AI assistant
Wereldhave Belgium — Earnings Release 2015
Feb 2, 2016
4026_er_2016-02-02_9b3f64d9-9fd7-4ed5-bb39-031cd388840e.pdf
Earnings Release
Open in viewerOpens in your device viewer
Pres Release Results 2015 PresVilvoorde, s release2 februari 2016 Results 2015
Vilvoorde, 02 February 2016 Vilvoorde, 2 February 2016
SUMMARY
For 2015, Wereldhave Belgium posted a profit of € 49.4 mln (2014: € 38.9 mln); the direct result per share amounted to € 5.63 (2014: € 5.29). A dividend of € 4.90 gross - € 3.577 net per share will be proposed to the General Meeting of Shareholders (2014: € 4.60 gross - € 3.45 net). The Like-for-Like' rental growth in 2015 amounted to 1.4% (shopping centers: 1.8%; offices: 0.2%) and the EPRA occupancy rate to 94.6% (2014: 94.1%).
The net asset value per share, before profit distribution and dividend payment, amounted to € 81.76 (2014: € 78.99).
The debt ratio amounted to 27.5%.
SAMENVATTING
Wereldhave Belgium heeft over 2015 een winst gerealiseerd van € 49,4 mln (2014: € 38,9 mln); het direct resultaat per aandeel bedroeg € 5,63 (2014: € 5,29). Aan de Algemene Vergadering van Aandeelhouders zal een dividend voorgesteld worden van € 4,90 bruto - € 3,577 netto (2014: € 4,60 bruto - € 3,45 netto).
De Like-for-Like huurgroei over 2015 kwam uit op 1,4% (winkelcentra: 1,8%; kantoren: 0,2%) en de EPRA bezettingsgraad op 94,6% (2014: 94,1%).
De nettowaarde per aandeel vóór winstverdeling en dividenduitkering bedroeg € 81,76 (2014: €78,99).
De schuldgraad bedroeg 27,5%.
RÉSUMÉ
En 2015, Wereldhave Belgium a réalisé un bénéfice de € 49,4 mln (2014: € 38,9 mln); le résultat direct par action a augmenté et s'élève à € 5,63 (2014: € 5,29). Lors de l'Assemblée Générale des Actionnaires, un dividende brut de € 4,90 - net € 3,577 par action sera proposé (2014: brut € 4,60 - net € 3,45).
Le 'Like-for-Like' des revenus locatifs sur l'année 2015 atteignait 1,4% (centres commerciaux: 1,8%; immeubles de bureaux: 0,2%) et le taux d'occupation EPRA s'élevait à 94,6% (2014: 94,1%). La valeur nette par action, avant répartition du bénéfice et avant distribution du dividende, s'élevait à € 81,76 (2014: € 78,99).
Le taux d'endettement était de 27,5%.
1. STATEMENT OF THE BOARD OF DIRECTORS COMPRISING THE RESULTS ON 31/12/2015 (FOR THE PERIOD 01/01/2015 – 31/12/2015)
- Direct result per share € 5.63 (2014: € 5.29)
- Like-for-Like rental income 1.4% (shopping centres: 1.8%, offices: 0.2%)
- EPRA occupancy rate 94.6% (2014: 94.1%)
- Net asset value per share € 81.76 (2014: € 78.99)
- Dividend proposal € 4.90 gross - € 3.577 net (2014: € 4.60 gross - € 3,45 net)
- Debt ratio of 27.5%
| 01/01/15 - 31/12/15 | 01/01/14 - 31/12/14 |
|---|---|
| 49 391 | 38 855 |
| 39 093 | 33 371 |
| 10 298 | 5 484 |
| 5.63 | 5.29 |
| 7.12 | 6.16 |
| 31 December 2015 | 31 December 2014 |
| 731 919 | 724 296 |
| 40 547 | 25 802 |
| 0 | 9 116 |
| 1) 567 310 |
1) 498 284 |
| 1) 81.76 |
1) 78.99 |
| 27.5% | 34.8% |
| 6 939 017 | 6 308 198 |
1) before profit distribution and dividend payment
PROFIT
The profit for 2015, consisting of the direct and indirect result, amounted to € 49.4 mln (2014: € 38.9 mln). Compared to the same period in 2014, the increase in profit is the result of a higher direct result (€ 5.7 mln) and a higher indirect result (€ 4.8 mln).
DIRECT RESULT
Wereldhave Belgium posted for 2015 a direct result of € 39.1 mln (2014: € 33.4 mln). The net rental income increased by € 8.5 mln, mainly due to the acquisition of the shopping centre 'Ring Shopping Kortrijk Noord' and the gradually higher occupancy of the shopping centre 'Shopping 1' in Genk and the inner city complex in Gent. Property charges increased slightly with € 0.7 mln; general costs and other operating income and charges are € 0.1 mln lower operational financial expenses and taxes increased by € 1.4 mln. The financial income decreased with € 0.7 mln as result of the liquidation of the real estate certificate 'Ring Shopping Kortrijk Noord'. The direct result per share amounts to € 5.63 (2014: € 5.29).
EPRA Occupancy on 31 December 2015 stood at 94.6% (31 December 2014: 94.1%) . Occupancy levels per sector on 31 December 2015 (31 December 2014) were 94.9% (94.6%) for retail and 93.4% (92.5%) for offices.
INDIRECT RESULT
The indirect result amounts to € 10.3 mln (2014: € 5.5 mln). The indirect result arises mainly from realized and unrealized changes in the value of assets in the portfolio (€ 8.5 mln) and a realized liquidation surplus profit on the Basilix real estate certificate (€ 1.8 mln).
SHAREHOLDERS' EQUITY AND NET ASSET VALUE
Shareholders' equity at 31 December 2015 amounts to € 567.3 mln (31 December 2014: € 498.2 mln).
The net asset value per share at 31 December 2015, including the profit for the current year, amounts to € 81.76 (31 December 2014: € 78.99).
In 2015, the average interest rate on the outstanding loans amounted to 1.19% (average interest rate 2014: 1.37%).
Property portfolio
Investment properties
At 31 December 2015, the fair value of the investment properties portfolio – excluding development projects - amounts to € 733.5 mln (31 December 2014: € 724.3 mln).
The net increase of € 9.2 mln can mainly be attributed to a positive revaluation of the shopping centres.
Fair value is calculated after the deduction of transaction costs (10%-12.5%) incurred in the sales process.
Shopping centres
Wereldhave Belgium focuses on mid-sized centres dominant in their catchment area, and preferably with the potential for further expansion. By means of a proactive approach, the REIT aims to maintain and strengthen the market position of its shopping centres. This year, the proportion of shopping centres in the investment properties portfolio increased to about 83%. The shopping centres' EPRA occupancy rate amounts to 94.9% (31 December 2014: 94.6%). The like for like rental growth of the core portfolio investment properties (shopping centres), amounted to 1.8% (2014: 3.25%) (including average indexation of 0.6%). 55 commercial lease agreements have been concluded over 2015. (33 new contracts and 22 lease renewals). Wereldhave Belgium continues to look for new opportunities to further reinforce the portfolio through acquisitions or new developments.
Offices
EPRA occupancy levels increased from 92.5% at 31 December 2014 to 93.4 % at 31 December 2015. Consolidation of the current occupancy and renegotiation of lease agreements at maturity is of prime importance.
Development projects
At 31 December 2015, the fair value of the development projects portfolio amounts to € 40.5 mln (31 December 2014: € 25.8 mln). The net increase of € 14.7 mln can mainly be attributed to investments related to the realization of the retail Park (10,000 m²), adjacent to the shopping centre 'Les Bastions' in Tournai.
The first stores will open their doors as from 19 Februari 2016. Leases are already concluded with Blokker, Pronti, AS Adventure, Maison du Monde, Sportsdirect.com, Pro Duo en Action. The negotiations with potential tenants for the remaining spaces are at an advanced stage. Early 2016 the works for the expansion and the renovation of the shopping centre start. The commercialization of these additional areas has been started. End of works are scheduled for the first quarter 2018.
For the project 'Coeur de Ville' in Waterloo (10,000 m² GLA) the first stage for the permit procedure (PRU) started. The socio-economic permit has already been obtained.
The permit application for the possible extension (7,000 m² GLA) in Belle-Ile was introduced early 2016. The socio-economic permit has already been granted here too.
Real estate certificates
The participation (17.8%) held in the listed real estate certificate "Basilix" is in the liquidation phase. At 31 July 2015, the property was transferred to a third party investor. The disposal has been realized for € 64.8 mln, less transaction costs, and will be paid in full to the certificate holders. On 30 September, N.V. Immo Basilix has paid an initial liquidation coupon of € 407.11 gross (€ 320.5 net – withholding tax € 86.61) to the certificate holders.
The liquidation coupon on the undisbursed amount (guarantees issued to the purchaser) will be established within a period of 18 months and will be paid during 2017. Following mentioned transaction Wereldhave Belgium realized a net capital gain on this participation of € 1.8 mln.
BOARD OF DIRECTORS OF THE STATUTORY MANAGEMENT COMPANY
In close consultation with the Board of directors of the Statutory Management Company, Luc Plasman decided to stop his activities as director and managing director of the Statutory Management Company as from 30 June 2016. He will be succeeded as managing director as from 1 July 2016 by Kasper Deforche under the suspensive condition of the approval by the FSMA. Kasper has a Master degree in Applied Economic Science and has over 10 years of experience in commercial real estate in Belgium and abroad. Since October 2014 he is active as COO in Wereldhave Belgium. Luc Plasman will be available as consultant of the company until 31 October 2016.
ANNUAL FIGURES AND DIVIDEND
The Annual General Meeting of Shareholders is to be held on Wednesday 13 April 2016 at 11 a.m. at the company's registered office.
A dividend of € 4.90 gross - € 3.577 net (2014: € 4.60 gross - € 3.45 net) per share will be proposed to the General Meeting of Shareholders. The dividend will be payable as from 18 April 2015. The annual financial report will be available as from mid-March.
CORPORATE – CAPITAL INCREASE - DIVIDEND
The preferential rights' issue (€ 50 mln) successfully completed on 16 February 2015. The new shares (630,819) are entitled to dividends as from 1 January 2015. After the equity operation, the number of shares in circulation amounts to 6,939,017.
RELATED PARTIES
During 2015, no transactions have taken place between persons or institutions which can be considered as related parties of the company.
PROSPECTS
Wereldhave Belgium pursuits a stable direct result per share in 2015. Save in the event of unforeseen circumstances, this objective can be achieved. The Management Company closely monitors the development projects and expects a positive contribution to the profits of the company upon their operational implementation.
FINANCIAL CALENDAR
Press release results 2015 (8:00 AM) Tuesday 2 February 2016 General Meeting of Shareholders Wednesday 13 April 2016 Ex-dividend Monday 18 April 2016 Dividend record date Tuesday 19 April 2016 Dividend payable 2015 Friday 22 April 2016 Press release Q1 2016 (8:00 AM) Thursday 21 April 2016 Press release Q2 2016 (8:00 AM) Wednesday 20 July 2016 Press release Q3 2016 (8:00 AM) Thursday 20 October 2016
Vilvoorde, 2 February 2016 NV Wereldhave Belgium SA Statutory Management Company
For further information: E. De Landtsheer - Finance director - + 32 2 732 19 00 investor.relation[email protected]
Wereldhave Belgium focuses on shopping centres that are dominant in their catchment area.
The shares are listed on Euronext Brussels. At 31 December 2015, Wereldhave Belgium's market capitalization amounts € 763 million.
For further information, please consult: www.wereldhavebelgium.com
2. FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF FINANCIAL POSITION AT 31 DECEMBER
| (x € 1,000) Assets |
31 December 2015 | 31 December 2014 | |||
|---|---|---|---|---|---|
| I. | Non-current assets | ||||
| C. | Investment properties | 774 029 | 750 098 | ||
| 774 029 | 750 098 | ||||
| D. | Other tangible assets | 654 | 811 | ||
| E. | Financial tangible assets | ||||
| Assets available for sale | |||||
| Real estate certificates | 0 | 9 116 | |||
| G. | Trade receivables and other non-current assets | 0 | 11 | ||
| 654 | 9 938 | ||||
| II. | Current assets | ||||
| D. | Trade receivables | 8 139 | 5 606 | ||
| E. | Tax receivables and other current assets | 5 907 | 4 327 | ||
| F. | Cash and cash equivalents | 6 231 | 4 053 | ||
| 20 277 | 13 986 | ||||
| Total assets | 794 960 | 774 022 | |||
| Shareholder's equity | |||||
| A. B. |
Capital Issue premiums |
292 774 50 563 |
266 160 27 759 |
||
| C. | Reserves | ||||
| a. | Legal reserve | 36 | 36 | ||
| b. | Reserve for the balance of changes in fair value of real | ||||
| estate properties | 103 745 | 104 043 | |||
| d. | Reserve for the balance of changes in fair value of | ||||
| authorised hedging instruments subject to hedge | |||||
| accounting | -733 | -494 | |||
| i. | Reserve for the balance of changes in fair value of | ||||
| financial assets available for sale | 0 | 565 | |||
| j. | Reserve for actuarial gains and losses of defined | ||||
| pension schemes | -993 | -987 | |||
| m. | Other reserves | 986 | 1 019 | ||
| n. | Accumulated result | 71 541 | 61 328 | ||
| D. | Net result book year | 49 391 | 38 855 | ||
| 567 310 | 498 284 | ||||
| Liabilities | |||||
| I. | Non-current liabilities | ||||
| A. | Provisions | ||||
| Pensions | 1 232 | 1 372 | |||
| B. | Non-current financial debts | ||||
| a. | Credit institutions | 110 000 | 50 000 | ||
| c. | Other Other loans |
36 000 | 119 000 | ||
| Rent guarantees received | 396 | 247 | |||
| C. | Other non-current liabilities | ||||
| Hedging intruments | 733 | 494 | |||
| F. | Deferred taxes - liabilities | 1 730 | 1 693 | ||
| 150 091 | 172 806 | ||||
| II. | Current liabilities | ||||
| B. | Current financial debts | ||||
| a. | Credit institutions | 63 000 | 0 | ||
| c. | Other | ||||
| Other loans | 0 | 14 500 | |||
| Other | 1 417 | 1 473 | |||
| D. | Trade payables and other current debts | ||||
| b. | Other | ||||
| Suppliers | 6 222 | 82 641 | |||
| Taxes, remunerations and social security | |||||
| contributions | 1 234 | 870 | |||
| F. | Accruals and deferred income | ||||
| Real estate income received in advance | 2 082 | 866 | |||
| Other | 3 604 | 77 559 | 2 582 | 102 932 | |
| Total shareholder's equity and liabilities | 794 960 | 774 022 | |||
| Net asset value per share (x € 1) | 81.76% | 78.99% |
CONSOLIDATED PROFIT AND LOSS ACCOUNT TO 31 DECEMBER
(x € 1,000)
| 2015 | 2014 | ||||
|---|---|---|---|---|---|
| I. | Rental income | ||||
| Rent | 46 744 | 38 660 | |||
| Indemnification for early termination of lease | 665 | 272 | |||
| Net rental income | 47 409 | 38 932 | |||
| V | Recovery of rental charges and taxes normally | ||||
| paid by the tenant on let properties | 8 376 | 4 799 | |||
| VII. | Rental charges and taxes normally paid by the | ||||
| tenant on let properties | -8 716 | -4 937 | |||
| -340 | -138 | ||||
| Property result | 47 069 | 38 794 | |||
| IX. | Technical costs | ||||
| Recurrent technical costs | |||||
| Repairs | -372 | -364 | |||
| Compensation for total guarantees | -92 | -128 | |||
| Insurance premiums | -40 | -30 | |||
| -504 | -522 | ||||
| X. | Commercial costs | ||||
| Agency commissions | -369 | -379 | |||
| Publicity | -179 | -184 | |||
| -548 | -563 | ||||
| XI. | Charges and taxes on non let properties | ||||
| Costs on non let properties | -727 | -490 | |||
| Real estate tax on non let properties | -188 | -197 | |||
| -915 | -687 | ||||
| XII. | Property management costs | ||||
| (Internal) property management costs | -1 327 | -835 | |||
| -1 327 | -835 | ||||
| Property charges | -3 294 | -2 607 | |||
| Property operating results | 43 775 | 36 187 | |||
| XIV. General company costs | |||||
| Staff costs | -1 420 | -1 169 | |||
| Other | -1 655 | -1 390 | |||
| XV. | Other operating income and charges | 971 | 341 | ||
| -2 104 | -2 218 | ||||
| Operating results before result on the portfolio | 41 671 | 33 969 |
Press release results 2015 9 Wereldhave Belgium
CONSOLIDATED PROFIT AND LOSS ACCOUNT TO 31 DECEMBER – CONTINUED
| 2015 | 2014 | ||||
|---|---|---|---|---|---|
| XVI. | Result on disposals of investment property | ||||
| Net property sales | |||||
| (selling price – transaction costs) | 0 | 1 290 | |||
| Book value of the property sold | 0 | -1 263 | |||
| XVII. Result on disposals of other non financial assets | 0 | 27 | |||
| Net sales of other non financial assets | |||||
| (sale price - transaction costs) | |||||
| 1 | 1 | 1 | 1 | ||
| XVIII. Variations in the fair value of investment property | |||||
| Positive variations in the fair value of | |||||
| investment property | 23 558 | 2 562 | |||
| Negative variations in the fair value of | |||||
| investment property | -14 815 | -2 860 | |||
| 8 743 | -298 | ||||
| XIX. | Other result on portfolio | -215 | -536 | ||
| -215 | -536 | ||||
| 8 529 | -807 | ||||
| Operating result | 50 200 | 33 163 | |||
| XX. | Financial income Interest and dividends received |
559 | 1 298 | ||
| Results on disposals of financial assets | 1 823 | 6 228 | |||
| XXI. | Net interest charges | ||||
| Nominal interest charges on loans | -2 960 | -1 541 | |||
| XXII. Other financial charges | |||||
| Bank charges and other commissions | -76 | -84 | |||
| XXIII. Variations in the fair value of financial assets and | |||||
| liabilities | |||||
| Other | 0 | 490 | |||
| Financial result | -654 | 6 391 | |||
| Pre-tax result | 49 546 | 39 554 | |||
| XXIV. Corporate tax | |||||
| Corporate tax | -102 | -272 | |||
| Deferred taxes on market fluctuations of investment | |||||
| property | -53 | -427 | |||
| Tax | -155 | -699 | |||
| Net result | 49 391 | 38 855 | |||
| Net result shareholders of the Group | 49 391 | 38 855 | |||
| Result per share (x € 1) | 7.12% | 6.16% | |||
| Diluted result per share (x € 1) | 7.12% | 6.16% |
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME TO 31 DECEMBER
| (x € 1,000) | Direct | 01-01-2015/31-12-2015 Indirect |
Direct | 01-01-2014/31-12-2014 Indirect |
|
|---|---|---|---|---|---|
| Net rental income | 47 409 | 38 932 | |||
| Rental charges and taxes normally | |||||
| paid by the tenant on let properties | |||||
| -340 | -138 | ||||
| Property charges | |||||
| IX. | Technical costs | -504 | -522 | ||
| X. | Commercial costs | -548 | -563 | ||
| XI. | Charges and taxes on non let | ||||
| properties | -915 | -687 | |||
| XII. | Property management costs | -1 327 | -835 | ||
| XIV. General company costs | -3 075 | -2 559 | |||
| XV. | Other operating income and | ||||
| charges | 971 | 341 | |||
| Operating results before result on | |||||
| the portfolio | 41 671 | 33 969 | |||
| XVI. Result on disposals of investment | |||||
| property | 0 | 27 | |||
| XVII. Result on disposals of other non | |||||
| financial assets | 1 | 1 | |||
| XVIII. Change in fair value of the | |||||
| investment properties | |||||
| - positive | 23 558 | 2 562 | |||
| - negative | -14 815 | -2 860 | |||
| XIX. | Other result on portfolio | -215 | -536 | ||
| Operating result | 41 672 | 8 528 | 33 970 | -807 | |
| Financial result | -2 477 | 1 823 | -327 | 6 718 | |
| Pre-tax result | 39 195 | 10 351 | 33 643 | 5 911 | |
| Corporate tax | -102 | -53 | -272 | -427 | |
| Net result | 39 093 | 10 298 | 33 371 | 5 484 | |
| Profit per share (x €1) | 5.63% | 1.49% | 5.29% | 0.87% |
RESULT 2015 Global result statement
(x € 1,000)
| 31 December 2015 | 31 December 2014 | |
|---|---|---|
| Net result | 49 391 | 38 855 |
| Other elements of the global result | ||
| Elements taken in the result | ||
| Changes in the fair value of financial assets available for | ||
| sale | -565 | -2 842 |
| Changes in the effective part of fair value of authorised | ||
| hedging instruments that are subject to hedge | ||
| accounting. | -239 | -494 |
| Elements not taken in the result | ||
| Actuarial gains and losses of pledged pension schemes | - 6 |
-429 |
| -810 | -3 765 | |
| Global result | 48 581 | 35 090 |
| Minority interests | 0 | 0 |
Press release results 2015 11 Wereldhave Belgium
CONSOLIDATED CASH FLOW STATEMENT TO 31 DECEMBER
| 01-01-2014/31-12-2014 | |||
|---|---|---|---|
| 49 546 | 39 554 | ||
| -559 | -1 298 | ||
| -1 822 | 0 | ||
| 47 165 | 38 256 | ||
| -88 | |||
| 43 005 | 38 168 | ||
| -69 268 | |||
| 49 418 | 0 | ||
| 123 000 | 62 500 | ||
| -97 500 | 0 | ||
| -29 023 | -27 757 | ||
| -3 265 | -2 124 | ||
| 42 631 | 32 619 | ||
| 1 519 | |||
| 2 534 | |||
| 2 178 | 1 519 | ||
| 6 231 | 4 053 | ||
| 261 830 3 030 -8 743 0 -1 250 1 693 -102 121 18 127 -102 040 0 -104 559 |
01-01-2015/31-12-2015 -4 160 -83 458 2 178 4 053 |
200 243 1 135 299 -27 -1 373 -824 -272 531 -6 228 -64 145 27 -220 1 298 |
Movements in equity
| (x € 1,000) | ||
|---|---|---|
| 2015 | 2014 | |
| At January 1 | 498 284 | 490 979 |
| Capital increase | 26 614 | 0 |
| Issue premiums | 22 804 | 0 |
| Net result | 49 391 | 38 855 |
| Dividend | -29 018 | -27 757 |
| Variations in the fair value of financial | ||
| assets and liabilities | -565 | -2 842 |
| Change in fair value of authorized | ||
| hedging instruments | -239 | -494 |
| Transfer from reserves | -33 | -28 |
| Provisions for pensions | 72 | -429 |
| At December 31 | 567 310 | 498 284 |
SEGMENT INFORMATION
The segmentation of rental income, property charges, investment properties and revaluations to the following sectors occurs as follows:
| 2015 | ||||
|---|---|---|---|---|
| (x € 1,000) | Offices | Retail | Total | |
| Rent | 9 676 | 37 068 | 46 744 | |
| Indemnification for early termination of lease | 148 | 517 | 665 | |
| Net rental income | 9 823 | 37 586 | 47 409 | |
| Recovery of rental charges and taxes | ||||
| normally paid by the tenant on let | ||||
| properties | -152 | -188 | -340 | |
| IX. | Technical costs | -504 | ||
| Repairs | -220 | -152 | ||
| Compensation for total guarantees | -45 | -47 | ||
| Insurance premiums | -12 | -28 | ||
| X. | Commercial costs | -548 | ||
| Agency commissions | -207 | -162 | ||
| Publicity | -31 | -148 | ||
| XI. | Charges and taxes on non let properties | -915 | ||
| Costs on non let properties | -398 | -329 | ||
| Real estate tax on non let properties | -134 | -54 | ||
| XII. | (Internal) property management costs | -227 | -1 100 | -1 327 |
| Property operating results | 8 397 | 35 378 | 43 775 | |
| XIV. | General company costs and other operating income and | |||
| XV. | charges | -2 104 | ||
| Operating result before result on the portfolio | 41 671 | |||
| XVI. | Result on disposal of investment properties | 0 | 0 | |
| XVII. Disposals of other non financial assets | 1 | |||
| XVIII. Variations in the fair value of investment property | 8 743 | |||
| Positive variations in the fair value of investment | ||||
| property | 2 654 | 20 904 | ||
| Negative variations in the fair value of investment | ||||
| property | -3 760 | -11 055 | ||
| XIX. | Other result on portfolio | -215 | -215 | |
| Operating result | 50 200 | |||
| Financial result | -654 | |||
| Result before taxes | 49 546 | |||
| Corporate tax | -102 | |||
| Positive deferred taxes on market fluctuations | -53 | |||
| Tax Net result |
-155 49 391 |
|||
| Investment properties | ||||
| Investment properties excl. development projects | ||||
| Balance at 1 January | 125 559 | 597 048 | 722 607 | |
| Investments | 441 | -701 | -260 | |
| Acquisitions | 0 | 0 | ||
| Transfer from development to investment | 0 | 0 | ||
| Revaluation | -1 106 | 10 679 | 9 573 | |
| Balance at 31 December | 124 894 | 607 026 | 731 920 | |
| Capitalised rent incentives | 958 | 604 | 1 562 | |
| 125 852 | 607 630 | 733 482 | ||
| Development projects | ||||
| Balance at 1 January | 25 802 | 25 802 | ||
| Investments | 15 340 | 15 340 | ||
| Disposals | 0 | 0 | ||
| Transfer from development to investment | 0 | 0 | ||
| Revaluation | -830 | -830 | ||
| Capitalised interest | 235 | 235 | ||
| Balance at 31 December | 40 547 | 40 547 |
SEGMENT INFORMATION – CONTINUED
| 2014 | ||||
|---|---|---|---|---|
| (x € 1,000) | Offices | Retail | Total | |
| Rent | 9 592 | 29 068 | 38 660 | |
| Indemnification for early termination of lease | 100 | 172 | 272 | |
| Net rental income | 9 692 | 29 240 | 38 932 | |
| Recovery of rental charges and taxes | ||||
| normally paid by the tenant on let | ||||
| properties | -95 | -43 | -138 | |
| IX. | Technical costs | -522 | ||
| Repairs | -142 | -222 | ||
| Compensation for total guarantees | -67 | -61 | ||
| Insurance premiums | -11 | -19 | ||
| X. | Commercial costs | -563 | ||
| Agency commissions | -228 | -151 | ||
| Publicity | -35 | -149 | ||
| XI. | Charges and taxes on non let properties | -687 | ||
| Costs on non let properties | -425 | -65 | ||
| Real estate tax on non let properties | -159 | -38 | ||
| XII. | (Internal) property management costs | -159 | -676 | -835 |
| Property operating results | 8 371 | 27 816 | 36 187 | |
| XIV. | General company costs and other operating income and | |||
| XV. | charges | -2 218 | ||
| Operating result before result on the portfolio | 33 969 | |||
| XVI. | Result on disposal of investment properties | 27 | 27 | |
| XVII. Disposals of other non financial assets | 1 | |||
| XVIII. Variations in the fair value of investment property | -298 | |||
| Positive variations in the fair value of investment | ||||
| property | 871 | 1 691 | ||
| Negative variations in the fair value of investment | -213 | -2 647 | ||
| XIX. | Other result on portfolio | -536 | ||
| Operating result | 33 163 | |||
| Financial result Result before taxes |
6 391 39 554 |
|||
| Corporate tax | -272 | |||
| Positive deferred taxes on market fluctuations | -427 | |||
| Tax | -699 | |||
| Net result | 38 855 | |||
| Investment properties | ||||
| Investment properties excl. development projects | ||||
| Balance at 1 January | 124 440 | 380 882 | 505 322 | |
| Investments | 462 | 955 | 1 416 | |
| Acquisitions | 112 754 | 112 754 | ||
| Transfer from development to investment | 103 413 | 103 413 | ||
| Revaluation | 657 | -956 | -298 | |
| Balance at 31 December | 125 559 | 597 048 | 722 607 | |
| Capitalised rent incentives | 1 377 | 312 | 1 689 | |
| 126 936 | 597 360 | 724 296 | ||
| Development projects | ||||
| Balance at 1 January | 90 159 | 90 159 | ||
| Investments | 39 334 | 39 334 | ||
| Disposals | -1 263 | -1 263 | ||
| Transfer from development to investment | -103 413 | -103 413 | ||
| Revaluation | 0 | 0 | ||
| Capitalised interest | 985 | 985 | ||
| Balance at 31 December | 25 802 | 25 802 |
MOVEMENTS IN INVESTMENT PROPERTIES
Movements in investment properties excl. development projects
| (x € 1,000) | 2015 | 2014 |
|---|---|---|
| At 1 January | 722 607 | 505 322 |
| Investment properties excluding development projects | ||
| Transfer from development to investment | 0 | 103 413 |
| Purchases | 0 | 112 754 |
| Investments | -260 | 1 416 |
| Revaluations | 9 573 | -298 |
| At 31 December | 731 920 | 722 607 |
| Bookvalue capitalised rent incentives | 1 562 | 1 689 |
| Value investment properties in | ||
| conformity with | ||
| the external evaluation report | 733 482 | 724 296 |
| Movements in development projects (x € 1,000) |
||
| At 1 January | 25 802 | 90 159 |
| Purchases | 0 | 0 |
| Disposals | 0 | -1 263 |
| Transfer from development to investment | 0 | -103 413 |
| Capitalised interest | 235 | 985 |
| Investments | 15 340 | 39 334 |
| Revaluations | -830 | 0 |
| At 31 December | 40 547 | 25 802 |
| Total investment properties | 772 467 | 748 409 |
| Share data | 01/01/15 - 31/12/15 | 01/01/14 - 31/12/14 |
| (amounts per share x € 1) | ||
| Number of shares qualifying for dividend | 6 939 017 | 6 308 198 |
| Profit per share qualifying for dividend | 7.12% | 6.16% |
| Average number of shares | 6 939 017 | 6 308 198 |
| Profit per share | 7.12% | 6.16% |
| Direct result per share | 5.63% | 5.29% |
| Net asset value including current result | 81.76% | 78.99% |
No stocks convertible into shares have been distributed by the company.
Press release results 2015 15 Wereldhave Belgium
BASIS OF PREPARATION FIGURES UP TO 31 DECEMBER 2015
The financial information regarding the period ending on 31 December 2015 has been prepared in accordance with International Financial Reporting Standards (IFRS) as approved by the EU. The financial statement should be read in conjunction with the financial annual report for the year ended 31 December 2015. Wereldhave Belgium has not adopted new IFRS standards or interpretations in 2015 and the asset valuation rules, used for the financial statements, are identical to those used for the annual financial statements for the year ended 31 December 2014.
CONSOLIDATION
The published figures in this statement are consolidated figures. In accordance with the relevant legislation, the subsidiaries and associates are consolidated.
RISK MANAGEMENT
In order to limit the possible impact for the company and its shareholders, the Management Company continuously monitors the business, financial, operational and strategic risks with which the REIT may be confronted.
The focus on shopping centres involves a higher geographical concentration, in the sense that the apportionment is implemented only on a limited number of real estate as well as a higher risk concentration in case of technical problems and fire.
In accordance with article 76 of the law of 20 July 2004, the Management Company confirms taking into account social, ethical and environmental aspects when controlling the financial means and when executing rights conferred by securities in the portfolio. See annual financial report 2015, Section 'Sustainability'.
AUDIT
The statutory auditor has confirmed that the audit, which is substantially complete, has not to date revealed any material misstatement, which would require an adjustment to the figures included in the press release.
3. OBLIGATIONS REGARDING THE PROVISION OF INFORMATION TO THE PUBLIC (R.D. OF 14 NOVEMBER 2007)
Mr. D. Anbeek and Mr. L. Plasman, Managing Directors of the statutory Management Company of the REIT, declare, in the name and on behalf of the statutory Management Company, in the function of managing entity of the REIT, that, as far as they know,
- a) the set of financial statements, prepared in accordance with the applicable accounting standards, gives a true and fair view of the assets, liabilities, financial position and results of the REIT and the undertakings included in the consolidation taken as a whole;
- b) the statement regarding 2015 includes a fair review of the information required.