AI assistant
VICINITY CENTRES TRUST — Investor Presentation 2021
Aug 17, 2021
65995_rns_2021-08-17_9d1240d5-8464-40c2-8af5-ea81c998f99f.pdf
Investor Presentation
Open in viewerOpens in your device viewer
FOR THE 12 MONTHS ENDED 30 JUNE 2021

18 AUGUST 2021



AGENDA
- 3 FY21 overview
- 8 Portfolio performance
- 18 Financial results
- 24 Strategy refinement and summary
- 29 Appendices

Grant Kelley CEO and Managing Director

Peter Huddle Chief Operating Officer

Adrian Chye Acting Chief Financial Officer
Grant Kelley CEO and Managing Director


Vicinity Centres FY21 Annual Results | 18 August 2021 4
-
Refer to slide 39 for definition of FFO and reconciliation of FFO to statutory net loss/profit. FFO is a non-IFRS measure.
-
Previous corresponding period.
FY21 RESULTS OVERVIEW
Strong operational execution and underlying resilience in retail sector activity; COVID-19 impacts and headwinds remain
Statutory net loss of \$258.0m
Funds from operations (FFO)1 of \$558.8m, up 7.4% on the pcp2
- FFO per security down 10.1% on expanded capital base FY21 distribution per security of 10.0 cents
- Includes 2.5 cents attributable to one-off items over FY21
Retail activity showed positive momentum and underlying resilience
Portfolio performance improving overall, but impacted by lockdowns Consumers quick to return to retail centres, post lockdowns Cash collected increased as retail conditions improved in 2H FY21 Prolonged CBD recovery expected; favourable long-term outlook
• Sophisticated retailers opening flagship stores in our premium CBD malls
Maintained occupancy at 98.2% despite challenging retail landscape
Benefited by strong leasing deal activity, particularly in 2H FY21
Strong balance sheet maintained; low gearing at 23.8%
Strong investment-grade credit ratings maintained Well positioned to stabilise business and focus on recovery in 2H FY22


MACROECONOMIC ENVIRONMENT
Robust macroeconomic environment to support retail industry stabilisation and recovery

Unemployment rate3 (Seasonally adjusted, %) Job advertisements3 (Monthly, '000) 0 50 100 150 200 250 0 2 4 6 8 Unemployment rate Job advertisements 4.9 242 109 70 80 90 100 110 120 Jan-17 Jan-18 Jan-19 Jan-20 Jan-21 Consumer sentiment index1 (Index = 100)
- Westpac-MIConsumer Sentiment. 2. CoreLogic. 3. Australian Government Labour Market Information Portal. 4. Australian Bureau of Statistics.
Jan-17 Jan-18 Jan-19 Jan-20 Jan-21
Residential dwelling values2

Household savings ratio4
December 2018 to March 2021

VICINITY'S RESPONSE
Significant focus on supporting retailers whilst managing Vicinity for long-term, sustainable growth
Supported retailers and consumers during COVID-19
Centres remained open, connecting retailers and consumers safely Supported Australian economy with \$231m1 of retailer assistance, c.90% in waivers; negotiated over 6,700 lease variations
Demonstrated strong financial stewardship
Fortified capital position following equity raising in June 2020
• Maintained investment-grade credit ratings
Delivered temporary and permanent corporate and operational savings Robust balance sheet has capacity to withstand further disruptions whilst supporting growth
Positioned Vicinity to take advantage of recovery
Accelerated mixed-use and retail development planning and approvals Facilitated new flagship stores for retailers preparing for next cycle Significant leasing deal activity, particularly in 2H FY21 Advanced data and technology initiatives to drive operational efficiency and income Refined strategy to focus on maximising opportunities from adjacencies

- Includes support to COVID-impacted retailers both under and outside of the SME Code.
LEADERSHIP IN SUSTAINABILITY
Creating sustainable destinations within our communities and providing long-term value for securityholders
Strong sustainability survey results
One of only three Australian companies in CDP's1 Climate A list Ranked #3 Australian Retail Shopping Centre category by GRESB2 Ranked #7 real estate company globally in DJSI3 survey
Addressing Modern Slavery
Published 2020 Modern Slavery Statement and enhanced the approach to identifying and addressing Modern Slavery issues within the supply chain Progressed Responsible Procurement Action Plan Became a participant to the United Nations Global Compact
Formal supporter of Task Force on Climate-related Financial Disclosures
Added four projects to industry-leading solar program
Progressing towards Net Zero Carbon Emissions 2030 target4
Proactive COVID-19 response
Facilitated eight testing clinics and a vaccination hub at Bayside, VIC COVIDSafe plans in place across all assets

-
Formerly Carbon Disclosure Project.
-
- Global Real Estate Sustainability Benchmark which includes listed and unlisted funds.
-
- Dow Jones Sustainability Index.
-
- For our wholly-owned retail assets. Consistent with GHG Protocol, this applies to common mall areas.
-
- NABERS Sustainable Portfolio Index 2021, based on Vicinity's ownership interest and 2021 rating as at December 2020 with 91% portfolio coverage, December 2019 rating has 86% portfolio coverage.
Peter Huddle Chief Operating Officer



Consumers
Quick to return to centres when COVID-19 restrictions ease Research before purchase, shopping is more purposeful with higher spend per visit Prolonged CBD recovery – shift to 'work from home' and 'shop local' remain
Retailers
Retail store consolidation; retailers targeting high quality centres Physical stores remain important for purchase, research, advice and returns Retailers with strong omni-channel presence have been more successful
Retailer leasing demand
Active leasing of flagship stores across our premium assets, notably in CBDs General fashion, sports, home and luxury tenants expanding A number of categories still COVID-impacted (e.g. travel and business attire)
- SMEs challenged, particularly in VIC and recently, NSW
- Cautious outlook with outbreak of COVID-19 Delta variant
Quarterly portfolio indicators showing positive momentum
| FY21 | 1Q1 | 2Q1 | 3Q1 | 4Q1 |
|---|---|---|---|---|
| Visitation (% of 2019)2 | ||||
| Total portfolio | 62.4 | 77.1 | 77.6 | 78.4 |
| CBDs | 43.6 | 54.9 | 54.4 | 58.8 |
| Victoria | 39.6 | 70.1 | 75.0 | 73.9 |
| Total portfolio ex-VIC and CBDs | 93.9 | 93.5 | 90.9 | 92.1 |
| Retail sales (% growth vs 2019)2,3 | ||||
| Total portfolio | (29.3) | (10.0) | (3.5) | (3.3) |
| Total portfolio ex-CBDs | (25.3) | (7.5) | (1.2) | (0.3) |
| Total portfolio ex-VIC and CBDs | 17.0 | 7.1 | 7.3 | 11.9 |
| Specialty and mini majors | (46.9) | (15.0) | (5.8) | (5.4) |
| National retailers | (49.8) | (12.4) | (0.6) | (2.4) |
| SME retailers | (41.3) | (20.9) | (15.5) | (11.6) |
Retailers by type

-
- Data compared to same period in 2019.
-
- Comparable centres only, which excludes divestments and development-impacted centres in accordance with Shopping Centre Council of Australia (SCCA) guidelines (refer to slide 37 for details).
-
- Given that travel sales are now close to zero, they have been removed from the comparable sales reporting.
CASH COLLECTIONS
Improvement in cash collections in 2H FY21; focus remains on addressing retailer debt

Proportion of gross rental billings received by retailer type (%)1

Cash collections improved over FY21
Proactive debt recovery
- Minimal outstanding rent receivable for 1H FY21
- Progress slowed during times of snap lockdowns in 2H FY21
• Majors and national retailers have limited outstanding gross rental billings Collections significantly increased as retail conditions improved c.20% reduction in retailer debt in Jun-21; avg 1.5 months rent outstanding 96% of gross rental billings collected where COVID-19 lease variation is agreed2
10% of leases had COVID-19 variations in place during Jun-211
Compared to approximately 18% in Jan-21 and 73% in Apr-20
Monitoring retail environment post Delta variant outbreak from May-21
Vicinity continues to support COVID-impacted retailers Retailer support remains focused on impacted categories and locations Reintroduction of SME codes in Victoria and New South Wales on 28 July 2021 and 13 August 2021, respectively.
-
As at 30 June 2021.
-
April 2020 to June 2021.

LEASING
Sustained occupancy level supported by strong rebound in leasing deal activity in 2H FY21

Leasing deals completed

Strong increase in leasing activity in FY21 particularly in 4Q FY21
Focus on leasing up vacancies with 348 vacant stores leased over the year Strong conversion of holdovers into new leases
Standard lease structure of fixed 5% growth rates remains1
Leasing spreads at -12.7% FY20: -4.0%
Occupancy at 98.2% Jun-20: 98.6%
20 bps improvement from Dec-20
6,772 COVID-19 lease variations completed at 30 June 2021
Continuing to work with impacted retailers
Retailer administrations remained low
FY21: 24 stores or 0.3% of income FY20: 110 stores, 1.2% of income Retailer administrations mostly in apparel category
Cautious outlook in FY22; Delta variant outbreak from 4Q FY21
Proactive debt collection; potential for vacancies to increase Increased hardship for CBD centres and SME retailers
- More than 75% of all new leases on standard lease structure of fixed 5% growth rate.
STATES WITH MINIMAL COVID-19 IMPACT PERFORM STRONGLY
Strong 2H FY21 sales trends across portfolio outside Victoria and CBDs; bodes well for broader recovery
Strong demand for retail when lockdown disruptions are minimal Same-store sales and foot traffic outside Victoria and CBDs
Strong sales growth in states with COVID-normal environment, +6.1% for 2H FY21
- Benefitting from high consumer confidence and increased spending capacity due to lack of travel
- Strong categories include homewares, leisure, jewellery and retail services
Retailer success possible with below pre-COVID centre visitation; shopping is more purposeful with higher spend per visit
Vicinity's portfolio outside of Victoria and CBDs comprises c.40% of NPI
| Jan-21 | Feb-21 | Mar-21 | Apr-21 | May-21 | Jun-21 | 2H FY21 | ||
|---|---|---|---|---|---|---|---|---|
| Retail sales (growth vs 2019)1,2 | ||||||||
| Total centre sales | 5.2 | 2.3 | 9.4 | 6.7 | 8.4 | 4.8 | 6.1 | |
| Mini majors and Specialty |
0.8 | 2.2 | 7.7 | 5.0 | 10.6 | 1.2 | 4.5 | |
| Mini majors | 15.2 | 10.7 | 14.7 | 11.6 | 18.7 | 9.4 | 13.3 | |
| Specialties | (2.9) | (0.2) | 5.8 | 3.1 | 8.5 | (1.2)3 | 2.1 | |
| Visitation (% of 2019)1 | ||||||||
| Total | 92.7 | 90.9 | 92.9 | 91.7 | 93.2 | 91.3 | 92.2 |
-
Excludes divestments and development-impacted centres in accordance with SCCA guidelines, however sales are reported on a same-store basis.
-
Given that travel sales are now close to zero, they have been removed from the comparable sales reporting.
-
NSW performance impacted by Delta variant outbreak, +4.4% excluding NSW.

CBDs
Favourable long-term fundamentals despite expectation of a prolonged post-COVID recovery

Drivers of Emporium traffic and sales (% of Nov-19)

CBD contribution to portfolio NPI in FY21

CBDs heavily impacted by COVID-19; prolonged recovery expected
Visitation improved during FY21; weekend visitation more resilient Momentum slowed during periods of lockdown and mandated mask wearing in offices
55% of CBD leases expire in FY24 and beyond
CBD NPI comprises approximately 11% of total portfolio NPI
Retailers seeking premium CBD centres; exiting CBD high street locations
Vicinity creating flagship stores for existing best in class or exciting new retailers Strong luxury store expansion, particularly in Brisbane CBD
Vicinity confident in the long-term outlook for premium CBD assets; shorter term headwinds remain
CBDs are central to state economies; hubs for commerce, culture, sport and leisure Day trippers contribute over half of Melbourne CBD centre retail sales3 Slow return of office workers to CBD offices likely to persist in near term
CBD centres in Sydney and Melbourne remain impacted by recent Delta variant outbreak
-
Estimated using Quantium and Vicinity sales data. Assumes similar spend per visit amongst day trippers and CBD workers.
-
DSpark estimates.
-
Based on analysis undertaken on Emporium Melbourne.
NEW STORE OPENINGS IN FY21
Sophisticated retailers consolidating stores in CBDs into single flagship stores in premium malls

DFOs

Vicinity has the leading Outlet Centre portfolio in Australia; a segment which is resilient through economic cycles

DFOs significantly impacted during COVID-19, but resilient through cycles
Visitation close to zero during lockdowns due to discretionary focus
• Customers quick to return following lockdowns
DFO occupancy remained high at 98.0%
Leasing spreads remained resilient, +2.1% over FY21, despite adverse impact from tourism and lockdowns
DFOs are an attractive proposition for retailers and consumers
Retailers utilise as a key avenue for inventory management
Retailers able to access full range of centre types with Vicinity; premium assets, CBDs and key metropolitan locations
Consumers provided with strong value proposition
Focused on enhancing Vicinity's strategic advantage in Outlet space
Vicinity has Australia's leading Outlet Centre portfolio with seven DFOs located in Melbourne, Sydney, Perth and Brisbane
Vicinity has a strong history of adding value to DFOs – expanding luxury and premium retail offer and delivering strong rental growth and IRR
DEVELOPMENT OVERVIEW
Mixed-use and retail project planning significantly progressed in FY21
Successful project completions in early FY21
Ellenbrook, WA – Kmart expansion; The Glen, VIC – final retail stage and residential towers1
Town planning approvals received for 12 projects
Chadstone, VIC: approvals received for retail expansions to enhance overall food/entertainment offer as well as Middle Road Commercial Tower (20,000 sqm)
Other sites: mixed-use projects or retail works ahead of larger mixed-use development
Two major mixed-use town planning applications lodged
Box Hill Central and Victoria Gardens in VIC
Development pipeline to pick-up after preserving capital in FY21
Chadstone, VIC works continue on current car park development and pre-leasing of four other projects
Chatswood Chase Sydney, NSW planning works continue
c.\$150m of development spend in FY22, and increasing into FY23
Five office developments approved2 , timing subject to pre-commitments
Bankstown Central, NSW and Bayside, Chadstone and Emporium Melbourne in VIC
A number of reconfiguration projects underway to better utilise former majors' space and strengthen offer with new concepts
Armidale Central in NSW; Broadmeadows Central, Emporium Melbourne and Mornington Central in VIC

-
Owned and developed by a third party.
-
Town planning approvals, included in the 12 overall town planning approvals.
MIXED-USE DEVELOPMENTS AND RETAIL ENHANCEMENTS
Project planning continuing with commencements to be demand-led

Note: All images are artist's impressions.
Adrian Chye Acting Chief Financial Officer


Income statement
| FY21 (\$m) |
FY20 (\$m) |
Variance (\$m) |
Variance (%) |
|
|---|---|---|---|---|
| Net property income (NPI) | 743.4 | 683.7 | 59.7 | 8.7 |
| External management fees | 45.7 | 54.7 | (9.0) | (16.5) |
| Total income | 789.1 | 738.4 | 50.7 | 6.9 |
| Gross corporate overheads | (149.5) | (116.3) | (33.2) | (28.5) |
| Internal charges1 | 63.1 | 74.1 | (11.0) | (14.8) |
| Net corporate overheads | (86.4) | (42.2) | (44.2) | (104.7) |
| Net interest expense | (143.9) | (175.9) | 32.0 | 18.2 |
| Funds from operations (FFO)2 | 558.8 | 520.3 | 38.5 | 7.4 |
| Maintenance capex and lease incentives | (73.1) | (60.2) | (12.9) | (21.4) |
| Settlement of derivative financial liabilities | - | (42.6) | 42.6 | 100 |
| Adjusted FFO (AFFO)3 | 485.7 | 417.5 | 68.2 | 16.3 |
| Statutory net loss | (258.0) | (1,801.0) | 1,543.0 | 85.7 |
| FFO per security (cents)4 | 12.28 | 13.66 | (1.38) | (10.1) |
| AFFO per security (cents)4 | 10.67 | 10.96 | (0.29) | (2.6) |
| DPS (cents) | 10.0 | 7.7 | 2.3 | 29.9 |
Note: Totals may not sum due to rounding.
-
Internal charges include property management fees which are included as an expense in NPI and internal development management costs which are capitalised.
-
Refer to slide 39 for definition of FFO and reconciliation of FFO to statutory net loss after tax. FFO is a non-IFRS measure.
-
Refer to footnote 1 on slide 39 for definition of AFFO which is a non-IFRS measure.
-
The calculation of FFO and AFFO per security for each period uses the weighted average number of securities on issue.
-
Absolute benefit of \$16m in FY20 and \$25m in FY21.
-
Calculated as: Total distributions (\$m)/Total AFFO (\$m).
Statutory net loss of \$258.0m primarily due to non-cash property valuation decline 2H FY21: \$136.5m net profit
Material FFO impact from COVID-19 in FY21, particularly on a per security basis
Significant impact from Melbourne's Stage 4 restrictions and full year of COVID-19 Trading conditions and cash collections have materially improved post FY20 FY20 waivers and provisions more favourable than estimated position at June 2020 June 2020 equity raising impacted FFO on a per security basis
Gross corporate overheads increase due to lower savings relative to FY20 and higher insurance costs
Primarily impacted by the recommencement of STI in FY21
Material decrease in net interest expense
Lower drawn debt following \$1.2b equity raising in June 2020 c.\$9m benefit in FY21 compared to FY20 from the interest rate swap restructure5
Maintenance capital and lease incentives up \$12.9m
Strong deal activity in FY21 underpinned higher leasing capital to secure replacement tenants
Distribution per security of 10.0 cps declared; 93.7%6 of FY21 AFFO
2.5 cents attributable to one-off items recognised in the 12 months ending 30 June 2021

NET PROPERTY INCOME, WAIVERS AND PROVISIONS
Material COVID-19 impact in FY21 principally due to Melbourne Stage 4 lockdown


FY21 waivers and provisions
Quarterly \$m 0 20 40 60 80 100 Sep-20 Dec-20 Mar-21 Jun-21 \$131m \$47m
FY21 collected and unpaid rent represents c.85% of FY21 gross rental billings
FY20 waivers and provisions \$75m more favourable than the estimated position at 30 June 2020
Improved cash collections
Reduced waiver requirements
Waivers and provisions higher in FY21 vs FY20 (\$94m to \$178m)
12 months of COVID-19 impact in FY21, versus three months in FY20 Majority of FY21 impact was seen in 1H FY21 (primarily Melbourne Stage 4 lockdown)
Vicinity continues to support COVID-impacted retailers
Targeted at quality long-term retailers Support focused on CBDs and SMEs
Refer to slide 42 for additional information on waivers and provisions. 1. Includes \$75m write back of FY20 waivers and provisions in FY21.
VALUATIONS
Movement in valuations in 2H FY21 indicating stabilisation, COVID-19 assumptions for CBD and VIC remain
Valuations at 30 June 2021 compared to 31 December 2020
| Centre type | No of Centres1 |
Value Jun-212 \$m |
Variance \$m |
Variance % |
Cap rate Dec-20 |
Cap rate Jun-21 |
|---|---|---|---|---|---|---|
| Super Regional |
1 | 3,016 | (64.1) | (2.1%) | 3.88% | 3.88% |
| CBDs | 7 | 1,965 | (75.6) | (3.7%) | 4.95% | 4.97% |
| Regional3 | 16 | 3,891 | (56.3) | (1.4%) | 6.10% | 6.10% |
| Sub Regional |
25 | 2,684 | (13.2) | (0.5%) | 6.52% | 6.48% |
| Neighbourhood | 3 | 168 | 3.2 | 1.9% | 6.49% | 6.23% |
| Outlet Centre |
7 | 1,745 | 24.8 | 1.4% | 5.93% | 5.93% |
| Total | 59 | 13,468 | (181.3) | (1.3%) | 5.49% | 5.49% |
| By State | ||||||
| VIC | 20 | 7,002 | (129.1) | (1.8%) | 5.03% | 5.04% |
| NSW | 12 | 2,711 | (51.0) | (1.8%) | 5.55% | 5.54% |
| QLD | 9 | 1,400 | (12.9) | (0.9%) | 5.64% | 5.65% |
| WA | 12 | 1,519 | 8.1 | 0.5% | 6.44% | 6.41% |
| SA | 4 | 591 | (0.7) | (0.1%) | 7.29% | 7.26% |
| TAS | 2 | 246 | 4.1 | 1.7% | 7.26% | 7.00% |
NOTE: Refer to slides 45 to 48 for more details.
-
Like for like analysis for assets held as at 30 June 2021.
-
Valuations of NSW assets reflect carrying values, 30 June 2021 valuations have been adjusted for the estimated impacts of the increase in COVID-19 cases observed from June 2021.
-
Includes Major Regional and Regional centres.
-
Valuation movements are for the six-months ended 30 June 2021, reflect Vicinity ownership interest and exclude statutory accounting adjustments.
-
Calculated as balance sheet net assets less intangible assets, divided by the number of stapled securities on issue at period end. Includes right of use assets and net investments in leases.
38 properties externally valued, remainder internally valued
Net valuation4 decline of \$181m or 1.3% in 2H FY21
Recently announced increases in Victorian land tax and stamp duty Ongoing impact of COVID-19 on CBD and NSW centres Lower forecast market rent, notably across Major Regional Offset by strength of Neighbourhood and DFO valuations
Weighted average capitalisation rate remained stable at 5.49%
Net tangible assets per security5 of \$2.13, reduced 4 cents over 2H FY21
CAPITAL STRUCTURE
Strong balance sheet with limited near-term expiries
Strong liquidity position of \$2.4b
Conservative gearing position maintained 23.8%
Extension of \$800m of existing bank debt facilities
Weighted average cost of debt1 3.62%, 4.35% excluding swap reset
Includes benefit from short-term reset of interest rate swaps, which reverted back to higher rates in 2H FY21
Sufficient tenor with weighted average debt duration of 4.4 years based on limit
5.8 years based on drawn debt


- Bank debt undrawn (42%)
- Bank debt drawn (1%)
- AMTN (15%)
- EMTN (14%)
- USPP (14%)
- GBMTN (12%)
- HKMTN (2%)

NOTE: Refer to slide 44 for more debt metrics and the hedging profile.
-
The average over the 12 months ended 30 June 2021 and inclusive of margin, drawn line fees and drawn establishment fees.
-
Based on facility limits.
FUTURE PERSPECTIVES
Vicinity stabilises and invests for future growth; uncertainty and risks remain


FY21 result benefited from several one-off items
Reversal of FY20 waivers and provisions Elevated surrender payments Temporarily reduced operating costs Temporarily reduced interest costs following restructure of swaps in FY20 Size and duration of COVID-Delta impact remains unknown Support for COVID-impacted retailers to continue into FY22 Modest increase in net corporate overheads expected in FY22 Inflation and additional investment to drive future growth plans
FY22 maintenance capex and incentives forecast of \$110m to \$120m
Strong level of deal activity to continue, resulting in higher leasing capital
Maintenance capital program returning to pre-COVID levels along with additional catch up capital for reduced expenditure in FY20 and FY21
Cautiously optimistic outlook, from 2H FY22
The Glen, VIC Resilient retail sector; consumer visitation and spending
Grant Kelley CEO and Managing Director


STRUCTURAL SHIFTS DRIVE EVOLUTION OF OUR PLATFORM



KEY GROWTH DRIVERS THAT LEVERAGE ALL ASSETS
VICINITY'S JOURNEY
Vicinity transitioning to a forward-thinking real estate business, delivering long-term sustainable growth
Transitioning from a retail REIT to a forward-thinking real estate business
Optimising the retail portfolio to deliver enhanced performance through retailer, consumer and operations strategies
Increasing exposure to Premium and DFO segments through development of assets and acquisitions
Executing mixed-use developments to drive diversification of income and core retail asset performance
Innovating to deliver new revenue opportunities from adjacent products and services
Deepen relationship with strategically aligned capital partners to support active investment, grow funds under management and enhance returns
Building capability to execute on our strategy and high performance culture

OUTLOOK
Vicinity positioned for future growth as outlook improves
Refined strategy to capitalise on opportunities in recovery from pandemic
Strategy of creating attractive destination assets continues to evolve Build on strengths of retail core
Driving growth from:
-
- Adjacencies utilising Vicinity's core assets to create new products and services
-
- Mixed-use creating synergies from adding mixed-use property to centre sites bringing new users to our assets and new forms of rental income
-
- Funds management creating strategic partnerships with aligned capital partners to drive fee income and enhance returns
Strong balance sheet maintained
Focus on stabilising core while enabling shift to growth opportunities
Operations to continue to be impacted by COVID-19 in FY22
Recommence development pipeline to revitalise retail assets and realise significant mixed-use opportunities
Cannot presently provide FY22 earnings or distribution guidance as it would not be reliable in the current uncertain circumstances

APPENDICES
- 30 Development
- 32 Direct portfolio
- 39 Financial results
- 45 Asset summaries
- 49 Key dates
- 50 Contact details and disclaimer


MIXED-USE DEVELOPMENTS AND RETAIL ENHANCEMENTS

Project planning continuing with commencements to be demand-led

Chadstone, VIC
New car park development (\$30m) with rooftop shading from 1.6 MW of solar panels continues
Future stages of approved development planned
Extension of the Entertainment and Dining precinct (\$35m), forecast pre-leasing completion and construction commencement late FY22
Fresh Food and Logistics Hub development (\$107m). Conceptual design complete, pre-leasing commenced. Target start FY23
One Middle Road 20,000 sqm office tower (\$70m), timing subject to tenant pre-commitment

Bankstown Central, NSW
Retail works ahead of future mixed-use plans
New supermarket to replace IGA, revitalised fresh food precinct and additional retailers (\$22m), target start FY22
Creation of a mini-majors precinct nearing pre-lease completion, start FY22. Subsequently allows the execution of non-retail planned developments start subject to pre-leasing and authority approvals
Two office towers and outdoor dining precinct
26,000 sqm of office and 'Eat Street' retail to commence subject to appropriate pre-commitment levels (\$125m)

Galleria, WA
Revitalised mall and dining project (\$53m) planned
Works to create a new entertainment and leisure precinct on level 2 and revitalise adjoining mall
Target start in late FY22
Note: All development costs are Vicinity share. Future projects are subject to Board and joint owner approval and potentially other conditions precedent.
MIXED-USE DEVELOPMENTS AND RETAIL ENHANCEMENTS

Project planning continuing with commencements to be demand-led

Box Hill Central, VIC
Retail works commenced prior to mixed-use
Retail works commenced prior to mixed-use development (\$46m). Consolidation of Retail into Box Hill South including replacing Big W with a new Coles, mini majors and food offer. A refurbished mall including the creation of new entrances and amenities.
Town planning approvals submitted
Plans submitted for 25-level office tower (\$400m), 48-level residential tower (\$300m) and adjacent piazza area; timing subject to approvals and other conditions precedent
Potential for 260,000 sqm of new development area across a 5.5 hectare site

Bayside, VIC
Two office buildings
Potential for two separate office buildings
- Evelyn Street (5,000 sqm, \$45m) and
- Balmoral Street (25,500 sqm, \$120m)
Commencement subject to tenant pre-commitment

Chatswood Chase Sydney, NSW
Development delayed and reviewed due to COVID-19
Project amended and cost savings secured
Construction re-sequenced to minimise disruption
Working to secure binding agreements with key retailers
Note: All development costs are Vicinity share. Future projects are subject to Board and joint owner approval and potentially other conditions precedent.
Key statistics by centre type

| Total portfolio |
Chadstone | Premium CBDs | DFOs1 | Core | |
|---|---|---|---|---|---|
| Number of retail assets | 59 | 1 | 7 | 7 | 44 |
| Gross lettable area (000's) (sqm) | 2,421 | 234 | 222 | 231 | 1,735 |
| Total value2 (\$m) |
13,468 | 3,016 | 1,965 | 1,745 | 6,742 |
| Portfolio weighting by value (%) | 100 | 22 | 15 | 13 | 50 |
| Capitalisation rate (weighted average)(%) | 5.49 | 3.88 | 4.97 | 5.93 | 6.25 |
| Occupancy rate (%) |
98.2 | 99.0 | 96.9 | 98.0 | 98.4 |
Note: Totals may not sum due to rounding.
-
Includes DFO Brisbane business.
-
Reflects ownership share in investment properties and equity-accounted investments.
PORTFOLIO RETAIL SALES PERFORMANCE
Shoppers remain highly motivated and purpose driven
Portfolio sales1 growth by store type and state
| Quarter growth2 | MAT growth | |||||
|---|---|---|---|---|---|---|
| Jun 21 v Jun 19 % |
Mar 21 v Mar 19 % |
Dec 20 v Dec 19 % |
Jun 21 v Jun 20 % |
Dec 20 v Dec 19 % |
Jun 20 v Jun 19 % |
|
| Specialty stores | (9.7) | (10.4) | (19.0) | (8.1) | (27.9) | (12.4) |
| Mini majors | 7.8 | 8.2 | (3.7) | (1.8) | (15.6) | (4.1) |
| Specialties and mini majors | (5.4) | (5.8) | (15.0) | (6.4) | (24.8) | (10.3) |
| Supermarkets | 2.4 | 1.4 | 2.0 | 0.1 | 3.9 | 3.1 |
| Discount department stores | 8.4 | 12.1 | 8.5 | 5.2 | 4.1 | 2.7 |
| Other retail3 | (5.7) | (11.4) | (19.2) | (8.6) | (27.1) | (8.3) |
| Department stores | (24.4) | (22.4) | (36.4) | (20.9) | (41.4) | (20.9) |
| Total portfolio | (3.3) | (3.5) | (10.0) | (4.2) | (15.8) | (6.2) |
| Total portfolio (ex-CBDs) | (0.3) | (1.2) | (7.5) | (3.0) | (13.6) | (4.1) |
| Total portfolio (ex-VIC and CBDs) | 11.9 | 7.3 | 7.1 | 7.5 | 1.1 | (0.2) |
| VIC | (10.8) | (9.6) | (21.3) | (15.8) | (30.7) | (10.5) |
| NSW | (6.4) | (12.0) | (13.3) | (4.2) | (16.0) | (7.3) |
| – NSW (ex-CBDs) |
3.4 | (1.7) | (1.9) | 2.7 | (4.1) | (1.9) |
| QLD | 4.8 | 4.2 | 4.7 | 6.8 | 0.1 | (2.1) |
| WA | 5.7 | 5.9 | 6.2 | 8.2 | 2.2 | 1.7 |
| SA | 16.2 | 14.4 | 7.5 | 11.8 | 6.2 | 1.1 |
| TAS | 6.4 | 8.4 | 7.4 | 10.2 | 4.3 | (0.1) |
April and May sales1 showed favourable momentum, while June was impacted by snap lockdowns across most states
April was relatively 'COVID normal' with solid sales growth of +2.6%. Outside VIC, May-21 was also buoyant, up +5.0%
WA, SA, QLD and TAS showing very strong sales growth, while CBDs remain more pressured but prior to Jun-21 lockdowns were showing solid improvements
Spend per visit for the June 2021 quarter up 20.2%
Shoppers remain highly motivated and purpose driven
Foot traffic levels therefore not required to return to pre-COVID levels in the short-term to drive retailer success
Category outperformance across Luxury and Sporting Goods, Electrical, Leisurewear, Optometrists and Services
Luxury benefitting from lack of international travel, +15.9% in 2H FY21 compared to 2019
Note: Given that travel sales are now close to zero, they have been removed from the comparable sales reporting.
-
- Excludes divestments and development-impacted centres in accordance with SCCA guidelines (refer to slide 37 for details).
-
- With COVID-19 outbreaks across Australia in March 2020, quarterly sales are compared to 2019.
-
- Other retail includes cinemas, auto accessories, lotteries and other entertainment. Travel agent sales have been removed from Other Retail reporting to assist comparability of data between periods.
Sales by specialty category
| MM and SS2 proportion of |
Jun-21 | Dec-20 | |||
|---|---|---|---|---|---|
| Comparable MAT growth(%)1 | total MAT | MM and SS2 | SS2 | MM and SS2 | SS2 |
| Apparel | 17 | (8.5) | (10.0) | (33.7) | (35.7) |
| Homewares | 8 | (1.2) | (5.5) | (12.5) | (28.1) |
| Food catering | 6 | (12.4) | (12.0) | (34.2) | (33.3) |
| General retail | 6 | (8.5) | (7.8) | (16.6) | (17.3) |
| Leisure | 5 | (2.6) | (9.2) | (18.1) | (19.3) |
| Food retail | 4 | (6.7) | (9.0) | (7.0) | (11.9) |
| Retail services | 4 | 7.9 | 7.9 | (16.4) | (16.4) |
| Jewellery | 3 | (1.6) | (1.2) | (27.7) | (27.3) |
| Mobile phones | 1 | (19.9) | (19.9) | (22.4) | (22.4) |
| Total | 54 | (6.4) | (8.1) | (24.8) | (27.9) |
| Total (ex-CBDs) | (5.1) | (6.6) | (23.2) | (26.1) | |
| Total (ex-VIC and CBDs) | 11.4 | 9.7 | (4.3) | (8.0) |
Note: Totals may not sum due to rounding.
-
Excludes divestments and development-impacted centres in accordance with SCCA guidelines (refer to slide 37 for details).
-
MM: Mini majors; SS: Specialty stores.
Key portfolio tenants
| Top 10 tenants by income | ||||||||
|---|---|---|---|---|---|---|---|---|
| Rank | Retailer | Retailer type | Number of stores |
% of income |
Rank | Retailer | Number of leases |
% of |
| 1 | Supermarket | 37 | 3.5 | |||||
| 2 | Supermarket | 34 | 3.0 | |||||
| 3 | Discount department store | 25 | 2.7 | |||||
| 4 | Department store | 5 | 2.2 | |||||
| 5 | Department store | 8 | 2.1 | |||||
| 6 | Discount department store | 17 | 1.5 | 6 | 83 | 1.4 | ||
| 7 | Discount department store | 13 | 1.1 | 7 | 81 | 1.4 | ||
| 8 | Specialty/Mini major | 25 | 0.7 | |||||
| 9 | Cinema | 5 | 0.7 | |||||
| 10 | Media company | 1081 | 0.6 | |||||
| Top 10 total | 277 | 18.0 | Top 10 total | 644 | 23.9 |
| Top 10 tenant groups by income | ||||
|---|---|---|---|---|
| Rank | Retailer | Number of leases |
% of income |
Brands |
| 1 | 61 | 4.3 | Big W, BWS, Dan Murphy's, Woolworths, Woolworths Liquor, Woolworths Petrol |
|
| 2 | 42 | 4.2 | Kmart, Target | |
| 3 | 56 | 3.9 | Coles, First Choice Liquor, Liquorland, Vintage Cellars |
|
| 4 | 40 | 3.1 | Country Road, David Jones, Mimco, Politix, Trenery, Witchery |
|
| 5 | 15 | 2.2 | Marcs, Myer, sass & bide | |
| 6 | 83 | 1.4 | The Athlete's Foot, Dr Martens, Hype DC, Platypus Shoes, Skechers, Merrell, Timberland, Vans |
|
| 7 | 81 | 1.4 | Cotton On, Cotton On Body, Cotton On Kids, Cotton On Mega, Factorie, Rubi Shoes, Supre, Typo |
|
| 8 | 119 | 1.3 | Dotti, Jacqui E, Jay Jays, Just Jeans, Peter Alexander, Portmans, Smiggle |
|
| 9 | 81 | 1.1 | Connor, Johnny Bigg, Rockwear, Tarocash, YD | |
| 10 | 66 | 1.1 | Bonds, Bonds Kids, Bonds Outlet, Champion, Bras N Things, Champion Outlet, Sheridan |
|
| Top 10 total | 644 | 23.9 |
- Refers to advertising products.

Lease expiry profile
Lease expiry profile by income (%)

Weighted average lease expiry (years)
| Jun-21 | Jun-20 | |
|---|---|---|
| by Area | 4.3 | 4.6 |
| by Income | 3.3 | 3.6 |

Non-comparable centres for sales reporting
| Non-comparable status | |
|---|---|
| Jun-21 | Jun-20 |
| Major vacated | Stable/comparable |
| Pre-development | Pre-development |
| Pre-development | Pre-development |
| Post development | Stable/comparable |
| Major vacated | Stable/comparable |
| Post development | Post development |
| Post development | Post development |
| Post development | Post development |
| Pre-development | Pre-development |

7,000 tenants across 61 assets under management1
| Direct portfolio1 | ||||||
|---|---|---|---|---|---|---|
| Wholly -owned |
Co-owned | Total | Third party/ co-owned |
Total AUM1 |
||
| Number of retail assets | 31 | 28 | 59 | 2/28 | 61 | |
| Gross lettable area (000's) (sqm) | 945 | 1,476 | 2,421 | 92 | 2,513 | |
| Number of tenants | 2,762 | 3,948 | 6,710 | 271 | 6,981 | |
| (\$m)2 Total value |
5,678 | 7,791 | 13,468 | 642/8,138 | 22,248 |
Note: Totals may not sum due to rounding.
-
Includes DFO Brisbane business.
-
Reflects ownership share in investment properties and equity-accounted investments.
FFO reconciliation to statutory net profit after tax
| For the 12 months to | Jun-21 (\$m) |
Jun-20 (\$m) |
|---|---|---|
| Statutory net loss after tax | (258.0) | (1,801.0) |
| Property revaluation decrement for directly owned properties | 642.7 | 1,717.9 |
| Non-distributable loss relating to equity accounted investments | 56.6 | 145.3 |
| Amortisation of incentives and leasing costs | 58.3 | 57.8 |
| Straight-lining of rent adjustment | (1.9) | (8.8) |
| Net mark-to-market movement on derivatives | 119.9 | (59.8) |
| Net unrealised foreign exchange movement on interest bearing liabilities | (77.5) | 13.1 |
| Impairment of intangible assets | - | 427.0 |
| Income tax expense | 10.9 | 12.1 |
| Stamp duty | - | 3.7 |
| Other non-distributable items | 7.8 | 13.0 |
| Funds from operations (FFO)1 | 558.8 | 520.3 |
- Funds from operations (FFO) and adjusted funds from operations (AFFO) are two key measures Vicinity uses to measures its operating performance. FFO and AFFO are widely accepted measures of real estate operating performance. Statutory net profit is adjusted for fair value movements and certain unrealised and non-cash items to calculate FFO. FFO is further adjusted for maintenance capital expenditure and static tenant leasing costs incurred during the period to calculate AFFO. FFO and AFFO are determined with reference to the guidelines published by the Property Council of Australia (PCA) and are non-IFRS measures.
Income statement – FY19 to FY21
| For the 12 months to | FY19 (\$m) |
FY20 (\$m) |
FY21 (\$m) |
|---|---|---|---|
| Net property income (NPI) | 887.6 | 683.7 | 743.4 |
| External fees | 63.0 | 54.7 | 45.7 |
| Total income | 950.6 | 738.4 | 789.1 |
| Gross corporate overheads | (151.5) | (116.3) | (149.5) |
| Internal charges1 | 83.2 | 74.1 | 63.1 |
| Net corporate overheads | (68.3) | (42.2) | (86.4) |
| Net interest expense | (193.0) | (175.9) | (143.9) |
| Funds from operations (FFO)2 | 689.3 | 520.3 | 558.8 |
| Maintenance capex and lease incentives | (83.3) | (60.2) | (73.1) |
| Settlement of derivative financial liabilities | - | (42.6) | - |
| Adjusted FFO (AFFO)3 | 606.0 | 417.5 | 485.7 |
| Statutory net profit/(loss) | 346.1 | (1,801.0) | (258.0) |
| FFO per security (cents)4 | 18.00 | 13.66 | 12.28 |
| AFFO per security (cents)4 | 15.82 | 10.96 | 10.67 |
| DPS (cents) | 15.9 | 7.7 | 10.0 |
Note: Totals may not sum due to rounding.
-
Internal charges include property management fees which are included as an expense in NPI and internal development management costs which are capitalised.
-
Refer to slide 39 for definition of FFO and reconciliation of FFO to statutory net loss/profit after tax. FFO is a non-IFRS measure.
-
Refer to footnote 1 on slide 39 for definition of AFFO which is a non-IFRS measure.
-
The calculation of FFO and AFFO per security for each period uses the weighted average number of securities on issue.

Income statement – FY21 half-on-half analysis
| For the 12 months to | 1H FY21 (\$m) |
2H FY21 (\$m) |
Jun-21 (\$m) |
Jun-20 (\$m) |
|---|---|---|---|---|
| Net property income | 344.4 | 399.0 | 743.4 | 683.7 |
| External fees | 21.3 | 24.4 | 45.7 | 54.7 |
| Total segment income | 365.7 | 423.4 | 789.1 | 738.4 |
| Gross corporate overheads | (69.7) | (79.8) | (149.5) | (116.3) |
| Internal charges1 | 31.5 | 31.6 | 63.1 | 74.1 |
| Net corporate overheads | (38.2) | (48.2) | (86.4) | (42.2) |
| Net interest expense | (60.4) | (83.5) | (143.9) | (175.9) |
| Funds from operations2 | 267.1 | 291.7 | 558.8 | 520.3 |
| Adjusted for: | ||||
| Property revaluation decrement | (512.1) | (130.6) | (642.7) | (1,717.9) |
| Impairment of intangible assets | - | - | - | (427.0) |
| Other items | (149.1) | (25.0) | (176.4) | (176.4) |
| Statutory net (loss)/profit after tax | (394.1) | 136.1 | (258.0) | (1,801.0) |
Note: Totals may not sum due to rounding.
-
Internal charges include property management fees which are included as an expense in NPI and internal development management costs which are capitalised.
-
Refer to slide 39 for definition of FFO and reconciliation of FFO to statutory net loss/profit after tax. FFO is a non-IFRS measure.

Net property income waterfall and waivers and provisions reconciliation – FY21 compared to FY20

NPI waterfall FY20 to FY21

Waivers and provisions FY20 to FY21 movement
(\$m)
| FY20 reported |
FY21 reported |
Total | |
|---|---|---|---|
| FY20 waivers and provisions | (169) | 75 | B (94) |
| FY21 waivers and provisions | - | (178) | (178) C |
| Total | (169) | (103) | (272) |
| YoY movement | A 66 |
FY20 and FY21 waivers and provisions
(\$m)
| Waivers | Provisions | Total | |
|---|---|---|---|
| FY20 | (78) | (16) | B (94) |
| FY21 | (118) | (60) | C (178) |
| Total | (196) | (76) | (272) |
- Other NPI movements include lower ancillary income and increased vacancies, partly offset by cost savings and JobKeeper received.
Balance sheet
| As at | Jun-21 (\$m) |
Jun-20 (\$m) |
Change (\$m) |
|---|---|---|---|
| Cash and cash equivalents | 47.2 | 227.4 | (180.2) |
| Investment properties1 | 13,294.3 | 13,801.4 | (507.1) |
| Equity accounted investments | 479.4 | 527.6 | (48.2) |
| Intangible assets | 164.2 | 164.2 | - |
| Other assets | 312.7 | 518.8 | (206.1) |
| Total assets | 14,297.8 | 15,239.4 | (941.6) |
| Borrowings | 3,281.9 | 3,929.8 | 647.9 |
| Other liabilities | 1,134.6 | 750.0 | (384.6) |
| Total liabilities | 4,416.5 | 4,679.8 | 263.3 |
| Net assets | 9,881.3 | 10,559.6 | (678.3) |
| Securities on issue (m) | 4,552.2 | 4,529.6 | |
| Net tangible assets per security2 (\$) |
2.13 | 2.29 | (16 cents) |
| Net asset value per security (\$) | 2.17 | 2.33 | (16 cents) |
Note: Totals may not sum due to rounding.
-
Vicinity's ownership interest.
-
Calculated as balance sheet net assets less intangible assets, divided by the number of stapled securities on issue at period end. Includes right of use assets and net investments in leases.
Capital management
Key debt statistics
| As at: | Jun-21 | Jun-20 |
|---|---|---|
| Total debt facilities1 | \$5.7b | \$5.8b |
| Drawn debt2 | \$3.3b | \$3.9b |
| Gearing3 | 23.8% | 25.5% |
| Weighted average cost of debt4 | 3.6% | 3.6% |
| Weighted average debt duration based on limit | 4.4 years | 5.2 years |
| Weighted average debt duration based on drawn debt | 5.8 years | 7.8 years |
| Weighted average hedge rate5,6 | 4.4% | 2.7% |
| Proportion of debt hedged | 96% | 89% |
| Interest cover ratio (ICR)7 | 5.1x | 3.9x |
| Credit ratings/outlook – Moody's Investors Service – S&P Global Ratings |
A2/stable8 A/stable |
A2/negative A/stable |
Hedging profile5,9

Weighted average hedge rate (rhs)
-
Based on facility limits.
-
Calculated using the hedged rate on foreign denominated borrowings and excludes fair value adjustments and deferred borrowing costs.
-
Calculated as drawn debt, net of cash and cash equivalents, divided by total tangible assets excluding cash and cash equivalents, right of use assets, net investment leases, investment property leaseholds and derivative financial assets.
-
The average over the reporting periods (12 months ending 30 June 2021 and 30 June 2020). Inclusive of margin, drawn line fees and drawn establishment fees.
-
Hedge rate includes margin and establishment fees on fixed rate debt and margin, line and establishment fees on floating debt that has been hedged with interest rate swaps.
-
Hedge rate is as at end of period.
-
Includes one-off or non-recurring items relating to the COVID-19 pandemic.
-
Outlook changed from negative to stable June 2021.
-
Hedge rate is the average for the financial years.
Centre statistics and valuations
| Value | Net | Capitalisation rate | Discount rate |
||||||
|---|---|---|---|---|---|---|---|---|---|
| Centre type | Ownership interest (%) |
Occupancy rate (%) |
As at 30-Jun-211,2 (\$m) |
revaluation movement1,3 (\$m) |
As at 30-Jun-21 (%) |
As at 31-Dec-20 (%) |
Movement | As at 30-Jun-21 (%) |
|
| New South Wales | |||||||||
| Chatswood Chase Sydney | Major Regional | 51 | n.a.4 | 426.3 | (13.4) | 5.00 | 5.00 | - | 6.50 |
| Bankstown Central | Major Regional | 50 | n.a.4 | 260.5 | (13.6) | 6.00 | 6.00 | - | 6.75 |
| Roselands | Major Regional | 50 | n.a.4 | 139.0 | (7.4) | 6.25 | 6.25 | - | 7.00 |
| Queen Victoria Building | City Centre | 50 | 92.5 | 270.3 | (6.2) | 5.13 | 5.13 | - | 6.50 |
| The Galeries | City Centre | 50 | 99.8 | 146.5 | (6.8) | 5.00 | 5.00 | - | 6.25 |
| The Strand Arcade | City Centre | 50 | 95.8 | 109.4 | (6.1) | 4.75 | 4.75 | - | 6.25 |
| Lake Haven Centre | Sub Regional | 100 | 98.6 | 270.0 | (4.9) | 6.50 | 6.50 | - | 7.00 |
| Nepean Village | Sub Regional | 100 | 99.4 | 201.3 | (0.4) | 5.75 | 5.75 | - | 6.75 |
| Warriewood Square | Sub Regional | 50 | 99.0 | 127.8 | (6.8) | 6.00 | 6.00 | - | 6.75 |
| Carlingford Court | Sub Regional | 50 | 99.3 | 98.6 | (0.6) | 6.25 | 6.25 | - | 6.75 |
| Armidale Central | Sub Regional | 100 | n.a.4 | 34.5 | (1.1) | 7.00 | 7.50 | (0.50) | 7.25 |
| DFO Homebush | Outlet Centre | 100 | 97.5 | 626.9 | 16.5 | 5.25 | 5.25 | - | 6.75 |
| Tasmania | |||||||||
| Eastlands | Regional | 100 | 99.4 | 163.0 | 4.8 | 6.75 | 7.00 | (0.25) | 7.00 |
| Northgate | Sub Regional | 100 | 98.7 | 83.0 | (0.6) | 7.50 | 7.75 | (0.25) | 7.75 |
Note: Some asset metrics have not been reported this period due to COVID-19 impacts.
-
Based on ownership interest.
-
Valuations of NSW assets reflect carrying values, 30 June 2021 valuations have been adjusted for the estimated impacts of the increase in COVID-19 cases observed in late June 2021.
-
Net revaluation movement excludes non-cash adjustments for the amortisation of lease incentives and straight lining of rent.
-
Occupancy rate non-comparable for reporting purposes.

Centre statistics and valuations
| Value | Net | Capitalisation rate | Discount | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Centre type | Ownership interest (%) |
Occupancy rate (%) |
As at 30-Jun-211 (\$m) |
revaluation movement1,2 (\$m) |
As at 30-Jun-21 (%) |
As at 31-Dec-20 (%) |
Movement | rate As at 30-Jun-21 (%) |
|
| Queensland | |||||||||
| QueensPlaza | City Centre | 100 | n.a.3 | 665.0 | (17.2) | 4.75 | 4.75 | - | 6.25 |
| The Myer Centre Brisbane | City Centre | 25 | n.a.3 | 118.8 | (7.7) | 5.75 | 5.75 | - | 6.75 |
| Grand Plaza | Regional | 50 | 97.4 | 182.0 | 3.7 | 6.00 | 6.00 | - | 7.00 |
| Runaway Bay Centre | Regional | 50 | 97.5 | 107.0 | (3.0) | 6.25 | 6.25 | - | 7.00 |
| Taigum Square | Sub Regional | 100 | 99.2 | 89.0 | 5.5 | 6.75 | 7.00 | (0.25) | 7.75 |
| Gympie Central | Sub Regional | 100 | 97.7 | 72.5 | 2.3 | 7.25 | 7.25 | - | 7.75 |
| Whitsunday Plaza | Sub Regional | 100 | 99.7 | 60.5 | (0.4) | 7.25 | 7.25 | - | 7.50 |
| Buranda Village | Sub Regional | 100 | 99.9 | 38.0 | 0.0 | 6.00 | 6.00 | - | 6.25 |
| DFO Brisbane | Outlet Centre | 100 | 98.7 | 67.0 | 3.8 | 7.75 | 7.75 | - | 7.25 |
| South Australia | |||||||||
| Elizabeth City Centre | Regional | 100 | 98.9 | 290.0 | (2.0) | 7.50 | 7.50 | - | 8.25 |
| Colonnades | Regional | 50 | 99.0 | 113.2 | (0.8) | 7.50 | 7.50 | - | 8.00 |
| Castle Plaza | Sub Regional | 100 | 98.5 | 142.0 | (0.4) | 7.00 | 7.00 | - | 7.50 |
| Kurralta Central | Sub Regional | 100 | 100.0 | 45.5 | 2.5 | 6.00 | 6.25 | (0.25) | 6.50 |
Note: Some asset metrics have not been reported this period due to COVID-19 impacts.
-
Based on ownership interest.
-
Net revaluation movement excludes non-cash adjustments for the amortisation of lease incentives and straight lining of rent.
-
Occupancy rate non-comparable for reporting purposes.
Centre statistics and valuations
| Value | Net | Capitalisation rate | Discount rate |
||||||
|---|---|---|---|---|---|---|---|---|---|
| Ownership | Occupancy | As at | revaluation | As at | As at | As at | |||
| Centre type | interest | rate | 30-Jun-211 | movement1,2 | 30-Jun-21 | 31-Dec-20 | Movement | 30-Jun-21 | |
| (%) | (%) | (\$m) | (\$m) | (%) | (%) | (%) | |||
| Victoria | |||||||||
| Chadstone | Super Regional | 50 | 99.0 | 3,016.0 | (64.1) | 3.88 | 3.88 | - | 6.00 |
| Bayside | Major Regional | 100 | 98.0 | 430.0 | (12.8) | 6.25 | 6.25 | - | 7.00 |
| Northland | Major Regional | 50 | 97.7 | 402.5 | (11.8) | 5.50 | 5.50 | - | 6.75 |
| The Glen | Major Regional | 50 | n.a.3 | 327.5 | (4.3) | 5.50 | 5.50 | - | 7.00 |
| Emporium Melbourne | City Centre | 50 | n.a.3 | 520.0 | (24.2) | 4.75 | 4.75 | - | 6.50 |
| Myer Bourke Street | City Centre | 33 | 100.0 | 135.0 | (7.5) | 6.00 | 5.75 | 0.25 | 7.25 |
| Broadmeadows Central | Regional | 100 | 100.0 | 260.4 | 7.0 | 6.75 | 6.75 | - | 7.50 |
| Cranbourne Park | Regional | 50 | 98.6 | 127.0 | 0.6 | 6.25 | 6.25 | - | 7.00 |
| Box Hill Central (South Precinct) | Sub Regional | 100 | 98.6 | 203.0 | (8.4) | 6.00 | 6.00 | - | 7.00 |
| Victoria Gardens Shopping Centre | Sub Regional | 50 | 99.6 | 144.8 | 0.8 | 6.00 | 6.00 | - | 7.00 |
| Box Hill Central (North Precinct) | Sub Regional | 100 | 99.2 | 118.0 | (7.0) | 6.00 | 6.00 | - | 6.50 |
| Altona Gate | Sub Regional | 100 | 97.9 | 107.0 | (0.4) | 6.25 | 6.25 | - | 6.50 |
| Roxburgh Village | Sub Regional | 100 | 100.0 | 93.0 | (0.2) | 7.25 | 7.25 | - | 7.75 |
| Sunshine Marketplace | Sub Regional | 50 | 97.2 | 61.5 | 1.7 | 6.25 | 6.50 | (0.25) | 6.75 |
| Mornington Central | Sub Regional | 50 | 100.0 | 35.0 | (0.2) | 6.00 | 6.00 | - | 6.25 |
| Oakleigh Central | Neighbourhood | 100 | 97.9 | 80.0 | 2.2 | 5.50 | 5.75 | (0.25) | 6.50 |
| DFO South Wharf | Outlet Centre | 100 | 94.74 | 610.0 | (3.2) | 5.75 | 5.75 | - | 7.00 |
| DFO Essendon | Outlet Centre | 100 | 98.64 | 165.0 | 2.7 | 6.75 | 6.75 | - | 7.00 |
| DFO Moorabbin | Outlet Centre | 100 | 97.6 | 104.0 | (1.7) | 8.00 | 8.00 | - | 9.00 |
| DFO Uni Hill | Outlet Centre | 50 | 95.5 | 62.0 | 1.7 | 6.75 | 6.75 | - | 7.25 |
Note: Some asset metrics have not been reported this period due to COVID-19 impacts.
-
Based on ownership interest.
-
Net revaluation movement excludes non-cash adjustments for the amortisation of lease incentives and straight lining of rent.
-
Occupancy rate non-comparable for reporting purposes.
-
Excludes Homemaker retailers.

Centre statistics and valuations
| Value | Net | Capitalisation rate | Discount rate |
||||||
|---|---|---|---|---|---|---|---|---|---|
| Centre type | Ownership interest (%) |
Occupancy rate (%) |
As at 30-Jun-211 (\$m) |
revaluation movement1,2 (\$m) |
As at 30-Jun-21 (%) |
As at 31-Dec-20 (%) |
Movement | As at 30-Jun-21 (%) |
|
| Western Australia | |||||||||
| Galleria | Major Regional | 50 | 95.8 | 235.0 | (8.6) | 6.00 | 6.00 | - | 6.50 |
| Mandurah Forum | Major Regional | 50 | 95.7 | 217.5 | 1.9 | 6.25 | 6.25 | - | 7.00 |
| Rockingham | Regional | 50 | 96.2 | 210.0 | 3.6 | 6.00 | 6.00 | - | 7.00 |
| Ellenbrook Central | Sub Regional | 100 | n.a.3 | 250.0 | 1.6 | 6.00 | 6.00 | - | 7.00 |
| Warwick Grove | Sub Regional | 100 | 99.8 | 152.0 | 4.3 | 7.25 | 7.50 | (0.25) | 8.00 |
| Maddington Central | Sub Regional | 100 | 96.7 | 90.0 | (2.6) | 7.75 | 7.75 | - | 8.00 |
| Livingston Marketplace | Sub Regional | 100 | 100.0 | 79.5 | (0.6) | 6.25 | 6.25 | - | 7.25 |
| Halls Head Central | Sub Regional | 50 | 93.1 | 38.3 | (0.8) | 7.00 | 7.00 | - | 7.50 |
| Karratha City | Sub Regional | 50 | 97.4 | 49.3 | 3.4 | 7.75 | 7.75 | - | 7.75 |
| Dianella Plaza | Neighbourhood | 100 | 95.3 | 63.0 | 1.4 | 7.25 | 7.50 | (0.25) | 7.75 |
| Victoria Park Central | Neighbourhood | 100 | 96.7 | 24.5 | (0.4) | 6.00 | 6.25 | (0.25) | 6.75 |
| DFO Perth | Outlet Centre | 50 | 98.9 | 110.0 | 4.9 | 6.00 | 6.00 | - | 7.25 |
Note: Some asset metrics have not been reported this period due to COVID-19 impacts.
-
Based on ownership interest.
-
Net revaluation movement excludes non-cash adjustments for the amortisation of lease incentives and straight lining of rent.
-
Occupancy rate non-comparable for reporting purposes.


| Key dates | |
|---|---|
| Ex-distribution date for June 2021 distribution | 29 June 2021 |
| Record date for June 2021 distribution | 30 June 2021 |
| 2021 annual results | 18 August 2021 |
| June 2021 distribution payment | 31 August 2021 |
| June 2021 distribution statements and 2021 Annual Tax Statements despatched | 1 September 2021 |
| 2021 Annual General Meeting | 10 November 2021 |
CONTACT DETAILS AND DISCLAIMER

For further information please contact:
Jane Kenny Head of Investor Relations T +61 3 7001 4291 E [email protected] Troy Dahms Senior Investor Relations Manager T +61 2 8229 7763 E [email protected]
Authorisation
The Board has authorised that this document be given to ASX.
Disclaimer
This document is a presentation of general background information about the activities of Vicinity Centres (ASX:VCX) current at the date of lodgement of the presentation 18 August 2021. It is information in a summary form and does not purport to be complete. It is to be read in conjunction with the 2021 Annual Report lodged with the Australian Securities Exchange on 18 August 2021. It is not intended to be relied upon as advice to investors or potential investors and does not take into account the investment objectives, financial situation or needs of any particular investor. These should be considered, with or without professional advice, when deciding if an investment objective is appropriate.
This presentation contains certain forecast financial information along with forward-looking statements in relation to the financial performance and strategy of Vicinity Centres. The words 'anticipate', 'believe', 'expect', 'project', 'forecast', 'estimate', 'outlook', 'upside', 'likely', 'intend', 'should', 'could', 'may', 'target', 'plan' and other similar expressions are intended to identify forward-looking statements. Indications of, and guidance on, future earnings, financial position, performance and distributions are also forward-looking statements. The forward-looking statements included in this presentation are based on information available to Vicinity Centres as at the date of this presentation. Such forward-looking statements are not representations, assurances, predictions or guarantees of future results, performance or achievements expressed or implied by the forward-looking statements and involve known and unknown risks, uncertainties, assumptions and other factors, many of which are beyond the control of Vicinity Centres. The actual results of Vicinity Centres may differ materially from the anticipated results, performance or achievements expressed, projected or implied by these forward-looking statements and you should not place undue reliance on such forward-looking statements.
Except as required by law or regulation (including the ASX Listing Rules), Vicinity Centres disclaims any obligation to update these forward-looking statements.

