\$b) |
2011 1.2 |
2011 1.2 |
1 FUM represents the gross market value of real estate and other related assets managed on behalf of investors.
2 AUM represent the Group's assessment of the value of the underlying assets.
Key trading events in the period include:
- Profit after tax decreased by A\$8.4 million to A\$18.7 million. The current period result includes the sale of the Group's interest in the Chelmsford Meadows retail asset, which was completed in December 2011, with the Group realising proceeds of A\$64.0 million. The prior period result included the sale of the Group's ownership interest in the Lend Lease Overgate Partnership;
- The UKIF acquired three additional PPP assets from the Group during the period to 31 December 2011 for consideration of A\$46.1 million. The Group has a 10% co-investment in the UKIF.
Europe
Infrastructure Development
| December 2011 |
December 2010 |
|
|---|---|---|
| Profit after tax (A\$m) | 19.4 | 58.3 |
| Gross profit margin (A\$m)1 | 5.1 | 3.5 |
| Equity returns (A\$m)2 | 22.6 | 108.4 |
| December 2011 |
June 2011 |
|
| Number of projects3 | 24 | 24 |
| Invested equity (A\$m) | 105.9 | 118.7 |
| Committed equity (A\$m) | 30.3 | 30.6 |
| Backlog revenue (A\$m)4 | 834.0 | 776.2 |
1 Gross profit margin relates to asset and facilities management services provided and does not include equity returns.
2 Including loan stock interest and the profit before tax from the sale of the Group's equity interest in PPP assets.
3 Number of projects includes projects where the Group is preferred bidder and combines extensions of existing projects.
4 Backlog revenue disclosed includes a maximum of 10 years of backlog from facilities management even though PPP contracts run for up to 40 years.
Key trading events in the period include:
Sale of the Group's equity interest in a further three operational healthcare and education PPP assets in the UK to the UKIF for a consideration of A\$46.1 million;
The business achieved financial close on the Birmingham BSF Phase 1B project during the period.
Americas
Key Financial Results
The key financial results for the Americas region are summarised below.
| Revenue | EBITDA | Profit/(Loss) After Tax | ||||
|---|---|---|---|---|---|---|
| December 2011 A\$m |
December 2010 A\$m |
December 2011 A\$m |
December 2010 A\$m |
December 2011 A\$m |
December 2010 A\$m |
|
| Development | 1.3 | (2.7) | (0.9) | (0.6) | (0.5) | |
| Construction1 | 951.0 | 1,062.1 | 23.7 | 21.7 | (1.3) | 11.7 |
| Investment Management | 0.1 | 0.3 | 19.8 | 15.9 | 11.5 | 12.4 |
| Infrastructure Development1 | 17.4 | 25.6 | 11.7 | 8.1 | 8.5 | 5.3 |
| Total Americas | 969.8 | 1,088.0 | 52.5 | 44.8 | 18.1 | 28.9 |
1 The results for the half year ended 31 December 2011 include all construction activities, across both the Project Management and Construction and Infrastructure Development businesses, to reflect changes to the regional management structure in the period. The December 2010 comparative results have also been reallocated from the Infrastructure Development segment to enable appropriate comparison of performance between the current and prior reporting periods (refer to Appendix 1, page 19 for details of reallocations).
In the Americas, profit after tax decreased by A\$10.8 million to A\$18.1 million. The decrease in profit is primarily due to the impact of the investigation by the US Attorney's Office for the Eastern District of New York into billing practices of the Construction business and its use of minority owned enterprises. This was partly offset by the increased development scope at the US Department of the Army's Island Palm Communities project in Hawaii within Infrastructure Development. Profit after tax was negatively impacted by foreign exchange movements of A\$1.2 million.
Development
Lend Lease DASCO
The DASCO business was acquired in the prior financial year on 17 February 2011 and focuses on the developing, financing, leasing and managing of property in the healthcare sector. The business incurred a loss after tax of A\$0.6 million during the current period, primarily consisting of overhead costs associated with establishing the pipeline of projects. Construction of the business' first project as part of the Group, Bon Secours St Francis Watkins Centre, commenced during the period.
Residential and Commercial
The residential and commercial development business focuses on large-scale urban greenfield development and regeneration opportunities. The business has one project, Horizon Uptown in Denver, Colorado. The project will be launched when market conditions are more favourable. The business recorded a break-even result in the period (December 2010: loss after tax of A\$0.5 million).
Americas
Construction
| December 2011 |
December 2010 |
|
|---|---|---|
| Profit after tax (A\$m)1 Gross profit margin (A\$m)1 |
(1.3) 70.4 |
11.7 62.9 |
| New work secured revenue (A\$m)1 | 899.0 | 1,244.2 |
| December 2011 |
June 2011 |
|
| Backlog revenue (A\$m)1,2 | 4,266.7 | 4,501.1 |
1 The Construction segment includes the results for the half year ended 31 December 2011 of all construction activities, across both the Project Management and Construction and Infrastructure Development businesses, to reflect changes to the regional management structure in the period. The December 2011 results include the following construction activities previously included in the Infrastructure Development business: Profit after tax A\$12.7 million (December 2010: A\$14.9 million); Gross profit margin A\$29.3 million (December 2010: A\$26.8 million); New work secured revenue A\$239.0 million (December 2010: A\$305.2 million); and Backlog revenue A\$1,536.2 million (June 2011: A\$1,563.7 million).
2 Although backlog revenue is realised over several years, the average foreign exchange rate for the current period has been applied to the closing backlog revenue balance in its entirety as the average rates for later years cannot be predicted.
Key trading events in the period include:
- Trading conditions in the construction market remain difficult. The Construction business profit after tax decreased by A\$13.0 million to a loss after tax of A\$1.3 million during the period. The business in New York has been impacted by the investigation by the US Attorney's Office for the Eastern District of New York into billing practices and its use of minority owned enterprises;
- Key projects secured during the period include the construction of a mixed-use project on 57th Street in New York (Carnegie 57th Street), and the construction of a new medical office building for Northwestern Memorial Hospital, along with an increase in the scope of work in the Infrastructure Development US Department of the Army Island Palm Communities project in Hawaii and Fort Hood projects in Texas;
- Backlog revenue totals A\$4.3 billion at 31 December 2011 including key projects such as the Carnegie 57th Street and 45th Street mixed-use projects in New York, Northwestern Memorial Hospital, the National September 11 Memorial and Museum, and JFK – Terminal 4 redevelopment for Delta Air Lines, as well as A\$1.5 billion of construction from the Infrastructure Development pipeline.
Investment Management
Profit after tax decreased by A\$0.9 million to A\$11.5 million.
On 25 August 2011, the Group completed the sale of its 50% ownership interest in the King of Prussia shopping mall. Profit after tax recognised in the period to 31 December 2011 represents the Group's share of operating income from the mall prior to completion and completion adjustments arising from finalisation of the sale.
Americas
Infrastructure Development
The key financial results for Infrastructure Development are detailed below.
| December 2011 |
December 2010 |
|
|---|---|---|
| Profit after tax (A\$m)1 | 8.5 | 5.3 |
| Gross profit margin (A\$m)1,2 | 16.7 | 23.0 |
| Equity returns (A\$m)1 | 2.0 | |
| New work secured revenue (A\$m)1 | 36.1 | 12.0 |
| December | June | |
| Number of projects3 | 2011 26 |
2011 26 |
| Invested equity (A\$m) | 49.3 | 50.8 |
| Committed equity (A\$m) | 45.1 | 46.5 |
| Backlog revenue1,4 | 208.4 | 186.2 |
| Backlog (number of units under management) | ||
| Operational (secured) |
44,395 | 44,285 |
| Preferred bidder (awarded) |
13,300 | 5,430 |
| Total Backlog | 57,695 | 49,715 |
1 The results for the Infrastructure Development construction activities for the half year ended 31 December 2011 are disclosed within the Construction segment. The December 2010 comparative information has also been reallocated to the Construction segment to enable appropriate comparison of performance between the current and prior reporting periods (refer to page 16 for details of reallocations).
2 Gross profit margin relates to development and asset management services provided.
3 Number of projects includes extensions of existing projects and projects where the Group is the preferred bidder.
4 Backlog disclosed includes 10 years of backlog from facilities management, even though the contracts run for up to 50 years. Although backlog is realised over several years, the average foreign exchange rate for the current period has been applied to the closing backlog balance in its entirety as the average rates for later years cannot be predicted. In local currency, the backlog revenue is US\$216.9 million (June 2011: US\$186.2 million).
Key trading events in the period include:
- Being appointed to implement the third and final US\$200 million phase of the US Department of the Army's Privatization of Army Lodging (PAL) program;
- Approval from the US Department of the Army was received for a US\$168.0 million modification to the development scope at its Island Palm Communities project in Hawaii;
- Profit after tax for the period includes costs incurred in bidding for new project opportunities.
Corporate
Key Financial Results
The key financial results for Corporate are summarised below.
| Revenue | EBITDA | Profit/(Loss) After Tax | |||||
|---|---|---|---|---|---|---|---|
| December 2011 A\$m |
December 2010 A\$m |
December 2011 A\$m |
December 2010 A\$m |
December 2011 A\$m |
December 2010 A\$m |
||
| Group Services | 0.4 | 6.3 | (47.2) | (44.4) | (35.8) | (36.0) | |
| Group Treasury | 17.8 | 30.8 | (13.1) | (2.8) | (39.2) | (18.3) | |
| Group Amortisation | (1.2) | (1.5) | |||||
| Total Corporate | 18.2 | 37.1 | (60.3) | (47.2) | (76.2) | (55.8) |
Group Services
Group Services costs after tax decreased by A\$0.2 million to A\$35.8 million and include costs associated with the Group's business transformation program.
Group Treasury
Group Treasury manages the Group's liquidity, foreign exchange exposures, interest rate risk and debt. The result for the period is detailed in the table below.
| Profit/(Loss) Before Tax | Profit/(Loss) After Tax | |||
|---|---|---|---|---|
| December 2011 A\$m |
December 2010 A\$m |
December 2011 A\$m |
December 2010 A\$m |
|
| Interest revenue | 17.8 | 30.8 | 12.8 | 22.2 |
| Interest expense and other costs | (67.9) | (56.7) | (47.7) | (37.8) |
| Net hedge (cost) | (6.2) | (2.8) | (4.3) | (2.7) |
| Total Group Treasury | (56.3) | (28.7) | (39.2) | (18.3) |
Interest Revenue and Expenses
Interest revenue after tax decreased by A\$9.4 million to A\$12.8 million in the current period, due to lower average cash balances and interest rates compared to the prior period. The interest rate on invested cash averaged 3.5% per annum for the period (December 2010: 4.4%).
Interest expense and other costs after tax increased by A\$9.9 million to A\$47.7 million in the current period, due to the increase in gross debt and finance lease costs following the acquisition of the infrastructure business in March 2011.
Hedging and Foreign Exchange Exposure
The Group hedges material foreign currency cash flows. Any foreign exchange gains or losses arising on the underlying cash flow or the hedging of business unit cash flows are allocated to the business unit's operating profit.
The Group uses natural hedging, where possible, to minimise its exposure to movement in foreign currency denominated net assets. The impact of foreign exchange movements on the Group's net assets is accounted for in the Foreign Currency Translation Reserve (FCTR). In the period, the FCTR increased by A\$23.1 million.
Group Liquidity
At 31 December 2011, the Group was in a strong liquidity position, with cash and cash equivalents of A\$1,251.2 million (June 2011: A\$1,046.2 million) and undrawn committed bank facilities of A\$1,205.3 million (June 2011: A\$815.7 million). The Group's net debt position as at 31 December 2011 was A\$314.4 million (June 2011: A\$875.4 million), including certain other financial liabilities of A\$233.4 million (June 2011: A\$227.7 million).
The average maturity of the Group's drawn debt at 31 December 2011 is 5.1 years, with the earliest maturity date being October 2012. As at 31 December 2011, the mix of borrowings, adjusted for interest rate swaps and including other financial liabilities, is 77% at fixed rates and 23% at floating rates. During the period to 31 December 2011 the Group repaid A\$377.7 million of borrowings.
Appendix 1
Operating Results by Region Detail
| Revenue | EBITDA | Profit/(Loss) Before Tax1 | Profit/(Loss) After Tax2 | |||||
|---|---|---|---|---|---|---|---|---|
| December 2011 |
December 2010 |
December 2011 |
December 2010 |
December 2011 |
December 2010 |
December 2011 |
December 2010 |
|
| A\$m | A\$m | A\$m | A\$m | A\$m | A\$m | A\$m | A\$m | |
| Australia | ||||||||
| Development | 257.2 | 428.3 | 53.7 | 102.9 | 47.9 | 98.0 | 66.9 | 79.8 |
| Construction | 3,332.4 | 1,749.5 | 170.2 | 64.1 | 144.6 | 62.5 | 105.4 | 43.5 |
| Investment Management | 207.6 | 45.6 | 37.3 | 24.9 | 37.1 | 24.4 | 27.0 | 17.2 |
| Infrastructure Development | 10.0 | 0.4 | 10.9 | (5.3) | 11.1 | (5.4) | 7.8 | (3.8) |
| Total Australia | 3,807.2 | 2,223.8 | 272.1 | 186.6 | 240.7 | 179.5 | 207.1 | 136.7 |
| Asia | ||||||||
| Development | 7.9 | 2.3 | 4.8 | (0.2) | 4.8 | (0.2) | 3.8 | (0.2) |
| Construction | 363.5 | 154.7 | 18.1 | 17.0 | 17.7 | 16.9 | 11.7 | 10.7 |
| Investment Management | 7.8 | 9.1 | 14.1 | 4.9 | 14.1 | 4.9 | 13.3 | 5.3 |
| Total Asia | 379.2 | 166.1 | 37.0 | 21.7 | 36.6 | 21.6 | 28.8 | 15.8 |
| Europe | ||||||||
| Development | 10.2 | 12.7 | (4.0) | 5.6 | (1.9) | 4.3 | (2.0) | 4.8 |
| Construction | 531.7 | 747.8 | 13.0 | 11.2 | 10.8 | 8.4 | 6.9 | 4.4 |
| Investment Management | 35.8 | 34.3 | 26.5 | 26.3 | 26.4 | 26.3 | 18.7 | 27.1 |
| Infrastructure Development | 65.6 | 56.9 | 14.3 | 54.1 | 21.1 | 61.9 | 19.4 | 58.3 |
| Total Europe | 643.3 | 851.7 | 49.8 | 97.2 | 56.4 | 100.9 | 43.0 | 94.6 |
| Americas | ||||||||
| Development | 1.3 | (2.7) | (0.9) | (2.8) | (0.9) | (0.6) | (0.5) | |
| Construction3 | 951.0 | 1,062.1 | 23.7 | 21.7 | 22.8 | 20.4 | (1.3) | 11.7 |
| Investment Management | 0.1 | 0.3 | 19.8 | 15.9 | 19.9 | 15.9 | 11.5 | 12.4 |
| Infrastructure Development3 | 17.4 | 25.6 | 11.7 | 8.1 | 12.7 | 9.0 | 8.5 | 5.3 |
| Total Americas | 969.8 | 1,088.0 | 52.5 | 44.8 | 52.6 | 44.4 | 18.1 | 28.9 |
| Total Operating Businesses | 5,799.5 | 4,329.6 | 411.4 | 350.3 | 386.3 | 346.4 | 297.0 | 276.0 |
| Corporate | ||||||||
| Group Services | 0.4 | 6.3 | (47.2) | (44.4) | (47.2) | (46.2) | (35.8) | (36.0) |
| Group Treasury | 17.8 | 30.8 | (13.1) | (2.8) | (56.3) | (28.7) | (39.2) | (18.3) |
| Group Amortisation | (1.2) | (1.5) | (1.2) | (1.5) | ||||
| Total Corporate | 18.2 | 37.1 | (60.3) | (47.2) | (104.7) | (76.4) | (76.2) | (55.8) |
| Total Operating | 5,817.7 | 4,366.7 | 351.1 | 303.1 | 281.6 | 270.0 | 220.8 | 220.2 |
| Property Investment Revaluations | (1.5) | 8.8 | (1.5) | 8.8 | (3.0) | 6.3 | ||
| Total Statutory | 5,817.7 | 4,366.7 | 349.6 | 311.9 | 280.1 | 278.8 | 217.8 | 226.5 |
1 Profit before tax is before adjusting for the amount attributable to non controlling interests.
2 Profit after tax is after adjusting for the profit after tax attributable to non controlling interests of A\$1.6 million (December 2010: A\$0.9 million).
3 The Construction segment includes the results of all construction activities, across both the Project Management and Construction and the Infrastructure Development businesses to reflect changes to the regional management structure in the half year to 31 December 2011. The December 2011 results include the following from the construction activities of the Infrastructure Development business: Revenue A\$211.5 million (December 2010: A\$311.7 million); EBITDA A\$25.6 million (December 2010: A\$25.4 million); Profit before tax A\$25.7 million (December 2010: A\$25.4 million); and Profit after tax A\$12.7 million (December 2010: A\$14.9 million).
Appendix 2
Operating Results by Line of Business Detail
| Revenue | EBITDA | Profit/(Loss) Before Tax1 | Profit/(Loss) After Tax2 | |||||
|---|---|---|---|---|---|---|---|---|
| December | December | December | December | December | December | December | December | |
| 2011 | 2010 | 2011 | 2010 | 2011 | 2010 | 2011 | 2010 | |
| A\$m | A\$m | A\$m | A\$m | A\$m | A\$m | A\$m | A\$m | |
| Development | ||||||||
| Australia | 257.2 | 428.3 | 53.7 | 102.9 | 47.9 | 98.0 | 66.9 | 79.8 |
| Asia | 7.9 | 2.3 | 4.8 | (0.2) | 4.8 | (0.2) | 3.8 | (0.2) |
| Europe | 10.2 | 12.7 | (4.0) | 5.6 | (1.9) | 4.3 | (2.0) | 4.8 |
| Americas | 1.3 | (2.7) | (0.9) | (2.8) | (0.9) | (0.6) | (0.5) | |
| Total Development | 276.6 | 443.3 | 51.8 | 107.4 | 48.0 | 101.2 | 68.1 | 83.9 |
| Construction Australia |
3,332.4 | 1,749.5 | 170.2 | 64.1 | 144.6 | 62.5 | 105.4 | 43.5 |
| Asia | 363.5 | 154.7 | 18.1 | 17.0 | 17.7 | 16.9 | 11.7 | 10.7 |
| Europe | 531.7 | 747.8 | 13.0 | 11.2 | 10.8 | 8.4 | 6.9 | 4.4 |
| Americas | 951.0 | 1,062.1 | 23.7 | 21.7 | 22.8 | 20.4 | (1.3) | 11.7 |
| Total Construction | 5,178.6 | 3,714.1 | 225.0 | 114.0 | 195.9 | 108.2 | 122.7 | 70.3 |
| Investment Management | ||||||||
| Australia | 207.6 | 45.6 | 37.3 | 24.9 | 37.1 | 24.4 | 27.0 | 17.2 |
| Asia | 7.8 | 9.1 | 14.1 | 4.9 | 14.1 | 4.9 | 13.3 | 5.3 |
| Europe | 35.8 | 34.3 | 26.5 | 26.3 | 26.4 | 26.3 | 18.7 | 27.1 |
| Americas Total Investment Management |
0.1 251.3 |
0.3 89.3 |
19.8 97.7 |
15.9 72.0 |
19.9 97.5 |
15.9 71.5 |
11.5 70.5 |
12.4 62.0 |
| Infrastructure Development | ||||||||
| Australia | 10.0 | 0.4 | 10.9 | (5.3) | 11.1 | (5.4) | 7.8 | (3.8) |
| Europe | 65.6 | 56.9 | 14.3 | 54.1 | 21.1 | 61.9 | 19.4 | 58.3 |
| Americas | 17.4 | 25.6 | 11.7 | 8.1 | 12.7 | 9.0 | 8.5 | 5.3 |
| Total Infrastructure Development | 93.0 | 82.9 | 36.9 | 56.9 | 44.9 | 65.5 | 35.7 | 59.8 |
| Total Operating Businesses | 5,799.5 | 4,329.6 | 411.4 | 350.3 | 386.3 | 346.4 | 297.0 | 276.0 |
| Corporate | ||||||||
| Group Services | 0.4 | 6.3 | (47.2) | (44.4) | (47.2) | (46.2) | (35.8) | (36.0) |
| Group Treasury | 17.8 | 30.8 | (13.1) | (2.8) | (56.3) | (28.7) | (39.2) | (18.3) |
| Group Amortisation | (1.2) | (1.5) | (1.2) | (1.5) | ||||
| Total Corporate | 18.2 | 37.1 | (60.3) | (47.2) | (104.7) | (76.4) | (76.2) | (55.8) |
| Total Operating | 5,817.7 | 4,366.7 | 351.1 | 303.1 | 281.6 | 270.0 | 220.8 | 220.2 |
| Property Investment Revaluations | (1.5) | 8.8 | (1.5) | 8.8 | (3.0) | 6.3 | ||
| Total Group | 5,817.7 | 4,366.7 | 349.6 | 311.9 | 280.1 | 278.8 | 217.8 | 226.5 |
1 Profit before tax is before adjusting for the amount attributable to non controlling interests.
2 Profit after tax is after adjusting for the profit after tax attributable to non controlling interests of A\$1.6 million (December 2010: A\$0.9 million).
Appendix 3
Operating Results by Region Detail in Local Currency1
| Revenue | EBITDA | Profit/(Loss) Before Tax2 | Profit/(Loss) After Tax3 | |||||
|---|---|---|---|---|---|---|---|---|
| December | December | December | December | December | December | December | December | |
| 2011 | 2010 | 2011 | 2010 | 2011 | 2010 | 2011 | 2010 | |
| A\$m | A\$m | A\$m | A\$m | A\$m | A\$m | A\$m | A\$m | |
| Australia | ||||||||
| Development | 257.2 | 428.3 | 53.7 | 102.9 | 47.9 | 98.0 | 66.9 | 79.8 |
| Construction | 3,332.4 | 1,749.5 | 170.2 | 64.1 | 144.6 | 62.5 | 105.4 | 43.5 |
| Investment Management | 207.6 | 45.6 | 37.3 | 24.9 | 37.1 | 24.4 | 27.0 | 17.2 |
| Infrastructure Development | 10.0 | 0.4 | 10.9 | (5.3) | 11.1 | (5.4) | 7.8 | (3.8) |
| Group Services and Amortisation | 0.4 | 6.3 | (47.2) | (44.4) | (48.4) | (47.7) | (37.0) | (37.5) |
| Group Treasury | 14.8 | 27.6 | (12.9) | (2.5) | (29.3) | (20.0) | 0.7 | |
| Total Australia | 3,822.4 | 2,257.7 | 212.0 | 139.7 | 163.0 | 131.8 | 150.1 | 99.9 |
| Revenue | EBITDA | Profit/(Loss) Before Tax2 | Profit/(Loss) After Tax3 | |||||
| December | December | December | December | December | December | December | December | |
| 2011 | 2010 | 2011 | 2010 | 2011 | 2010 | 2011 | 2010 | |
| A\$m | A\$m | A\$m | A\$m | A\$m | A\$m | A\$m | A\$m | |
| Asia | ||||||||
| Development | 7.9 | 2.3 | 4.8 | (0.2) | 4.8 | (0.2) | 3.8 | (0.2) |
| Construction | 363.5 | 154.7 | 18.1 | 17.0 | 17.7 | 16.9 | 11.7 | 10.7 |
| Investment Management | 7.8 | 9.1 | 14.1 | 4.9 | 14.1 | 4.9 | 13.3 | 5.3 |
| Group Treasury | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | ||
| Total Asia | 379.4 | 166.3 | 37.0 | 21.7 | 36.8 | 21.8 | 28.9 | 15.9 |
| Revenue | EBITDA | Profit/(Loss) Before Tax2 | Profit/(Loss) After Tax3 | |||||
| December | December | December | December | December | December | December | December | |
| 2011 | 2010 | 2011 | 2010 | 2011 | 2010 | 2011 | 2010 | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Europe | ||||||||
| Development | 6.6 | 7.6 | (2.6) | 3.4 | (1.2) | 2.6 | (1.3) | 2.9 |
| Construction | 345.6 | 448.7 | 8.5 | 6.7 | 7.0 | 5.0 | 4.5 | 2.6 |
| Investment Management | 23.3 | 20.6 | 17.2 | 15.8 | 17.2 | 15.8 | 12.2 | 16.3 |
| Infrastructure Development | 42.6 | 34.1 | 9.3 | 32.5 | 13.7 | 37.1 | 12.6 | 35.0 |
| Group Treasury | 0.1 | 0.1 | (0.2) | (0.4) | (13.8) | (13.6) | (10.3) | (9.9) |
| Total Great British Pounds | 418.2 | 511.1 | 32.2 | 58.0 | 22.9 | 46.9 | 17.7 | 46.9 |
| Total Australian Dollars4 | 643.4 | 851.9 | 49.5 | 96.7 | 35.2 | 78.1 | 27.3 | 78.2 |
| Revenue | EBITDA | Profit/(Loss) Before Tax2 | Profit/(Loss) After Tax3 | |||||
| December | December | December | December | December | December | December | December | |
| 2011 US\$m |
2010 US\$m |
2011 US\$m |
2010 US\$m |
2011 US\$m |
2010 US\$m |
2011 US\$m |
2010 US\$m |
|
| Americas | ||||||||
| Development | 1.4 | (2.8) | (0.9) | (2.9) | (0.9) | (0.6) | (0.5) | |
| Construction | 989.0 | 1,019.6 | 24.6 | 20.8 | 23.7 | 19.6 | (1.4) | 11.2 |
| Investment Management | 0.1 | 0.3 | 20.6 | 15.3 | 20.7 | 15.3 | 12.0 | 11.9 |
| Infrastructure Development | 18.1 | 24.6 | 12.2 | 7.8 | 13.2 | 8.6 | 8.8 | 5.1 |
| Group Treasury Total US Dollars |
2.8 1,011.4 |
2.7 1,047.2 |
0.1 54.7 |
0.2 43.2 |
(6.2) 48.5 |
(5.8) 36.8 |
(3.7) 15.1 |
(2.5) 25.2 |
| Total Australian Dollars4 | 972.5 | 1,090.8 | 52.6 | 45.0 | 46.6 | 38.3 | 14.5 | 26.2 |
1 Local currency results exclude foreign exchange movements other than Great British Pounds and US Dollars.
2 Profit before tax is before adjusting for the amount attributable to non controlling interests.
3 Profit after tax is after adjusting for the profit after tax attributable to non controlling interests of A\$1.6 million (December 2010: A\$0.9 million profit).
4 The foreign exchange rates applied to the Income Statement for the period to 31 December 2011 are A\$1 = £0.65 (December 2010:
A\$1 = £0.60), A\$1 = US\$1.04 (December 2010: A\$1 = US\$0.96) and A\$1 = S\$1.30 (December 2010: A\$1 = S\$1.25).
| Au l ia . str a De lop nt ve me |
1 1 |
|---|---|
Co ion nst t ruc |
6 |
| Inv Ma est nt t me na g em en |
9 |
| In fra str tur De lop nt 1 uc e ve me |
1 |
| As ia . 1 |
2 |
| De lop 1 nt ve me |
2 |
| Co ion nst t 1 ruc |
2 |
| Inv est nt Ma t 1 me na g em en |
3 |
| Eu rop e |
15 |
| De lop nt ve me |
15 |
| Co ion nst t 1 ruc |
6 |
| Inv Ma est nt t me na g em en In fra De 2 str tur nt |
17 0 |
| lop uc e ve me |
|
| Am ica 2 er s . |
2 |
| De lop nt 2 ve me |
2 |
| Co ion 2 nst t ruc Inv Ma est nt t |
3 25 |
| me na g em en In fra str tur De lop nt uc e ve me |
25 |
| Ke Po rt fo l io Me tr ics by L ine f Bu ine y o s ss |
27 |
| De lop nt ve me Co ion nst t 2 ruc |
27 8 |
Inv Ma 2 est nt t me na g em en |
9 |
| In fra De lop 3 str tur nt uc e ve me |
0 |
Development – Overview
| De ber cem 201 1 |
Jun e 201 1 |
|
|---|---|---|
| Nu be f de lop j nt ts m r o ve me p ro ec |
3 7 |
3 7 |
| 1 Nu be f re ire i l lag t nt m r o me es v |
0 7 |
0 7 |
| 1 Nu be f a d c fac i l it ies m r o g e are |
3 0 |
3 0 |
| 2 Ba k log c |
||
| Re i de ia l – La d u its nt s n n |
||
| Zo d ne |
5 9, 5 5 0 |
4 6, 5 7 0 |
| Un d zo ne |
1 4, 1 8 5 |
|
| Su bto ta l Re i de nt ia l – La d u its s n n |
5 9, 5 5 0 |
6 0, 75 5 |
| Re i de ia l – Bu i lt- for its nt s m un |
||
| Zo d ne |
1 2, 1 9 0 |
9, 47 0 |
| Un d zo ne |
9 9 5 |
3, 3 5 5 |
| Su bto l Re i de ia l – Bu i lt- for its ta nt s m un |
1 3, 1 8 5 |
1 2, 8 25 |
| To l Re i de ia l Un its ta nt s |
7 2, 7 3 5 |
7 3, 5 8 0 |
| 3 Co ia l ( / 0 0 0s ) mm erc sq m |
||
| Zo d ne |
6, 1 6 2 |
4, 2 15 |
| Un d zo ne |
1, 9 17 |
|
| Co To ta l ia l mm erc |
6, 1 6 2 |
6, 1 3 2 |
| Re ire V i l lag Un its t nt me e |
1, 27 7 |
1, 25 7 |
1The number of retirement villages and aged care facilities includes owned and managed properties.
2Backlog includes Group-owned, joint venture and managed projects.
3Represents net developable land in relation to master-planned urban communities and net developable floor space for other developments.
Development – Residential and Commercial Project Listing
| Pro jec t |
1 Loc atio n |
Ow shi Inte t ner p res |
Est ima ted Co leti mp on 2 Da te |
Ba ckl og Lan d 3 Un its |
Ba ckl og Bu ilt- For m 3 Un its |
Est ima ted Co ial mm erc Ba ckl og 4 /00 0s sqm |
|---|---|---|---|---|---|---|
| Zo d Pro j ts ne ec |
||||||
| 5 Wo d lan ds o |
Q l d |
Se ice nt rv ag ree me |
2 0 1 4 |
4 0 5 |
5 0 |
|
| Fo Ga de t res r ns |
Q l d |
La d m ( 5 0 % int ) t st n an ag em en ere |
2 0 15 |
1 1 0 |
7 | |
| Va ity La kes rs |
Q l d |
La d m t n an ag em en |
2 0 1 3 |
2 0 |
2 2 |
|
| Sp ing f ie l d La kes r |
Q l d |
La d m t n an ag em en |
2 0 2 0 |
4, 1 0 7 |
1, 3 5 5 |
1 0 8 |
| S R N A ho ds wg rou n |
Q l d |
La d m t n an ag em en |
2 0 2 6 |
1, 8 7 0 |
1 45 |
|
| Ro ky Sp ing c s r |
Q l d |
La d m t n an ag em en |
2 0 4 2 |
1 1, 3 7 5 |
4 2 0 |
1, 1 15 |
| Ya b i l ba rra |
Q l d |
Sta d a is it ion g e cq u |
2 0 4 1 |
1 4, 6 6 5 |
2, 4 0 0 |
1, 9 3 6 |
| Fe bro ke rn o |
Q l d |
La d m ( 0 % int ) t 5 st n an ag em en ere |
2 0 15 |
2 0 7 |
1 6 5 |
4 |
| Lo Re g an se rve |
Q l d |
Ow d ne |
2 0 1 6 |
4 3 0 |
8 0 |
3 |
| Le He d nn ox a |
N S W |
Se ice nt rv ag ree me |
2 0 2 3 |
4 45 |
1 2 9 |
|
| Go B ing ara rg e |
S N W |
La d m t n an ag em en |
2 0 2 2 |
9 9 0 |
8 8 |
|
| 5 St Ma Ro Cr ing s – p es os s ry |
N S W |
Se ice nt ag ree me rv |
2 0 15 |
9 0 5 |
2 1 0 |
|
| St Sp Ma Jo da ing ry s – r n r s |
S N W |
Ow d ne |
2 0 2 1 |
2, 0 9 0 |
27 5 |
8 6 |
| St Ma Ot he Pre inc ts ry s – r c |
N S W |
Ow d ne |
2 0 2 1 |
1, 2 4 0 |
1 5 7 |
|
| Ne lso R i dg ns e |
S N W |
La d m t n an ag em en |
2 0 15 |
1 8 0 |
5 | |
| Ja kso La d ing c ns n |
N S W |
Ow d ( 0 % inte ) 5 t ne res |
2 0 2 1 |
0 15 |
6 1 |
|
| Ro H i l l us e |
S N W |
( ) La d m 5 0 % int t st n an ag em en ere |
2 0 1 6 |
1 9 5 |
8 9 5 |
1 1 6 |
| St Pa ic ks tr |
N S W |
La d m ( 0 % int ) t 5 st n an ag em en ere |
2 0 1 3 |
5 | ||
| 6 Ba So h ut ran g aro o |
N S W |
Sta d p nts g e ay me |
2 0 2 3 |
77 5 |
3 9 0 |
|
| Ca l de d rw oo |
N S W |
La d m t n an ag em en |
2 0 3 8 |
8 4, 5 5 |
2 9 3 |
|
| Fo de r |
A C T |
Ow d ( 25 % inte ) t ne res |
2 0 1 2 |
1 15 |
1 0 |
|
| Sp ing ba k R ise r n |
A C T |
Ow d ( % inte ) 5 0 t ne res |
2 0 15 |
5 4 0 |
2 15 |
1 |
| E dg ate ew r |
V ic |
Ow d ne |
2 0 1 4 |
7 0 |
||
| Su bto l zo d ( ie d for d ) ta ne ca rr wa r |
4 4, 0 6 0 |
9, 15 0 |
5, 0 3 0 |
1Locations are Queensland (Qld); New South Wales (NSW); Australian Capital Territory (ACT); and Victoria (Vic).
2Estimated completion date represents the expected financial year in which the last unit will be settled for master-planned communities and construction completion date for apartments and non-residential projects.
3Backlog includes the total number of units in Group-owned, joint venture and managed projects. The actual number of units for any particular project can vary as planning approvals are obtained.
4Represents net developable land in relation to master-planned urban communities and net developable floor space for other developments.
5Projects managed on behalf of the Lend Lease Communities Fund 1. The Group holds a 20.8% co-investment position in the fund.
6 The Barangaroo South development rights are secured via a series of payments over eight years, phased so as to coincide with the proposed development timetable. In addition, there is a value share arrangement over the life of the project.
Development – Residential and Commercial Project Listing continued
| Pro jec t |
1 Loc atio n |
Ow shi Inte t ner p res |
Est ima ted Co leti mp on 2 Da te |
Ba ckl og Lan d 3 Un its |
Ba ckl og Bu ilt- For m 3 Un its |
Est ima ted Co ial mm erc Ba ckl og 4 /00 0s sqm |
|---|---|---|---|---|---|---|
| Su bto l zo d p j ( bro ht for d ) ta ts ne ro ec ug wa r |
4 4, 0 6 0 |
9, 15 0 |
0 3 0 5, |
|||
| Cr Ce ig ie bu To ntr a rn wn e |
V ic |
Ow d ne |
2 0 1 3 |
1 9 5 |
1 3 5 |
|
| Pa ke ha Va l ley n m |
V ic |
La d m t n an ag em en |
2 0 1 3 |
1 8 5 |
25 | |
| Ca l ine Sp ing ro r s |
V ic |
La d m ( 5 0 % int ) t st n an ag em en ere |
2 0 1 2 |
5 | ||
| La ima ur r |
V ic |
Ow d ne |
2 0 1 4 |
0 5 4 |
2 0 |
|
| At he rst on e |
V ic |
La d m t n an ag em en |
2 0 2 4 |
4, 5 0 0 |
1 3 1 |
|
| V icto ia Ha bo r r ur |
2 0 2 9 |
|||||
| Co nve sso |
V ic |
Ow d ( 0 % inte ) 5 t ne res |
2 0 1 2 |
2 2 0 |
2 | |
| Se ta rra |
V ic |
Ow d ( % inte ) 5 0 t ne res |
2 0 1 2 |
1 45 |
||
| Me ha Str Re i l nt t ta rc ee |
V ic |
Ow d ne |
2 0 1 2 |
4 | ||
| St i l l to co mm en ce |
V ic |
La d m t n an ag em en |
Va iou r s |
1, 9 9 0 |
1 15 |
|
| Me lto Ea st n |
V ic |
Sta d a is it ion g e cq u |
2 0 17 |
8 0 5 |
2 6 |
|
| We i be rr e |
V ic |
La d m t n an ag em en |
2 0 2 2 |
3, 8 15 |
5 5 5 |
|
| Cr B la ke ing s os s |
S A |
Sta d a is it ion g e cq u |
2 0 17 |
9 6 0 |
8 0 |
5 1 |
| Ma La ke ws on s |
S A |
La d m ( 5 0 % int ) t st n an ag em en ere |
2 0 1 2 |
5 | 15 | 1 3 |
| Sp ing d ( for ly d r wo o me r na me Ga ) ler w |
S A |
Sta d a is it ion g e cq u |
2 0 2 0 |
2, 0 4 1 |
8 0 |
6 5 |
| A l k imo s |
W A |
La d m t n an ag em en |
2 0 2 1 |
2, 0 0 7 |
3 5 5 |
15 4 |
| To l zo d ta ne |
5 9, 5 5 0 |
1 2, 1 9 0 |
6, 1 6 2 |
|||
| Un d Pro j ts zo ne ec |
||||||
| R ic hm d on |
V ic |
Ow ( % ) d 1 0 0 inte t ne res |
5 2 0 |
|||
| Ar da le ma |
V ic |
La d m ( 5 0 % int ) t st n an ag em en ere |
47 5 |
|||
| To ta l u d nzo ne |
– | 9 9 5 |
– | |||
| To l ta |
5 9, 5 5 0 |
1 3, 1 8 5 |
6, 1 6 2 |
1Locations are Victoria (Vic); South Australia (SA); and Western Australia (WA).
2Estimated completion date represents the expected financial year in which the last unit will be settled for master-planned communities and construction completion date for apartments and non-residential projects.
3Backlog includes the total number of units in Group-owned, joint venture and managed projects. The actual number of units for any particular project can vary as planning approvals are obtained.
4Represents net developable land in relation to master-planned urban communities and net developable floor space for other developments.
Development – Retirement Living and Aged Care Project Listing
| Est ima ted leti com p on |
Ba ckl og |
|||
|---|---|---|---|---|
| De vel nt op me |
Ow shi Inte t ner p res |
1 Loc atio n |
2 dat e |
3 Un its |
| Re t ire nt V i l lag Un its De lop nt Ba k log me e ve me c |
||||
| T he Te rra ce s |
1 0 0 % |
Q l d |
2 0 1 2 |
1 |
| T he La ke s |
1 0 0 % |
Q l d |
2 0 1 4 |
2 6 |
| Co ast l Wa ter a s |
% 1 0 0 |
S N W |
2 0 1 6 |
2 1 3 |
| C los bo Mo h t et e urn e a rp |
1 0 0 % |
N S W |
2 0 1 6 |
2 6 2 |
| Ne lso 's Gr n ov e |
1 0 0 % |
N S W |
2 0 1 4 |
8 3 |
| Ro h for d P lac c e |
0 0 % 1 |
N S W |
2 0 15 |
3 3 1 |
| Isa be l la P la ins |
% 1 0 0 |
C A T |
2 0 17 |
1 2 4 |
| Ca ia Ga de es r ns |
1 0 0 % |
V ic |
2 0 15 |
6 9 |
| Ev ly R i dg e n e |
1 0 0 % |
V ic |
2 0 15 |
6 8 |
| Wa for d Pa k ter r |
% 1 0 0 |
V ic |
2 0 1 3 |
3 0 |
| Wo d lan ds Pa k o r |
% 1 0 0 |
V ic |
2 0 1 4 |
1 17 |
| E l l iot Ga de r ns |
1 0 0 % |
S A |
2 0 1 2 |
2 |
| Tr in ity Gr ee n |
1 0 0 % |
S A |
2 0 1 4 |
4 2 |
| Pa k lan d E l len bro k r o |
% 1 0 0 |
W A |
2 0 15 |
1 0 7 |
| To l re ire i l lag its de lop ba k log ta t nt nt me v e u n ve me c |
1, 27 7 |
1Locations are Queensland (Qld); New South Wales (NSW); Australian Capital Territory (ACT); Victoria (Vic); South Australia (SA); and Western Australia (WA).
2Estimated completion date represents the financial year in which the construction is expected to be completed.
3The actual number of units for any particular village can vary as planning approvals are obtained.
Development – Retirement Living and Aged Care Portfolio Summary
Retirement Villages
| Ow | ned | Ma ed/ Lea nag |
sed /Ot her |
Tot | al | |
|---|---|---|---|---|---|---|
| 1 Loc atio n |
Nu mb f S ites er o |
Un its/ Be ds |
Nu mb f S ites er o |
Un its/ Be ds |
Nu mb f S ites er o |
2 Un its/ Be ds |
| Q l d |
4 | 7 3 2 |
1 1 |
3, 2 8 3 |
15 | 4, 0 15 |
| N S W |
1 1 |
1, 8 2 0 |
2 | 6 6 1 |
1 3 |
2, 4 8 1 |
| V ic |
2 0 |
2, 5 0 8 |
4 | 6 6 6 |
2 4 |
3, 17 4 |
| S A |
4 | 4 3 8 |
4 | 4 3 8 |
||
| W A |
9 | 1, 4 0 4 |
9 | 1, 4 0 4 |
||
| N Z |
5 | 9 9 5 |
5 | 9 9 5 |
||
| To l re ire i l lag ta t nt me es v |
3 5 |
8 9 7, 7 |
17 | 4, 6 1 0 |
0 7 |
1 2, 0 5 7 |
Aged Care
| Ow | ned | /Ot Lea sed her |
Tot | al | ||||
|---|---|---|---|---|---|---|---|---|
| 1 Loc atio n |
Nu mb f S ites er o |
Un its/ Be ds |
Nu mb f S ites er o |
Un its/ Be ds |
Nu mb f S ites er o |
2 its/ Un Be ds |
||
| Q l d |
1 | 8 9 |
1 | 4 9 |
2 | 1 3 8 |
||
| N S W |
1 3 |
1, 0 8 5 |
1 3 |
1, 0 8 5 |
||||
| V ic |
1 4 |
1, 0 3 2 |
1 4 |
1, 0 3 2 |
||||
| S A |
1 | 6 2 |
1 | 6 2 |
||||
| To l ag d c ta e are |
2 9 |
2, 2 6 8 |
1 | 4 9 |
3 0 |
2, 3 17 |
1Locations are Queensland (Qld); New South Wales (NSW); Victoria (Vic); South Australia (SA); Western Australia (WA); and New Zealand (NZ).
2Total units/beds include only completed retirement village units and aged care beds at company-owned and managed sites.
Construction – Project management and construction – Major Projects1
| Pro jec t |
2 Loc atio n |
Clie nt |
Co ntr act 3 Typ e |
Co nst tio ruc n Va lue A\$ m |
Se ed cur 4 Da te |
Co leti mp on 5 Da te |
Se cto r |
De ip tio scr n |
|---|---|---|---|---|---|---|---|---|
| Go l d Co Un ive ity Ho ita l ast rs sp |
Q l d |
Qu lan d He lt h ee ns a |
G M P |
1, 2 27 |
2 0 1 0 |
2 0 1 3 |
He lt hc a are |
De ig d c ion f a ho ita l str t s n a n on uc o ne sp w |
| T he Ne Ro l C h i l dre 's w y a n Ho ita l sp |
V ic |
C h i l dre 's Ho ita l n sp Pa h ip rtn ers |
L S |
1, 0 8 0 |
2 0 0 8 |
2 0 15 |
He lt hc a are |
De ig d c ion f a str t s n a n on uc o ne w h i l dre 's ho ita l in Me l bo c n sp urn e |
| Ba So h ut ran g aro o |
N S W |
Le d Le / Ba n as e ran g aro o De lop Au ho ity nt t ve me r |
G M P |
9 8 5 |
2 0 1 2 |
2 0 15 |
Co ia l mm erc |
De ig d c ion f ba str t nt, s n a n on uc o se me in fra ks d t he f irst str tur uc e w or an ia l o f f ice bu i l d ing co mm erc |
| Co lt h Ne Bu i l d mm on we a w |
A C T |
Fe de l Go t ra ve rnm en |
M C |
4 1 5 |
2 0 0 8 |
2 0 1 3 |
Go t ve rnm en |
De ig d c ion f a 4 0, 0 0 0s str t s n a n on uc o q m ia l o f f ice bu i l d ing co mm erc |
| Su Co Br is ba urt ne p rem e |
Q l d |
Qu Go lan d t ee ns ve rnm en |
G M P |
5 27 |
2 0 0 9 |
2 0 1 2 |
Go t ve rnm en |
De ig d c str t ion f a s n a n on uc o ne w Su d D istr ict Co bu i l d ing urt p rem e a n s |
| L ive l Ho ita l rp oo sp |
N S W |
N S W Go t ve rnm en |
M C |
3 1 8 |
2 0 0 8 |
2 0 1 2 |
He lt hc a are |
Ho ita l re de lop nt sp ve me |
| Me l bo Ma ket urn e r s |
V ic |
Go V icto ian t r ve rnm en |
G M P |
3 0 0 |
2 0 1 0 |
2 0 1 3 |
Go t ve rnm en |
De ig d c str t ion f a 1 2 0, 0 0 0s s n a n on uc o q m ho les le m ket / d istr i bu ion fac i l ity t a ar w |
| Mu lwa la Re de lop nt ve me Pro j t ec |
N S W |
Co lt h mm on we a De f De fen art nt p me o ce |
G M P |
3 1 8 |
2 0 0 7 |
2 0 1 3 |
Go t ve rnm en |
Re de lop f p l lan nt t ve me o rop e fac ing fac i l ity tur ma nu |
| Cr ig ie bu To Ce ntr a rn wn e |
V ic |
Au l ian Pr ime Pro str ert a p y Fu d / Le d Le n n as e |
G M P |
2 2 0 |
2 0 1 2 |
2 0 1 3 |
Re i l ta |
De ig d c ion f a str t tow s n a n on uc o ne w n ntr ce e |
| 6 Na ion l Bro d ba d Ne k t tw a a n or |
W A / S A / N T |
Fe de l Go t ra ve rnm en |
M C |
15 3 |
2 0 1 2 |
2 0 1 4 |
Te lec om ica ion t mu n |
Ro l lou f p ive f i bre k in W A, S A t o tw as s ne or d N T an |
| Co nve sso |
V ic |
Le d Le / H O S T P L U S n as e |
G M P |
1 45 |
2 0 1 1 |
2 0 1 2 |
Re i de ia l nt s |
De ig d c ion f 2 2 0 str t s n a n on uc o art nts at V icto ia Ha bo ap me r r ur |
| Na ion l C irc it 4 t a u |
A C T |
I S P T |
G M P |
1 4 6 |
2 0 1 1 |
2 0 1 3 |
Co ia l mm erc |
De ig d c ion f a str t 3 0, 0 0 0s s n a n on uc o q m ia l o f f ice bu i l d ing inc lu d ing f it o ut co mm erc ks wo r |
| Un ive ity f N S W Wa l lac rs o e – Wu h rt |
N S W |
Un ive ity f N S W rs o |
G M P |
1 2 2 |
2 0 1 2 |
2 0 1 4 |
E du ion t ca |
Re fur b is hm d e ion f e ist ing t a en n xp an s o x bu i l d ing |
1Disclosure of major projects is subject to client approval. This could impact the projects available for disclosure.
2Locations are Queensland (Qld); Victoria (Vic); Australian Capital Territory (ACT); New South Wales (NSW); South Australia (SA), Western Australia (WA); and Northern Territory (NT).
3Contract types are Guaranteed Maximum Price (GMP); Lump Sum (LS); and Managing Contractor (MC).
4Secured date represents the financial year in which the project was secured.
5Completion date represents the expected financial year in which the project will be completed.
6Represents the Group's interest in the project joint venture.
Construction – Infrastructure – Major Projects1
| Co ntr act |
Co tio nst ruc n Va lue |
Se ed cur |
Co leti mp on |
|||||
|---|---|---|---|---|---|---|---|---|
| Pro jec t |
2 Loc atio n |
Clie nt |
3 Typ e |
A\$ m |
4 Da te |
5 Da te |
Se cto r |
De ip tio scr n |
| 6 Or ig in A l l ian ce |
Q l d |
De f Tra d art nt ort p me o ns p an Ma in Ro ds Qu lan d a ee ns , |
A L L |
9 0 8 |
2 0 0 8 |
2 0 1 3 |
Ro ds a |
Up de f Ip ic h Mo tor g ra o sw wa y |
| Qu lan d C h i l dre 's Ho ita l ee ns n sp |
Q l d |
Qu lan d He lt h ee ns a |
G M P |
8 8 5 |
2 0 0 1 |
2 0 1 4 |
He lt hc a are |
De ig d c ion f a str t s n a n on uc o ne w ho ita l sp |
| Pe ins la L in k n u |
V ic |
So ut he Wa Pty Lt d rn y |
C D & |
6 5 5 |
2 0 1 0 |
2 0 1 3 |
Ro ds a |
Co nst t ion f a ct ion f n ruc o se o ew fre in Me l bo ew ay urn e |
| T int ba To Ew ing da le, Pa i f ic en r s c S H ig hw No rt he N W ay rn , |
N S W |
Ro ds & Ma it ime Se ice a r rv s |
D & C |
3 5 1 |
2 0 2 1 |
2 0 15 |
Ro ds a |
Co ion f a 6. 3 km nst t 1 ruc o ne w ct ion f t he h ig hw l se o ay , se ve ra br i dg d a 4 0 0m l tu es an nn e |
| Hu Ex nte r p res sw ay |
N S W |
Ro ds & Ma it ime Se ice a r rv s |
D & C |
4 6 8 |
2 0 1 1 |
2 0 1 4 |
Ro ds a |
Co ion f a ion f n nst t ct ruc o se o ew S fre Hu ion f N W nte ew ay r re g o , |
| 6 A de la i de De l ina ion P lan t t sa |
S A |
So h Au l ia Wa ut str ter a |
C D & |
4 2 8 |
2 0 0 9 |
2 0 1 3 |
Wa ter |
Co ion f a de l ina ion lan nst t t t ruc o sa p |
| A de la i de Ov l Re de lop nt a ve me |
S A |
De f P lan ing art nt p me o n , Tra & In fra ort str tur ns p uc e |
D & C |
3 5 0 |
2 0 1 2 |
2 0 1 4 |
En inm / ter ta t en Re ion l at cre a |
Re de lop f e ist ing l int nt ve me o ov a o a x lt ip d ium 5 0, 0 0 0 s t m ta ea u urp os e s |
| Ma kay Ba Ho ita l c se sp |
Q l d |
Qu lan d He lt h ee ns a |
M C |
3 25 |
2 0 1 1 |
2 0 1 4 |
He lt hc a are |
Ex ion d r de lop f ten to nt s an e ve me o ist ing ho ita l ex sp |
| Ca irn Ba Ho ita l s se sp |
Q l d |
Qu lan d He lt h ee ns a |
M C |
3 1 8 |
2 0 1 1 |
2 0 1 4 |
He lt hc a are |
De ig d c ion f n str t s n a n on uc o ew bu i l d ing lte ion d rat s, a s a n fur b is hm t o f e ist ing ho ita l re en x sp |
| A de la i de Co ion Ce nt ntr nve e Re de lop nt ve me |
S A |
De f P lan ing art nt p me o n , Tra & In fra ort str tur ns p uc e |
M C |
3 0 3 |
2 0 1 1 |
2 0 17 |
Co ia l mm erc |
Re de lop d e ion f nt xte ve me an ns o ist ing Co ion Ce nt ntr ex nve e |
| 6 Re ion l Ra i l L in k E g a |
V ic |
De f Tra art nt ort p me o ns p V icto ia r |
D & C |
25 5 |
2 0 1 2 |
2 0 15 |
Ra i l |
De ig d c ion f 25 km f str t s n a n on uc o o iv i l, k, l an d s ion tra str tur tat c c uc a ks fro De Pa k t We st wo r m er r o , We i be rr e |
| 6 Bu l k Wa ter |
A C T |
A C T E W Co ion t rp ora |
A L L |
2 3 9 |
2 0 0 8 |
2 0 1 2 |
Wa ter |
En lar f e ist ing da t o g em en x m, ip l ine d p ing ion st at p e s a n um p |
1Disclosure of major projects is subject to client approval. This could impact the projects available for disclosure.
2Locations are Queensland (Qld); Victoria (Vic); New South Wales (NSW); South Australia (SA); and Australian Capital Territory (ACT).
3Contract types are Alliance (ALL); Guaranteed Maximum Price (GMP); Design & Construct (D&C); and Managing Contractor (MC).
4Secured date represents the financial year in which the project was secured.
5Completion date represents the expected financial year in which the project will be completed.
6Represents the Group's interest in the project joint venture.
Construction – Infrastructure – Major Projects1
| Pro jec t |
2 Loc atio n |
Clie nt |
Co ntr act 3 Typ e |
Co nst tio ruc n Va lue A\$ m |
Se ed cur 4 Da te |
Co leti mp on 5 Da te |
Se cto r |
De ip tio scr n |
|---|---|---|---|---|---|---|---|---|
| 6 Wa ter Re A l l ian so urc es ce |
V ic |
Me l bo Wa ter urn e |
A L L |
2 1 8 |
2 0 0 9 |
2 0 1 3 |
Wa ter |
Ma t o f Me l bo Wa ter na g em en urn e ita l w ks f ive ca p or p rog ram ov er y ea rs |
| Ba Po int no ra |
N S W |
Ro ds & Ma it ime Se ice a r rv s |
A L L |
2 0 6 |
2 0 1 0 |
2 0 1 2 |
Ro ds a |
Up de ion f t he Pa i f ic to ct g ra a se o c H ig hw he N S W ort ay , n rn |
| Wo om arg am a |
N S W |
Ro ds & Ma it ime Se ice a r rv s |
A L L |
2 0 5 |
2 0 0 9 |
2 0 1 2 |
Ro ds a |
Up de ion f t he Hu to ct g ra a se o me S H ig hw ut h-w est N W ay , so |
| Bu la h de la h By p as s |
S N W |
Se Ro ds & Ma it ime ice a r rv s |
S / S O L R |
2 0 3 |
2 0 1 0 |
2 0 1 3 |
Ro ds a |
Co nst t ion f a ct ion f ruc o ne w se o h ig hw i d-n h c f N S W ort st ay , m oa o |
| Ma lea R ive Br i dg c r es y |
N S W |
Ro ds & Ma it ime Se ice a r rv s |
D & C |
1 8 6 |
2 0 1 1 |
2 0 1 3 |
Br i dg es |
Up de ion f t he Pa i f ic to ct g ra a se o c H ig hw i d-n h c f N S W ort st ay , m oa o |
| Ho l bro k By o p as s |
S N W |
Se Ro ds & Ma it ime ice a r rv s |
S O R |
15 3 |
2 0 1 1 |
2 0 1 3 |
Ro ds a |
Up de to ct ion f t he Hu g ra a se o me H ig hw h-w N S W ut est ay , so |
| C ity Ce l To 8 ntr a we r |
S A |
Ca ha Pro ert ve rs m p y De lop nt ve me |
L S |
15 5 |
2 0 1 0 |
2 0 1 3 |
Co ia l mm erc |
Co ion f a 17 f f ice nst t -st ruc o ore o y bu i l d ing |
| La ws on |
N S W |
Ro ds & Ma it ime Se ice a r rv s |
A L L |
8 1 4 |
2 0 0 9 |
2 0 2 1 |
Ro ds a |
Up de ion f t he Gr to ct t g ra a se o ea Sy We H ig hw f dn ste est rn ay , w o ey |
| 6 W ig ins Is lan d g |
Q l d |
W ig ins Is lan d Co l Ex ort g a p Te ina l Pty L im ite d rm |
L S |
1 45 |
2 0 1 2 |
2 0 1 3 |
M in ing |
Bu l k Ea hw ks d s ite ion rt t or an p rep ara |
| 6 Ea ste Tre atm t P lan t rn en |
V ic |
Me l bo Wa ter urn e |
A L L |
1 3 6 |
2 0 1 1 |
2 0 1 3 |
Wa ter |
Te rt iary de f Ea ste up g ra o rn Tre P lan atm t t en |
| F l in de Me d ica l Ce ntr rs e Re de lop nt ve me |
S A |
De f P lan ing art nt p me o n Tra ort & In fra str tur ns p uc e |
M C |
1 3 6 |
2 0 0 8 |
2 0 1 2 |
He lt hc a are |
Re de lop f e ist ing ho ita l nt ve me o x sp |
| Wa lte & E l iza Ha l l Ins t itut r e Re de lop nt ve me |
V ic |
Wa lte & E l iza Ha l l Ins t itut f r e o Me d ica l Re h se arc |
S L |
1 3 0 |
2 0 0 9 |
2 0 1 2 |
He lt hc a are |
Co nst t ion f a ig ht- lev l ruc o n e e 2 9, 0 0 0s bu i l d ing d q m an fur b is hm f e ist ing bu i l d ing t o re en x s |
| To ley T A F E ns |
S A |
De art nt f P lan ing p me o n Tra & In fra ort str tur ns p uc e |
C M |
1 0 8 |
2 0 1 2 |
2 0 1 4 |
E du t ion ca |
Re fur b is hm t o f e ist ing fac i l ity to en x i de T A F E int ive ct p rov a ne era w du ion l fac i l ity t e ca a |
| Ma ins Ro d & Ke ls Ro d a sse a Int ion Up de t ers ec g ra |
Q l d |
De f Tra d art nt ort p me o ns p an Ma in Ro ds Q L D a |
D & C |
1 0 6 |
2 0 1 2 |
2 0 1 4 |
Ro ds a |
Co ion f a de he nst t t t ruc o n u n rp as s a ist ing int ion t ex ers ec |
1Disclosure of major projects is subject to client approval. This could impact the projects available for disclosure.
2Locations are Victoria (Vic); New South Wales (NSW); South Australia (SA); and Queensland (Qld).
3Contract types are Managing Contractor (MC); Design & Construct (D&C); Alliance (ALL); Lump Sum (LS); and Schedule of Rates (SOR).
4Secured date represents the financial year in which the project was secured.
5Completion date represents the expected financial year in which the project will be completed.
6Represents the Group's interest in the project joint venture.
Investment Management – Funds Under Management (FUM)1
| De ber cem 201 1 |
Jun e 201 1 |
||
|---|---|---|---|
| Fun d |
Fun d T ype |
A\$ b |
A\$ b |
| Au l ian Pr im Pro Fu ds str ert a e p y n |
Co re |
6. 2 |
6 5. |
| Co Le d Le P lus Fu d n as e re n |
Co P lus re |
0. 5 |
0. 5 |
| Le d Le Co it ies Fu d 1 n as e mm un n |
Va lue A d d |
0. 1 |
0. 1 |
| Le d Le Re l Es Pa Fu ds tat rtn n as e a e ers n |
En ha d nc e |
0. 6 |
0. 4 |
| Ma d Inv Ma da est nt tes na g e me n |
Co re |
1. 1 |
1. 1 |
| To l F U M ta |
8. 5 |
7.7 | |
| 1 FU M r th ark alu f re al e nts et v sta ese ros s m e o |
nd oth rela ted s in d f und nd inv and te a set est nt m ate er as m ana s a me s. |
||
| epr e g |
ge | De ber cem 201 1 A\$ b |
Jun e 201 1 A\$ b |
| F U M he be inn ing f t he io d at t g o p er |
7.7 | 7. 1 |
|
| A d d it ion s |
0. 8 |
0. 7 |
|
| Re du ct ion s |
( ) 0. 1 |
( ) 0. 2 |
|
| Ne t re lua t ion va s |
0. 1 |
0. 1 |
Investment Management – Investments
| Len d L eas e Inte t res |
1 Ma rke t V alu e De ber 20 11 cem |
1 Ma rke t V alu e Jun e 2 011 |
||
|---|---|---|---|---|
| Re ion g |
% | A\$ m |
A\$ m |
|
| Pa ke ha P lac n m e |
Au l ia str a |
25 0 |
1 0. 0 |
1 0. 8 |
| Cr ig ie bu a rn |
Au l ia str a |
25 0 |
1 3. 7 |
1 1.5 |
| Au l ian Pr im Pro Fu ds str ert a e p y n |
Au l ia str a |
2 Va iou r s |
8. 8 4 |
8. 0 4 |
| Le d Le Re l Es tat Pa rtn Fu ds n as e a e ers n |
Au str l ia a |
2 Va iou r s |
5 9. 3 |
5 1. 9 |
| Le d Le Co P lus Fu d n as e re n |
Au l ia str a |
1 3. 8 |
4 3. 7 |
4 3. 3 |
| Le d Le Co it ies Fu d 1 n as e mm un n |
Au l ia str a |
2 0. 8 |
9. 6 |
1 0. 2 |
| 3 Ne Ze lan d Re i l Po fo l io ta rt w a |
Ne Ze lan d w a |
1 4 0. 1 |
||
| 3 Le d Le Re l Es Pa Ne Ze lan d Fu d tat rtn n as e a e ers w a n |
Ne Ze lan d w a |
5. 3 |
4.7 | |
| To l Inv ta est nts me |
1 8 9. 8 |
3 15 8 |
1Market value represents the Group's assessment of the value of the underlying assets.
2The Group holds varying proportional interests in the Australian Prime Property Funds (APPF) and Real Estate Partners Funds (REP).
3 During the period, the Group sold the New Zealand Retail Portfolio to Lend Lease Real Estate Partners New Zealand Fund (LLREPNZ). LLREPNZ was launched in October 2011 and the Group holds a 5.3% investment in the fund.
Investment Management – Assets Under Management
| GL A |
2 Ma rke t V alu e De ber cem 201 1 |
2 Ma rke t V alu e Jun e 201 1 |
||
|---|---|---|---|---|
| Sh ing Ce ntr op p es |
Ma ed Be hal f of nag on |
1 /00 0s sqm |
A\$ m |
A\$ m |
| Ca irn Ce l, Q l d ntr s a |
A P P F Re i l ta |
2. 8 5 |
||
| Ca lan d Ce l, Q l d ntr ne a |
A P P F Re i l ta |
6 3. 6 |
||
| Su Q h ine P laz l d ns a, |
/ Ot Ow A P P F Re ta i l he Jo int r ne rs |
7 3. 3 |
||
| Er ina Fa ir, N S W |
A P P F Re i l / Ot he Jo int Ow ta r ne rs |
1 1 2. 3 |
||
| Ma hu Sq N S W rt ca r ua re, |
A P P F Re i l / Ot he Jo int Ow ta r ne rs |
9 3. 5 |
||
| M i d C ity ( i l ), N S W ret a |
A P P F Re i l / Ot he Jo int Ow ta r ne rs |
9. 1 |
||
| Gr bo h P laz V ic ee ns rou g a, |
A P P F Re i l ta |
5 8. 2 |
||
| Ca l ine Sp ing Sq V ic ro r s ua re, |
A P P F Re i l / Le d Le Co P lus Fu d ta n as e re n |
2 1. 0 |
5, 1 27 9 |
4, 8 4 0. 3 |
| Pa ke ha P lac V ic n m e, |
A P P F Re i l / Le d Le ta n as e |
15 8 |
||
| La ke i de Jo da lup W A s on , |
/ Ot Ow A P P F Re ta i l he Jo int r ne rs |
7 1. 1 |
||
| Me i Ma ket lac N S W na r p e, |
R E P 3 |
1 6. 8 |
||
| Se lem C ity, N S W tt t en |
R E P 3 |
1 9. 2 |
||
| So h lan ds Bo lev de W A ut u ar , |
R E P 3 |
2 0. 9 |
||
| S C Ar da le ho ing ity, W A ma p p |
R E P 3 |
3 1. 0 |
||
| No hg W A rt ate , |
R E P 3 |
15 9 |
||
| Stu d Pa k, V ic r |
Ot he Ow ne r r |
2 6. 8 |
||
| To l ta |
7 0 1. 3 |
5, 1 27 9 |
4, 8 4 0. 3 |
1GLA represents the gross lettable area of the centres.
2Market value represents the Group's assessment of the value of the underlying assets.
3The potential gross estimated cost of the development pipeline across the Australian portfolio is approximately A\$1.5 billion with an estimated developable GLA of 185,000sqm.
Infrastructure Development
| Ac l tua Fin ial anc |
Op tio nal era Te rm |
Co nst tio ruc n 1 Va lue |
Pe nta rce ge of Co tio nst ruc n Co lete mp |
Fac iliti es Ma ent nag em Rev enu e Ba ckl og |
Inv ed est Eq uity |
Co itte d mm 2 Eq uity |
|||
|---|---|---|---|---|---|---|---|---|---|
| 3 Pro jec t |
Loc atio n |
Sta tus |
Clo Da te se |
Ye ars |
A\$ m |
% | A\$ m |
A\$ m |
A\$ m |
| He lt hc a are |
|||||||||
| Qu E l iza be h I I Me d ica l Ce t ntr ee n e Ca Pa k r r |
Pe h rt |
Co ion nst t ruc |
Ju l- 1 1 |
2 6 |
1 4 0 |
15 | 3 1.5 |
15 0 |
|
| To l ta |
1 4 0 |
3 1.5 |
– | 15 0 |
1Represents total construction value over the contract duration.
2Committed equity refers to equity contributions the Group has a future commitment to invest.
3The Group sold its 50% equity interest in the South Australian Schools PPP project during the period.
4The Group was announced as preferred bidder for Darwin Marine Supply Base project during the period.
Portfolio Report Asia
Development – Project Listing
| Pro jec t |
Loc atio n |
Ow shi Inte t ner p res |
Est ima ted Co leti mp on Da te |
Est ima ted Co ial / R il eta mm erc Ba ckl og /00 0s sqm |
|---|---|---|---|---|
| TM J E M |
S ing ap ore |
25 % D ire 7. 6 % In d irec ct, t |
2 0 1 3 |
7 9 |
| Se ia C ity Ma l l t |
Ma lay ia s |
5. 1 % In d irec t |
2 0 1 2 |
6 5 |
| To l ta |
1 4 4 |
Construction – Major Projects1
| Pro jec t |
Loc atio n |
Clie nt |
Co ntr act 2 Typ e |
Co tio nst ruc n Va lue A\$ m |
Se ed cur 3 Da te |
Co leti mp on 4 Da te |
Se cto r |
De ip tio scr n |
|---|---|---|---|---|---|---|---|---|
| TM J E M |
S ing ap ore |
Le d Le Re ta i l n as e Inv 3 Pte Lt d / est nts me Le d Le Co ia l n as e mm erc Inv Pte Lt d est nts me |
G M P |
3 27 |
2 0 1 1 |
2 0 1 3 |
M ixe d u se |
/co M ixe d u ret i l ia l de lop nt in se a mm erc ve me Ju S ing ron g, ap ore |
| Me k Ne Ma fac tur ing rc w nu Ba se |
C h ina |
S Me k ha & Do hm rc rp e |
C E P M |
Co f i de nt ia l n |
2 0 1 1 |
2 0 1 2 |
In du str ia l |
Gr f ie l d p ha t ica l p kag ing fac i l ity ee n rm ac eu ac d in fra str tur an uc e |
| Se ia C ity Ma l l t |
Ma lay ia s |
Gr h i l l Re ee n so urc es |
C M |
1 2 0 |
2 0 1 0 |
2 0 1 2 |
Re i l ta |
Co ion f 6 0 0 0s i l s ho ing nst t 5, ret ruc o q m a p p ntr ce e |
| K L Ec C ity o |
Ma lay ia s |
K L Ec C ity o ( bs i d iary f S P Se ia B h d ) t su o |
P M |
Co f i de ia l nt n |
2 0 0 8 |
2 0 1 6 |
M ixe d u se |
Pro j f m ixe d-u t m t o ec an ag em en se de lop it h t ina l nt ort te ve me ran sp rm w |
| Co ing Ta ic hu P ha rn ng se S 5 A B & 6 |
Ta iwa n |
Co ing D isp lay rn Co Te hn log ies Ta iwa c o n, , Lt d |
C M |
Co f i de ia l nt n |
2 0 1 1 |
2 0 2 1 |
In du ia l str |
L C D g las fac ing fac i l ity tur s m an u |
| Sta for d Am ica m er n Int ion l Sc ho l at ern a o |
S ing ap ore |
Sta for d Am ica m er n Int ion l Sc ho l at ern a o |
G M P |
8 8 |
2 0 0 9 |
2 0 1 2 |
E du t ion ca |
De ig d c str t ion f n int at ion l s n a n on uc o ew ern a ho l sc o |
| So ft ba k Fa Po le st n |
Ja p an |
So ft ba k Mo b i le n |
M C |
8 1 |
2 0 1 1 |
2 0 1 2 |
Te lec om ica ion t mu n |
In it ia l p ha for he de ig d s ly f t se s n a n up p o lec ica ion les ret e t t co nc e om mu n s p o |
1Disclosure of major projects is subject to client approval. This could impact the projects available for disclosure.
2Contract types are Guaranteed Maximum Price (GMP); Engineering, Procurement and Construction Management (EPCM); Construction Management (CM); Project Management (PM); and Managing Contractor (MC).
3Secured date represents the financial year in which the project was secured.
4Completion date represents the expected financial year in which the project will be completed.
Portfolio Report Asia
Investment Management – Funds Under Management (FUM)1
| De ber cem 201 1 |
Jun e 201 1 |
De ber cem 201 1 |
Jun e 201 1 |
||
|---|---|---|---|---|---|
| Fun d |
Fun d T ype |
S\$ b |
S\$ b |
A\$ b |
A\$ b |
| Co As ia Pa i f ic Inv est nt No 2 L im ite d c me mp an y |
Co P lus re |
1. 1 |
1. 1 |
0. 9 |
0. 9 |
| Le d Le As ian Re i l Inv Fu d ( A R I F ) ta est nt n as e me n |
Co / Va lue A d d re |
1. 6 |
1.5 | 1. 2 |
1. 1 |
| To l F U M ta |
2.7 | 2. 6 |
2. 1 |
2. 0 |
1FUM represents the gross market value of real estate and other related assets managed on behalf of investors.
| De ber cem 201 1 S\$ b |
Jun e 201 1 S\$ b |
De ber cem 201 1 A\$ b |
Jun e 201 1 A\$ b |
|
|---|---|---|---|---|
| F U M at t he be inn ing f t he io d g o p er |
2. 6 |
2. 0 |
2. 0 |
1. 6 |
| 1 Fo ig ha t re n e xc ng e m ov em en |
( 0. 2 ) |
|||
| A d d it ion s |
0. 1 |
0. 5 |
0. 1 |
0. 5 |
| Re du ion ct s |
||||
| Ne lua ion t re t va s |
0. 1 |
0. 1 |
||
| F U M he d o f t he io d at t en p er |
2.7 | 2. 6 |
2. 1 |
2. 0 |
1Foreign exchange movement arising from translating opening FUM in local currency between June 2011 and December 2011.
Portfolio Report Asia
Investment Management – Investments
| Len d L eas e Inte t res % |
1 Ma rke t V alu e De ber cem 201 1 S\$ m |
1 Ma rke t V alu e Jun e 201 1 S\$ m |
1 Ma rke t V alu e De ber cem 201 1 A\$ m |
1 Ma rke t V alu e Jun e 201 1 A\$ m |
|
|---|---|---|---|---|---|
| Co As ia Pa i f ic Inv est nt No 2 L im ite d c me mp an y |
2 1. 1 |
1 6 7. 0 |
1 6 0. 6 |
1 27 .5 |
1 2 1.7 |
| 2 3 1 3 @s et om ers |
25 0 |
1 2 6. 8 |
1 2 4. 3 |
9 6. 8 |
9 4. 2 |
| TM 3 J E M |
25 0 |
8 1. 0 |
7 6. 7 |
6 1. 8 |
5 8. 1 |
| Le d Le As ian Re i l Inv Fu d ta est nt n as e me n |
|||||
| 2 ( So ) A R I F 1 t me rse - |
1 0. 1 |
3 8. 1 |
3 7. 6 |
2 9. 1 |
2 8. 5 |
| 4 A R I F 2 ( Se ia ) t - |
1 0. 1 |
3. 6 |
1.5 | 2.7 | 1. 1 |
| 3 A R I F 3 ( Ju Ga ) tew ron g ay - |
1 0. 1 |
25 0 |
2 4. 3 |
1 9. 1 |
1 8. 4 |
| To l Inv ta est nts me |
4 4 1.5 |
4 25 0 |
3 3 7. 0 |
3 2 2. 0 |
1Market value represents the Group's assessment of the value of the underlying assets.
2The Group owns 25% of the 313@somerset retail centre directly, with the remaining 75% held by ARIF 1, in which the Group holds a 10.1% interest.
3The Group owns 25% of the JEM site in Singapore, with the remaining 75% held by ARIF 3, in which the Group holds a 10.1% interest.
4The Group owns 10.1% of ARIF 2, which has a 50% ownership interest in the Setia City Mall development.
Investment Management – Assets Under Management
| Sh ing Ce ntr op p es |
Ma ed Be hal f of nag on |
1 GL A /00 0s sqm |
2 Ma rke t V alu e De ber 20 11 cem S\$ m |
2 Ma rke t V alu e Jun e 201 1 S\$ m |
2 Ma rke t V alu e De ber 20 11 cem A\$ m |
2 Ma rke t V alu e Jun e 201 1 A\$ m |
|
|---|---|---|---|---|---|---|---|
| Pa kw Pa de S ing ay ra ap ore r , |
As ia Pa i f ic Inv Co No 2 L im ite d est nt c me mp an y |
2.5 5 |
1, 0 27 0 |
9 4. 2 7 |
8 4. 0 7 |
3 8. 0 7 |
|
| @s S ing 3 1 3 et, om ers ap ore |
A R I F / Le d Le n as e |
27 1 |
1, 15 0. 0 |
1, 15 0. 0 |
8 77 9 |
8 7 1. 2 |
|
| To l ta |
9. 6 7 |
2, 0 17 7. |
2, 2 2 1 4. |
6 6 9 1, 1. |
6 0 9. 2 1, |
1GLA represents the gross lettable area of the centres.
2Market value represents the Group's assessment of the value of the underlying assets.
3The potential gross estimated cost of the development pipeline across the Asian portfolio is approximately A\$1.3 billion with an estimated additional developable GLA of 144,000 sqm.
Development – Project Listing
| Pro jec t |
Loc atio n |
Ow shi Inte t ner p res |
Est ima ted Co leti mp on 1 Da te |
Ba ckl og Lan d 2 Un its |
Ba ckl og Bu ilt- For m 2 Un its |
Est ima ted Co ial mm erc Ba ckl og /00 0s sqm |
|---|---|---|---|---|---|---|
| Zo d Pro j ts ne ec |
||||||
| U K Re i de ia l Pro j nt ts s ec |
U K |
Va iou r s |
Va iou r s |
2, 1 27 |
1 1 |
|
| Gr ic h Pe ins la ee nw n u |
U K |
% 5 1 |
2 0 3 0 |
2 4, 77 |
0 0 0 5, |
3 3 2 |
| Str Qu at for d Int at ion l art ern a er |
U K |
% 5 0 |
2 0 2 6 |
3 0 0 |
3 7 0 |
|
| To l zo d ta ne |
2 4, 77 |
27 7, 4 |
3 7 1 |
|||
| Un d Pro j ts zo ne ec |
||||||
| U K Re i de ia l Pro j nt ts s ec |
U K |
1 0 0 % |
Va iou r s |
25 7 |
||
| E lep ha d Ca le nt st an |
U K |
0 0 % 1 |
2 0 25 |
2, 9 9 7 |
2 0 |
|
| To l u d ta nzo ne |
– | 3, 2 3 6 |
2 0 |
|||
| 3 To l De lop ta nt ve me |
2 4, 77 |
0, 6 6 3 1 |
3 3 7 |
1Estimated completion date for built-form units represents the financial year in which the project construction is expected to be completed.
2Backlog includes the total number of units in Group-owned and joint venture projects. The actual number of units for any particular project can vary as planning approvals are obtained.
3 Projects in the UK include residential developments, Athletes' Village, Stratford International Quarter, Greenwich Peninsula and Elephant and Castle. Athletes' Village is progressing on a fee-based arrangement and therefore is excluded from the backlog metrics.
Construction – Major Projects1
| Co ntr act |
Co tio nst ruc n Va lue |
Se ed cur |
Co leti |
|||||
|---|---|---|---|---|---|---|---|---|
| Pro jec t |
Loc atio n |
Clie nt |
2 Typ e |
3 £m |
4 Da te |
mp on 5 Da te |
Se cto r |
De ip tio scr n |
| B P |
Pa Eu n- rop e |
B P |
P M |
8 9 5 |
2 0 0 9 |
2 0 1 4 |
Re i l ta |
Fra k a int in B P s ice nt to me wo r g ree me ma a erv ion Eu sta t s a cro ss rop e |
| At h lete ' V i l lag s e |
Lo do n n |
Le d Le / O ly ic n as e mp De lop nt Au t ho ity ve me r |
C M |
8 1 5 |
2 0 0 8 |
2 0 1 4 |
Re i de ia l nt s |
At h lete ' V i l lag for he Lo do 2 0 1 2 O ly ic t s e n n mp Ga d Pa ly ic t he ion t an ra mp me s, n c on ve rs p os O ly ics mp |
| S Mo D L A M P ha 2 se – |
U K |
De fen Es tat ce es |
G M P |
4 9 9 |
Va iou r s |
2 0 1 3 |
Go t ve rnm en |
Ne d u de d s ing le l iv ing w an p g ra da ion for he i l ita t t ac co mm o m ry |
| So h We Pr im Co ut st ntr t e ac |
So h We ut st En lan d g |
De fen Es tat ce es |
G M P |
3 3 8 |
Va iou r s |
2 0 3 1 |
Go t ve rnm en |
Pro is ion f e d p j sta te t a t v o ma na g em en n ro ec ice t s ma na g em en erv s |
| Re 's P lac No h Ea t rt st g en e – Qu dra nt a |
Lo do n n |
Br it is h La d p lc n |
C M |
8 0 1 |
2 0 2 1 |
2 0 3 1 |
Mix ed us e |
Co ion f 5 0, 0 0 0s f o f f ice i l an d nst t ta ruc o q m o , re i de nt ia l bu i l d ing res s |
| Sc is h Na ion l Are ott t a na |
G las g ow |
Sc is h Ex h i b it ion d ott an Co Ce fer Lt d ntr n en ce e |
L S |
7 8 |
2 0 1 1 |
2 0 1 3 |
Co ia l mm erc |
Co ion f e h i b it ion d c fer nst t ruc o x an on en ce ntr ce e |
1Disclosure of major projects is subject to client approval. This could impact the projects available for disclosure.
2Contract types are Project Management (PM); Construction Management (CM); Guaranteed Maximum Price (GMP); and Lump Sum (LS).
3Construction value in PM assignments is the gross construction value and may not correlate to revenue recognised on the project.
4Secured date represents the financial year in which the project was secured.
5Completion date represents the expected financial year in which the project will be completed.
Investment Management – Funds Under Management (FUM)1
| De ber cem 201 1 |
Jun e 201 1 |
De ber cem 201 1 |
Jun e 201 1 |
||
|---|---|---|---|---|---|
| Fun d |
Fun d T ype |
£b | £b | A\$ b |
A\$ b |
| Le d Le Re i l Pa h ip ta rtn n as e ers |
Co re |
0. 7 |
0. 6 |
1. 0 |
1. 0 |
| / ( ) Le d Le P F I P P P In fra str tur Fu d L P U K I F n as e uc e n |
Co re |
0. 1 |
0. 1 |
0. 2 |
0. 1 |
| 2 C he lms for d Me do L im ite d Pa h ip rtn a ws ers |
Va lue A d d |
0. 1 |
0. 1 |
||
| To ta l F U M |
0. 8 |
0. 8 |
1. 2 |
1. 2 |
1FUM represents the gross market value of real estate and other related assets managed on behalf of investors.
2During the period, the Group sold its 75% interest in the Chelmsford Meadows retail asset.
| De ber cem 201 1 £b |
Jun e 201 1 £b |
De ber cem 201 1 A\$ b |
Jun e 201 1 A\$ b |
|
|---|---|---|---|---|
| F U M he be inn ing f t he io d at t g o p er |
0. 8 |
0. 8 |
1. 2 |
1. 4 |
| 1 Fo ig ha t re n e xc ng e m ov em en |
( ) 0. 2 |
|||
| A d d it ion s |
0. 1 |
0. 1 |
0. 1 |
0. 1 |
| Re du ion ct s |
( 0. 1 ) |
( 0. 1 ) |
( 0. 1 ) |
( 0. 2 ) |
| Ne lua ion t re t va s |
0. 1 |
|||
| F U M he d o f t he io d at t en p er |
0. 8 |
0. 8 |
1. 2 |
1. 2 |
1Foreign exchange movement arising from translating opening FUM in local currency between June 2011 and December 2011.
Investment Management – Investments
| Len d L eas e Inte t res % |
1 Ma rke t V alu e De ber 20 11 cem £m |
1 Ma rke t V alu e Jun e 2 011 £m |
1 Ma rke t V alu e De ber 20 11 cem A\$ m |
1 Ma rke t V alu e Jun e 2 011 A\$ m |
|
|---|---|---|---|---|---|
| 2 B lue ter wa |
3 0. 0 |
4 8 0. 1 |
47 2. 3 |
0. 1 75 |
2 6. 6 7 |
| 3 Wa ing ton Re ta i l L im ite d Pa rtn h ip rr ers |
5 0. 0 |
||||
| C 4 he lms for d Me do Un it Tru st a ws |
4 0. 3 |
6 2. 0 |
|||
| C lar Do k en ce c |
1 0 0. 0 |
0. 6 |
0. 8 |
1. 0 |
1. 3 |
| Le d Le Re i l Pa h ip ta rtn n as e ers |
4. 1 |
27 1 |
2 6. 9 |
2. 4 4 |
3 4 1. |
| / ( ) Le d Le P F I P P P In fra str tur Fu d L P U K I F n as e uc e n |
1 0. 0 |
7. 0 |
6. 0 |
1 0. 9 |
9. 2 |
| Le d Le G lo ba l Pro ies S I C A F & L L G lo ba l ert n as e p , Re l Es A dv ise tat a e rs |
2 4. 8 |
5. 1 |
0. 2 |
8. 0 |
0. 4 |
| Co Ste S C he & I A V n ers , |
7.7 | 0. 3 |
6. 9 |
0. 5 |
1 0. 6 |
| To l ta |
5 2 0. 2 |
5 5 3. 4 |
8 1 2. 9 |
8 5 1. 4 |
1Market value represents the Group's assessment of the value of the Group's interest in the underlying assets.
2 The market value at 31 December 2011 of 100% of Bluewater was £1,600.2 million (A\$2,500.3 million). Bluewater is treated as inventory in the financial statements and is therefore reflected at cost, which at 31 December 2011 was A\$415.6 million.
3The market value of the Warrington Retail Limited Partnership net assets was below zero at 31 December 2011 and, as a result, the Group's investment has been written down to nil.
4During the period, the Group sold its 75% interest in the Chelmsford Meadows Unit Trust.
Investment Management – Assets Under Management
| Sh ing Ce ntr op p es |
Ma ed Be hal f of nag on |
1 GL A /00 0s sqm |
2 Ma rke t V alu e De ber 20 11 cem £m |
2 Ma rke t V alu e Jun e 2 011 £m |
2 Ma rke t V alu e De ber 20 11 cem A\$ m |
2 Ma rke t V alu e Jun e 2 011 A\$ m |
|---|---|---|---|---|---|---|
| B lue Ke ter nt wa , |
Le d Le Re i l Pa h ip / Le d Le ta rtn n as e ers n as e |
1 6 3. 7 |
1, 6 0 0. 2 |
1, 5 7 4. 4 |
2, 5 0 0. 3 |
2, 4 2 2. 2 |
| So To hw d, l i hu l l uc oo |
Le d Le Re ta i l Pa rtn h ip n as e ers |
6 0. 4 |
25 2.5 |
25 1. 8 |
3 9 4. 1 |
3 8 7. 3 |
| Go l de Sq Wa ing ton n ua re, rr |
Wa ing Re i l Un it Tru ton ta st rr |
6 8. 9 |
1 3 3. 2 |
1 3 4.5 |
2 0 8. 1 |
2 0 7. 0 |
| C lar Do k, Le ds en ce c e |
Le d Le Re l Es Inv Se ice tat est nt n as e a e me s rv |
9. 3 |
0. 6 |
0. 8 |
0. 9 |
1. 2 |
| 3 T he Me do C he lms for d a ws , |
C he lms for d Me do Un it Tru st a ws |
5 3. 7 |
8 2. 6 |
|||
| 4 To l ta |
3 0 2. 3 |
1, 9 8 6. 5 |
2, 0 15 2 |
3, 1 0 3. 4 |
3, 1 0 0. 3 |
1GLA represents the gross lettable area of the centres.
2Market value represents the Group's assessment of the value of the underlying assets.
3During the period, the Group sold its 75% interest in the Chelmsford Meadows Unit Trust.
4The potential gross estimated cost of the development pipeline across the UK portfolio is approximately A\$0.3 billion with an estimated additional developable GLA of 40,000sqm.
Infrastructure Development – Project Listing
| Ac tua l Fin ial anc |
Op tio nal era Te rm |
Est ima ted Co tio nst ruc n 1 Va lue |
Pe nta rce ge of Co nst tio ruc n Co lete mp |
Fac iliti es Ma ent nag em Rev enu e 2 Ba ckl og |
Inv est ed Eq uity |
Co itte d mm 3 Eq uity |
|||
|---|---|---|---|---|---|---|---|---|---|
| Pro jec t |
Loc atio n |
Sta tus |
Clo Da te se |
Ye ars |
£m | % | £m | £m | £m |
| He lt hc a are |
|||||||||
| 4 Ca l de da le Ho ita l r sp |
U K |
Op ion l t era a |
Ju l– 9 8 |
3 3 |
8 7 |
1 0 0 |
4 4 |
||
| 4 Wo Ho ita l ste rce r sp |
U K |
Op ion l t era a |
Ma 9 9 r– |
3 3 |
8 2 |
1 0 0 |
5 8 |
||
| 4 He ha Ho ita l – P ha 1 a d 2 x m sp se s n |
U K |
Op ion l t era a |
Ap 0 1 r– |
3 2 |
2 9 |
1 0 0 |
1 1 |
||
| 4 Bu ley Ho ita l rn sp |
U K |
Op ion l t era a |
Oc 0 3 t– |
3 0 |
27 | 1 0 0 |
15 | ||
| 4 Le ds Ho ita l e sp |
U K |
Op ion l t era a |
Oc 0 4 t– |
3 3 |
17 5 |
1 0 0 |
45 | ||
| 4 He ha Ho ita l – P ha 3 x m sp se |
U K |
Op t ion l era a |
Ju l– 0 6 |
27 | 2 4 |
1 0 0 |
8 | ||
| 4,5 Ma he Ho ita l ste nc r sp |
U K |
Op ion l t era a |
De 0 4 c– |
3 8 |
3 9 3 |
1 0 0 |
3 7 |
||
| Ma j da ho da Ho ita l a n sp |
Sp in a |
Op ion l t era a |
Ap 0 5 r– |
3 0 |
1 8 7 |
1 0 0 |
5 | 4. 0 |
|
| Bre ia 2 sc |
Ita ly |
Un de ion str t r c on uc |
Ma 1 1 r- |
3 3 |
9 1 |
9 1 |
0. 4 |
2. 8 |
|
| Su bto l ( ie d for d ) ta ca wa rr r |
1, 0 9 5 |
2 2 3 |
4. 4 |
2. 8 |
1Represents total estimated construction value over the contract duration.
2Facilities management revenue backlog disclosed is for a maximum of 10 years, although Public Private Partnership (PPP) contracts typically operate for a period of up to 40 years.
3Committed equity refers to equity and loan stock contributions that the Group has a future commitment to invest.
4Equity interest in these projects is held by the Lend Lease managed UKIF. The Group has a 10% interest in the UKIF.
5The Group sold its equity interest in this asset to the UKIF during the year.
Infrastructure Development – Project Listing continued
| Pro jec t |
Loc atio n |
Sta tus |
Ac tua l Fin ial anc Clo Da te se |
Op tio nal era Te rm Ye ars |
Est ima ted Co tio nst ruc n 1 Va lue £m |
Pe of nta rce ge Co nst tio ruc n Co lete mp % |
Fac iliti es Ma ent nag em Rev enu e 2 Ba ckl og £m |
Inv est ed Eq uity £m |
Co itte d mm 3 Eq uity £m |
|
|---|---|---|---|---|---|---|---|---|---|---|
| Su bto l he lt hc j ( bro ta ts a are p ro ec ug |
ht for d ) wa r |
1, 0 9 5 |
2 2 3 |
4. 4 |
2. 8 |
|||||
| E du ion t ca |
||||||||||
| 4 Ne le Sc ho ls ast wc o |
U K |
Op ion l t era a |
Ma 0 2 r– |
27 | 5 0 |
1 0 0 |
1 9 |
|||
| 4 Sc L inc ln ho ls o o |
U K |
Op ion l t era a |
Se 0 1 p– |
3 1 |
2 0 |
1 0 0 |
7 | |||
| 4 L i l ian Ba l is Sc ho l o y |
U K |
Op ion l t era a |
Fe b– 0 3 |
27 | 1 3 |
1 0 0 |
7 | |||
| 4 La h ire Sc ho ls P ha 1 nc as o se |
U K |
Op ion l t era a |
De 0 6 c– |
25 | 8 1 |
1 0 0 |
27 | |||
| 4 Sc La h ire ho ls P ha 2 nc as o se |
U K |
Op t ion l era a |
De 0 7 c– |
25 | 3 4 |
1 0 0 |
8 | |||
| 4,5 La h ire Sc ho ls P ha 2 A nc as o se |
U K |
Un de ion str t r c on uc |
Ju l– 0 8 |
25 | 5 9 |
1 0 0 |
1 3 |
|||
| 5 La h ire Sc ho ls P ha 3 nc as o se |
U K |
Un de ion str t r c on uc |
Ju 0 9 n– |
25 | 6 9 |
9 9 |
1 3 |
|||
| 4 Co k Ma it im Co l leg r r e e |
Ire lan d |
Op ion l t era a |
Fe b– 0 3 |
27 | 3 0 |
0 0 1 |
1 1 |
|||
| S B irm ing ha B F P ha 1 A m se |
U K |
Un de str t ion r c on uc |
Au 0 9 g– |
25 | 6 9 |
9 7 |
2 9 |
4. 6 |
||
| B irm ing ha B S F P ha 1 B m se |
U K |
Un de ion str t r c on uc |
Ju l– 1 1 |
2 4 |
7 8 |
17 | 17 | 3. 2 |
||
| Ac da ion t co mm o |
||||||||||
| 4 Tre 1 as ury |
U K |
Op ion l t era a |
Ma 0 0 y– |
3 7 |
1 1 4 |
1 0 0 |
4 1 |
|||
| 4 Tre 2 as ury |
U K |
Op t ion l era a |
Ja 0 3 n– |
3 5 |
1 4 8 |
1 0 0 |
47 | |||
| S he f f ie l d Un ive ity rs |
U K |
Op ion l t era a |
Ma 0 6 y– |
4 0 |
1 6 9 |
1 0 0 |
3 2 |
9. 1 |
||
| Wa ste |
||||||||||
| La h ire Wa ste nc as |
U K |
Un de ion str t r c on uc |
Ma 0 7 r– |
25 | 25 2 |
9 9 |
4 9. 7 |
|||
| So h Ty d We Wa ut ste ne an ar |
U K |
Un de ion str t r c on uc |
Ap 1 1 r– |
25 | 17 5 |
6 | 1 3. 4 |
|||
| To ta l |
2, 45 6 |
4 9 4 |
6 7. 8 |
1 9. 4 |
1Represents total construction value over the contract duration.
2Facilities management revenue backlog disclosed is for a maximum of 10 years, although PPP contracts typically operate for a period of up to 40 years.
3Committed equity refers to equity and loan stock contributions that the Group has a future commitment to invest.
4Equity interest in these projects is held by the Lend Lease managed UKIF. The Group has a 10% interest in the UKIF.
5The Group sold its equity interest in these assets to the UKIF during the year.
Development – Project Listing
| Se ed cur |
Est ima ted Co leti mp on |
Ba ckl og Lan d |
Ba ckl og Bu ilt- For m |
Est ima ted Co ial mm erc Ba ckl og |
|||
|---|---|---|---|---|---|---|---|
| Pro jec t |
Loc atio n |
Ow shi Inte t ner p res |
1 Da te |
2 Da te |
3 Un its |
3 Un its |
/00 0s sqm |
| Ho izo Up tow r n n |
Co lor do a |
1 0 0 % |
2 0 0 6 |
2 0 3 0 |
3, 8 6 0 |
3 7 1 |
|
| To l Co it ies ta mm un |
3, 8 6 0 |
– | 3 7 1 |
1Secured date represents the financial year in which the Group was announced as the preferred proponent for the project.
2Estimated completion date for master-planned communities represents the estimated financial year the last unit will be settled.
3The actual number of units for any particular project can vary as planning applications are obtained.
| Pro jec t |
Loc atio n |
Ow shi Inte t ner p res |
Se ed cur 1 Da te |
Est ima ted Co leti mp on 2 Da te |
Est ima ted Co ial mm erc Ba ckl og /00 0s sqm |
|---|---|---|---|---|---|
| Bo Se St Fra is Wa k ins t n co urs nc 3 Ce ntr e |
V irg in ia |
9 6 % |
2 0 1 1 |
2 0 1 2 |
9 |
| To l He lt hc ta a are |
9 |
1Secured date represents the financial year in which the Group was announced as the preferred proponent for the project.
2Estimated completion date for healthcare projects represents the estimated financial year in which construction will be completed.
3Reduced ownership interest from 100% at June 2011 to 96% at December 2011 reflects investment from non-controlling parties during the current period.
Construction – Major Projects1
| Pro jec t |
Loc atio n |
Clie nt |
Co Co ntr act 2 Typ e |
nst tio ruc n Va lue \$m US |
Se ed cur 3 Da te |
Co leti mp on 4 Da te |
Se cto r |
De ip tio scr n |
|---|---|---|---|---|---|---|---|---|
| Na ion l Se 1 1 Me ia l / t t. a p mo r Fo da ion / Po Au ho ity t rt t un r |
Ne Yo k w r |
Na ion l Se 1 1 Me ia l an d t t. a p mo r Mu he Wo l d Tra de Ce at t ntr se um r e |
C M |
77 0 |
2 0 0 6 |
2 0 1 2 |
Ot he r |
Me ia l an d m he Wo l d Tra de at t mo r us eu m r Ce in Ne Yo k nte r w r |
| th Ex l l – Ca ie Str te 5 7 t rne g ee |
Ne Yo k w r |
Ex l l De lop Co te nt ve me mp an y |
G M P |
4 0 0 |
2 0 1 0 |
2 0 1 4 |
M ixe d Us e |
4-s h ig h-r ise ho l /re i de ia l to 7 tor te nt ey s we r it h r eta i l in Ma ha tta it h 2 1 0 ho te l ro w n n w om s d 1 3 5 a art nts an p me |
| Mo S ina i Sc ho l o f t un o Me d ic ine |
Ne Yo k w r |
Mo S ina i Ho ita l & Mo S ina i t t un sp un Sc ho l o f Me d ic ine o |
C M |
27 0 |
2 0 0 8 |
2 0 2 1 |
He lt hc a are |
3, 0 0 0s h /c l in ica l fac i l ity 4 q m res ea rc |
| No h S ho Lo Is lan d rt re ng – Je is h Wo 's Be d To w me n we r Ho ita l sp |
Ne Yo k w r |
No h S ho Lo Is lan d Je is h rt re ng w – He lt h Sy ste a m |
G M P |
2 2 3 |
2 0 0 8 |
2 0 1 2 |
He lt hc a are |
's ho ita l 2 9, 0 0 0s q m wo me n sp |
| J F K – Te ina l 4 rm |
Ne Yo k r w |
De lta A ir L ine Inc s, |
C M |
1 8 6 |
2 0 1 1 |
2 0 1 3 |
Av iat ion |
Re ion d c ion f a ir l ine vat str t no an on uc o ne a w ter ina l m |
| Ou Ca N M H tp at ien t re |
I l l ino is |
No rt hw est Me ia l Ho ita l ern mo r sp |
G M P |
17 5 |
2 0 1 1 |
2 0 1 3 |
He lt hc a are |
( ) 6 0, 4 0 0s 2 2-s tor d ica l o f f ice q m ey me bu i l d ing it h 3 5 0 p k ing w ar sp ac es |
| C U N Be l l To De lop nt we r ve me |
Ca No rt h l ina ro |
Ca Un ive ity f No rt h l ina rs o ro |
G M P |
17 1 |
2 0 0 8 |
2 0 1 2 |
E du t ion ca |
2 2, 8 0 0s ien la b q m sc ce |
| th Ex l l – 45 Str te t ee |
Ne Yo k w r |
Ex l l De lop Co te nt ve me mp an y |
G M P |
1 4 8 |
2 0 1 1 |
2 0 1 4 |
Ho l te |
2 8, 8 0 0s ho l te q m |
| 0 0 La ke S ho Dr ive 5 re |
I l l ino is |
Re late d B I T 5 0 0 La ke S ho re Ow C L L ne r |
G M P |
1 1 1 |
2 0 1 2 |
2 0 1 3 |
Re i de ia l nt s |
4 3-s i de ia l to it h t f loo f tor nt ey res we r, w wo rs o k ing p ar |
| A dm ira l at he La ke t |
I l l ino is |
T he A dm ira l at he La ke t |
G M P |
1 0 3 |
2 0 1 1 |
2 0 1 3 |
Se ior L iv ing n |
3 2-s inu ing ire tor nt ret nt ey co ca re me ity co mm un |
| C C S C F h ina tow n |
Ca l i for ia n |
C Co Sa ity l leg f Fra isc e o n nc o |
G M P |
1 0 3 |
2 0 1 1 |
2 0 1 2 |
E du ion t ca |
1 8, 5 0 0s las bu i l d ing q m c sro om |
1Disclosure of major projects is subject to client approval. This could impact the projects available for disclosure.
2Contract types are Construction Management (CM); Guaranteed Maximum Price (GMP).
3Secured date represents the financial year in which the project was secured.
4Completion date represents the expected financial year in which the project will be completed.
Construction – Major Projects1
| Co Co ntr act |
tio nst ruc n Va lue |
Se ed cur |
Co leti mp on |
|||||
|---|---|---|---|---|---|---|---|---|
| Pro jec t |
Loc atio n |
Clie nt |
2 Typ e |
\$m US |
3 Da te |
4 Da te |
Se cto r |
De ip tio scr n |
| De 2 9 F lat bu h ot rm s – |
Ne Yo k w r |
De Co ot rm mp an y |
G M P |
0 3 1 |
2 0 1 1 |
2 0 3 1 |
Re i de ia l nt s |
i de ia l bu i l d ing it h 2 0 % f 4 4-s tor nt ey res , w o its de ig d for low -in i de te nts un s na co me re s |
| Wa ke Fo Ca Ce t nte res nc er r Ex ion p an s |
No h rt Ca l ina ro |
Wa ke Fo Un ive ity t res rs |
G M P |
8 0 |
2 0 1 1 |
2 0 1 3 |
He lt hc a are |
ica l ex ion f e ist ing 6-s tor rt ey ve p an s o x ca nc er ntr ce e |
| Sp Bo ita ing n r s |
F lor i da |
Sa Se Fe ior L iv ing nta n |
G M P |
6 6 |
2 0 1 2 |
2 0 1 3 |
Se ior n L iv ing |
3 5, 6 0 0s inu ing ire nt ret nt q m co ca re me ity, inc lu d ing 1 4 4 o d t hre tw co mm un ne o a n e , be dro art nt ho d l i fet im om ap me me s a n e ite he lt hc to ac ce ss on -s a are |
| Co 7- E lev nst t ion en ruc 5 Se ice rv s |
Na t ion l a |
7- E lev Inc en |
C M |
5 2 |
2 0 1 2 |
2 0 1 3 |
Re ta i l |
Int ior de l l ing d c str t ion f m er re mo an on uc o ore ha 2 3 0 7- E lev t st n en ore s |
1 Disclosure of major projects is subject to client approval. This could impact the projects available for disclosure. Refer to the Infrastructure Development section below for details of construction projects within that segment.
2Contract types are Guaranteed Maximum Price (GMP); and Construction Management (CM).
3Secured date represents the financial year in which the project was secured.
4Completion date represents the expected financial year in which the project will be completed.
5The 7-Eleven Construction Services project is a three year agreement. The construction value reflects the first year of the agreement.
Investment Management – Investments
| Len d L eas e Inte t res % |
Ma rke t V alu e De ber 20 11 cem \$m US |
2 Ma rke t V alu e Jun e 2 011 \$m US |
Ma rke t V alu e De ber 20 11 cem A\$ m |
Ma rke t V alu e Jun e 2 011 A\$ m |
|
|---|---|---|---|---|---|
| 1 K ing f Pru ia o ss |
5 3 1. 3 |
4 9 6. 5 |
|||
| To l ta |
– | 5 3 1. 3 |
– | 4 9 6. 5 |
1The Group finalised the sale of its equity interest in the King of Prussia shopping mall on 25 August 2011.
2At 30 June 2011, market value was based on the expected net sale proceeds to be received as a result of entering into the sale agreement, net of associated transaction costs.
Infrastructure Development – Military Housing – Project Listing
| Pro jec t |
Loc atio n |
Se rvic e |
Sta tus |
Ac l tua Fin ial anc Clo se Da te |
Est ima ted Ca ital p 1 Sp end \$m US |
Pe nta rce ge of Co nst tio ruc n Co lete d mp % |
Inv est ed Eq uity \$m US |
Co itte d mm 2 Eq uity \$m US |
Un its Un der Ma ent nag em |
|---|---|---|---|---|---|---|---|---|---|
| Fo Ho d rt o |
Te xa s |
Ar my |
Op ion l t era a |
Oc 0 1 t– |
2 2 0 |
1 0 0 |
6. 0 |
6, 2 0 0 |
|
| Co Tr i- d mm an |
So Ca ut h l ina ro |
Co Ma ine r rp s |
Op t ion l era a |
Fe b– 0 3 |
1 4 0 |
1 0 0 |
3. 3 |
1, 7 0 0 |
|
| Fo Ca be l l rt mp |
Ke ky ntu c |
Ar my |
Op ion l t era a |
De 0 3 c– |
2 0 0 |
1 0 0 |
6. 0 |
4, 25 0 |
|
| H ic ka m |
Ha i i wa |
A ir Fo rce |
Op ion l t era a |
Fe b– 0 5 |
25 0 |
0 0 1 |
0 0 1, 4 |
||
| Co Is lan d Pa lm it ies mm un |
Ha i i wa |
Ar my |
Op t ion l era a |
Ap 0 5 r– |
2, 17 1 |
6 2 |
8. 0 |
7, 8 0 0 |
|
| Fo Dru rt m |
Ne Yo k w r |
Ar my |
Op ion l t era a |
Ma 0 5 y– |
2 25 |
1 0 0 |
5. 0 |
3, 1 0 0 |
|
| Ca Le j mp eu ne |
No h Ca l ina / rt ro Ne Yo k w r |
Ma ine Co rp s r |
Op ion l t era a |
Oc 0 t– 5 |
3 8 5 |
1 0 0 |
7.5 | 3, 3 0 0 |
|
| Ca Le j P ha 2 mp eu ne se |
No h Ca l ina / rt ro Ne Yo k w r |
Ma ine Co r rp s |
Op ion l t era a |
No 0 6 v– |
1 2 9 |
75 | 2.5 | 1, 0 5 0 |
|
| 3 Fo Kn rt ox |
Ke ky ntu c |
Ar my |
Op ion l t era a |
Fe b– 0 7 |
2 1 2 |
7 2 |
3. 0 |
2, 5 3 0 |
|
| Fo Ca be l l A d d it ion l Sc ing rt mp a or |
Ke ky ntu c |
Ar my |
Op ion l t era a |
Ma 0 7 y– |
1 0 1 |
1 0 0 |
2 0 0 |
||
| Fo Ho d Sta ( Pa Wa inw ig ht ) rt 2 tto o g e n r |
Te xa s |
Ar my |
Op ion l t era a |
Ma 0 7 y– |
7 6 |
1 0 0 |
2 0 0 |
||
| 3 Co Co Gr A ir ba d I I t m mm an ou p |
/ Ar izo na Ne Me ico w x |
A ir Fo rce |
Op ion l t era a |
Ju l– 0 7 |
2 2 4 |
9 8 |
1 1. 0 |
2, 2 0 0 |
|
| O Fo rt Dru Un ie d f f ice m ac co mp an r Qu art ers |
Ne Yo k w r |
Ar my |
Op t ion l era a |
Ju l– 0 7 |
2 0 |
1 0 0 |
2 0 0 |
||
| Su bto l ( ie d for d ) ta ca rr wa r |
4, 3 2 6 |
4 4. 3 |
8. 0 |
3 4, 1 3 0 |
1Changes in estimated capital spend are due to adjustments made to contract values during the development period.
2Committed equity represents future contributions that the Group has a commitment to invest.
3Units under management have been revised from prior period reports to reflect the expected number of units at the end of the initial development period of the project.
Infrastructure Development – Military Housing – Project Listing continued
| Pro jec t |
Loc atio n |
Se rvic e |
Sta tus |
Ac tua l/ Exp ed ect Fin ial anc Clo se Da te |
Est ima ted Ca ital p 1 Sp end \$m US |
Pe nta rce ge of Co tio nst ruc n Co lete d mp % |
Inv est ed Eq uity \$m US |
Co itte d mm 2 Eq uity \$m US |
Un its Un der Ma ent nag em |
|---|---|---|---|---|---|---|---|---|---|
| Su bto l ( bro ht for d ) ta ug wa r |
4, 3 2 6 |
4 4. 3 |
8. 0 |
3 4, 1 3 0 |
|||||
| H ic ka P ha 2 m se |
Ha i i wa |
A ir Fo rce |
Op ion l t era a |
Au 0 7 g– |
4 4 2 |
5 9 |
25 .5 |
1, 1 0 0 |
|
| Gr Tr i- ou p |
Co / lor do a Ca l i for ia n |
A ir Fo rce |
Op ion l t era a |
Se 0 7 p– |
2 3 5 |
8 2 |
1 1. 0 |
1, 45 0 |
|
| Ca Le j P ha 3 mp eu ne se |
Ca / No rt h l ina ro Ne Yo k r w |
Co Ma ine r rp s |
Op t ion l era a |
No 0 7 v– |
2 2 9 |
4 3 |
4.5 | 2, 0 0 0 |
|
| Sc Fo rt Dru A d d it ion l ing m a or |
Ne Yo k w r |
Ar my |
Op t ion l era a |
Ju 0 8 n– |
17 0 |
1 0 0 |
5 5 0 |
||
| P A L Gr A P ha 1 ou p se |
Va iou r s |
Ar my |
Op ion l t era a |
Au 0 9 g– |
5 7 |
1 0 0 |
2. 0 |
3, 2 0 0 |
|
| Wa inw ig ht / Gr ly P ha 1 r ee se |
A las ka |
Ar my |
Op ion l t era a |
Ap 0 9 r- |
5 3 |
1 0 0 |
2. 0 |
1, 8 0 0 |
|
| Wa inw ig ht / Gr ly P ha 2 r ee se |
A las ka |
Ar my |
Op ion l t era a |
Se 0 1 p- |
25 6 |
2 1 |
|||
| Sc Fo rt Kn A d d it ion l ing ox a or |
Ke ntu ky c |
Ar my |
Op t ion l era a |
Oc t- 1 0 |
4 3 |
2 | 3 5 |
||
| Fo Dru Pro j Su inm P lan rt t sta t m ec en |
Ne Yo k w r |
Ar my |
Op ion l t era a |
Se 1 1 p- |
7 3 |
6 | 1 3 0 |
||
| P A L Gr A P ha 2 & Gr B ou p se ou p |
Va iou s r |
Ar my |
Pre fer d b i d de re r |
Ja 1 2 n- |
1 25 |
1 0 0 5, |
|||
| Fo Ho d Sta ( C ha f fee V i l lag ) rt 3 1 o g e e |
Te xa s |
Ar my |
Pre fer d b i d de re r |
Ma 1 2 r- |
2 3 |
||||
| Ca Le j P ha 6 mp eu ne se |
Ca No rt h l ina ro |
Co Ma ine r rp s |
Pre fer d b i d de re r |
Fe b- 1 2 |
7 8 |
||||
| P A L Gr C ou p |
Va iou r s |
Ar my |
Pre fer d b i d de re r |
Ju 1 3 n- |
2 0 0 |
8, 2 0 0 |
|||
| To l ta |
6, 3 1 0 |
5 0. 8 |
4 6. 5 |
5 7, 6 9 5 |
1Changes in estimated capital spend are due to adjustments made to contract values during the life of the development period.
2Committed equity represents future contributions that the Group has a commitment to invest.
Development
| Au str |
alia | As | ia | Eur | op e |
Am eric |
as | Tot | al | |
|---|---|---|---|---|---|---|---|---|---|---|
| De ber cem 201 1 |
Jun e 201 1 |
De ber cem 201 1 |
Jun e 201 1 |
De ber cem 201 1 |
Jun e 201 1 |
De ber cem 201 1 |
Jun e 201 1 |
De ber cem 201 1 |
Jun e 201 1 |
|
| Nu be f de lop j nt ts m r o ve me p ro ec |
3 7 |
3 7 |
2 | 2 | 2 2 |
2 3 |
2 | 1 | 6 3 |
6 3 |
| 1 Nu be f re ire i l lag t nt m r o me v es |
7 0 |
7 0 |
7 0 |
7 0 |
||||||
| 1 Nu be f a d c fac i l it ies m r o g e are |
3 0 |
3 0 |
3 0 |
3 0 |
||||||
| 2 De lop Ba k log nt ve me c |
||||||||||
| Re i de ia l – La d u its nt s n n |
||||||||||
| Zo d ne |
5 9, 5 5 0 |
4 6, 5 7 0 |
4, 77 2 |
4, 77 2 |
3, 8 6 0 |
3, 8 6 0 |
6 8, 1 8 2 |
5 5, 2 0 2 |
||
| Un d zo ne |
1 4, 1 8 5 |
1 4, 1 8 5 |
||||||||
| Su bto ta l Re i de nt ia l – La d u its s n n |
5 9, 5 5 0 |
6 0, 75 5 |
– | – | 4, 77 2 |
4, 77 2 |
3, 8 6 0 |
3, 8 6 0 |
6 8, 1 8 2 |
6 9, 3 8 7 |
| Re i de ia l – Bu i lt- for its nt s m un |
||||||||||
| Zo d ne |
1 2, 1 9 0 |
9, 47 0 |
7, 4 27 |
7, 4 3 7 |
1 9, 6 17 |
1 6, 9 0 7 |
||||
| Un d zo ne |
9 9 5 |
3, 3 5 5 |
3, 2 3 6 |
2, 7 8 3 |
4, 2 3 1 |
6, 1 3 8 |
||||
| Su bto l Re i de ia l – Bu i lt- for its ta nt s m un |
1 3, 1 8 5 |
1 2, 8 25 |
– | – | 1 0, 6 6 3 |
1 0, 2 2 0 |
– | – | 2 3, 8 4 8 |
2 3, 0 45 |
| To ta l Re i de nt ia l Un its s |
7 2, 7 3 5 |
7 3, 5 8 0 |
– | – | 15 4 3 5 , |
1 4, 9 9 2 |
3, 8 6 0 |
3, 8 6 0 |
9 2, 0 3 0 |
9 2, 4 3 2 |
| 3 Co ia l ( / 0 0 0s ) mm erc sq m |
||||||||||
| Zo d ne |
6, 1 6 2 |
4, 2 15 |
1 4 4 |
1 4 4 |
7 1 3 |
7 3 9 |
3 8 0 |
3 7 1 |
7, 3 9 9 |
5, 4 6 9 |
| Un d zo ne |
1, 9 17 |
2 0 |
3 9 |
2 0 |
1, 9 5 6 |
|||||
| Co ( / ) ia l 0 0 0s mm erc sq m |
6, 1 6 2 |
6, 1 3 2 |
1 4 4 |
1 4 4 |
7 3 3 |
77 8 |
3 8 0 |
3 7 1 |
7, 4 1 9 |
7, 4 25 |
| Re ire V i l lag Un its t nt me e |
1, 27 7 |
1, 25 7 |
1, 27 7 |
1, 25 7 |
1The number of retirement villages and aged care facilities includes owned and managed properties.
2Backlog includes Group-owned, joint venture and managed projects.
3Represents net developable land in relation to master-planned urban communities and net developable floor space for other developments.
Construction
New Work Secured and Backlog Revenue
| Ne w W ork 1 Se ed Rev cur enu e De ber cem 201 1 A\$ m |
Ne w W ork 1 Se ed Rev cur enu e De ber cem 201 0 A\$ m |
2 Ba ckl Rev og enu e De ber cem 201 1 A\$ m |
2 Ba ckl Rev og enu e Jun e 201 1 A\$ m |
|
|---|---|---|---|---|
| Au l ia str a |
5, 0 5 7. 2 |
75 0. 3 |
9, 9 2 3. 1 |
8, 6 15 0 |
| As ia |
3 1 2. 6 |
4 1 2. 0 |
6 8 4. 9 |
4 6. 9 7 |
| Eu rop e |
6 4 1 1. |
6 7 4.5 |
2 8 3. 9 1, |
6 1, 45 4. |
| 3 Am ica er s |
8 9 9. 0 |
1, 2 4 4. 2 |
4, 2 6 6. 7 |
4, 5 0 1. 1 |
| To l Gr ta ou p |
6, 6 8 0. 4 |
3, 17 1. 0 |
1 6, 15 8. 6 |
15 3 17 6 , |
1New work secured revenue is the total revenue to be earned from projects secured during the year.
2 Although backlog revenue is realised over several years, the average foreign exchange rate for the current year has been applied to the closing backlog revenue balance in its entirety, as the average rates for later years cannot be predicted. In local currency, the Americas backlog revenue was US\$4,102.6 million (June 2011: US\$4,501.1 million) and the European backlog revenue was £834.5 million (June 2011: £916.4 million).
3 The Americas construction segment includes the results for the half year ended 31 December 2011 of all construction activities, across both the project management and construction and Infrastructure Development businesses, to reflect changes to the regional management structure in the period. The December 2011 results include the following from the construction activities of the Infrastructure Development business: New work secured revenue A\$239.0 million (December 2010: A\$305.2 million); and Backlog Revenue A\$1,536.2 million (June 2011: A\$1,563.7 million).
Backlog Realisation
| Pe riod E ndi ng Jun e 2 012 |
Ye End ing ar Jun e 2 013 |
Po st Jun e 2 013 |
Tot al |
|
|---|---|---|---|---|
| % | % | % | % | |
| Au l ia str a |
3 5 |
4 2 |
2 3 |
1 0 0 |
| As ia |
4 1 |
5 5 |
4 | 1 0 0 |
| Eu rop e |
4 2 |
4 1 |
17 | 1 0 0 |
| Am ica er s |
25 | 4 0 |
3 5 |
1 0 0 |
| To l Gr ta ou p |
3 3 |
4 2 |
25 | 1 0 0 |
Investment Management
Investments
| Re ion g |
1 Ma rke t V alu e De ber 20 11 cem A\$ m |
1 Ma rke t V alu e Jun e 2 011 A\$ m |
|---|---|---|
| Au l ia str a |
1 8 9. 8 |
3 15 8 |
| As ia |
3 3 0 7. |
3 2 2. 0 |
| Eu rop e |
8 1 2. 9 |
8 5 1. 4 |
| Am ica er s |
4 9 6. 5 |
|
| Gr To ta l ou p |
1, 3 3 9. 7 |
1, 9 8 5. 7 |
1Market value represents the Group's assessment of the value of the underlying assets.
FundsUnder Management (FUM)1
| De ber cem 201 1 |
Jun e 201 1 |
|
|---|---|---|
| Re ion g |
A\$ b |
A\$ b |
| Au str l ia a |
8. 5 |
7.7 |
| As ia |
2. 1 |
2. 0 |
| Eu rop e |
1. 2 |
1. 2 |
| To l Gr ta ou p |
1 1. 8 |
1 0. 9 |
1FUM represents the gross market value of real estate and other related assets managed on behalf of investors.
Assets Under Management
| As s U nde set |
r M ent ana gem |
GL A U nde r M ent ana gem 2 (sq m/0 ) 00s |
|||||
|---|---|---|---|---|---|---|---|
| Nu mb er o |
f C ent res |
1 \$m ) alu e A |
|||||
| De ber cem |
Jun e |
Jun e |
De ber cem |
Jun e |
|||
| 201 1 |
201 1 |
201 1 |
201 1 |
20 11 |
201 1 |
||
| Au str l ia a |
1 6 |
15 | 5, 1 27 9 |
4, 8 4 0. 3 |
7 0 1. 3 |
6 6 1. 1 |
|
| As ia |
2 | 2 | 1, 6 6 1. 9 |
1, 6 0 9. 2 |
7 9. 6 |
7 9. 6 |
|
| Eu rop e |
4 | 5 | 3, 1 0 3. 4 |
3, 1 0 0. 3 |
3 0 2. 3 |
3 1 1. 6 |
|
| To l Gr ta ou p |
2 2 |
2 2 |
9, 8 9 3. 2 |
9, 5 4 9. 8 |
1, 0 8 3. 2 |
1, 0 5 2. 3 |
1Market value represents the Group's assessment of the value of the underlying assets.
2GLA represents the gross lettable area of the centres.
Infrastructure Development
| Au l ia tra s |
Nu mb er o |
f P roje cts |
Inv est ed |
Eq uity A\$ m |
Co itte mm A\$ |
1 d E ity qu m |
Fac iliti Ma ent es nag em Re Ba ckl ven ue og A\$ m |
|
|---|---|---|---|---|---|---|---|---|
| De ber cem 201 1 |
Jun e 201 1 |
De ber cem 201 1 |
Jun e 201 1 |
De ber cem 201 1 |
Jun e 201 1 |
De ber cem 201 1 |
Jun e 201 1 |
|
| Op ion l ( d ) t era a se cu re |
1 | 1 | 1 3. 4 |
15 0 |
3 1.5 |
|||
| ( ) Pre fer d b i d de de d re r aw ar |
1 | 1 | ||||||
| To l ta |
2 | 2 | – | 1 3. 4 |
15 0 |
– | 3 1.5 |
– |
1Committed equity refers to equity that the Group has a future commitment to invest.
| Eu ro p e |
Nu mb f P er o |
1 roje cts |
Inv ed est |
Eq uity £m |
Co itte mm £m |
2 d E ity qu |
Fac iliti Ma es Re ven ue £m |
ent nag em 3 Ba ckl og |
|---|---|---|---|---|---|---|---|---|
| De ber cem 201 1 |
Jun e 201 1 |
De ber cem 201 1 |
Jun e 201 1 |
De ber cem 201 1 |
Jun e 201 1 |
De ber cem 201 1 |
Jun e 201 1 |
|
| Op ion l ( d ) t era a se cu re |
2 4 |
2 4 |
6 7. 8 |
7 4. 8 |
1 9. 4 |
1 9. 3 |
4 9 4. 0 |
4 8 9. 0 |
| Pre fer d b i d de ( de d ) re aw ar r |
||||||||
| To l ta |
2 4 |
2 4 |
6 7. 8 |
7 4. 8 |
1 9. 4 |
1 9. 3 |
4 9 4. 0 |
4 8 9. 0 |
1Number of projects includes extensions of existing projects and projects where the Group is the preferred bidder.
2Committed equity refers to equity and loan stock contributions that the Group has a future commitment to invest.
3Facilities management revenue backlog disclosed is for a maximum of 10 years, although PPP contracts typically operate for a period of up to 40 years.
| Am ica er s |
Nu mb f P er o |
1 roje cts |
Est ima ted Ca US |
2 ital Sp end p \$b |
3 Inv ed and Co itte d E ity est mm qu \$m US |
Un its Un der M ent ana gem |
|||
|---|---|---|---|---|---|---|---|---|---|
| De ber cem 201 1 |
Jun e 20 11 |
De ber cem 201 1 |
Jun e 201 1 |
De ber cem 201 1 |
Jun e 201 1 |
De ber cem 201 1 |
Jun e 201 1 |
||
| Op ion l ( d ) t era a se cu re |
2 2 |
2 1 |
9 5. |
6 5. |
9 3 7. |
9 3 7. |
4 4, 3 9 5 |
4 4, 2 8 5 |
|
| ( ) Pre fer d b i d de de d re r aw ar |
4 | 5 | 0. 4 |
0. 9 |
1 3, 3 0 0 |
5, 4 3 0 |
|||
| To l ta |
2 6 |
2 6 |
6. 3 |
6. 5 |
9 3 7. |
9 3 7. |
6 9 5 7, 5 |
9, 4 7 15 |
1Number of projects includes extensions of existing projects and projects where the Group is the preferred bidder.
2Over the initial development period of the project.
3Includes both invested and committed equity that the Group has a future commitment to invest.
Five Year Profile
| Half Year2 December 2011 |
Half Year December 2010 |
Half Year December 2009 |
Half Year1 December 2008 |
Half Year1 December 2007 |
||
|---|---|---|---|---|---|---|
| Profitability | ||||||
| Revenue | A\$m | 5,788 | 4,319 | 5,557 | 7,772 | 7,544 |
| Statutory profit/(loss) before tax | A\$m | 280 | 279 | 289 | (682) | 307 |
| Operating profit before tax2 | A\$m | 282 | 270 | 263 | 215 | 308 |
| Statutory profit/(loss) after tax | A\$m | 218 | 227 | 205 | (606) | 246 |
| Operating profit after tax2 | A\$m | 221 | 220 | 188 | 176 | 250 |
| Operating EBITDA2 | A\$m | 351 | 303 | 284 | 225 | 318 |
| Earnings per security on statutory profit/(loss)3 | cents | 38.1 | 40.0 | 43.7 | (150.4) | 61.4 |
| Earnings per security on operating profit2,3 | cents | 38.6 | 38.9 | 40.1 | 43.8 | 62.2 |
| Statutory profit/(loss) after tax to securityholders' | ||||||
| equity for the period (ROE)4 | % | 5.9 | 6.7 | 8.2 | (22.1) | 7.9 |
| Distribution per security5 | cents | 16.0 | 20.0 | 20.1 | 25.0 | 43.0 |
| Distribution payout ratio on operating profit after | ||||||
| tax2,5 | % | 41 | 51 | 49 | 64 | 69 |
| Corporate Strength | ||||||
| Total assets | A\$m | 12,027 | 10,499 | 9,749 | 9,832 | 9,276 |
| Cash Borrowings |
A\$m A\$m |
1,251 1,332 |
1,439 1,322 |
968 1,549 |
1,563 1,777 |
727 1,023 |
| Current assets | A\$m | 3,682 | 3,401 | 3,266 | 5,320 | 4,559 |
| Non current assets | A\$m | 8,345 | 7,098 | 6,484 | 4,512 | 4,717 |
| Current liabilities | A\$m | 6,029 | 5,265 | 5,278 | 4,952 | 3,916 |
| Non current liabilities | A\$m | 2,280 | 1,751 | 1,976 | 2,446 | 2,079 |
| Total equity | A\$m | 3,718 | 3,483 | 2,495 | 2,435 | 3,281 |
| Cash flows provided by/(used in) operations | A\$m | 208 | (119) | 107 | 195 | 185 |
| Net assets per security Net tangible assets per security |
A\$ A\$ |
6.50 4.07 |
6.16 5.03 |
5.41 3.92 |
6.03 4.61 |
8.18 6.29 |
| Ratio of current assets to current liabilities6 | times | 0.61 | 0.65 | 0.62 | 1.07 | 1.16 |
| Net debt to total tangible assets, less cash7 | % | 3.4 | 0.4 | 9.3 | 5.3 | 7.1 |
| Borrowings to total equity | % | 35.8 | 38.0 | 62.1 | 73.0 | 31.2 |
| Borrowings to total equity plus borrowings | % | 26.4 | 27.5 | 38.3 | 42.2 | 23.8 |
| Gross borrowings to total tangible assets7 | % | 14.7 | 14.9 | 19.0 | 21.3 | 15.1 |
| Borrowings to total market capitalisation | % | 32.5 | 27.1 | 32.7 | 61.1 | 14.7 |
| Securities on issue | m | 572 | 566 | 461 | 404 | 401 |
| Number of securityholders | no. | 53,728 | 55,062 | 53,532 | 52,605 | 50,282 |
| Number of equivalent full-time employees8 | no. | 18,470 | 10,954 | 11,680 | 11,737 | 11,485 |
| Securityholders' Returns and Statistics Proportion of securities on issue to top 20 |
||||||
| securityholders | % | 77.0 | 74.7 | 73.8 | 75.9 | 75.6 |
| Securityholdings relating to employees9 | % | 6.5 | 6.3 | 7.5 | 9.1 | 9.3 |
| Total distributions declared5 | A\$m | 92 | 113 | 93 | 114 | 173 |
| Security price as at 31 December as quoted on the Australian Securities Exchange |
A\$ | 7.16 | 8.63 | 10.27 | 7.20 | 17.30 |
1 Comparative information reflects the results in Lend Lease Corporation Limited and its controlled entities prior to stapling of the Lend Lease Trust (LLT) in November 2009. Refer to Note 1 'Significant Accounting Policies' of the Consolidated Financial Statements. December 2009 and December 2008 have been adjusted to reflect the impact of aligning the accounting policies of an associate to those of the Group with respect to prior period adoption of AASB Interpretation 12 'Service Concession Arrangements'.
2 Operating profit excludes net unrealised property investment revaluations of A\$1.5 million loss before tax, A\$3.0 million loss after tax (December 2010: A\$8.8 million gain before tax, A\$6.3 million gain after tax).
3 Calculated using the weighted average number of securities on issue including treasury securities. December 2009 has been adjusted by a factor of 1.02 in respect of new securities issued during March and April 2010 via a 5 for 22 single book build accelerated renounceable entitlement offer at \$7.70 per new security.
4 Return of equity (ROE) is calculated as the half year statutory profit/(loss) after tax divided by the weighted average equity for the period. As the calculation is based on half year statutory profit after tax, it does not represent an annual return on equity.
5 December 2009 distribution includes the 'in specie' dividend of A\$0.5 million following the stapling of LLT units to shares in the company in
November 2009. 6 December 2011, December 2010 and December 2009 ratios include resident and accommodation bond liabilities recognised following the Primelife acquisition. These are required to be classified as current liabilities as any resident may depart within 12 months.
7 Net debt and gross borrowings include certain other financial liabilities of A\$233.4 million.
8 December 2011 includes equivalent full-time employees of the infrastructure business following the acquisition of Valemus Australia Pty Limited on 10 March 2011.
9 Securities held through employee benefit vehicles.
Directors' Report
The Directors present their Report together with the Half Year Consolidated Financial Report of the consolidated entity, being Lend Lease Corporation Limited ('the Company'') and its controlled entities including Lend Lease Trust (together referred to as the 'consolidated entity' or the 'Group'), for the six months ended 31 December 2011 and the Auditor's Report thereon.
1. Directors
The name of each person who has been a Director of the Company at any time between 1 July 2011 and the date of this Report are:
| D A Crawford AO, Chairman | Director since 2001, Chairman since 2003 |
|---|---|
| S B McCann, Managing Director | Managing Director since 2009 |
| P M Colebatch | Director since 2005 |
| G G Edington | Director since 1999 |
| P C Goldmark | Director since 1999 |
| J A Hill | Director since 2006 |
| D J Ryan AO | Director since 2004 |
| J S Hemstritch | Appointed 1 September 2011 |
| M J Ullmer | Appointed 1 December 2011 |
2. Review of Operations and Consolidated Results
A review of operations is included in the Management Discussion and Analysis of Financial Condition and Results of Operations (MD&A) section of the Half Year Consolidated Financial Report.
For the six months ended 31 December 2011, the consolidated entity reported a profit after tax of A\$217.8 million attributable to Lend Lease securityholders compared to the profit after tax for the six months ended 31 December 2010 of A\$226.5 million.
An unfranked interim distribution of A\$91.5 million (December 2010: A\$113.1 million, 50% franked) has been approved by the Directors. The interim distribution of 16 cents per security will be paid on 30 March 2012 (December 2010: 20 cents per security paid on 30 March 2011).
3. Events Subsequent to Balance Date
There are no material events subsequent to the end of the financial period.
4. Lead Auditor's Independence Declaration under Section 307C of the Corporations Act 2001
The Lead Auditor's Independence Declaration is set out on page 2 and forms part of the Directors' Report for the six months ended 31 December 2011.
5. Rounding Off
Lend Lease is a company of the kind referred to in the Australian Securities and Investments Commission Class Order 98/100 dated 10 July 1998 and, in accordance with that Class Order, amounts in the Half Year Consolidated Financial Report have been rounded off to the nearest tenth of a million dollars, or, where the amount is A\$50,000 or less, zero, unless specifically stated otherwise.
This report is made in accordance with a resolution of the Board of Directors and is signed for and on behalf of the Directors.
D A Crawford AO S B McCann
Sydney, 20 February 2012
Chairman Managing Director

Lead Auditor's Independence Declaration under Section 307C ofthe Corporations Act 2001
To: the Directors of Lend Lease Corporation Limited
I declare that, to the best of my knowledge and bel ief, in relation to the review for the half-year ended 31 December 2011 there have been:
- (i) no contraventions of the auditor independence requirements as set out in the Corporations Act 2001 in relation to the review; and
- (ii) no contraventions of any applicable code of professional conduct in relation to the revIew.
Stuart Marshall Partner
Sydney
20th February 2012
Consolidated Financial Statements
Table of Contents
| Consolidated Financial Statements | ||
|---|---|---|
| Income Statement | 1 | |
| Statement of Comprehensive Income | 2 | |
| Statement of Financial Position | 3 | |
| Statement of Changes in Equity | 4 | |
| Statement of Cash Flows | 6 | |
| Notes to the Consolidated Financial Statements | ||
| 1. | Significant Accounting Policies | 7 |
| 2. | Revenue | 8 |
| 3. | Other Income | 8 |
| 4. | Operating Expenses | 8 |
| 5. | Finance Revenue and Finance Costs | 8 |
| 6. | Taxation | 9 |
| 7. | Distributions | 10 |
| 8. | Earnings Per Stapled Security/Share | 10 |
| 9. | Inventories | 11 |
| 10. | Equity Accounted Investments | 11 |
| 11. | Investment Properties | 13 |
| 12. | Non Current Asset Held for Sale | 13 |
| 13. | Borrowings and Financing Arrangements | 13 |
| 14. | Issued Capital and Treasury Securities | 14 |
| 15. | Reserves | 15 |
| 16. | Contingent Liabilities | 16 |
| 17. | Consolidated Entities | 17 |
| 18. | Segment Reporting | 18 |
| 19. | Events Subsequent to Balance Date | 18 |
| Directors' Declaration | 19 |
Consolidated Financial Statements
Income Statement
| 6 months December 2011 |
6 months December 2010 |
||
|---|---|---|---|
| Note | A\$m | A\$m | |
| Revenue | 2 | 5,788.4 | 4,318.7 |
| Cost of sales | (5,122.7) | (3,859.6) | |
| Gross profit | 665.7 | 459.1 | |
| Other income | 3 | 75.3 | 148.0 |
| Other expenses | (485.4) | (361.1) | |
| Results from operating activities | 255.6 | 246.0 | |
| Finance revenue | 5 | 29.3 | 48.0 |
| Finance costs | 5 | (61.2) | (60.2) |
| Net finance (costs) | (31.9) | (12.2) | |
| Share of profit of equity accounted investments | 10 | 56.4 | 45.0 |
| Profit before tax | 280.1 | 278.8 | |
| Income tax expense | 6 | (60.7) | (51.4) |
| Profit after tax | 219.4 | 227.4 | |
| Profit after tax attributable to: | |||
| Members of Lend Lease Corporation Limited | 217.8 | 226.5 | |
| Non controlling interests attributable to unitholders of Lend Lease Trust | |||
| Profit after tax attributable to securityholders | 217.8 | 226.5 | |
| Other non controlling interests | 1.6 | 0.9 | |
| Profit after tax | 219.4 | 227.4 | |
| Basic/Diluted Earnings Per Lend Lease Corporation Limited Share | |||
| Shares excluding treasury shares (cents) |
8 | 40.3 | 42.2 |
| Shares on issue (cents) |
8 | 38.1 | 40.0 |
Statement of Comprehensive Income
| Note | 6 months December 2011 A\$m |
6 months December 2010 A\$m |
|
|---|---|---|---|
| Profit After Tax | 219.4 | 227.4 | |
| Other Comprehensive Income/(Expense) After Tax | |||
| Movements in Fair Value Revaluation Reserve | 15 | (1.0) | (0.7) |
| Movements in Hedging Reserve | 15 | (49.7) | 47.6 |
| Movements in Foreign Currency Translation Reserve | 15 | 23.1 | (109.2) |
| Movements in Non Controlling Interest Acquisition Reserve | 15 | (1.8) | 18.0 |
| Other comprehensive expense | (29.4) | (44.3) | |
| Total comprehensive income after tax | 190.0 | 183.1 | |
| Total comprehensive income after tax attributable to: | |||
| Members of Lend Lease Corporation Limited | 188.3 | 186.0 | |
| Non controlling interests attributable to unitholders of Lend Lease Trust | |||
| Total comprehensive income after tax attributable to securityholders | 188.3 | 186.0 | |
| Other non controlling interests | 1.7 | (2.9) | |
| Total comprehensive income after tax | 190.0 | 183.1 |
Statement of Financial Position
As at 31 December 2011
| December | June | ||
|---|---|---|---|
| Note | 2011 A\$m |
2011 A\$m |
|
| Current Assets | |||
| Cash and cash equivalents | 1,251.2 | 1,046.2 | |
| Loans and receivables Inventories |
9 | 1,680.0 628.5 |
1,724.0 692.5 |
| Other financial assets | 73.0 | 94.2 | |
| Other assets | 49.6 | 43.6 | |
| Non current asset held for sale | 12 | 496.5 | |
| Total current assets | 3,682.3 | 4,097.0 | |
| Non Current Assets | |||
| Loans and receivables | 288.4 | 330.3 | |
| Inventories | 9 | 1,727.6 | 1,578.7 |
| Equity accounted investments | 10 | 534.7 | 541.4 |
| Investment properties | 11 | 3,286.2 | 3,216.0 |
| Other financial assets | 282.8 | 272.0 | |
| Deferred tax assets | 100.5 | 115.7 | |
| Property, plant and equipment | 629.4 | 595.2 | |
| Intangible assets | 1,391.8 | 1,319.1 | |
| Defined benefit plan asset Other assets |
37.7 65.8 |
32.6 51.0 |
|
| Total non current assets | 8,344.9 | 8,052.0 | |
| Total assets | 12,027.2 | 12,149.0 | |
| Current Liabilities | |||
| Trade and other payables | 3,253.1 | 3,263.1 | |
| Resident and accommodation bond liabilities | 2,323.3 | 2,231.4 | |
| Current tax liabilities Provisions |
40.9 258.6 |
0.8 262.0 |
|
| Borrowings and financing arrangements | 13 | 97.1 | |
| Other financial liabilities | 56.3 | 37.1 | |
| Total current liabilities | 6,029.3 | 5,794.4 | |
| Non Current Liabilities | |||
| Trade and other payables | 649.9 | 625.8 | |
| Provisions | 121.4 | 74.2 | |
| Borrowings and financing arrangements Other financial liabilities |
13 | 1,235.1 210.8 |
1,693.9 201.4 |
| Deferred tax liabilities | 62.7 | 126.7 | |
| Total non current liabilities | 2,279.9 | 2,722.0 | |
| Total liabilities | 8,309.2 | 8,516.4 | |
| Net assets | 3,718.0 | 3,632.6 | |
| Equity | |||
| Issued capital | 14 | 2,070.2 | 2,063.7 |
| Treasury securities | 14 | (92.5) | (83.3) |
| Reserves Retained earnings |
15 | (137.4) 1,860.6 |
(108.4) 1,725.6 |
| Total equity attributable to members of Lend Lease Corporation Limited | 3,700.9 | 3,597.6 | |
| Non controlling interests attributable to unitholders of Lend Lease Trust | 0.6 | 0.6 | |
| Total equity attributable to securityholders | 3,701.5 | 3,598.2 | |
| Other non controlling interests | 16.5 | 34.4 | |
| Total equity | 3,718.0 | 3,632.6 | |
Statement of Changes in Equity
| Note | 6 months December 2011 A\$m |
6 months December 2010 A\$m |
|
|---|---|---|---|
| Issued Capital and Treasury Securities | |||
| Issued Capital | |||
| Opening balance at beginning of financial period | 2,063.7 | 2,019.2 | |
| Transactions with owners for the period | |||
| Equity issue via institutional placement (net of transaction costs) | (0.7) | ||
| Distribution Reinvestment Plan (DRP) Closing balance at end of financial period |
14 | 6.5 2,070.2 |
2,018.5 |
| Treasury Securities Opening balance at beginning of financial period |
(83.3) | (74.4) | |
| Transactions with owners for the period | |||
| Treasury securities acquired | (21.9) | (1.1) | |
| Treasury securities vested | 12.7 | 7.5 | |
| Movement on allocated treasury securities recognised directly in retained earnings | |||
| and equity compensation reserve | (0.8) | ||
| Closing balance at end of financial period | 14 | (92.5) | (68.8) |
| Total issued capital and treasury securities | 1,977.7 | 1,949.7 | |
| Reserves | |||
| Fair Value Revaluation Reserve | |||
| Opening balance at beginning of financial period | 39.9 | 37.8 | |
| Movements during the period | (1.0) | (0.7) | |
| Closing balance at end of financial period | 15 | 38.9 | 37.1 |
| Hedging Reserve | |||
| Opening balance at beginning of financial period | (45.4) | (88.2) | |
| Movements during the period | (49.7) | 47.6 | |
| Closing balance at end of financial period | 15 | (95.1) | (40.6) |
| Foreign Currency Translation Reserve | |||
| Opening balance at beginning of financial period Movements during the period |
(242.8) 23.1 |
(80.5) (109.2) |
|
| Closing balance at end of financial period | 15 | (219.7) | (189.7) |
| Non Controlling Interest Acquisition Reserve | |||
| Opening balance at beginning of financial period | (86.3) | (110.9) | |
| Movements during the period | (1.8) | 18.0 | |
| Closing balance at end of financial period | 15 | (88.1) | (92.9) |
| Other Reserve | |||
| Opening balance at beginning of financial period | 111.7 | 110.4 | |
| Effect of foreign exchange rate/other movements | (0.3) | 1.4 | |
| Closing balance at end of financial period | 15 | 111.4 | 111.8 |
| Equity Compensation Reserve | |||
| Opening balance at beginning of financial period | 60.1 | 48.0 | |
| Movements attributable to allocation and vesting of securities | 0.7 | 1.4 | |
| Closing balance at end of financial period | 15 | 60.8 | 49.4 |
| Other Compensation Reserve | |||
| Balance at beginning and end of financial period | 15 | 54.4 | 54.4 |
| Total reserves | 15 | (137.4) | (70.5) |
Statement of Changes in Equity continued
| 6 months December 2011 A\$m |
6 months December 2010 A\$m |
|
|---|---|---|
| Retained Earnings | ||
| Opening balance at beginning of financial period | 1,725.6 | 1,404.5 |
| Profit attributable to members of Lend Lease Corporation Limited | 217.8 | 226.5 |
| Transactions with owners for the period | ||
| Distributions paid | (79.1) | (67.9) |
| Distributions on treasury securities | 3.9 | 3.2 |
| Distributions under DRP | (6.5) | |
| Movement on allocated treasury securities recognised directly in retained earnings | (1.1) | 1.1 |
| Closing balance at end of financial period | 1,860.6 | 1,567.4 |
| Non Controlling Interests Attributable to Unitholders of Lend Lease Trust | ||
| Balance at beginning and end of financial period | 0.6 | 0.6 |
| Other Non Controlling Interests | ||
| Opening balance at beginning of financial period | 34.4 | 39.6 |
| Profit attributable to non controlling interests | 1.6 | 0.9 |
| Transactions with owners for the period | ||
| Movements attributable to dividends/distributions received | (0.2) | (0.6) |
| Movements attributable to disposal | (19.4) | |
| Effect of foreign exchange rate/other movements | 0.1 | (3.8) |
| Closing balance at end of financial period | 16.5 | 36.1 |
| Total equity | 3,718.0 | 3,483.3 |
| Total Comprehensive Income After Tax for the Financial Period | ||
| Attributable to: | ||
| Members of Lend Lease Corporation Limited | 188.3 | 186.0 |
| Non controlling interests attributable to unitholders of Lend Lease Trust | ||
| Total comprehensive income after tax attributable to securityholders | 188.3 | 186.0 |
| Other non controlling interests | 1.7 | (2.9) |
| Total comprehensive income after tax | 190.0 | 183.1 |
Statement of Cash Flows
| 6 months December 2011 A\$m |
6 months December 2010 A\$m |
|
|---|---|---|
| Cash Flows from Operating Activities | ||
| Cash receipts in the course of operations | 5,609.1 | 4,593.8 |
| Cash payments in the course of operations | (5,351.9) | (4,730.0) |
| Property development receipts | 227.6 | 260.4 |
| Property development expenditure | (237.1) | (229.4) |
| Interest received | 19.6 | 45.7 |
| Interest paid | (76.6) | (63.4) |
| Dividends/distributions received | 57.7 | 33.5 |
| Income tax paid in respect of operations | (40.3) | (29.8) |
| Net cash provided by/(used in) operating activities | 208.1 | (119.2) |
| Cash Flows from Investing Activities | ||
| Sale of asset held for sale | 527.1 | |
| Sale/redemption of investments | 111.4 | 283.2 |
| Acquisition of investments | (101.8) | (176.8) |
| Sale of investment properties | 64.0 | 3.1 |
| Acquisition of/capital expenditure on investment properties | (69.8) | (36.6) |
| Net loans to related parties | (30.0) | (9.0) |
| Disposal of consolidated entities (net of cash disposed) Disposal of property, plant and equipment |
1.7 | 15.1 2.6 |
| Acquisition of property, plant and equipment | (28.3) | (19.6) |
| Acquisition of intangible assets | (13.8) | (8.9) |
| Other investing activities | (0.7) | (2.4) |
| Net cash provided by investing activities | 459.8 | 50.7 |
| Cash Flows from Financing Activities | ||
| Repayment of borrowings | (377.7) | |
| Distributions paid | (75.2) | (64.7) |
| Other financing activities | (19.0) | (6.1) |
| Net cash (used in) financing activities | (471.9) | (70.8) |
| Other Cash Flow Items | ||
| Effect of foreign exchange rate movements on cash and cash equivalents | 9.0 | (57.2) |
| Net increase/(decrease) in cash and cash equivalents | 205.0 | (196.5) |
| Cash and cash equivalents at beginning of financial period | 1,046.2 | 1,635.9 |
| Cash and cash equivalents at end of financial period | 1,251.2 | 1,439.4 |
1. Significant Accounting Policies
Lend Lease Corporation Limited ('the Company') is domiciled in Australia. The consolidated financial report of the Company for the half year ended 31 December 2011 comprises the Company and its controlled entities including Lend Lease Trust (together referred to as the 'consolidated entity' or the 'Group').
Shares in the Company and units in Lend Lease Trust ('LLT') are traded as one security under the name of Lend Lease Group on the Australian Securities Exchange ('ASX'). The Company is deemed to control LLT for accounting purposes and therefore LLT is consolidated into the Group's financial report. The issued units of LLT, however, are not owned by the Company and are therefore presented as non controlling interests in the consolidated statement of financial position within equity, notwithstanding that the unitholders of LLT are also the shareholders of the Company.
The half year consolidated financial report was authorised for issue by the Directors on 20 February 2012.
1.1 Statement of Compliance
The half year consolidated financial report is a general purpose financial report that has been prepared in accordance with AASB 134 'Interim Financial Reporting' and the Corporations Act 2001. The half year consolidated financial report of the Group also complies with the recognition and measurement requirements of International Financial Reporting Standards (IFRS) and Interpretations adopted by the International Accounting Standards Board.
The half year consolidated financial report should be read in conjunction with the 30 June 2011 annual consolidated financial report and any public announcements by the Group during the half year in accordance with continuous disclosure obligations arising under the Corporations Act 2001. The half year consolidated financial report does not include all of the information required for a full financial report.
Certain comparative amounts have been reclassified to conform with the current period presentation.
1.2 Basis of Preparation
The half year consolidated financial report is presented in Australian dollars and is prepared under the historical cost basis except for the following assets and liabilities, which are stated at their fair value: derivative financial instruments, fair value through profit or loss investments, available for sale investments, investment property, resident liabilities and liabilities for cash settled share based compensation plans.
The preparation of an interim financial report that complies with AASB 134 requires management to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities and income and expenses.
These estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of making the judgements about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.
The accounting policies have been consistently applied by all entities in the Group and are consistent with those applied in the 30 June 2011 annual consolidated financial report.
Under Australian Accounting Standards, resident and accommodation bond liabilities are required to be classified as current liabilities as residents may depart the accommodation at any time, notwithstanding that history has shown that residents stay for an average period of 11 years in Independent Living Units (ILU), seven years in Serviced Apartments (SA) and three years in Aged Care facilities.
| 6 months December 2011 A\$m |
6 months December 2010 A\$m |
|
|---|---|---|
| 2. Revenue |
||
| Revenue from the provision of services | ||
| Construction | 5,176.4 | 3,714.0 |
| Development | 180.5 | 178.2 |
| Infrastructure Development | 84.5 | 73.1 |
| Investment Management | 56.1 | 51.0 |
| Total revenue from the provision of services | 5,497.5 | 4,016.3 |
| Revenue from the sale of development properties | 243.9 | 229.1 |
| Rental revenue | 40.7 | 36.1 |
| Other revenue | 6.3 | 37.2 |
| Total operating revenue | 5,788.4 | 4,318.7 |
| 3. Other Income |
||
| Net gain on disposal of equity accounted investments | 31.8 | 113.2 |
| Fair value gain on remeasurement of investment properties | 17.2 | 24.7 |
| Net gain on disposal of other assets and liabilities | 14.2 | |
| Fair value gain on derivative contracts held for trading | 0.1 | 3.6 |
| Other Total other income |
12.0 75.3 |
6.5 148.0 |
| 4. Operating Expenses |
||
| Profit before income tax includes the following operating expense items: | ||
| Net defined benefit plan expense | 5.4 | 8.0 |
| Expenses include impairments/provisions raised/(written back) relating to: | ||
| Loans and receivables | 2.9 | 8.9 |
| Other financial assets Property inventories |
(17.0) | 0.2 (0.8) |
| Operating lease expense | 41.7 | 32.9 |
| Depreciation and amortisation | 37.6 | 20.9 |
| Net foreign exchange loss/(gain) | 6.1 | (5.8) |
| 5. Finance Revenue and Finance Costs |
||
| Finance Revenue | ||
| Related parties | 11.3 | 12.4 |
| Other corporations | 16.6 | 30.5 |
| Total interest finance revenue | 27.9 | 42.9 |
| Interest discounting | 1.4 | 5.1 |
| Total finance revenue | 29.3 | 48.0 |
| Finance Costs | ||
| Other corporations | (58.7) | (53.6) |
| Less: Capitalised interest finance costs | 3.1 | 0.5 |
| Total interest finance costs Non interest finance costs |
(55.6) (5.5) |
(53.1) (5.7) |
| Interest discounting | (0.1) | (1.4) |
| Total finance (costs) | (61.2) | (60.2) |
| Net finance (costs) | (31.9) | (12.2) |
| 6 months December 2011 A\$m |
6 months December 2010 A\$m |
|
|---|---|---|
| 6. Taxation |
||
| Income Tax Expense | ||
| Recognised in the Income Statement | ||
| Current Tax Expense | ||
| Current period | 125.7 | 54.6 |
| Adjustments for prior periods | (1.0) | (0.6) |
| Benefits of tax losses recognised | (7.1) | (21.2) |
| 117.6 | 32.8 | |
| Deferred Tax Expense | ||
| Origination and reversal of temporary differences | (56.9) | 18.6 |
| Total income tax expense | 60.7 | 51.4 |
| Reconciliation of Income Tax Expense | ||
| Profit before tax | 280.1 | 278.8 |
| Income tax using the domestic corporation tax rate (30%) | 84.0 | 83.6 |
| Non assessable dividends/income | (7.5) | (8.9) |
| Profit accounted for using the equity method | (2.4) | (4.3) |
| Non allowable expenses | 6.9 | 11.3 |
| Other net recovery of tax losses | (3.4) | (14.1) |
| Tax temporary differences not recognised in the period | 2.8 | 9.6 |
| Temporary differences (recognised/recovered)/written off | (21.6) | (3.0) |
| Variation in tax rates | 4.4 | 7.4 |
| Non assessable gain on disposal of investments | (6.9) | (28.3) |
| Over provision in prior periods | (1.0) | (0.6) |
| Other | 5.4 | (1.3) |
| Income tax expense | 60.7 | 51.4 |
| Company | |||||
|---|---|---|---|---|---|
| Cents Per Share |
Franked Amount Per Share % |
6 months December 2011 A\$m |
6 months December 2010 A\$m |
||
| Distributions1, 2 7. |
|||||
| Parent Company Interim Dividend December 2011 – declared subsequent to reporting date |
|||||
| (payable 30 March 2012)3 | 16.0 | 91.5 | |||
| December 2010 – paid 30 March 2011 | 20.0 | 50 | 113.1 | ||
| 91.5 | 113.1 | ||||
| 6 months June 2011 A\$m |
6 months June 2010 A\$m |
||||
| Parent Company Final Dividend | |||||
| June 2011 – paid 30 September 2011 | 15.0 | 85.6 | |||
| June 2010 – paid 24 September 2010 | 12.0 | 100 | 67.9 | ||
| 85.6 | 67.9 |
1 No distributions were declared by LLT for the half year ended 31 December 2011 (December 2010: nil).
2 Includes distributions paid on treasury shares.
3 No provision for this distribution has been recognised in the statement of financial position at 31 December 2011 as it was declared after the end of the financial period.
| December 2011 Shares |
December 2010 Shares Excluding Excluding |
||||
|---|---|---|---|---|---|
| Treasury Shares |
Shares on Issue |
Treasury Shares |
Shares on Issue |
||
| Earnings Per Stapled Security/Share1 8. |
|||||
| Basic/Diluted Earnings Per Share (EPS) Profit attributable to members of Lend Lease Corporation Limited |
|||||
| used in calculating basic/diluted EPS | A\$m | 217.8 | 217.8 | 226.5 | 226.5 |
| Weighted average number of ordinary shares | m | 540.1 | 571.4 | 536.1 | 565.6 |
| Basic/diluted EPS | cents | 40.3 | 38.1 | 42.2 | 40.0 |
| 1 The earnings per stapled security are equivalent to the earnings per share for the half year ended 31 December 2011 as the earnings attributable to LLT for the same |
1 The earnings per stapled security are equivalent to the earnings per share for the half year ended 31 December 2011 as the earnings attributable to LLT for the same period were nil (December 2010: nil).
| Note | December 2011 A\$m |
June 2011 A\$m |
|---|---|---|
| 9. Inventories |
||
| Current | ||
| Development properties | 9a 332.8 |
361.0 |
| Construction work in progress | 9b 280.7 |
319.5 |
| Other | 15.0 | 12.0 |
| Total current | 628.5 | 692.5 |
| Non Current | ||
| Development properties | 9a 1,727.6 |
1,578.7 |
| Total inventories | 2,356.1 | 2,271.2 |
| a. Development Properties | ||
| Australia | 1,477.6 | 1,399.6 |
| Europe | 552.5 | 528.9 |
| Americas Total development properties |
30.3 2,060.4 |
11.2 1,939.7 |
| b. Construction Work in Progress Construction work in progress comprises: |
||
| Contract costs incurred to date | 58,430.3 | 56,438.6 |
| Profit recognised to date | 6,782.5 | 6,722.0 |
| 65,212.8 | 63,160.6 | |
| Less: Progress billings received and receivable on contracts | (66,093.8) | (63,928.6) |
| Net construction work in progress | (881.0) | (768.0) |
| Costs in excess of billings – inventories | 280.7 | 319.5 |
| Billings in excess of costs – trade payables | (1,161.7) | (1,087.5) |
| (881.0) | (768.0) | |
| 10. Equity Accounted Investments | ||
| Associates | ||
| Investment in associates | 367.5 | 349.4 |
| Less: Impairment | (14.2) | (14.2) |
| Total associates | 353.3 | 335.2 |
| Joint Ventures | ||
| Investment in joint ventures | 197.9 | 222.4 |
| Less: Impairment Total joint ventures |
(16.5) 181.4 |
(16.2) 206.2 |
| Total equity accounted investments | 534.7 | 541.4 |
| Share of Profit/(Loss) After Tax |
Net Book Value |
|||||
|---|---|---|---|---|---|---|
| Interest December |
June | December | December | December | June | |
| 2011 | 2011 | 2011 | 2010 | 2011 | 2011 | |
| % | % | A\$m | A\$m | A\$m | A\$m | |
| 10. Equity Accounted Investments | ||||||
| continued | ||||||
| a. Associates | ||||||
| Australia | ||||||
| Lend Lease Real Estate Partners 3 | 25.0 | 25.0 | 1.6 | 1.3 | 59.3 | 51.8 |
| Lend Lease Communities Fund 1 | 20.8 | 20.8 | (0.6) | (0.6) | 16.3 | 16.6 |
| Other | 1.6 | 2.7 | 4.5 | 5.4 | ||
| Total Australia | 2.6 | 3.4 | 80.1 | 73.8 | ||
| Asia | ||||||
| Asia Pacific Investment Company No. 2 Limited | 21.1 | 21.1 | 8.7 | 11.5 | 127.5 | 121.7 |
| CDR JV Ltd (313@somerset) | 25.0 | 25.0 | 2.1 | 3.4 | 93.6 | 91.4 |
| Triple Eight JV Ltd (Jem) | 25.0 | 25.0 | (0.4) | 53.5 | 50.4 | |
| LLJV (Jem) | (0.1) | 0.4 | 8.3 | 7.7 | ||
| Total Asia | 10.3 | 15.3 | 282.9 | 271.2 | ||
| Europe | ||||||
| Other | 2.0 | 4.0 | 3.9 | |||
| Total Europe | – | 2.0 | 4.0 | 3.9 | ||
| Americas | ||||||
| Other | 0.6 | 0.6 | 0.5 | 0.5 | ||
| Total Americas | 0.6 | 0.6 | 0.5 | 0.5 | ||
| Total | 13.5 | 21.3 | 367.5 | 349.4 | ||
| Less: Impairment | (14.2) | (14.2) | ||||
| Total associates | 13.5 | 21.3 | 353.3 | 335.2 | ||
| b. Joint Ventures1 | ||||||
| Australia | ||||||
| V5 Trust – Convesso | 50.0 | 50.0 | 0.1 | 34.5 | 21.8 | |
| Casey 2 Joint Venture (Springbank) | 50.0 | 50.0 | 1.3 | 0.8 | 20.6 | 23.3 |
| Pyrmont Trust (Jacksons Landing) D2G Joint Venture |
50.0 64.0 |
50.0 64.0 |
(0.2) 18.5 |
5.2 | 12.1 5.6 |
13.3 12.7 |
| Caroline Springs Joint Venture | 50.0 | 50.0 | 2.4 | 6.5 | 5.5 | 7.6 |
| Forde Development (ACT) | 50.0 | 50.0 | 3.3 | 3.3 | 4.5 | 4.0 |
| Abigroup GHL Joint Venture | 75.0 | 75.0 | 5.4 | 3.0 | 2.6 | |
| Other | 8.6 | 2.5 | 64.2 | 59.0 | ||
| Total Australia | 39.4 | 18.3 | 150.0 | 144.3 | ||
| Europe | ||||||
| Catalyst Healthcare (Manchester) Holdings Ltd | 50.0 | 0.9 | 6.7 | |||
| Majadahonda Hospital | 25.0 | 25.0 | 1.1 | 1.2 | 13.0 | 16.4 |
| Waste 2 Resources Ltd Liability Partnership | 50.0 | 50.0 | (12.0) | |||
| Global Renewables Lancashire Holdings Limited Other |
50.0 | 50.0 | 2.0 (0.1) |
(1.9) | 1.7 30.6 |
20.0 30.3 |
| Total Europe | 3.0 | (11.8) | 45.3 | 73.4 | ||
| Americas | ||||||
| King of Prussia Associates2 | 50.0 | 16.3 | ||||
| Other | 0.5 | 0.9 | 2.6 | 4.7 | ||
| Total Americas | 0.5 | 17.2 | 2.6 | 4.7 | ||
| Total | 42.9 | 23.7 | 197.9 | 222.4 | ||
| Less: Impairment | (16.5) | (16.2) | ||||
| Total joint ventures | 42.9 | 23.7 | 181.4 | 206.2 | ||
| Total equity accounted investments | 56.4 | 45.0 | 534.7 | 541.4 |
1 Where the Group has an ownership interest in a joint venture greater than 50% but does not have the capacity to control financial and operating decisions, the joint venture is not consolidated.
2 In May 2011 the Group entered into an agreement to dispose of its 50% interest in King of Prussia Associates. At 30 June 2011 the Group's interest in King of Prussia Associates was reclassified within the Statement of Financial Position to 'Non Current Asset Held for Sale' (refer to Note 12). In August 2011, the Group's interest was sold.
| December 2011 A\$m |
June 2011 A\$m |
|
|---|---|---|
| 11. Investment Properties | ||
| Retirement living properties | 3,089.3 | 2,965.3 |
| Retail properties | 14.9 | 99.8 |
| Assets under construction | 182.0 | 150.9 |
| Total investment properties | 3,286.2 | 3,216.0 |
The gross fair value of retirement living properties was A\$3,089.3 million at 31 December 2011 (30 June 2011: A\$2,965.3 million). The net value of retirement living properties was A\$874.3 million (30 June 2011: A\$825.3 million), representing the gross investment property fair value, less resident liabilities and related deferred revenue.
12. Non Current Asset Held for Sale
In May 2011 the Group announced it had entered into a conditional agreement to dispose of its 50% interest in King of Prussia Associates, the owner of the King of Prussia shopping mall in the United States. Prior to commencing the disposal process, this investment was classified as an equity accounted investment (joint venture) by the Group. The transaction completed in August 2011.
| December | June | |
|---|---|---|
| 2011 A\$m |
2011 A\$m |
|
| King of Prussia Associates | – | 496.5 |
| 13. Borrowings and Financing Arrangements | ||
| a. Borrowings – Measured at Amortised Cost | ||
| Current | ||
| Commercial notes | 97.1 | – |
| Non Current | ||
| Commercial notes | 656.2 | 735.0 |
| Bank credit facilities | 578.9 | 958.9 |
| Total non current | 1,235.1 | 1,693.9 |
| Total borrowings | 1,332.2 | 1,693.9 |
| b. Finance Facilities | ||
| The Group has access to the following lines of credit: | ||
| Commercial Notes | ||
| Facility available | 753.3 | 735.0 |
| Amount of facility used | (753.3) | (735.0) |
| Amount of facility unused | – | – |
| Bank Credit Facilities | ||
| Facility available | 1,766.4 | 1,756.9 |
| Amount of facility used | (578.9) | (958.9) |
| Amount of facility unused | 1,187.5 | 798.0 |
| Bank Overdrafts | ||
| Facility available | 17.8 | 17.7 |
| Amount of facility used | ||
| Amount of facility unused | 17.8 | 17.7 |
Commercial notes include £300.0 million of 6.125% annual coupon guaranteed notes due 12 October 2021 that were issued in October 2006 in the UK public bond market and US\$300.0 million of guaranteed senior notes at 5.75% (all in rate) issued in the US Private Placement debt market maturing in October of 2012, 2015 and 2017.
Bank credit facilities include a committed syndicated bank facility maturing in July 2013 of £360.0 million in the UK which was undrawn at 31 December 2011, an A\$975.0 million committed bank facility maturing in July 2014 (A\$595.0 million) and July 2016 (A\$380.0 million) which was drawn to A\$350.0 million at 31 December 2011 and a fully drawn A\$225.0 million term facility maturing in December 2015.
The bank overdraft facilities may be drawn at any time and are repayable on demand.
| Lend Lease Corporation Limited | Lend Lease Trust | |||||||
|---|---|---|---|---|---|---|---|---|
| December 2011 June 2011 No. of No. of Shares Shares |
December 2011 No. of Units |
June 2011 No. of Units |
||||||
| m | A\$m | m | A\$m | m | A\$m | m | A\$m | |
| 14. Issued Capital and Treasury Securities |
||||||||
| Issued Capital | ||||||||
| Issued capital at beginning of financial period Movements during financial period: |
570.9 | 2,063.7 | 565.6 | 2,019.2 | 570.9 | 0.6 | 565.6 | 0.6 |
| Equity issue (net of transaction costs) | (0.7) | |||||||
| Distribution Reinvestment Plan | 0.9 | 6.5 | 5.3 | 45.2 | 0.9 | 5.3 | ||
| Issued capital at end of financial period | 571.8 | 2,070.2 | 570.9 | 2,063.7 | 571.8 | 0.6 | 570.9 | 0.6 |
Issuance of Securities
As at 31 December 2011 the Group had 571.8 million stapled securities on issue equivalent to the number of Lend Lease Corporation shares and LLT units on issue as at that date. The issued units of LLT are not owned by the Company and are therefore presented as non controlling interests in the consolidated statement of financial position within equity.
Security Accumulation Plans
The Group's Distribution Reinvestment Plan (DRP) was reactivated in February 2011. Subject to the rules of the DRP, the issue price is the arithmetic average of the daily volume weighted average price of Lend Lease stapled securities traded (on the Australian Securities Exchange) for the period of nine consecutive business days immediately following the record date for determining entitlements to distribution. Stapled securities issued under the DRP rank equally with all other stapled securities on issue.
Terms and Conditions
Issued capital for Lend Lease Corporation Limited comprises ordinary shares fully paid.
A stapled security represents one share in the Company stapled to one unit in LLT.
Stapled securityholders have the right to receive declared dividends from the Company and distributions from LLT and are entitled to one vote per stapled security at securityholders' meetings. Ordinary stapled securityholders rank after all creditors in repayment of capital.
The Group does not have authorised capital or par value in respect of its issued stapled securities.
| Lend Lease Corporation Limited | Lend Lease Trust | |||||||
|---|---|---|---|---|---|---|---|---|
| December 2011 No. of Shares |
June 2011 No. of Shares |
December 2011 No. of Units |
June 2011 No. of Units |
|||||
| m | A\$m | m | A\$m | m | A\$m | m | A\$m | |
| Treasury Securities1 | ||||||||
| Balance at beginning of financial period | 30.9 | 83.3 | 29.9 | 74.4 | 30.9 | 29.9 | ||
| Movements during financial period: | ||||||||
| Treasury securities acquired | 2.7 | 21.9 | 1.9 | 16.3 | 2.7 | 1.9 | ||
| Treasury securities vested | (2.0) | (12.7) | (0.9) | (7.4) | (2.0) | (0.9) | ||
| Balance at end of financial period | 31.6 | 92.5 | 30.9 | 83.3 | 31.6 | – | 30.9 | – |
1 Represents unallocated Lend Lease stapled securities held by employee benefit vehicles, including employee security plans, which Lend Lease sponsors. The value reflects the original historical cost to the Group. The consolidated balance represents the Company shares that are disclosed in the statement of financial position as treasury securities as a reduction of equity. The LLT balance is disclosed in the statement of financial position within non controlling interests attributable to unitholders of LLT.
| 6 months December 2011 A\$m |
6 months December 2010 A\$m |
|
|---|---|---|
| 15. Reserves | ||
| Fair Value Revaluation Reserve | ||
| Opening balance at beginning of financial period | 39.9 | 37.8 |
| Comprehensive income for the period | ||
| Revaluation (loss)/gain recognised in equity | (1.0) | 0.2 |
| Effect of foreign exchange rate/other movements | (0.9) | |
| Closing balance at end of financial period | 38.9 | 37.1 |
| Hedging Reserve | ||
| Opening balance at beginning of financial period | (45.4) | (88.2) |
| Comprehensive income for the period | ||
| Movements attributable to effective cash flow hedges on equity accounted | ||
| investments/other | (52.6) | 12.2 |
| Transfer of ineffective cash flow hedge movement to income statement | 0.1 | (1.5) |
| Hedging loss transferred to income statement on asset disposal | 7.7 | 35.4 |
| Effect of foreign exchange rate/other movements Closing balance at end of financial period |
(4.9) (95.1) |
1.5 (40.6) |
| Foreign Currency Translation Reserve | ||
| Opening balance at beginning of financial period Comprehensive income for the period |
(242.8) | (80.5) |
| Movements attributable to translation of foreign operations | 23.1 | (109.2) |
| Closing balance at end of financial period | (219.7) | (189.7) |
| Non Controlling Interest Acquisition Reserve | ||
| Opening balance at beginning of financial period | (86.3) | (110.9) |
| Comprehensive income for the period | ||
| Effect of foreign exchange rate/other movements | (1.8) | 18.0 |
| Closing balance at end of financial period | (88.1) | (92.9) |
| Other Reserve | ||
| Opening balance at beginning of financial period | 111.7 | 110.4 |
| Transaction with owners for the period | ||
| Effect of foreign exchange rate/other movements | (0.3) | 1.4 |
| Closing balance at end of financial period | 111.4 | 111.8 |
| Equity Compensation Reserve | ||
| Opening balance at beginning of financial period | 60.1 | 48.0 |
| Transactions with owners for the period | ||
| Movements attributable to allocation and vesting of securities Closing balance at end of financial period |
0.7 60.8 |
1.4 49.4 |
| Other Compensation Reserve | ||
| Closing balance at beginning and end of financial period | 54.4 | 54.4 |
| Total reserves | (137.4) | (70.5) |
16. Contingent Liabilities
The Group has the following contingent liabilities:
There are a number of legal claims and exposures that arise from the normal course of business. There is significant uncertainty as to whether a future liability will arise in respect of these items. The amount of liability, if any, that may arise cannot be measured reliably at this time. The Directors are of the opinion that all known liabilities have been brought to account and that adequate provision has been made for any anticipated losses.
In certain circumstances, the Company guarantees the performance of particular Group entities in respect of their obligations. This includes bonding and bank guarantee facilities used primarily by the Construction business as well as performance guarantees for certain Development business commercial built-form developments. These guarantees are provided in respect of activities that occur in the ordinary course of business and any known losses in respect of the relevant contracts have been brought to account.
The Group has, over the years, established a range of employee share ownership vehicles which include the Lend Lease Retirement Benefit Fund (RBF) and the Lend Lease Employee Investment Trust (EIT). In the event of a change of control, the RBF and EIT Trustees may distribute the funds of these Trusts to employees who cease to be employees during the 12 months after a change of control. Any payments made need to be funded by these Trusts and cannot exceed the value of the assets of the Trusts. As RBF and EIT are consolidated by the Company, this potential obligation is disclosed as a contingent liability. Full details are disclosed in the 30 June 2011 annual consolidated financial report.
In September 2004, a class action was filed against a number of parties who responded to the World Trade Center emergency and debris removal following the events of 9/11. The action was brought against more than 50 defendants, including the City of New York and Lend Lease (US) Construction LMB Inc. formerly known as Bovis Lend Lease LMB, Inc. ('LL LMB') (a subsidiary of Lend Lease). Judge Alvin K Hellerstein of the United States Federal Court for the Southern District of New York refused to certify the class action and as such the litigation proceeds as a consolidated action by individual claimants. The number of claimants who have brought proceedings against LL LMB is approximately 16,337 (comprising 9,845 first named claimants and 6,492 derivative claimants – for example, spouses).
LL LMB is one of the beneficiaries of the approximately US\$1.0 billion captive insurance policy (administered by the WTC Captive) established by the City of New York with funding from the U.S. Federal Emergency Management Agency to protect the City of New York and its contractors against liabilities that may arise from the clean-up. LL LMB and other defendants have also benefited from certain project specific insurance.
On 23 June 2010, Judge Hellerstein signed an 'Order Approving Modified and Improved Agreement of Settlement'. The settlement agreement (as amended from the agreement announced on 12 March 2010) between counsel representing the claimants in these proceedings, the WTC Captive and counsel representing the defendants insured by the WTC Captive (including LL LMB) requires the WTC Captive to contribute a total of US\$712.5 million (plus US\$3.5 million in administrative costs), subject to certain conditions. The agreement does not impose any financial obligations on LL LMB. The settlement became fully effective on 5 January 2011 upon the signing by the parties of the Affirmation of Final Settlement recognising that more than 95% of the plaintiffs who have brought claims against the defendants insured by the WTC Captive have accepted the settlement terms and have 'opted in' to the settlement, and all other necessary conditions have been satisfied.
Additionally, on 2 January 2011, the US President signed the James Zadroga 9/11 Health and Compensation Act of 2010 into law. Among other things, this legislation re-opens the September 11th Victim Compensation Fund, such that current claimants may also now be eligible to seek compensation from the United States government. The Act also limits the liability of the City of New York and various contractors, including LL LMB, for claims related to the clean-up operations. The Regulations, which made the Act operative, became effective on 3 October 2011. Under the Zadroga Act, in order to claim benefits under the 9/11 Victim Compensation Fund, anyone with a pending 9/11 related lawsuit must have withdrawn from such lawsuit by 2 January 2012.
LL LMB may still need to defend claims made by plaintiffs who do not opt into the settlement, who are ineligible or otherwise decline to participate in the re-opened Victim Compensation Fund, or who bring new claims against LL LMB. As at 6 January 2012, there were 90 such claims, of which 60 name LL LMB as a defendant. To establish any liability on the part of LL LMB, the claimants must prove that LL LMB owed them a duty of care, breached that duty, and that their injuries were caused by the conduct of LL LMB. Any such litigation therefore would still need to proceed through a number of stages before any liability could attach to LL LMB. As with all litigation, to the extent that the claimants are able to establish liability against LL LMB, it is not possible at this stage to quantify what that liability may or may not be or whether or not that liability will be entirely covered by insurance. It is also not possible at this time to ascertain how the limitation of liability in the Zadroga Act will apply to any particular claim against LL LMB going forward but, as to contractors such as LL LMB, the Act limits liability to those amounts remaining in the WTC Captive Insurance Company plus any insurance coverage that was available and applicable on 11 September 2001 for the particular contractor.
16. Contingent Liabilities continued
In April 2009, LL LMB received notice of investigations being conducted by the US Attorney's Office for the Eastern District of New York and the New York County District Attorney's Office. The investigations relate to allegations regarding, among other things, payroll and billing practices on construction projects and, in 2011, expanded to also include use of minority owned business enterprises. In July 2011, LL LMB received notice that the US Attorney's Office for the Southern District of New York is conducting a civil investigation into payroll and billing practices at federally-funded construction projects. LL LMB is co-operating with the authorities in their investigations. Until the investigations are complete, it is not possible to quantify what the financial consequences associated with this matter will be. Lend Lease has engaged independent advisers to conduct a review of LL LMB's practices and has recognised a provision for legal costs and payments to resolve the investigation.
17. Consolidated Entities
a. Acquisitions
During the current and prior period, there were no acquisitions of consolidated entities.
Acquisition of Lend Lease Infrastructure Pty Limited (formerly Valemus Australia Pty Limited)
On 10 March 2011 the Group completed the acquisition of 100% of Valemus Australia Pty Limited ('Valemus'), the parent company of Abigroup, Baulderstone and Conneq. Following the acquisition, Valemus Australia Pty Limited was renamed Lend Lease Infrastructure Pty Limited with Abigroup, Baulderstone and Lend Lease Infrastructure Services (formerly Conneq) which together now form the Group's infrastructure business in Australia, continuing to operate as separate business units within the Australian Construction reporting segment.
These businesses are providers of services in the engineering and construction markets and the acquisition is consistent with the Group's strategic direction of increasing its capabilities in both these markets.
The fair values ascribed to the net identifiable assets of Valemus were considered provisional at 30 June 2011, as permitted by Australian Accounting Standards. In the six months to 31 December 2011 the fair values of these assets and liabilities have been finalised resulting in an increase to goodwill on acquisition from A\$681.7 million to A\$723.7 million. The goodwill is attributable to several factors including Valemus' substantial future project pipeline and the synergies and scale benefits from combining the acquired operations with those of the existing Construction business of the Group. The goodwill arising from the transaction is not deductible for tax purposes.
| Ownership Interest |
Consideration | |||
|---|---|---|---|---|
| Disposed % |
Date Disposed |
Received A\$m |
||
| b. Disposals | ||||
| December 2011 | ||||
| During the period there were no disposals of consolidated entities. | ||||
| December 2010 | ||||
| Australia | ||||
| LLD (Coolum Western) Pty Limited | 100 | 23 Dec 10 | 13.4 | |
| Coeur de Lion Holdings Pty Limited1 | 50 | 23 Dec 10 | 5.0 |
1 The Group still holds 100% in Coeur de Lion Holdings Pty Limited but due to the agreement in place where the economic outcomes are shared with Sekisui House Australia, this has been deconsolidated and is now classified as an equity accounted investment, refer Note 10 'Equity Accounted Investments'.
18. Segment Reporting
The segment results are discussed and analysed in the Management Discussion and Analysis of Financial Condition and Results of Operations (MD&A) included with this report.
The Group operates under a regional management structure focused on four major geographic regions: Australia, Asia, Europe and the Americas, to better support the Group's integrated model and provide a platform to develop regional investment opportunities. The Group has identified these operating segments based on the internal reports that are reviewed and used by the Group Chief Executive Officer and Managing Director (the chief operating decision maker) in assessing performance and in determining the allocation of resources.
The regional business units operate across four lines of business, as follows:
Development
The Development business operates in all four major geographic regions and is involved in the development of masterplanned urban communities, inner-city mixed-use developments, apartments, retail and the retirement living and aged care sector.
Construction
The Construction business operates in all four major geographic regions providing project management, engineering and construction services.
Investment Management
The Investment Management business operates in Australia, Asia and Europe and provides real estate investment management, retail property management and asset management services. This business includes the Group's ownership interests in property investments held directly or indirectly through investments in the Group's managed funds.
Infrastructure Development
The Infrastructure Development business operates in Australia, Europe and the Americas and manages and invests in public private partnership projects.
Segment performance is based on operating profit after tax. Operating profit after tax is used to measure performance as management believes that such information is the most relevant in evaluating the results of certain reportable segments relative to other entities that operate within these industries. The Group does not consider corporate activities to be an operating segment. Financial information regarding the performance of each reportable segment and a reconciliation of these reportable segments to the financial statements is included below.
| Operating Result After Tax |
||||||
|---|---|---|---|---|---|---|
| Segment Revenue | (Excluding Minority Interests) | |||||
| 6 months December 2011 A\$m |
6 months December 2010 A\$m |
6 months December 2011 A\$m |
6 months December 2010 A\$m |
|||
| Australia | 3,807.2 | 2,223.8 | 207.1 | 136.7 | ||
| Asia | 379.2 | 166.1 | 28.8 | 15.8 | ||
| Europe | 643.3 | 851.7 | 43.0 | 94.6 | ||
| Americas | 969.8 | 1,088.0 | 18.1 | 28.9 | ||
| Total segment | 5,799.5 | 4,329.6 | 297.0 | 276.0 | ||
| Reconciling items | ||||||
| Corporate activities | 18.2 | 37.1 | (76.2) | (55.8) | ||
| Property investment revaluations | (3.0) | 6.3 | ||||
| Statutory result attributable to securityholders | 5,817.7 | 4,366.7 | 217.8 | 226.5 |
19. Events Subsequent to Balance Date
There were no material events subsequent to the end of the financial period.
Directors' Declaration
In the opinion of the Directors of Lend Lease Corporation Limited ('the Company'):
-
The financial statements and notes are in accordance with the Corporations Act 2001, including:
-
a. Giving a true and fair view of the financial position of the Company and its controlled entities as at 31 December 2011 and of their performance for the half year ended on that date; and
- b. Complying with Australian Accounting Standard AASB 134 'Interim Financial Reporting' and the Corporations Regulations 2001.
-
- There are reasonable grounds to believe that the Company will be able to pay its debts as and when they become due and payable.
Signed in accordance with a resolution of the Directors:
D A Crawford, AO S B McCann
Sydney, 20 February 2012
Chairman Managing Director

Independent auditor's review report to the members of Lend Lease Corporation Limited
Report on the financial report
We have reviewed the accompanying half-year financial report of Lend Lease Corporation Limited (the Company), which comprises the consolidated statement of financial position as at 3 I December 2011, consolidated income statement and consol idated statement of comprehensive income, consolidated statement of changes in equity and consolidated statement of cash flows for the half-year ended on that date, notes 1 to 19 comprising a summary of significant accounting policies and other explanatory information and the directors' declaration of the Group comprising the company and the entities it controlled at the half-year's end or from time to time during the half-year (the Group).
Directors' responsibility for the half-year financial report
The directors ofthe company are responsible for the preparation ofthe half-year financial report that gives a true and fair view in accordance with Australian Accounting Standards and the Corporations Act 2001 and for such internal control as the directors determine is necessary to enable the preparation of the half-year financial report that is free from material misstatement, whether due to fraud or error.
Auditor's responsibility
Our responsibility is to express a conclusion on the half-year financial report based on our review. We conducted our review in accordance with Auditing Standard on Review Engagements ASRE 2410 Review ofa Financial Report Performed by the Independent Auditor ofthe Entity, in order to state whether, on the basis of the procedures descri bed, we have become aware of any matter that makes us believe that the half-year financial report is not in accordance with the Corporations Act 2001 including: giving a true and fair view ofthe Group's financial position as at 31 December 2011 and its performance for the half-year ended on that date; and complying with Australian Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001. As auditor of Lend Lease Corporation Limited, ASRE 2410 requires that we comply with the ethical requirements relevant to the audit ofthe annual financial report.
A review of a half-year financial report consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Australian Auditing Standards 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.
Independence
In conducting our review, we have complied with the independence requirements ofthe Corporations Act 2001.

Conclusion
Based on our review, which is not an audit, we have not become aware of any matter that makes us believe that the half-year financial report of Lend Lease Corporation Limited is not in accordance with the Corporations Act 2001, including:
- (a) giving a true and fair view of the Group's financial position as at 31 December 2011 and of its performance for the half-year ended on that date; and
- (b) complying with Australian Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001.
KPMG
Stuart Marshall Partner
Sydney 20th February 2012