RNS Number : 3312W
Warner Estate Holdings PLC
10 June 2008
Warner Estate Holdings PLC
Warner Estate Holdings PLC ("Warner Estate" or "Group"), the property investment and management company today announces its preliminary
results for the year ended 31 March 2008.
Financial Highlights
* Operating profit before net gains on investments �20.6million (2007: �24.8million)
* Recurring operating profit increased by 27% to �30.0million (2007: �23.7million)(i)
* Realised pre-tax profit �17.3million (2007: �11.6million)(ii)
* Loss before income tax �123.5million (2007: �67.8million profit)
* Net asset value per share 549p (2007: 774p)
* Adjusted net asset value per share 557p (2007: 811p)(iii)
* Losses per share 203.6p (2007: 129.3p earnings)
* Realised earnings per share 35.6p (2007: 12.7p losses)(ii)
* Recurring earnings per share 22.6p (2007: 30.5p)(i)
* Dividend raised by 7% to 22.5p (2007: 21p); 37th successive year of dividend growth
Business Highlights
* Rent roll equity share �66.8million (2007: �62.6million]
* Property investments equity share �1.1billion (2007: �1.2billion)
* Total return on equity portfolio minus 4.6% against IPD benchmark minus 9.1%
* Profit on sale of property investments �8.2million (2007: �1.8million)
* Assets under management �2.9billion (2007: �3.2billion)
* Converted to a REIT on 1 April 2007
* �60million of banking facilities renewed since year end
* Adjusted for net movements on investment properties and other items
* Realised pre tax profit includes share of joint venture pre-tax results and is before fair value movements
* Adjusted for deferred tax on fair value gains and other items
Philip Warner, Chairman of Warner Estate commented
"Trading conditions have been tough over the past year with the credit crunch having a significant impact on property values."
"However, Warner Estate's property performance has been good. We have outperformed the IPD benchmark across our portfolio, tenant demand
for our space is robust and we continue to make profitable disposals. Further more, we have increased the dividend by 7%, our 37th
consecutive annual increase."
"Our strategy remains to grow revenues through good, active asset management. We have a long-term sustainable cash flow and a strong
balance sheet. Risk management is ensured through a well balanced portfolio with good sector spread. The Board is confident that we have the
knowledge and expertise to weather the current climate."
Date: 10 June 2008
For further information contact:
Warner Estate Holdings PLC City Profile
Philip Warner, Chairman Simon Courtenay
Peter Collins, Finance Director Tel: 020-7448-3244
Michael Stevens, Property Director
Tel: 020-7907-5100
Web: www.warnerestate.co.uk
CHAIRMAN'S STATEMENT
The Group's first year as a Real Estate Investment Trust (REIT) has been badly affected by the impact of the "credit crunch" on property
values. We have benefited from our REIT status and a good relative asset management performance with the rent roll rising on a like for like
basis, �63million of investment properties sold at a profit, and total return beating the IPD Index by 4.5%. However, the problems in the
financial markets have brought about far greater falls in the value of commercial property than would otherwise have been expected and the
Group has suffered accordingly with a 29% fall in net asset value. On a more positive note, realised profits have risen, the dividend has
been increased for the 37th successive year, and the Group remains comfortably within its loan to value covenants. Borrowing facilities due
this calendar year have been successfully renewed and over 90% are not due for renewal until 2010 and beyond.
Results Overview
Net asset value per share fell from 774p to 549p and adjusted net asset value from 811p to 557p. The Group's gearing, so beneficial when
values were rising, has exacerbated the year's fall and has risen to 112% (2007: 61%). Whilst the uncertainties with property values make it
difficult to forecast future gearing levels, the Board continues to take steps to return the figure below our internal policy ceiling of
100%. A programme of sales, taking advantage of the liquidity in smaller properties, has been put in place since last year and, in addition
to those made last year, further profitable disposals of over �7million have been made in the current year. The level of debt has been
falling since our half year and continues to fall. Our objective of converting further joint ventures into more lowly geared funds will
further reduce the Group's exposure, as well as enhancing asset management fee income. Interest was covered 1.5 times (2007: 2.2 times) by
recurring operating profit and the Group has over �40million of headroom under its borrowing facilities. The average cost of debt fell from 6.18% to 5.84% and the Group manages interest rate
exposure to achieve a balance between flexibility and certainty.
Recurring operating profit increased by 27% to �30.0million (2007: �23.7million). However, the effect of valuation movements produced an
overall loss of �113.5million (2007: �69.4million profit). The fall in property values was mitigated by good asset management. The outward
movement in yields was 0.71% beating the IPD benchmark of 0.87%, rental values grew by 4.7% against the benchmark of 4% and the void rate
fell from 9.1% to 5.5%.
Equity shareholders' funds fell to �305million from �433million. Of this fall, �133million arose from valuation movements, almost
entirely due to the net impact of the decline in the value of the Group's property assets held either directly or indirectly through joint
ventures or investment in funds, with a positive �5million being the net impact of realised profits less other outgoings.
A more detailed analysis of the year will be found in the Reviews from the Property Director and the Finance Director that follow this
statement.
The Board recommends a final dividend of 11.25p bringing the total dividend for the year to 22.5p, a 7% rise on the previous year and
the Company's 37th successive annual increase. This is split between the REIT Property Income Distribution (PID) of 17.5p, in accordance
with the REIT requirement to pay out at least 90% of REIT profits, and an ordinary dividend of 5.0p. Over the last five years the dividend
has been raised by over 7% per annum compound, well above the rate of inflation. The proposed dividend is covered 1.6 times by realised
earnings and, if approved at the Annual General Meeting, the final dividend per share of 11.25p will be paid on 19 September 2008 to
shareholders on the register at close of business on 22 August 2008. REIT conversion supports the Board's policy of paying an above
inflation increase in dividend. The favourable taxation treatment of REITs has saved the Group �8.1million of taxation in the current year
representing 59% of the Group's REIT entry fee.
Strategy
The Group concentrates on improving the quality and quantity of income from property and so generating recurring operating profits and
cash. Conversion to REIT status has not changed our strategy of complementing our property investment business with an asset management
business. This business, which generated �3.3million of operating profit, is represented by only �11million on the balance sheet. The Group
invests in property both directly, either as wholly owned or by way of joint venture, and indirectly through our shareholding in funds.
Performance of both the funds that we manage was ahead of their respective benchmarks. Property under management, including that wholly
owned, totalled �2.9billion at the year end (2007: �3.2billion) covering each of the principal commercial sectors of office, retail and
industrial and ensuring broad risk management, with each sector run by a specialist team, focusing on its particular area. An important part
of improving income is the Group's development pipeline which this year saw the successful completion of our shopping centre in Folkestone, some 93% pre-let, and the commencement of the redevelopment
of the Market Hall in Bolton which is currently over 70% pre-let and on target for completion in autumn 2008.
Prospects
The short term outlook for the property sector is difficult to forecast. The outward movement in yields has slowed since our year end
and now appears to be flattening. Our valuations are not demanding and we expect our rental income to continue to increase, both through
capturing value at review and good asset management which mitigated the falling values last year. On behalf of shareholders, I thank our
staff for their skill in mitigating the fall in values last year. The economic outlook may not be bright in the short term but Warner
Estate is a long term company. The strong cash flow from a broadly balanced portfolio combined with a well financed balance sheet and a
skilful crew have seen and will see us navigate stormy waters safely.
Philip Warner
Chairman
Property Review
Overview
We produced a total return for all assets under management of minus 4.3% against the IPD Quarterly Universe benchmark average of minus
9.1%, achieved by executing asset management basics, our core skill, with motivated specialist teams.
Our strategy of exposure to each major asset class, offices, retail and industrial provides resilience against single sector volatility.
The average lot size, �5.5million, provides shelter from illiquidity currently being experienced by higher value properties; the underlying
net initial yield (which excludes property held for development) of 6.1% generates an above benchmark income return and has potential for
outperformance at property level again next year as forecasters predict little or no capital growth.
The average unexpired lease term for all assets under management is over seven years; if the assets held in the Ashtenne Industrial Fund
(where lease agreements are typically granted for between 6 months and 3 years) are excluded, the average unexpired term rises to 9.6
years.
Assets sold from the Wholly Owned portfolio in the year realised �71.4million against March 2007 valuations of �63.3million; this
ongoing disposal programme of ex-growth properties will continue in 2008/09.
We now manage a rent roll of over �180million per annum; all collected in-house which further strengthens relationships with our
customers with whom a regular dialogue and proximity of managers through our regional office network result in swiftly accommodating
changing needs for mutual benefit.
Two development projects, the new 200,000 sq ft Bouverie Place Shopping Centre in Folkestone and the 54,000 sq ft extension and
simultaneous lease re-gear for Antalis at their distribution hub in Bardon, Leicestershire were successfully completed. A 100,000 sq ft
extension to Market Place Shopping Centre, Bolton is on schedule to complete in autumn 2008, already over 70% pre-let; Debenhams signed for
a pre-let department store as the anchor tenant for the new 265,000 sq ft Waterside Shopping Centre in Aylesbury, Buckinghamshire.
Last year we reported that aggressive active management would be a key element in generating performance, which proved correct. As this
discipline is at the heart of our business model and premium performance will again result from strong income yield spiced with active
management success there are opportunities for us to continue outperforming in the current market.
Performance
Equity Share Portfolio
Our Equity Share Portfolio, which reflects our share of properties in our seven businesses, comprises �1.1billion and generated a total
return of minus 4.6% compared with the IPD Quarterly Universe benchmark of minus 9.1%. The net initial yield moved out 71bps to 5.77%
against the benchmark fall of 87bps over the same period.
Rental income grew on a like-for-like basis by 3.3% and overall by 6.4% to �66.8million pa. This portfolio's value fell on a
like-for-like basis by 9.5% and overall by 6.7% compared with the benchmark decline of 13.2%.
Estimated Rental Value grew by 4.7% to �81.8million pa, outperforming the IPD benchmark of 4.0%, and generated by strong income
improvement, and our letting, renewing and reviewing leases consistently ahead of expectation.
The void rate is 5.6% by floor space and 5.5% by ERV, compared with the IPD benchmark of 9.3%.
March 2008
Share of Net ERV Net Initial Equivalent Yield Net Initial
Capital Rental Yield Yield
Value Income Movement
�m �m �m % % bps
Wholly Owned 458.3 28.1 33.5 5.66% 6.30% +64
Agora Shopping Centres JV** 122.0 6.1 9.6 5.38% 6.41% +93
Agora Max Shopping Centres JV 137.9 8.1 11.2 5.46% 6.53% +65
Radial Distribution JV 130.5 9.2 9.3 6.67% 6.67% +97
Greater London Offices JV 48.1 2.7 3.1 5.26% 5.70% +53
Apia Regional Office Fund 123.7 7.9 9.0 5.97% 6.50% +69
Ashtenne Industrial Fund* 75.3 4.7 6.1 6.09% 7.40% +48
Total 1,095.8 66.8 81.8 5.77% 6.45% +71
*AIF value reflects 100% ownership of Space NW, and if sites held for development are excluded, NIY becomes 6.47%
**Market Hall, Bolton which is undergoing 100,000 sq ft development, excluded from initial yield calculation
Equity Share Sector Statistics
Number Share of Annual ERV Net Weighting
of Capital rent Initial
Propert Value roll yield
ies
�m �m �m % %
Retail 40 493.3 25.7 36.8 5.1% 45.0%
Office 71 358.9 25.4 27.4 5.8% 32.8%
Distribution 17 135.6 9.6 9.7 6.7%
Industrial 362 85.7 5.4 6.8 6.6%
Distribution and Industrial 379 221.3 15.0 16.5 6.7% 20.2%
Other Property 46 22.3 0.7 1.1 .. 2.0%
Total 536 1,095.8 66.8 81.8 5.8% 100%
Aggregate Portfolio
Our ungeared property total return in the Aggregate Portfolio, the �2.9billion we manage across all businesses was minus 4.3% and
compares against the IPD Quarterly Universe benchmark of minus 9.1%, for the 12 months to March 2008.
During the year our standing investments (those held throughout the 12 months and excluding sale and purchases), fell in value by 9.3%,
a decline of �290million, against the benchmark fall of 13.2%.
The net initial yield of our Aggregate portfolio is 5.91%, 46bps higher than the IPD Universe of 5.45%. Excluding properties which are
currently deliberately void pending development or substantial asset management initiatives, this yield increases to an underlying 6.1%.
Our yields have also remained relatively more resilient than the IPD Quarterly Universe benchmark, moving out 77bp compared to IPD's 87bp.
Our income grew by 3.1% (�5.5million) over the period, to �180.7million pa.
Across the Aggregate Portfolio our void rate is now 7.8%; this is a reduction of over one third on last year and compares to 9.3% in the
IPD Universe Benchmark. Excluding the Ashtenne Industrial Fund void, which is deliberately held in the 10% to 14% range, our underlying void
is 4.9% by floor space and 5.3% by ERV.
March 2008
Number Capital Value Net ERV Initial Yield Equivalent Yield Initial
of Rental Yield
Propert Income Movement
ies
�m �m �m % % bps
Wholly Owned 70 458.3 28.1 33.5 5.66% 6.30% +64
Agora** 4 243.9 12.1 19.2 5.38% 6.41% +93
Agora Max 2 275.8 16.2 22.5 5.46% 6.53% +65
Radial 16 260.9 18.3 18.5 6.67% 6.67% +97
Greater London Offices 2 96.2 5.3 6.3 5.26% 5.70% +53
Apia 22 451.1 29.0 32.8 5.97% 6.50% +69
AIF* 416 1,155.3 71.7 93.2 6.09% 7.40% +48
Total 532 2,941.5 180.7 226.0 5.91% 6.81% +77
*AIF value reflects 100% ownership of Space NW, and if sites held for development are excluded, NIY becomes 6.47%
**Market Hall, Bolton which is undergoing 100,000 sq ft development, excluded from initial yield calculation
Key Statistics
Total under management
31 March 2008 31 March 2007
Capital Value �2,941.5million �3,220.6million
Annualised rent roll �180.7million �175.2million
Initial Yield 5.91% 5.14%
Average Unexpired Lease Term 7.12 years 7.16 years
Void Rate 7.8% 10.8%
Number of Properties 532 562
Average Lot Size �5.5million �5.7million
Outlook
In the short term a modest further rise in yields is forecast through the first half of the year 2008/2009 stabilising in the second
half. However, occupational markets and rental values, which have so far remained resilient, will increasingly come under pressure and this
may prolong the correction period. In the medium term we expect returns to be driven by income rather than capital growth, with
outperformance coming from active asset management and development, the two areas where we have concentrated our resources and demonstrated
success over recent years.
WHOLLY OWNED INVESTMENTS
VALUE �458MILLION (Cushman & Wakefield, CBRE & DTZ)
RENTAL INCOME �28.1MILLION PA
The Wholly Owned Portfolio has undergone substantial change during the course of the year - a reduction in the number of properties, an
increase in weighting towards London and the South East, improving rental income of held properties and a reduction in void rate.
A significant sales programme focused on smaller ex-growth properties resulted in �71million of sales at a gross surplus on March 2007
values of �10.6million, across 18 properties.
The combined effect of this activity has been to increase the weighting of the portfolio towards London and the South East (now 87%) and
to reduce the void rate from 8.6% in March 2007 to 3.6% by ERV (1.7% by floor space).
Like-for-like income increased over the year by 2.9% or �0.6million pa. The value of this portfolio fell by 7.2% which compares with the
IPD Quarterly Universe Benchmark of minus 13.2%.
A significant contribution to this relative out-performance came as a result of successful asset management initiatives at St Johns Wood
High Street, London and 66 South Lambeth Road, London and the completion of Bouverie Place Shopping Centre, Folkestone.
St Johns Wood High Street
Since taking ownership of the unbroken parade of 27 retail units at St Johns Wood High Street, we have been working to create a more
exclusive retail line up consistent with the affluent local catchment area. The newest tenant, Neal's Yard Remedies, follows the letting
last year to French fashion label Comptoir des Cotonniers and complements existing tenants Joseph, Larizia, Space NK and Whistles. The
Neal's Yard letting involved taking early lease surrender from a shoe retailer and the re-letting at 20% more rent, importantly establishing
a new record Zone A rental tone of �150 per sq ft for the parade.
66 South Lambeth Road
Capitalising on the attraction of emerging London locations to cost sensitive businesses we successfully let 66 South Lambeth Road on
completion of its wholescale refurbishment to Leonard Cheshire Disability on a new 16 year lease. The gain in rental as a result of this was
a 48% uplift to �650,970 pa.
Bouverie Place Shopping Centre
The Bouverie Place Shopping Centre, Folkestone opened 93% pre-let in time for Christmas 2007 trading. It is anchored by a 72,400 sq ft
ASDA supermarket, a 26,000 sq ft BHS and a 19,000 sq ft Next and is served by a 570space NCP operated car park.
Income Security
34 of the top 40 tenants by value of contracted rent, representing 48% of total rent roll, are "low risk" or better.
DEVELOPMENT
Our development activity continues to grow within our Wholly Owned portfolio, the joint ventures and the funds. Under our in-house
Development Team all projects are carefully managed to control risks associated with their completion. Typically construction work will
only start once each scheme is at least 60% pre-let and building contracts are awarded on guaranteed maximum or fixed price bases. Our
development pipeline has the potential to enhance returns as schemes complete successfully over the next 4 to 5 years.
A summary of our development activity is as follows:
Scheme Size Comments Estimate Start Date Estimate PC
(sq ft)
Wholly Owned
Southend - The Royals Shopping 30,000 Reconfiguration of Q4 2008 Q3 2009
Centre - Phase 1 existing centre
under discussion.
Aylesbury - Hale Leys Shopping 265,000 Partnership with Q2 2009 Q4 2011
Centre - Phase 2 Aylesbury Vale
District Council.
Debenhams signed for
Department Store.
Planning application
to be submitted
Summer 2008.
Herluin Way, Weston Super-Mare 40,000 Potential for
conversion of an
existing unit to out
of town retail.
Agora
Bolton - Market Place 100,000 Over 70% pre-let. Q1 2007 Q3 2008
Started on site in
2007.
Preston - Fishergate Shopping 190,000 Revised planning Q3 2008 Q2 2013
Centre permission granted
January 2007.
Middleton - Middleton Shopping
Centre
Phase 2 17,500 Planning permission Q4 2008 Q3 2009
received in 2006.
Agora Max
Birmingham - Pallasades
Shopping Centre
Ladywood House 95,000 Office Q2 2008 Q3 2009
refurbishment.
Network Rail T.B.A. Discussions ongoing
with Network Rail
and local authority
over plans for a new
station and retail
area above.
Birkenhead - The Grange and
Pyramids Shopping Centre
Phase 2 - New retail unit Phase 2 - 30,000 Proposed new retail Q4 2009 Q3 2010
unit at entrance to
shopping centre.
Planning granted
June 2006.
Phase 3 - Cafin Werbergh Phase 3 - 3,000 Planning granted in Q3 2009 Q1 2010
Square 2007.
Phase 4 - Mall anchor scheme Phase 4 - 50,000 Re-development of Q2 2010 Q2 2013
Milton Pavement and
introduction of new
anchor.
AIF
Development Land 190 acres Various schemes
under consideration
and / or
underway, including
:-
70,000 sq ft started Q1 2007 Q3 2008
at Tameside,
Manchester
Planning permission Q2 2008 Q4 2008
granted for 35,000
sq ft, extension for
Corus at
Wolverhampton
Planning application Q3 2008 Q1 2009
submitted for
180,000 sq ft of
industrial space /
serviced offices at
Radway Green, Crewe. Q2 2008 Q4 2008
Planning permission
granted for 80,000
sq ft of industrial
space in Irvine,
Scotland
Chippenham 50 acre existing Public Inquiry in Q4 2008 Q3 2010
industrial site May 2008 for
potential change of
use to retail and
residential.
TOTALS 820,500 sq ft + 240 acres
Key projects include:
Aylesbury, Hale Leys Shopping Centre Phase Two (Wholly Owned)
Size 265,000 sq ft (8,176 sq m) extension
Warner Estate is the development partner of Aylesbury Vale District Council for this mixed-use regeneration project. An Agreement for
Lease has been exchanged with Debenhams for an 80,000 sq ft anchor department store and a full planning application will be submitted during
2008. The new scheme will connect with our existing ownership of Hale Leys Shopping Centre and will enable Aylesbury to capitalise on its
affluent catchment population which is due to expand significantly in the coming years.
Bolton, Market Hall (Agora)
Size - 100,000 sq ft (9,290 sq m) extension
Comprising an enhanced retail offer within a Victorian Grade II Listed Market Hall, new tenants secured to date include anchor units for
Zara and H &M Hennes with 75% of the new floor space now pre-let. Completion is anticipated in September 2008.
Preston, Fishergate Shopping Centre (Agora)
Size - 190,000 sq ft (17,651 sq m) extension
A revised planning approval was granted in 2007. Discussions for pre-lettings with potential tenants for a variety of scheme
configurations are ongoing. The scheme options under consideration are aimed at generating an uplift in the value of the existing centre as
well enhancing the retail offer and car parking available to shoppers. Existing tenants include Debenhams and Primark.
Birmingham, Pallasades Shopping Centre/New Street Station 'Gateway' (Agora Max)
Network Rail, Birmingham City Council and Advantage West Midlands are promoting significant works to New Street Station and the
Pallasades Shopping Centre above. We are in active discussions with the consortium with a view to securing a beneficial joint venture
relationship. There is additional potential to refurbish and upgrade Ladywood House, a 95,000 sq ft (8,826 sq m) office building over the
station, to provide high quality office accommodation in close proximity to this important transport interchange.
Various Industrial Projects (Ashtenne Industrial Fund)
The growth and delivery of the development pipeline within the Ashtenne Industrial Fund continues apace. Construction has started on
78,000 sq ft (7,246 sq m) at the Tameside Business Centre in Manchester and planning consent has been obtained for 80,000 sq ft (7,432 sq m)
of new industrial space in Irvine, Scotland as well as a 35,000 sq ft (3,251 sq m) extension to an existing unit in Wolverhampton.
Projects completed during the year include:
Folkestone, Bouverie Place Shopping Centre (Wholly Owned)
Size - 200,000 sq ft (18,580 sq m) New Development
Practical completion of this new shopping centre occurred in November 2007. This mixed-use scheme is anchored by an 83,000 sq ft (7,710
sq m) ASDA supermarket and was 93% pre-let by area on opening. Bouverie Place has brought 15 new retailers to Folkestone and is a key part
of the ongoing regeneration of the town.
Leicester, Bardon Antalis Unit (Radial)
Size - 54,000 sq ft (5,017 sq m) Extension
The Radial Distribution Fund successfully completed the extension of this unit at the Interlink Park distribution facility. The 54,000
sq ft (5,016 sq m) extension, which included 9,500 sq ft (882 sq m) of ancillary office accommodation, was completed on time and on budget
whilst meeting the specifications and deadlines agreed with the tenant, Antalis UK Ltd, who remained in occupation of the existing unit
throughout the development process.
Various Industrial Projects (Ashtenne Industrial Fund)
Highlights include the completion of 85,000 sq ft (7,897 sq m) of industrial space at Quedgeley, Gloucestershire and a further 93,000 sq
ft (8,640 sq m) at Optima Park in Crayford, Kent.
AGORA AND AGORA MAX SHOPPING CENTRES
AGORA AGORA MAX
VALUE: �244 MILLION (DTZ) VALUE: �276 MILLION (DTZ)
RENTAL INCOME: �12.1 MILLION PA RENTAL INCOME: �16.2 MILLION PA
The Agora and Agora Max joint ventures are owned 50/50 with Bank of Scotland. Agora was launched in 2003 and following the successful
track record established over its first five years, the fund was extended in March 2008 for a further five years.
Originally set up to invest in shopping centres in the north-west of England, the shopping centre business was expanded in October 2005
through the establishment of Agora Max, a Jersey Property Unit Trust which invests in shopping centres between �100 and �200million in value
with potential for improvement through substantial refurbishment/extension projects.
The year has witnessed reducing capital values for the businesses and more difficult trading conditions for retailers. Sustaining
income streams, increasing rental value and other asset management initiatives including commencement of extension projects have generated
outperformance by Agora and Agora Max against the IPD Shopping Centre benchmark (minus 7.6% return for year to 31 March 2008 compared with
benchmark return of minus 8.0 %).
Returns next year will be generated by income yield and high quality asset management against an uncertain short term economic outlook.
Securing income, minimising voids, continuing the push for rental growth and specific asset management initiatives will continue to be the
focus of our attention. Benefits are expected to flow from the recent portfolio wide appointments of a specialist Commercialisation Manager
and National Marketing Manager to create new income from non-core sources such as poster sites, telecoms, media sales and temporary
lettings. The shopping centre void levels stand at 8.9% for Agora Max by ERV and 6.3% for Agora compared with the IPD Shopping Centre
Benchmark for March 2008 of 9.8%. The void units represent a potential income stream of � 3.2million pa.
AGORA
As at March 2008 the joint venture comprised four assets with a total lettable area of 1.2million sq ft (104,100 sq m).
BOLTON, MARKET PLACE & MARKET HALL - COMMENCEMENT OF DEVELOPMENT WORKS
Works began in April 2007 on the development of the Grade II Listed Market Hall adjoining the Market Place Shopping Centre. Construction
is on programme for completion in autumn 2008, creating 100,000 sq ft (9,290 sq m) of new retail space. Over 70% of the new development is
pre-let including lettings to leading fashion retailers such as H&M Hennes and Zara.
Within the Market Place approaches have been received from existing retailers seeking to expand in anticipation of increased business on
completion of the Market Hall development. Plans are now being prepared to reconfigure accommodation, upgrade the existing mall and to
improve pedestrian access to and egress from the car park.
MANCHESTER, MIDDLETON SHOPPING CENTRE - IMPROVEMENT WORKS
Following the success of the 54,000 sq ft Phase 1 extension, further progress has been made with the refurbishment of the roof level car
park and upgrade of the Middleton Gardens entrance. Rents achieved on new lettings have generated open market evidence at �75 to �78 Zone A
(previously �72 per sq ft) increasing the rental valuation tone of the centre thereby reducing the impact of adverse yield movement on the
capital value. Further initiatives are planned including reconfiguration of part of the ground and part of the second floor.
The other shopping centres in the fund are Fishergate Shopping Centre, Preston, where discussions continue with the council regarding
its extension, and Cavern Walks in Liverpool where further improvements to the retail and office accommodation are planned.
Income Security
The top 15 tenants by value of contracted rent, representing 43% of total rent roll, are "low risk" or better.
AGORA MAX
As at March 2008 the joint venture owned The Grange and Pyramids Shopping Centre in Birkenhead, and The Pallasades Shopping Centre,
Birmingham.
BIRMINGHAM, PALLASADES SHOPPING CENTRE - MAJOR DEVELOPMENT WORKS
The Pallasades Shopping Centre is situated in a prime location above New Street Station with a footfall of 420,000 per week generated by
commuters and shoppers. Network Rail and Birmingham City Council are promoting the redevelopment of part of the station and shopping centre
to create a flagship transport interchange and we are working with them to achieve the best possible outcome for all parties.
Capitalising on a solid office market in Birmingham, the refurbishment of 95,000 sq ft (8,830 sq m) Ladywood House, which sits above the
centre, is planned to start in July 2008 and complete in spring 2009.
Income Security
14 of the top 15 tenants by value of contracted rent, representing 34% of total rent roll, are "low risk" or better.
Radial Distribution Fund
Value: �261million (DTZ)
Rental Income: �18.3million pa
The Radial Distribution Fund is a joint venture with Bank of Scotland, managed by a specialist logistics team and owns 16 properties in
10 of the UK's most popular distribution locations, totalling more than 3.3million sq ft (307,500 sq m).
Careful stock selection over recent years has ensured the portfolio now represents a blend of security and opportunity. Three properties
benefit from formally demised expansion land plots which can be utilised to generate additional revenue and asset management returns as the
Fund's activities at Interlink Park, Bardon, Leicestershire have demonstrated this year. Five properties, while still fully occupied in the
medium term, offer opportunity to create value through refurbishment, reconfiguration and renegotiation of the occupational agreements. The
remainder are let on longer leases, providing additional security.
The Fund's value fell from �303.7million in March 2007 to �260.9million. The annual un-geared total return to March 2008 was minus 9.3%
compared to the IPD Distribution Warehouses (Outside London) Benchmark of minus 12.5%
The underlying prime quality of the assets, their asset management potential and the management team's ability to capture the
opportunities should provide the platform for continuing benchmark beating returns.
Interlink Park, Bardon
During the past year, Radial has developed a 54,000 sq ft extension to its modern 227,000 sq ft distribution facility in Leicestershire,
on behalf of the tenant, Antalis Limited. The project, with an overall budget of �4.5million, presented several special challenges, as the
end user had to remain in full occupation of the existing space throughout and occupation by early December 2007 was a prerequisite. An
upcoming rent review was settled simultaneously at a 5% premium to ERV (21% total uplift on previous passing rent) and a new overriding
lease on the whole building secured for a further 5 years until 2022.
Work began on site in April 2007; practical completion was achieved in November 2007 ahead of schedule and under budget, enabling
Antalis to move in before Christmas as planned.
The project showcases the Fund's rationale to acquire high quality logistics facilities, where enhanced returns can be captured through
active management and a positive approach to tenant relationships.
Europe
Logistics business activity has an increasingly international outlook. This is driven partly by the widening reach of the logistics
industry's customers, but also by the ongoing process of consolidation amongst third party logistics operators. These characteristics make
the case for Radial to expand into mainland Europe in due course with a preference for established locations in Holland, France and Germany.
The management of Warner Estate's wholly owned logistics property in Holland has also been transferred to Radial, which will ensure all the
Group's European logistics activity benefits from a consistent management service.
Income Security
13 of the total 15 tenants by value of contracted rent, representing 73% of total rent roll, are "low risk" or better.
GREATER LONDON OFFICES
VALUE �96MILLION (CBRE)
RENT ROLL �5.3MILLION PA
In only its second year of operation, the Greater London Offices joint venture with Barclays Capital continued to consolidate its income
performance which helped lessen the impact of market wide downward yield movements.
The larger of the two assets held, 55 Old Broad Street has seen a considerable amount of management activity, the key highlights of
which being securing 100% occupancy and achieving rents of �41 per sq ft against estimated rental value of �37.50 per sq ft. A combination
of c. 33,500 sq ft of new lettings to MWB Business Exchange Plc and the settlement of outstanding retail rent reviews ahead of expectation
will increase rental income by c. 12% from �3.5million pa a year ago to �3.9million pa. Other scheduled improvements to the building include
a possible infill of a raised level former public area which would create a further 5,500 sq ft of lettable space.
Central House, Camperdown Street, remains fully let to Maersk, one of the world's largest shipping companies, and is well positioned to
benefit from the planned transport and public realm improvements underway to the south of the Aldgate Gyratory.
Income Security
14 of the top 15 tenants by value of contracted rent, representing 94% of total rent roll, are "low risk" or better.
APIA REGIONAL OFFICE FUND
VALUE �451MILLION (DTZ)
RENTAL INCOME �29.0MILLION PA
Investors in the Apia Regional Office Fund gain access to a well diversified portfolio invested in the regional office sector providing
stability of income and lower volatility than the London office market.
Jointly managed and co-invested with Morley, the Fund has 22 buildings in 16 locations across the UK with a value of �451million and an
average building lot size of �20.5million.
At property level Apia returned 0.2% compared to its IPD benchmark of minus 4.8% to outperform over the 12 months to 31 December 2007
(its financial year). When combined with the outperformance recorded during the previous year the two year average to its financial year -
31 December 2007 is 10.2% (benchmark 6.3%). On an annual basis to the Group's year end, 31 March 2008, the two year average total return is
5.2% (benchmark: 1.9%).
Void levels reduced by nearly a third to 5.1% and rental income increased by approximately �1million pa. The initial yield increased
from 5.2% to 6.0% resulting in a 10% fall in value. The void level fell further to 4.9% at 31 March 2008.
In challenging market conditions the strategy for the Fund for the forthcoming 12 months will be to lessen the impact of forecast value
decline by enhancing income levels and continuing its record of successful asset management initiatives.
Edinburgh, Apex 123, Haymarket Terrace
During a 12 month period, the Fund successfully refurbished and let 80% of the office accommodation taken as part of an early lease
surrender within this building at �21.50 per sq ft against ERV of �20.00 per sq ft.
Milton Keynes, Ashton / Norfolk House
Milton Keynes is fast emerging as a strategic location for business with improving transportation links, leisure and availability of
housing. Against this backdrop, the Fund successfully secured the early surrender of a c. 10,000 sq ft office floor within the building and
secured The Foreign and Commonwealth Office, moving from Whitehall, as a replacement tenant at a record rent for the building of �14.00 per
sq ft on space previously let at �12.00 per sq ft.
Income Security
Approximately 70% of the total income in Apia is classified as "low risk" or better; 14 of the top 15 tenants by value of contracted
rent, representing 36% of total rent roll, are "low risk" or better.
THE ASHTENNE INDUSTRIAL FUND (AIF)
VALUE - �1.16BILLION (KING STURGE/DTZ)
RENTAL INCOME - �71.7MILLION PA
In an environment of outward yield movement and declining property values, during its financial year to 31 December 2007 AIF produced a
positive return of 0.8% against a negative benchmark return minus 2.7%, resulting from a stronger income return and a lower decline in
values than the benchmark.
AIF ended its financial year to 31 December 2007 with a valuation of �1.20billion. This represented a decline of minus 3.82% on a like
for like basis over the year. Its benchmark, IPD All Industrials experienced a valuation fall of minus 7.5% over the same period.
Deliberately there were fewer purchases than in previous years and a continuing focus on improving rental income. AIF bought
�3.9million of assets, all opportunistic, special purchases capturing marriage value identified by our local teams. The year saw the bedding
in of earlier acquisitions including the Space Northwest business and saw the sale of �34.3million of ex-growth assets at a gross profit of
�4.6million.
The industrial market witnessed good occupier demand particularly in the sub 10,000 sq ft category where the majority of AIF assets are
focussed. Like for like rental income increased by �2.2million or 3.2% and rental growth increased by 1.45%.
As at 31 March 2008, AIF had a gross asset value of �1.16billion comprising 416 assets totalling 21.63 million sq ft.
Space Northwest
Space Northwest is the joint venture partnership created between AIF and the North West Development Agency for circa �140million of
multi-let property in the Merseyside and Cumbria regions.
Since the property transfer in December 2006, the portfolio has been restructured and aggressively managed to generate performance and
the void rate at acquisition of 849,000 sq ft or 37%, has been reduced by a quarter to 677,000 sq ft.
Alternative Use Sites
A review of the portfolio has identified 35 sites with various potential higher value alternative uses from industrial to uses such as
residential, retail and mixed use.
In February 2008 planning permission was obtained for a 10,000 sq ft supermarket and 25 flats in Coventry. In April three planning
applications for residential development were submitted for 89 houses and flats at Brownhills Business Park, Walsall; 91 houses at Howdon
Green Industrial Estate, North Tyneside; and, the conversion of Lancashire House, Preston into 35 flats.
The largest schemes commenced in the year are the master planning of the redevelopment, for residential and industrial, of the 120 acres
at South Newmore, Irvine; and 60 acres at West Byrehill, Nethermains, both in Scotland.
Ashtenne Regional Offices
The AIF regional office network employs 102 specialist and highly motivated staff across 7 regional offices and its proximity to the
assets and detailed local knowledge are the key features in delivering outperformance. The regional teams have made significant strides in
securing income through completion of renewals and letting of vacant units reducing the void level from 11.1% to 9.9%, beneath the funds
target void rate of 10% to 14%, set to allow flexibility to retain tenants within the business when they are seeking to expand or contract.
Finance Review
This is the first year of reporting our results as a REIT. As the comparatives include a number of significant one-off costs and
income, these have been highlighted below to show the underlying performance of the business on an ongoing basis. In terms of the impact of
being a REIT, the Group paid no corporation tax on its REIT income or capital gains tax on the capital profits made in the period. The
favourable taxation treatment of REITs has saved the Group �8.1million of taxation in the current year and the capital gains tax saving
alone this year is equivalent to 27% of the REIT conversion charge paid by the Group excluding the joint ventures.
The results also include the full year impact of the acquisition of JS Real Estate Plc in March 2007.
Results for the year ended 31 March 2008
The tables below illustrate the constituent parts of the results for the year which are set out in full in the Financial Statements.
The share of joint ventures' post tax results shown as one line in our income statement have been reanalysed to give for each line item,
where applicable in the tables below, the Group's result and its share of joint ventures.
31 March 2008 31 March 2007
�m �m
Recurring operating profit 30.0 23.7
Performance fees (0.9) 5.1
Non recurring operating profit 8.0 2.3
37.1 31.1
Interest(1) (19.5) (10.8)
Debt reorganisation costs (0.3) (8.7)
(19.8) (19.5)
Realised profit before tax 17.3 11.6
Current tax credit / (charge) 2.7 (4.7)
REIT conversion charge - (13.7)
Profit/(loss) after tax 20.0 (6.8)
Valuation movements (net of (133.5) 76.2
deferred tax)
(Loss)/profit for year (113.5) 69.4
(1) Excluding share of joint ventures, which is included in recurring operating
profit
The year on year increase in realised profits is distorted by prior year one-off transactions relating to the conversion to a REIT on 1
April 2007. Recurring operating profit is up 27% as analysed below:
31 March 2008 31 March 2007
�m �m
Operating profit before net movements on 20.6 24.8
investments
Distribution from funds 6.1 6.0
Share of JV profit/(loss) before fair value 2.3 (3.1)
movement, capital profits & tax
Performance fees - net provision 0.9 (5.1)
Other non-recurring items 0.1 1.1
Recurring operating profit 30.0 23.7
Net income from property investment activities is the key driver of this performance, having increased by over 50% in the year primarily
due to the acquisition of JS Real Estate PLC. The improvement in our share of joint venture income arises from a renegotiation of the fee
structure in two of the joint ventures and the fact that no performance fees are being paid this year by the joint ventures. Management fees
arising from the Apia Regional Office Fund (Apia) and the Ashtenne Industrial Fund (AIF) are up 14% at �13million even though the majority
of these fees relate to property valuations. Recurring operating profit includes administrative costs (including share of joint ventures)
of �18.0million (2007: �17.4million) of which a proportion is allocated to property management expenses and asset management expenses. The
increase of �0.6million mainly relates to staff costs. During the year we have transferred the Group's purchase ledger, sales ledger, credit
control, cash book and data input functions from London to our regional offices in Birmingham and Preston. We are performing ongoing reviews of supply and service agreements and, in
addition, we have liquidated seventy corporate entities, thereby reducing complexity and cost. These actions have taken place over the
course of the last three months of the year giving rise to approximately �0.1million of net savings in the current year. However, the
annualised savings are of the order of �0.7million.
Recurring Profit
Although recurring operating profit has increased, as shown in the table below, recurring profit before performance fees has fallen by
�2.4million to �10.5million. This has arisen mainly because the average interest cost on the net acquisitions of property in the year
exceeded rental income from those properties, with the properties being purchased at an average yield of 5.4% after costs against an average
cost of debt of 6.5%. The properties were purchased in the knowledge of the short term profit impact as they had potential for rental growth
using the Group's asset management expertise. Also since the acquisitions, the average cost of this additional debt has now fallen to around
5.8%.
31 March 2008 31 March 2007
�m �m
Recurring operating profit 30.0 23.7
Interest (19.5) (10.8)
Recurring profits before performance fees 10.5 12.9
Performance Fees
In 2007 we received a net �3.3million of performance fees as a result of the renegotiation of the joint venture asset management
agreements. No performance fees are receivable from joint ventures this year. We have received a �0.7million performance fee from Apia this
year (2007: �1.8million). However we have made an assessment as to the likelihood of a clawback of fees paid to date on Apia and have
provided for �1.6million. The maximum Group exposure to a performance fee clawback is �2.5million including the �1.6million provided for
above.
31 March 2008 31 March 2007
�m �m
Joint ventures - 3.3
Funds 0.7 1.8
Provision for clawback (1.6) -
(0.9) 5.1
Non-recurring Operating Profit 31 March 2008 31 March 2007
�m �m
Profit on sale of investment properties and 8.2 3.2
investments
Profit on sale of trading properties - 1.0
Costs relating to conversion to a REIT - (1.6)
Other net non-recurring costs (0.2) (0.3)
8.0 2.3
Other non-recurring costs of �0.2million include a provision of �1.2million against the leasehold liability portfolio.
Interest and Debt Reorganisation Costs
The interest cost in 2007 included �8.7million relating to debt reorganisation costs required as part of the REIT conversion exercise.
The �0.3million debt reorganisation cost this year relates to the repayment of the debt facility on the development of Folkestone. The
increase in interest this year is due to increased borrowings to finance acquisitions, a full year's expense on the borrowings to acquire JS
Real Estate, and an increase in interest rate on the unhedged portion of the Group's debt.
Valuation Movements
31 March 2008 31 March 2007
�m �m
Property
Wholly Owned (50.7) 11.2
Share of Joint Ventures (63.3) 17.7
Investment in Funds (21.2) 16.9
91% (135.2) 87% 45.8
Other Investments 3% (3.9) -5% (2.8)
Swaps & Caps Marked to Market
Wholly Owned (1.9) 1.0
Share of Joint Ventures (7.4) 8.7
6% (9.3) 18% 9.7
Total Valuation Movements 100% (148.4) 100% 52.7
Deferred Tax on Valuation Movements 14.9 23.5
(133.5) 76.2
The movement in other investments relates primarily to a reduction in the value of the Group's unlisted investment in Bride Hall Group
Limited of �3.0million.
Taxation
As a REIT, all profits, whether revenue or capital, that arise within the REIT part of the Group are not taxable. As the non-REIT
element of the business in total made a loss, there is no corporation tax payable in the period. However, these losses are available to
carry back to prior years thus giving rise to a taxation receivable of �2.1million. The Group continues to account for deferred tax on
listed and unlisted investments as these do not fall within the REIT regulations although any distribution income from the Funds is not
subject to tax. Movements on the value of interest rate swaps are also subject to deferred tax. In addition, our share of joint venture
results includes deferred tax movements on the valuation of properties within those joint ventures, Agora Max and Greater London Offices,
which have not been elected for REIT status.
The taxation charge can be summarised as follows:
31 March 2008 31 March 2007
�m �m
Current taxation
Group 2.9 (5.2)
Joint Ventures (0.2) 0.5
2.7 (4.7)
Deferred taxation movements during the year
Group 7.1 (4.5)
Joint Ventures 7.8 (5.5)
14.9 (10.0)
REIT conversion charge
Group - (10.9)
Joint Ventures - (2.8)
- (13.7)
Release of deferred taxation due to REIT
conversion
Group - 22.3
Joint Ventures - 11.2
- 33.5
Net tax credit in the income statement 17.6 5.1
The reconciliation of the Group taxation charge is set out in Note 9 of the Accounts.
Earnings per Share
Losses per share were 203.6p (2007: 129.3p earnings) of which fair value movements on properties and investments were losses of 239.2p
per share (2007: 142.0p earnings). Realised earnings per share, which exclude these fair value movements, were 35.6p (2007: 12.7p loss) and
recurring earnings per share, which also exclude fair value movements, were 22.6 p (2007: 30.5p).
Dividends
Under the REIT rules, 90% of the profits of the property rental business (the REIT profits) for the year must be distributed by way of a
dividend known as a Property Income Distribution ("PID"). This distribution of the final dividend will be made net of 20% withholding tax
unless shareholders have filled in the appropriate forms, allowing the dividend to be paid gross, details of which are on the Group's
website.
Cashflow
March 2008 March 2007
�m �m
Operating profit before net gains on investments 20.6 24.8
Distributions received from funds 6.0 6.3
Working capital movements 2.7 (22.2)
Adjusted cash generated from operations 29.3 8.9
Net interest paid (18.5) (19.3)
Corporation tax received/(paid) 0.4 (11.2)
Net acquisitions (49.8) (65.1)
Repayment of JSRE loan notes (16.4) -
Net repayment of bank loans (32.4) (68.0)
Net proceeds from issue of ordinary share capital 0.3 21.4
Dividends paid (12.6) (10.7)
Other (1.1) 1.0
Net cash outflow (100.8) (143.0)
Last year the cash flow included �9.5million of costs in relation to the setting up of the REIT of which �1.0million was included in the
adjusted cash from operations and �8.0million in net interest paid which mainly related to the early repayment of high coupon debt. If these
are adjusted for the cash inflow after interest of �10.8million this year compares to an outflow of �1.4million last year.
Balance Sheet
The movement in equity shareholders' funds is analysed in the table below. The movement in the year includes the Group's share of joint
ventures.
�m Pence per share
Equity shareholders' funds at 31 March 2007 432.7 773.8
Change in number of shares in issue 3.8
777.6
Movement in the year to 31 March 2008
Realised profit before fair value gains 17.3 31.1
Net fair value gains (148.4) (266.7)
Taxation - current 2.7 4.9
Taxation - deferred 14.9 26.7
Loss for the year (113.5) (204.0)
Other equity movements
Shares issued 0.3 0.6
Dividends paid (12.5) (22.5)
Investment in own shares (1.6) (2.9)
Share based payments reserve (0.3) (0.5)
Actuarial gains on retirement benefit obligations 0.1 0.2
Equity shareholders' funds at 31 March 2008 305.2 548.5
Of the �127.5million decline in equity shareholders funds, �133.5million arises from valuation movements which have been detailed above
and are almost entirely due to the net impact of the decline in the value of the Group's property assets held either directly or indirectly
through joint ventures or investments in funds, with a positive �6.0million being the net impact of realised profits less other outgoings.
As shown in the table below, the equity shareholders' funds have been adjusted for the remaining deferred tax on fair value gains on the
Group's investment in the Funds, Apia and AIF, along with our share of the fair value gains in the joint ventures, Agora Max and Greater
London Offices, which have not been elected for REIT status. The Group does not anticipate this deferred tax to materialise. In addition, we
have adjusted for the fair value on fixed rate debt which is not included on the balance sheet.
These adjustments result in an adjusted net asset value per share of 557p.
31 March 2008 31 March 2007
�m Pence per share �m Pence per share
Equity shareholders' funds 305.2 549 432.7 774
Add back deferred tax on fair 4.8 8 19.0 34
value gains (including JVs)
(Less) / add fair value (0.1) - 0.7 1
adjustments on fixed rate
debt, net of tax
Add fair value gain on - - 1.2 2
development at Folkestone
Adjusted equity shareholders' 309.9 557 453.6 811
funds
Borrowings
Total net borrowings for the Group as at 31 March 2008 were �347million (2007: �277million).
Share of joint Share
On balance of funds
ventures
sheet Total
�m �m
�m
Short-term debt 55.4(i) (9.6) (5.1) 40.7
Net long term debt 291.3 342.2 94.3 727.8
Total net debt at 31 March 346.7 332.6 89.2 768.5
2008
Of which:
Total net recourse debt 321.5 - - 321.5
Long-term non-recourse debt 25.2 332.6 89.2 447.0
Gearing (on adjusted 112% 248%
shareholders' funds)
Recourse gearing 104% 104%
Total net debt at 31 March 276.7 321.8 90.7 689.2
2007
Gearing (on adjusted 61% 151%
shareholders' funds)
Recourse gearing 55% 55%
(i) �55million of Group debt was renewed in June 2008 and will therefore now be classified as long term debt.
Gearing has risen substantially over the last year. Of the increase of 51%, 14% is represented by additional debt taken on in the year
to fund net acquisitions and the balance has arisen from the devaluation of the Group's assets, partly offset by retained profits. Gearing
falls to 109% when adjusted for property disposal proceeds outstanding at 31 March 2008. The devaluation in property in the year of
�135million, of which �51million was attributable to directly owned property, �63million arose from the investments in joint ventures and
�21million from the funds, was responsible for the majority of the increase in gearing. This is a direct result of the Group's equity
exposure to directly owned property, investments in joint ventures, which are themselves highly geared, and investments in funds. As at the
year end, this equity exposure was �1,095million (2007: �1,172million) against adjusted equity shareholders funds of �310million (2007:
�454million). Such a structure, which is in part required for the asset management business under the terms of the asset management contracts, works to the Group's advantage when values are rising or
stable but the reverse when values are falling.
The Group is addressing this exposure via its normal ongoing programme of disposing of assets where their potential for asset management
has been maximised which will both reduce the Group's overall debt and its overall equity property exposure. The Group also continues to
have the objective of converting further of its joint ventures into more lowly geared funds which will further reduce the Group's equity
exposure as well as enhancing asset management fee income.
The Group's average cost of debt at the year end was 5.84% (2007: 6.18%).
The Group's loan to value and income cover ratios at the year end are set out below:
31 March 2008 31 March 2007
�m �m
Net Debt 346.7 276.7
Property 458.3 461.4
Investments in Funds 98.4 119.6
Total security 556.7 581.0
Loan to Value % 62.3% 47.6%
Rental & Investment Income 34.2 30.5
Interest Payable 20.9 15.9
Income Cover 1.64 1.92
The Group had unutilised facilities at 31 March 2008 of �93million (2007: �163million) of which �41million (2007: �64million) were
available for drawing, which are sufficient to meet our working capital requirements. Since the year end the Group has loaned �7million to
the Agora Max joint venture which, together with an identical loan from our partners, has been used to reduce the debt within this joint
venture. The reduction in headroom arising from this loan has in part been offset by subsequent cash flow including property disposals. When
account is taken of the post year end disposal proceeds loan-to-value falls to 60.5%. Of the Group's borrowing facilities of �415million,
�325million is not due for renewal until 2010 and a further �60million until 2011.
In the joint ventures Agora Shopping Centres is financed 62% by debt and 38% equity and rental income covers interest 1.4 times. In
Radial there are two facilities financed by 83% debt and 17% equity and rental income covered interest 1.3 times. The Agora Max joint
venture is funded 79% by debt and 21% equity and rental income covers interest 1.2 times. The Greater London Office joint venture has debt
of �72.2million as at 31 March 2008 and is financed 75% by debt and 25% equity and rental income covers interest 1.3 times.
At 31 March 2008, the Group held investments in the Apia Regional Office Fund and the Ashtenne Industrial Fund amounting to 27.4% and
6.5% respectively. As at that date, Apia had net debt of �227million with property under management of more than �450million and AIF had
debt of �450million with property under management of more than �1.0billion. Apia had a net loan-to-value ratio of 50% and 2.2 times rental
income to interest cover, and AIF had a net loan-to-value ratio of 41% and 2.4 times rental income to interest cover.
Hedging
The interest rate exposure on the Group's debt is managed to ensure that there is a balance between flexibility and certainty. The Group
has �220million of hedging against Group debt including a �150million 5-year cap at 6.25%, put in place at a cost of �0.9million in 2007 and
two �25million 25-year callable swaps, one at a rate of 4.34% and callable by the bank at 31 March 2009 and every two years thereafter, the
other at a rate of 4.16% with the first call at 31 December 2009 and then every two years thereafter. The callable swaps have a blended rate
of 4.25% and have been staggered so that there are different call dates. In addition the Group has a �25million callable swap at 3.84% from
March 2009. The Group intends to put further swaps in place at the appropriate time to build up 80% to 90% of cover on the floating rate
debt. The intention is that these swaps will have different maturity and call dates, thereby ensuring that if any one of the swaps is called
there will still be more than 75% of cover on the floating rate debt.
Group Share of Joint Ventures
Net Debt as at 31 March 2008 on Balance
Sheet
�m �m
Fixed rate debt 25.3 -
Floating rate debt 321.6 332.6
346.9 332.6
Percentage of floating rate loans at 31 March
2008
Covered by swaps 20% 73%
Covered by caps 43% 23%
63% 96%
Percentage of floating rate loans at 31 March
2007
Covered by swaps 18% 70%
Covered by caps 39% 23%
57% 93%
In respect of the Group's share of �332.6million of net debt in the joint ventures, �175.0million (our share �87.5million) is fixed at
4.1% by two swaps, �94.6million (our share �47.3million) is fixed by a swap at 4.96%, �109.5million (our share �54.8million) is fixed by a
swap at 4.5775%, �72.2million (our share �36.1million) is fixed by two callable swaps at 4.49% and �37.1million (our share �18.6million) is
a zero coupon swap fixed at 5.89%. There are two enhanced collars, the first for �124.2million (our share �62.1million) is capped at 5.0%
and the second for �27.0million (our share �13.5million) is capped at 5.5%, leaving approximately �13million uncovered. Since the year end
the 4.1% swaps have been replaced with three �50million (our share �25million) swaps at 4.375%, 4.35% and 4.3% and a further �85million (our
share �42.5million) swap at 4.67%.
Both of the Funds, Apia and AIF, were more than 80% covered through a combination of swaps and caps as at 31 March 2008.
Leasehold Liability Portfolio
The balance sheet includes �3.0million (�12.0million at acquisition) in respect of liabilities acquired with the portfolio of properties
purchased in December 2005 from the Co-operative Insurance Society. At the acquisition date, there were 105 separate leasehold liabilities
of which 45 are remaining with 15 of these sublet as at 31 March 2008. The Group has reassessed the value of these liabilities at March 2008
using an independent model that has been used since the purchase of this portfolio of liabilities to assess its value, as a result of which
the provision was increased by �1.2million due to the stiffening market conditions.
Return on Capital
The return on capital is amended for deferred tax and fair value movements. However, because of REIT conversion, there are still a
number of adjustments in the table with respect to the prior year that are shown to ensure comparability.
31 March 2008�m 31 March 2007�m
Realised profit /(loss) after tax(1) 20.0 (6.8)
Add back REIT conversion charges - 13.7
Add back one-off costs arising from - 8.5
REIT conversion
Realised return on shareholders* funds 20.0 15.4
Valuation movements during the year (133.5) 76.2
REIT conversion charges - (13.7)
One-off costs arising from REIT - (8.5)
conversion
(Loss)/profit for the year(2) (113.5) 69.4
(Less)/add back deferred tax movement (12.0) 7.5
on revaluations during the year
Change in fair value of fixed rate (0.8) 5.8
debt, net of tax
Release of deferred tax due to REIT - (33.5)
conversion
Total adjusted return for the year(3) (126.3) 49.2
Weighted average equity shareholders* 391.7 311.4
fund at start of year
(1) Realised return on shareholders* 5.1% 4.9%
funds
(2) Total return on shareholders* -29.0% 22.3%
funds
(3) Adjusted return on shareholders* -32.3% 15.8%
funds
Asset Management
This business now manages �2.5billion (2007: �2.8 billion) of assets in the joint ventures and the funds and has seven regional offices
which employ 124 people (2007: 121 people) of which 37 (2007: 31) are service charge recoverable. AIF and Apia have three and thirteen
years to run respectively.
Asset management income statement 31 March 2008 31 March 2007
�m �m
Asset management and other fees 14.0 13.9
Direct expenditure (10.7) (9.4)
Operating profit 3.3 4.5
Head office recharges (1.9) (2.8)
1.4 1.7
Performance fees 0.7 8.5
Provision against performance fee clawback (1.6) -
Profit before reallocated costs 0.5 10.2
Operating margin 24% 32%
Whilst fees only increased by �0.1million to �14.0million in the year, the fees received from the asset management of Apia and AIF were
up 14% at �13.0million. This increase arose, despite a reduction in property valuations on which these asset management fees are based in
the second half of the year, due to fees received from AIF in respect of acquisitions, disposals, developments, lettings and service charge
management. The improvement in fees from the funds was offset by a reduction in fees from the Agora and Radial joint ventures where the
management fees reduced from 5% to 1.5% of rents collected as a result of a renegotiation of their asset management agreements as part of
the REIT conversion process.
The year-on-year movement on direct expenditure and head office recharges has been distorted due to the allocation of costs between the
two headings. In total, costs have risen by 3% to �12.6million (2007: �12.2million).
The table below briefly summarises the main terms on which the Group received its management fee income:
Management Management
Property Valuation
Equity Year End Fee % Fee %
31 March 2008 Rent Roll
% Property Rent
31 March 2008
Name Other Fees
Performance Fees
AIF 6.5% 31/12(a) 0.5% N/A Lettings, rent
Based on �1,155m �71.7m
reviews, disposals,
outperforming the
additions etc IPD
all industrial
index on a 3-year
rolling basis
Apia 27.4% 31/12(b) 0.4% N/A N/A
Based on �451.1m �29.0m
outperforming the
IPD
regional office
index (excluding
business parks) on a
3-year rolling basis
Agora Max 50% 31/03 N/A 5% N/A
Based on exceeding �275.8m �16.2m
an
IRR of 20% over
the
life of the
funds or on
disposal.
Agora 50% 31/03(c) N/A 1.5% Development
Based on exceeding �243.9m �12.1m
an
IRR of 20% over
the life of the
funds or on disposal
Radial 50% 31/03(c) N/A 1.5% N/A
Profit share at end �260.9m �18.3m
of
joint venture
Greater London Offices 50% 31/03 N/A 5% N/A N/A
�96.2m �5.3m
(a) The performance fees in these Funds are receivable in the second half of the Group's financial year to 31 March as the fees
are calculated on the results of the Funds for the year to 31
December.
(b) The Apia management fee reduces to 0.35% on the property assets managed between �0.5billion and �1.0billion and to 0.3% on the
property assets managed over �1.0billion.
(c) The asset management agreement was renegotiated as part of the conversion to a REIT and management fees reduced from 5% to
1.5%.
Post Balance Sheet Events
There have been no material post balance sheet events that require adjustment. Material, though non-adjusting events and transactions,
are noted in the Significant Events post 31 March 2008 section following this report.
Peter Collins
Finance Director
Significant events during the year ended 31 March 2008
Date Detail Category
April 2007 Company converts to a Real Estate Group
Investment Trust (REIT)
April 2007 Purchase of St Magnus House, Aberdeen Funds
by Apia Regional Office Fund for
�23.7million
May 2007 Purchase of 2 America Square, London Group Investment Property
EC3 for �25.1 million and 16 Upper
Woburn Place, London WC1 for
�21.75million
August 2007 Purchase of Cable House, 56 - 62 New Group Investment Property
Broad Street, London EC2 for
�44million
August 2007 250,000 Ordinary shares purchased as Group
Treasury shares
November 2007 Completion of development at Bouverie Group
Place, Folkestone
November 2007 Completion of extension at Interlink Joint ventures
Park, Bardon
January 2008 Debenhams secured as anchor store for Group
the multi-million pound Waterside
Shopping scheme in Aylesbury
February 2008 Sale of Vulcan Works, Newton le Group
Willows for �7million
March 2008 Extension of �150million loan Joint ventures
facility for Agora Shopping Centres
for two years to 2010
SIGNIFICANT EVENTS POST 31 MARCH 2008
Date Detail Category
June 2008 Renewal of �60million revolving credit facility with Group
Barclays Bank for three years
CONSOLIDATED INCOME STATEMENT
For the year ended 31 March 2008
Notes 2008 2007
�m �m
Revenue 46.1 53.4
Rental and similar income 28.7 21.6
Property management expenses (5.8) (3.8)
Revenue from property trading activities - 5.2
Cost of sales of property trading activities - (4.2)
Service charge and similar income 4.3 4.2
Service charge expense and similar charges (5.1) (4.7)
Net rental and trading income 2 22.1 18.3
Revenue from asset management activities 13.1 22.4
Asset management expenses (12.6) (12.2)
Net income from asset management activities 2 0.5 10.2
Administrative expenses (2.0) (3.7)
Operating profit before net gains on investments 2 20.6 24.8
Net (loss) / gain from fair value adjustments on 14 (50.7) 11.2
investment properties
Net (loss) / gain from fair value adjustment on 17/18 (25.2) 14.1
investments
Profit on sale of investment properties 5 8.1 1.8
Profit on sale of finance lease assets 20 0.1 -
Profit on sale of investments 6 - 1.0
Operating (loss) / profit (47.1) 52.9
Finance income 7 7.5 8.2
Finance expense 8 (21.2) (21.5)
Change in fair value of derivative financial 23 (1.9) 1.0
instruments
Share of joint ventures' post tax (losses) / profits 16 (60.8) 27.2
(Loss) / profit before income tax (123.5) 67.8
Taxation * current 9 2.9 (5.3)
Taxation * deferred 9 7.1 17.8
REIT conversion charge 9 - (10.9)
(Loss) / profit for the year (113.5) 69.4
P p
(Loss) / earnings per share 12 (203.61) 129.26
Fully diluted (loss) / earnings per share 12 (200.99) 127.69
BALANCE SHEETS
Group Company
Restated
Notes 2008 2007 2008 2007
�m �m �m �m
ASSETS
Non*current assets
Goodwill 13 11.3 11.3 - -
Investment properties 14 458.6 437.8 - -
Properties under the course of 14 * 19.7 - -
development
Plant and equipment 15 0.5 0.6 - -
Investments in joint ventures 16 90.0 151.6 - -
Investments in funds 17 98.9 120.6 - -
Investments in listed and unlisted 18 9.8 13.3 370.7 263.9
shares
Net investment in finance leases 20 3.8 5.3 - -
Deferred income tax assets 24 1.9 1.3 - -
Derivative financial assets 23 0.6 0.8 - -
Trade and other receivables 19 0.6 - - -
676.0 762.3 370.7 263.9
Current assets
Trade and other receivables 19 27.5 29.7 415.6 350.9
Current income tax assets 1.2 0.4 2.3 1.5
Cash and cash equivalents 55.5 34.3 7.1 -
84.2 64.4 425.0 352.4
Total assets 760.2 826.7 795.7 616.3
LIABILITIES
Non*current liabilities
Borrowings, including finance leases 21/22 (350.5) (286.7) (144.1) (119.6)
Trade and other payables 26 (9.9) (14.2) (0.6) -
Derivative financial liabilities 23 (2.2) (0.5) - -
Deferred income tax liabilities 24 (6.2) (11.8) - -
Retirement benefit obligations 3 (0.1) (0.4) - -
Provisions for other liabilities and 25 (1.4) (5.3) - -
charges
(370.3) (318.9) (144.7) (119.6)
Current liabilities
Borrowings, including finance leases 21/22 (55.5) (25.8) - -
Trade and other payables 26 (26.0) (46.8) (246.2) (277.6)
Provisions for other liabilities and 25 (3.2) - - -
charges
(84.7) (72.6) (246.2) (277.6)
Total liabilities (455.0) (391.5) (390.9) (397.2)
Net assets 305.2 435.2 404.8 219.1
EQUITY
Capital and reserves attributable to
the Company's equity holders
Share capital 27 2.8 2.8 2.8 2.8
Reserves 28 303.6 430.7 403.2 217.1
Investment in own shares 29 (1.2) (0.8) (1.2) (0.8)
Equity shareholders' funds 305.2 432.7 404.8 219.1
Minority interest 35 - 2.5 - -
Total equity 305.2 435.2 404.8 219.1
CONSOLIDATED STATEMENT OF RECOGNISED INCOME AND EXPENSE
For the year ended 31 March 2008
Group Company
Restated
Notes 2008 2007 2008 2007
�m �m �m �m
(Loss) / profit for the year (113.5) 69.4 199.0 3.6
Actuarial profits on retirement benefit 3 0.2 - - -
obligations recognised directly in equity
Deferred tax arising on retirement benefit 3 (0.1) - - -
obligations
Total recognised income and expense for the (113.4) 69.4 199.0 3.6
year attributable to equity shareholders
consolidATED STATEMENT OF CHANGES In Equity
For the year ended 31 March 2008
Group Company
Restated
Notes 2008 2007 2008 2007
�m �m �m �m
Opening equity shareholders' funds 432.7 350.6 219.1 203.6
Shares issued 27 - 0.1 - 0.1
Share premium on shares issued 28 0.3 21.3 0.3 21.3
Acquisition of investment in own 29 (0.5) (0.4) (0.5) (0.4)
shares
Disposal of investment in own shares 29 0.1 0.6 0.1 0.6
Cost of share based payments 28 0.8 1.0 0.8 1.0
Deferred tax arising on share based 28 (0.8) 0.8 - -
payments
Acquisition of treasury shares 28 (1.5) - (1.5) -
431.1 374.0 218.3 226.2
Total recognised income and expense (113.4) 69.4 199.0 3.6
for the year
Dividend paid in year 11 (12.5) (10.7) (12.5) (10.7)
Closing equity shareholders' funds 305.2 432.7 404.8 219.1
CASH FLOW STATEMENTS
For the year ended 31 March 2008
Group Company
Notes 2008 2007 2008 2007
�m �m �m �m
Cash flows from operating activities
Cash generated from operations 31 6.9 6.1 (3.4) (35.9)
Interest paid (20.9) (21.6) (0.6) (6.6)
Interest received 2.1 2.3 1.1 0.2
UK Corporation tax received / (paid) 0.4 (11.2) (0.7) (7.3)
Net cash outflow from operating (11.5) (24.4) (3.6) (49.6)
activities
Cash flows from investing activities
Purchase of investment properties (112.2) (15.3) - -
and related capital expenditure
Sale of investment properties 62.5 51.8 - -
Purchase of plant and equipment (0.1) (0.2) - -
Purchase of investments in listed - (0.2) - -
shares
Sale of investments in listed shares - 5.2 - -
Sale of investments in funds - 0.5 - -
Purchase of investments in unlisted - (5.0) - (5.0)
shares
Net cash acquired from purchase of - (83.0) - -
shares in subsidiary company
Purchase of shares in joint ventures - (11.0) - -
Loans to joint ventures - (13.3) - -
Loans repaid by joint ventures - 1.9 - -
Dividends received from listed - 0.1 - -
investments
Dividends received from unlisted - 0.1 - 0.1
investments
Distributions received from funds 6.0 6.3 - -
Dividends received from joint 0.8 1.3 - -
ventures
Dividends received from associates - 0.3 - -
Net cash outflow from investing (43.0) (60.5) - (4.9)
activities
Cash flows from financing activities
Net proceeds from issue of ordinary 0.3 21.4 0.3 21.4
share capital
Purchase of own shares for AESOP (0.2) (0.4) (0.2) (0.4)
scheme
Disposal of own shares for share 0.1 0.5 0.1 0.5
option scheme
Purchase of treasury shares (1.5) - (1.5) -
Dividends paid (12.6) (10.7) (12.5) (10.7)
Purchase of derivative financial - (0.9) - -
instruments
Increase in bank loans 8.8 3.6 - -
Repayment of bank loans (41.2) (71.2) - -
Repayment of other loans - (0.4) - -
Net cash (outflow) / inflow from (46.3) (58.1) (13.8) 10.8
financing activities
Net decrease in cash and cash (100.8) (143.0) (17.4) (43.7)
equivalents*
Cash and cash equivalents at (220.7) (77.7) (119.6) (75.9)
beginning of year*
Cash and cash equivalents at end of (321.5) (220.7) (137.0) (119.6)
year*
* Includes overdraft facility balances shown in borrowings
Notes to the financial statements
1. accounting policies
Basis of preparation
The Financial Statements comprise the consolidated financial statements of the Group for the year ended 31 March 2008 and have been
prepared in accordance with International Financial Reporting Standards and IFRIC interpretations endorsed by the European Union ("EU") and
with those parts of the Companies Act 1985 applicable to companies reporting under IFRS.
The basis of accounting and format of presentation is subject to change following any further interpretative guidance that may be issued
by the International Accounting Standards Board ("IASB") and the International Financial Reporting Interpretation Committee ("IFRIC") from
time to time.
The consolidated financial statements have been prepared under the historical cost convention, as modified by the revaluation of certain
assets and liabilities, which are carried at fair value, and in accordance with those IFRS standards and IFRIC interpretations issued and
effective or issued and early adopted as at the time of preparing these accounts.
The parent company's financial statements have also been prepared in accordance with IFRS, as applied in accordance with the provisions
of the Companies Act 1985. The Directors' have taken advantage of the exemption offered by Section 230 of the Companies Act not to present a
separate income statement for the parent company.
The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also
requires management to exercise judgment in the process of applying the Group's accounting policies. Although these estimates are based on
management's best knowledge of the amount, events or actions, actual results ultimately may differ from those estimates.
Standards, interpretations and amendments to published standards that are not yet effective
The accounting policies are consistent with those applied in the year ended 31 March 2007, as amended to reflect the adoption of the new
Standards, Amendments to Standards and interpretations which are mandatory for the year ended 31 March 2008. In most cases, these new
requirements are not relevant for the Group. This is the case for IFRS 4 'Insurance contracts,' IFRIC 7 ' Applying the restatement approach
under IAS 29, Financial reporting in hyper-inflationary economies,' IFRIC 8 'Scope of IFRS 2,' IFRIC 9 'Re-assessment of embedded
derivatives;' and IFRIC 10 'Interim financial reporting and impairment.
IFRS 7, 'Financial Instruments: Disclosures' and the complimentary amendment to IAS 1, 'Presentation of financial instruments - Capital
disclosures' has been adopted this year. This introduces new disclosures relating to financial instruments. These do not have any impact on
the classification and valuation of the Group or company's financial instruments, or the disclosures relating to taxation and trade and
other payables.
IFRIC 11, 'IFRS 2 - Group and treasury share transactions,' has been adopted this year. IFRIC 11 provides guidance on whether
share-based transactions involving treasury shares or involving Group entities (for example, options over a parent's shares) should be
accounted for as equity-settled or cash-settled share based payment transactions in the stand-alone accounts of the parent and Group
companies. This interpretation does not have an impact on the Group's financial statements. The company's financial statements have been
restated as shown in notes 10, 18, 19, 24 and 28. The impact of this restatement is to increase the profit after tax of the company for the
year ended 31 March 2007 by �0.8million. There is no impact on the net assets of the company.
The following new Standards and Interpretations have been issued but are not effective for the year ended 31 March 2008 and have not
been adopted early, IAS 23 (Amendment) 'Borrowing costs,' IFRS 8 'Operating Segments,' IFRIC 14 'IAS 19 - The limit on a defined benefit
asset, minimum funding requirements and their interaction,' IFRIC 12 'Service concession arrangements,' and IFRIC 13 'Customer loyalty
programmes.' It is anticipated that the adoption of these new Standards and Interpretations in future periods will not have a material
impact on the measurement of assets and liabilities included in the financial statements or the Group's income and expenses.
Consolidation
(a) Subsidiary undertakings
Subsidiaries are all entities over which the Group has the power to govern the financial and operating policies generally accompanying a
shareholding of more than one half of the voting rights.
The existence and effect of potential voting rights that are currently exercisable or convertible are considered when assessing whether
the Group controls another entity. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are
de*consolidated from the date control ceases. All inter*company transactions, balances and unrealised gains on transactions between Group
companies are eliminated upon consolidation.
(b) Interests in joint ventures
Interests in jointly controlled entities are accounted for using the equity method. Unrealised gains and losses on transactions between
the Group and its joint ventures are eliminated to the extent of the Group's interest in the joint ventures. The Group's share of profit of
joint ventures represents the Group's share of the joint venture's profit after tax.
Segment reporting
The Group's primary reporting format is business activity, being property investment and asset management. As all operations are based
in the UK with the exception of one immaterial investment property based in the Netherlands, there is no secondary reporting format to
present.
A business segment is a group of assets and operations engaged in providing products or services that are subject to risks and returns
that are different from those of other business segments.
Plant and equipment
Plant and equipment is initially measured at cost. After initial recognition, the fixed assets are carried at cost less subsequent
depreciation and impairment. Cost includes expenditure that is directly attributable to the acquisition of the items.
Subsequent costs are included in the asset's carrying amount or recognised as a separate asset, as appropriate, only when it is probable
that the future economic benefits associated with the item will flow to the Group and the cost of the item can be measured reliably. All
other repairs and maintenance are charged to the income statement during the financial period in which they are incurred.
Plant and equipment is depreciated by equal annual instalments over their estimated useful lives of between three and ten years and are
carried at historic cost less accumulated depreciation.
Where the carrying amount of a fixed asset is greater than its estimated recoverable amount, it is written down immediately to its
recoverable amount. Recoverable amount is the higher of fair value less costs to sell and value in use and is determined for an individual
asset. After initial recognition, the item is carried at its cost less any accumulated depreciation and any accumulated impairment losses.
Goodwill
Business combinations are accounted for by applying the purchase method. The excess of the cost of the business combination over the
acquirer's interest in the net fair value of the identifiable assets, liabilities and contingent liabilities, recognised in accordance with
IFRS 3, Business Combinations, constitutes goodwill, and is recognised as an asset. After initial recognition, goodwill is measured at cost
less any accumulated impairment losses, until disposal or termination of the previously acquired business (including planned disposal or
termination where there are indications that the value of the goodwill has been permanently impaired), when the profit or loss on disposal
or termination will be calculated after charging the book amount of any such goodwill through the income statement.
Assets that have an indefinite useful life are not subject to amortisation and are tested annually for impairment. Assets that are
subject to amortisation are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be
recoverable. To the extent that the carrying amount exceeds the recoverable amount, which is the higher of net realisable value and value in
use, the asset is written down to its recoverable amount. Any impairment is recognised in the income statement and is not subsequently
reversed. Net realisable value is the estimated amount at which an asset can be disposed of, less any direct selling costs.
Value in use is the estimate of the discounted future cash flows generated from the asset's continued use, including those resulting
from its ultimate disposal. For the purposes of assessing value in use, assets are grouped at the lowest levels for which there are
separately identifiable cash flows.
The assets' residual values and useful lives are reviewed, and adjusted if appropriate, at each balance sheet date.
Investment property
(a) Initial recognition
Property that is held for long*term rental yields or for capital appreciation or both, and that is not occupied by the Group, is
classified as investment property.
Investment property comprises freehold land, freehold buildings, land held under operating leases and buildings held under finance
leases. When the Group begins to redevelop an existing investment property for continued future use as an investment property, the property
remains an investment property and is accounted for as such.
Property that is being constructed or developed for future use as investment property, but which has not previously been classified as
such, is classified as property under the course of development. This is recognised initially at cost and subsequently carried at cost less
any impairment. Interest is capitalised (before tax relief) on the basis of the average rate of interest paid on the relevant debt
outstanding until the date of practical completion. On completion the property is transferred to investment property and any difference
between the fair value of the property at that date and its previous carrying amount shall be recognised in the income statement.
Land held under operating leases is classified and accounted for as investment property when the rest of the definition of investment
property is met. In such cases, the operating lease is accounted for as if it were a finance lease.
Investment property is measured initially at its cost, including related transaction costs.
(b) Fair value
After initial recognition, investment property is carried at fair value. Fair value is based on active market prices, adjusted, if
necessary, for any difference in the nature, location or condition of the specified asset. If this information is not available, the Group
uses alternate valuation methods such as recent prices on less active markets or discounted cash flow projections. These valuations are
performed in accordance with the guidance issued by the Royal Institution of Chartered Surveyors. These valuations are reviewed at each
financial reporting period end by independent external valuers who hold recognised and relevant professional qualifications and have recent
experience in the location and category of the investment property being valued. Investment property that is being redeveloped for
continuing use as investment property, or for which the market has become less active, continues to be measured at fair value.
The fair value of investment property reflects, among other things, rental income from current leases and assumptions about rental
income from future leases in the light of current market conditions.
The fair value also reflects, on a similar basis, any cash outflows that could be expected in respect of the property.
Some of those outflows are recognised as a liability, including finance lease liabilities in respect of land classified as investment
property; others, including contingent rent payments, are not recognised in the financial statements.
(c) Subsequent expenditure
Subsequent expenditure is charged to the asset's carrying amount only when it is probable that future economic benefit associated with
the item will flow to the Group and the cost of the item can be measured reliably. All repairs and maintenance costs are charged to the
income statement during the financial period in which they are incurred. Gross borrowing costs associated with direct expenditure on
properties under development or undergoing major refurbishment are capitalised. With specific developments, the amount capitalised is the
gross interest incurred on those borrowings less any investment income arising on their temporary investment. Interest is capitalised as
from the commencement of the development work until the date of practical completion. The capitalisation of finance costs is suspended if
there are prolonged periods when development activity is interrupted. Interest is also capitalised on the purchase cost of a site or
property acquired specifically for redevelopment in the short term but only where activities necessary to prepare the asset for redevelopment are in progress.
(d) Changes and transfers
Changes in fair values are recorded in the income statement for investment properties.
If an investment property becomes owner*occupied, it is reclassified as property, plant and equipment, and its fair value at the date of
reclassification becomes its cost for accounting purposes. Property that is being constructed or developed for future use as investment
property is classified as properties under the course of development and stated at cost until construction or development is complete, at
which time it is reclassified and subsequently accounted for as investment property.
When the Group begins to redevelop an existing investment property with a view to sale, the property is transferred to trading
properties and held as a current asset. The property is re*measured to fair value as at the date of the transfer with any gain or loss being
taken to profit or loss. The re*measured amount becomes the deemed cost at which the property is then carried in trading properties.
Cash and cash equivalents
Cash and cash equivalents comprises cash balances, deposits held at call with banks and other short*term highly liquid investments with
original maturities of three months or less. Cash and cash equivalents are categorised as loans and receivables. Bank overdrafts that are
repayable on demand and form an integral part of the Group's cash management are included as a component of cash and cash equivalents for
the purpose of the statement of cash flows. Bank overdrafts are disclosed in current and non*current liabilities.
Employee benefits
The Group accounts for pensions under IAS 19 'Employee Benefits'. In respect of defined benefit pension schemes, obligations are
measured at discounted present value while scheme assets are measured at their fair value.
The operating and financing costs of such plans are recognised separately in the income statement. Service costs are spread
systematically over the working lives of the employees concerned with the charge for the period included in operating costs in the income
statement.
Financing costs are recognised in the periods in which they arise and are included in interest expense. Actuarial gains and losses
arising from either experience differing from previous actuarial assumptions or changes to those assumptions are recognised immediately in
the statement of recognised income and expense.
Contributions to defined contribution schemes are expensed as incurred.
Income taxes
The charge for current taxation is based on the results for the year as adjusted for items which are non*assessable or disallowed. It is
calculated using rates that have been enacted or substantively enacted by the balance sheet date. Tax payable upon realisation of fair value
gains recognised in prior periods is recorded as a current tax charge with a release of the associated deferred tax.
Deferred tax is provided using the balance sheet liability method in respect of temporary differences between the carrying amount of
assets and liabilities in the financial statements and the corresponding tax bases used in computation of taxable profit with the exception
of deferred tax on fair value gains where the tax basis used is the accounts historic cost. Provision is made for temporary differences
between the carrying value of assets and liabilities in the consolidated financial statements and the values used for tax purposes.
Temporary differences are not provided for when they arise from initial recognition of assets and liabilities that do not affect accounting
or taxable profit.
When distributions are controlled by the Group, and it is probable the temporary difference will not reverse in the foreseeable future,
deferred tax which would arise on the distribution of profits realised in subsidiaries, associates and joint ventures is provided in the
same period as the liability to pay the distribution is recognised in the financial statements.
Deferred tax is determined using tax rates that have been enacted or substantially enacted by the balance sheet date and are expected to
apply when the related deferred tax asset is realised or the deferred tax liability is settled. It is recognised in the income statement
except when it relates to items credited or charged directly to equity, in which case the deferred tax is also dealt with in equity.
Deferred tax assets are recognised to the extent that it is probable that future taxable profit will be available against which the
temporary differences can be utilised.
Deferred tax assets and liabilities are offset only when they relate to taxes levied by the same authority, with a legal right to set
off and when the Group intends to settle them on a net basis.
Provisions
Provisions are recognised when the Group has a present legal or constructive obligation as a result of past events, it is more likely
than not that an outflow of resources will be required to settle the obligation, and the amount has been reliably estimated.
Where the Group, as lessee, is contractually required to restore a leased property to an agreed condition, prior to release by a lessor,
provision is made for such dilapidation costs as they are identified.
(a) Onerous contracts
Provision is made in respect of costs incurred on vacant leasehold properties or for leasehold properties sublet at a level which
renders the properties loss*making over the length of the lease, being the net cash outflow committed to be incurred over the lives of the
leases. Any increase or decrease in the provision is taken to the income statement each financial period. The provision is assessed on a
property by property basis taking account of individual cash flows. Cash flows are discounted using the risk free rate.
(b) Share*based payments
The cost of granting share options and other share based remuneration to employees and directors is recognised through the income
statement with reference to the fair value at the date of the grant. The Group has used the Black*Scholes option valuation model and a
stochastic model to establish the relevant costs. The resulting values are amortised through the income statement over the vesting period of
the options and other grants. The charge is reversed if it appears probable that applicable performance criteria will not be met.
Own shares held in connection with employee share plans or other share based payment arrangements are treated as treasury shares and
deducted from equity. No profit or loss is recognised in the income statement on their sale, re*issue or cancellation.
Revenue recognition
Revenue is measured at the fair value of the consideration received or receivable and is stated net of sales taxes and value added
taxes. Revenue includes 'Rental and similar income', 'Turnover from property trading activities', 'Service charge and similar income' and
'Turnover from asset management activities'. Revenue is recognised as follows:
(a) Rental and similar income
Rental income from operating lease income is recognised on a straight*line basis over the lease term.
When the Group provides incentives to its customers, the cost of incentives are recognised over the lease term, on a straight*line
basis, as a reduction of rental income.
(b) Service charge and similar income
Service and management charge income is recognised on a gross basis in the accounting period in which the services are rendered. Where
the Group is acting as an agent, the commission rather than gross income is recorded as revenue.
(c) Income from investments
Dividend income from investments is recognised when the shareholders' rights to receive payment have been established. Distribution
income from funds is recognised on an accruals basis.
(d) Income from property disposals
Profits or losses arising from the sale of trading and investment properties are included in the income statement of the Group where an
exchange of contracts has taken place under which any minor outstanding conditions not affecting the transfer of risks and rewards are
entirely within the control of the Group. Profits or losses arising from the sale of trading and investment properties are calculated by
reference to their carrying value and are included in operating profit.
(e) Income from asset management activities
Management fees earned are calculated on an accruals basis. Asset management income is recognised in the accounting period in which the
services are rendered.
Performance fees are recognised, in line with the asset management contracts, at the end of the performance period to which they relate,
based on the outperformance of relevant benchmarks. The performance period is normally three years. Where performance falls short of these
benchmarks, fees are repayable, up to the amount received for the previous two years. Where there is a reasonable likelihood that part of a
performance fee will be repaid the estimated repayment will not be recognised until the outcome can be reliably estimated. This policy has
been clarified as a result of the expected clawback of performance fees.
(f) Other interest income
Other interest income is accrued on a time basis, by reference to the principal outstanding and the effective interest rate.
Leases
(a) A Group company is the lessee
(i) Operating lease * leases in which substantially all risks and rewards of ownership are retained by another party, the lessor, are
classified as operating leases. Payments, including prepayments, made under operating leases (net of any incentives received from the
lessor) are charged to the income statement on a straight*line basis over the period of the lease.
(ii) Finance lease * leases of assets where the Group has substantially all the risks and rewards of ownership are classified as
finance leases. Finance leases are capitalised at the lease commencement date at the lower of the fair value of the leased property and the
present value of the minimum lease payments. Each lease payment is allocated between the liability and finance charges so as to achieve a
constant rate on the finance balance outstanding.
The corresponding rental obligations, net of finance charges, are included in current and non*current borrowings. The interest element
of the finance cost is charged to the income statement over the lease period so as to produce a constant periodic rate of interest on the
remaining balance of the liability for each period. The investment properties acquired under finance leases are carried at the fair value.
(b) A Group company is the lessor
(i) Operating lease * properties leased out under operating leases are included in investment property in the balance sheet.
(ii) Finance lease * when assets are leased out under a finance lease, the present value of the lease payments is recognised as a
receivable. The difference between the gross receivable and the present value of the receivable accrues as finance income. Lease income is
recognised over the term of the lease using the net investment method before tax, which reflects a constant periodic rate of return.
Financial instruments and hedging activities
Derivatives
The Group uses derivatives to help manage its interest rate risk. In accordance with its treasury policy, the Group does not hold or
issue derivatives for trading purposes.
Derivatives are recognised at fair value. The method of recognising the resulting gain or loss depends on whether the derivative is
designated as a hedging instrument, and if so, the nature of the hedge relationship.
Hedge accounting
The Group's derivative financial instruments do not qualify for hedge accounting and changes in the fair value of derivative financial
instruments are recognised in the income statement as they arise.
Financial assets
The Group classifies its financial assets in the following categories: financial assets at fair value through the income statement,
loans and receivables, held*to*maturity investments, and available*for*sale financial assets. The classification depends on the purpose for
which the investments were acquired. Management determines the classification of its investments at initial recognition and reviews this
designation at each reporting date.
Purchases and sales of investments are recognised on the trade date; the date on which the Group commits to purchase or sell the asset.
Investments are initially recognised at fair value plus transaction costs for all financial assets not carried at fair value through profit
or loss. Investments are derecognised when the rights to receive cash flows from the investments have expired or have been transferred and
the Group has transferred substantially all risks and rewards of ownership. Available*for*sale financial assets and financial assets at
fair value through the income statement are subsequently carried at fair value.
Realised and unrealised gains and losses arising from changes in the fair value of the 'financial assets at fair value through the
income statement' category are included in the income statement in the period in which they arise.
The fair values of listed investments are based on current bid prices. If the market for a financial asset is not active (and for
unlisted securities), the Group establishes fair value by using valuation techniques. These include the use of recent arm's length
transactions, reference to other instruments that are substantially the same, discounted cash flow analysis, and option pricing models
refined to reflect the issuer's specific circumstances. For unlisted investments, fair value is based on an average spread of price/earnings
ratios from comparable companies, discounted for non-marketability. Changing the assumptions to other reasonably possible alternative
assumptions would not change the fair value significantly. For investments in funds, fair value is measured as the unit price of the holding
at the balance sheet date.
(a) Financial assets at fair value through the income statement
This category has two sub*categories: financial assets held for trading, and those designated at fair value through the income statement
at inception. A financial asset is classified in this category if acquired principally for the purpose of selling in the short term or if so
designated by management. Derivatives are also classified as held for trading unless they are designated as hedges. Assets in this category
are classified as current assets if they are either held for trading or are expected to be realised within 12 months of the balance sheet
date.
(b) Loans and receivables
Loans and receivables are non*derivative financial assets with fixed or determinable payments that are not quoted in an active market.
They arise when the Group provides money, goods or services directly to a debtor with no intention of trading the receivable. They are
included in current assets, except for maturities greater than 12 months after the balance sheet date. These are classified as non*current
assets. Loans and receivables are included in trade and other receivables in the balance sheet. Investments in subsidiary undertakings are
carried in the company's balance sheet at cost less any provision for impairment and are categorised as loans and receivables.
The Group assesses at each balance sheet date whether there is objective evidence that a financial asset or a group of financial assets
is impaired.
Trade and other receivables
Trade receivables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest
method, less provision for impairment. A provision for impairment in trade receivables is established when there is objective evidence that
the Group will not be able to collect all amounts due according to the original terms of receivables. The amount of the provision is the
difference between the asset's carrying amount and the present value of estimated future cash flows, discounted at the effective interest
rate. The changes to the provision are recognised in the income statement.
Borrowings
Borrowings are initially recognised at the fair value of consideration received, net of transaction costs incurred. Borrowings are
subsequently stated at amortised cost; any difference between the proceeds (net of transaction costs) and the redemption value is recognised
in the income statement over the period of the borrowings using the effective interest method.
Transaction costs are capitalised on the balance sheet and are amortised over the life of the associated borrowing instrument through
the effective rate of interest.
Borrowings are classified as current liabilities unless the Group has an unconditional right to defer settlement of the liability for at
least 12 months after the balance sheet date.
Share capital
Ordinary shares are classified as equity.
Incremental costs directly attributable to the issue of new shares or options are shown in equity as a deduction, net of tax, from the
proceeds. Incremental costs directly attributable to the issue of new shares or options, or for the acquisition of a business, are included
in the cost of acquisition as part of the purchase consideration.
Where any Group company purchases the Company's equity share capital (treasury shares), the consideration paid, including any directly
attributable incremental costs (net of income taxes) is deducted from equity attributable to the Company's equity holders until the shares
are cancelled, reissued or disposed of. Where such shares are subsequently sold or reissued, any consideration received, net of any directly
attributable incremental transaction costs and the related income tax effects, are included in equity attributable to the Company's equity
holders.
Critical accounting policies and judgements
The preparation of the Consolidated Financial Statements requires management to make estimates and assumptions that affect the reported
amounts of revenues, expenses, assets and liabilities, and disclosure of contingencies at the date of the Consolidated Financial Statements.
If in the future such estimates and assumptions, which are based on management's best judgement at the date of the Consolidated Financial
Statements, deviate from the actual circumstances, the original estimates and assumptions will be modified, as appropriate, in the period in
which the circumstances change. The following policies are considered to be of greater complexity and / or particularly subject to the
exercise of judgement.
(a) Goodwill
As required by IAS 36, Impairment of Assets, the Group regularly monitors the carrying value of its assets, including goodwill.
Impairment reviews compare the carrying values to the present value of future cash flows that are derived from the relevant asset or
cash*generating unit. These reviews therefore depend on management estimates and judgements, in particular in relation to the forecasting of
future cash flows and the discount rate applied to the cash flows.
(b) Post*employment benefits
Application of IAS 19, Employee Benefits, requires the exercise of judgement in relation to setting the assumptions used by the
actuaries in assessing the financial position of each scheme. The Group determines the assumptions to be adopted in discussion with its
actuaries, and believe these assumptions to be in line with IAS generally accepted practice.
(c) Provisions
The Group carries balance sheet provisions in respect of onerous contracts and dilapidations amongst other exposures. Judgement is
involved in assessing the exposure in these areas and hence in setting the level of the required provisions.
(d) Estimate of fair value of investment properties
The best evidence of fair value is current prices in an active market for similar lease and other contracts. In the absence of such
information, the Group determines the amount within a range of reasonable fair value estimates. In making its judgement, the Group considers
information from a variety of sources including:
i) current prices in an active market for properties of a different nature, condition or location (or subject to different lease or
other contracts), adjusted to reflect those differences;
ii) recent prices of similar properties in less active markets, with adjustments to reflect any changes in economic conditions since
the date of the transactions that occurred at those prices; and
iii) discounted cash flow projections based on reliable estimates of future cash flows, derived from the terms of any existing lease
and other contracts, and (where possible) from external evidence such as current market rents for similar properties in the same location
and condition, and using discount rates that reflect current market assessments of the uncertainty in the amount and timing of the cash
flows.
(e) Principal assumptions for management's estimation of fair value of investment properties
If information on current or recent prices of assumptions underlying the discounted cash flow approach investment properties are not
available, the fair values of investment properties are determined using discounted cash flow valuation techniques. The Group uses
assumptions that are mainly based on market conditions existing at each balance sheet date.
The principal assumptions underlying management's estimation of fair value are those related to: the receipt of contractual rentals;
expected future market rentals; void periods; maintenance requirements; and appropriate discount rates. These valuations are regularly
compared to actual market yield data and actual transactions by the Group and those reported by the market.
The expected future market rentals are determined on the basis of current market rentals for similar properties in the same location and
condition.
(f) Investments in unlisted shares
The valuation technique is disclosed in the financial assets accounting policy note. These valuations depend on management estimates
and judgements, in particular in relation to the forecasting of future cash flows and the discount rate applied to the cash flows.
2. Segmental Reporting
Business Segments
For management purposes the Group is organised into two operating divisions, Property Investment and Asset Management:
Property Investment Asset Management Unallocated and Group Total
other activities
�m �m �m �m
Year ended 31 March 2008
Rental and similar income 28.7 - - 28.7
Property management expenses (5.8) - - (5.8)
Service charge and similar 4.3 - - 4.3
income
Service charge expense and (5.1) - - (5.1)
similar charges
Net rental and trading income 22.1 - - 22.1
Revenue from asset management
activities
Management fee income - 14.0 - 14.0
Performance fee income - 0.7 - 0.7
Performance fee provision - (1.6) - (1.6)
- 13.1 - 13.1
Asset management expenses - (12.6) - (12.6)
Administrative expenses (0.4) (1.6) - (2.0)
Operating profit / (loss) 21.7 (1.1) - 20.6
before net gain on investments
Net loss from fair value (50.7) - - (50.7)
adjustments on investment
properties
Net loss from fair value - - (25.2) (25.2)
adjustments on investments
Profit on sale of investment 8.1 - - 8.1
properties
Profit on sale of finance 0.1 - - 0.1
lease assets
Operating loss (20.8) (1.1) (25.2) (47.1)
Total assets 477.7 18.6 263.2 759.5
Total liabilities excluding (26.8) (0.2) (21.3) (48.3)
borrowings and finance leases
Borrowing, including finance (3.8) - (402.2) (406.0)
leases
Net assets / (liabilities) 447.1 18.4 (160.3) 305.2
Other segment items:
Capital expenditure 14.2 - - 14.2
Depreciation - - 0.2 0.2
Property Investment Asset Management Unallocated and Group Total
other activities
�m �m �m �m
Year ended 31 March 2007
Rental and similar income 21.6 - - 21.6
Property management expenses (3.8) - - (3.8)
Revenue from property trading 5.2 - - 5.2
activities
Cost of sales of property (4.2) - - (4.2)
trading activities
Service charge and similar 4.2 - - 4.2
income
Service charge expense and (4.7) - - (4.7)
similar charges
Net rental and trading income 18.3 - - 18.3
Revenue from asset management
activities
Management fee income - 13.9 - 13.9
Performance fee income - 8.5 - 8.5
- 22.4 - 22.4
Asset management expenses - (12.2) - (12.2)
Administrative expenses (1.9) (1.8) - (3.7)
Operating profit before net 16.4 8.4 - 24.8
gain on investments
Net gain from fair value 11.2 - - 11.2
adjustments on investment
properties
Net gain from fair value - - 14.1 14.1
adjustments on investments
Profit on sale of investment 1.8 - - 1.8
properties
Profit on sale of investments - - 1.0 1.0
Operating profit 29.4 8.4 15.1 52.9
Total assets 469.1 20.6 337.0 826.7
Total liabilities excluding (29.8) (1.6) (47.6) (79.0)
borrowings and finance leases
Borrowing, including finance (1.5) - (311.0) (312.5)
leases
Net assets / (liabilities) 437.8 19.0 (21.6) 435.2
Other segment items:
Capital expenditure 8.0 - - 8.0
Depreciation - - 0.2 0.2
All turnover and operating profit has arisen from continuing operations.
(a) Rents receivable includes �0.7million (2007: �0.4million charge) which represents rent allocated to rent free periods.
(b) Service charge and similar income includes monies received from tenants in respect of service charge costs the tenants bear on
their properties. Service charge costs not recovered ("void costs") are included within service charge expense and similar charges of
�0.8million (2007: �0.5million).
The parent company is a holding company and does not operate in any segments.
2008 2007
�m �m
Operating profit is stated after charging:
Depreciation - owned assets 0.2 0.2
Operating lease charges - properties 0.6 0.6
During the year the following amounts were charged to the income statement in respect of auditors' remuneration:
2008 2007
�m �m
Remuneration to the principal auditor in respect of audit fees:
Statutory audit of the company and consolidated accounts 0.1 0.1
Remuneration to the principal auditor in respect of other services:
Statutory audit of subsidiary accounts 0.2 0.4
Audit related services - 0.1
Non*audit services: Taxation 0.3 0.4
0.6 1.0
In addition �0.1million was charged by the Auditors for audit services to the joint ventures (2007: �0.1million) and �0.1million for tax
work (2007: �0.1million).
3. Employees
2008 2007
�m �m
Staff costs
Wages and salaries 11.4 10.4
Social security costs 1.1 1.1
Other pension costs 1.0 0.8
13.5 12.3
2008 2007
Number Number
The average number of persons employed during the year was:
Management and administrative 172 145
Repairs and service 46 53
218 198
The parent company had no employees during the year (2007: Nil).
retirement benefit obligations
The Group operates and contributes to pension schemes for certain Directors and employees and makes some discretionary allowances. The
costs charged to the income statement for the year to 31 March 2008 in respect of these amounted to �1.0million (2007: �0.8million). Pension
premiums paid in advance were �0.1million (2007: �0.2million).
The Group operates a funded defined benefit scheme in the UK, The Warner Estate Group Retirement Benefits Scheme. The costs charged to
the income statement for the year to 31 March 2008 in respect of these amounted to �0.1million (2007: �0.1million). A full valuation was
carried out at 1 April 2005. The values at 31 March 2008 were updates of the 1 April 2005 valuation carried out by a qualified independent
actuary.
It has been agreed with the Trustees that the Group contributes 26.8% of pensionable salary plus �0.1million per annum.
The discount rate used to calculate the funding target is equal to the yield on fixed interest gilts of appropriate term at the
valuation date plus 2% per annum for active and deferred members over the period to retirement. The inflation assumption is derived from the
difference between the yield on fixed interest gilts and the yield on indexed*linked gilts at the valuation date.
Warner Estate Holdings PLC employs a building block approach in determining the long term rate of return on pension plan assets.
Historical markets are studied and assets with higher volatility are assumed to generate higher returns consistent with widely accepted
capital market principles. The assumed long*term rate of return on each asset class is set out within this note. The overall expected rate
of return on assets is then derived by aggregating the expected return for each asset class over the actual asset allocation for the Scheme
at the 31 March 2008.
The following assumptions were made by the Company:
2008 2007
% per annum % per annum
Discount rate 6.9 5.4
Rate of increase in pensionable salaries 4.2 3.7
Rate of increases to pensions in payment 3.6 3.2
Price inflation 3.7 3.2
Mortality assumptions are based on standard mortality tables which allow for future mortality improvements. The assumptions are that a
member currently aged 60 will live on average for a further 26 years if they are male and for a further 29 years if they are female. For a
member who retires in future at age 60 the assumptions are that they will live on average for a further 27 years after retirement if they
are male and for a further 30 years after retirement if they are female.
The market value of the assets of the Scheme together with the expected rates of return at the beginning and end of the year were as
follows:
Long*term rate of Value at 31 March Long*term rate of Value at
return expected at 2008 return expected at 31 March
31 March 2008 31 March 2007 2007
% �m % �m
Equities 7.8 1.5 8.0 1.4
Fixed interest bonds 6.9 3.8 5.4 4.2
Cash 5.9 0.2 5.5 0.2
Total 7.5 5.5 7.5 5.8
None of the scheme assets are property related.
Reconciliation of funded status to balance sheet
Value at Value at
31 March 31 March
2008 2007
�m �m
Fair value of Scheme assets 5.5 5.8
Present value of non*insured defined benefit of obligations (2.0) (2.2)
Liability in respect of insured pensioners (3.6) (4.0)
Liability recognised on the balance sheet (0.1) (0.4)
Related deferred tax asset - 0.1
Net pension liability (0.1) (0.3)
Changes to the present value of the defined benefit obligation
2008 2007
�m �m
Opening defined benefit obligation 6.2 6.3
Current service cost 0.1 -
Interest cost 0.3 0.3
Actuarial profits on Scheme liabilities* (0.7) (0.1)
Net benefits paid out (0.3) (0.3)
Closing defined benefit obligation 5.6 6.2
*Includes changes to the actuarial assumptions.
Changes to the fair value of Scheme assets
2008 2007
�m �m
Opening fair value of Scheme assets 5.8 5.8
Expected return on assets 0.4 0.3
Actuarial losses on Scheme assets (0.5) (0.1)
Contributions by the employer 0.1 0.1
Contributions by plan participants - -
Net benefits paid out (0.3) (0.3)
Closing fair value of Scheme assets 5.5 5.8
Actual return on Scheme assets
2008 2007
�m �m
Expected return on Scheme assets 0.3 0.3
Actuarial losses on Scheme assets (0.5) (0.1)
Actual return on Scheme assets (0.2) 0.2
Analysis of income statement charge
2008 2007
�m �m
Current service cost 0.1 *
Interest cost 0.3 0.3
Expected return on plan assets (0.3) (0.3)
Expense recognised in income statement 0.1 *
Analysis of amounts recognised in statement of recognised income and expense
2008 2007
�m �m
Total actuarial gains 0.2 *
Related deferred tax (0.1) *
Total loss in statement of recognised income and expense 0.1 *
Cumulative amount of losses recognised in statement of recognised (0.1) (0.2)
income and expense
History of asset values, defined benefit obligation, surplus / (deficit) in Scheme and experience gains and losses
2008 2007 2006 2005 2004
�m �m �m �m �m
Fair value of Scheme assets 5.5 5.8 5.8 5.1 4.9
Defined benefit obligation (5.6) (6.2) (6.3) (5.4) (5.4)
Deficit in Scheme (0.1) (0.4) (0.5) (0.3) (0.5)
Experience (losses) /gains on Scheme assets (0.5) (0.1) 0.7 0.1 0.1
Experience gains on Scheme liabilities 0.1 0.1 0.1 - -
The estimated amounts of contributions expected to be paid to the Scheme during the year to March 2009 are �0.1million.
4. Directors' remuneration
A summary of Directors' remuneration, including disclosures required by the Companies Act 1985 and those specified by the Financial
Services Authority, is contained in the Report and Accounts which will be published in due course.
5. Profit on sale of investment properties
2008 2007
�m �m
Surplus over book value and fair value gains 8.1 1.8
6. Profit on sale of investments
2008 2007
�m �m
Surplus over book value:
Listed investments - 1.0
7. Finance income
2008 2007
�m �m
Income from investments
Dividends from listed investments - 0.1
Dividend from unlisted investment - 0.1
Distributions from funds (see note 17) 6.1 6.0
6.1 6.2
Interest receivable and similar income:
From joint ventures 0.6 1.5
Other interest 0.7 0.5
Other finance income
Expected return on pension scheme assets 0.4 0.3
Interest on pension scheme liabilities (0.3) (0.3)
0.1 -
7.5 8.2
Dividends from listed investments, unlisted investments and distributions from funds represent income from financial assets at fair
value through the income statement.
Other interest represents income from financial assets categorised as loans and receivables.
8. Finance expense
2008 2007
�m �m
Interest payable on loans and overdrafts 21.3 14.1
Charges in respect of cost of raising finance 0.8 8.6
22.1 22.7
Less: Interest capitalised (1.2) (1.3)
20.9 21.4
Interest payable under finance leases 0.3 0.1
21.2 21.5
Interest is capitalised at an average interest rate of 7.68% which is equal to the average cost of borrowing on the development work at
Folkestone which was completed in November 2007. Interest payable on loans and overdrafts and charges in respect of raising finance
represent expenses on financial liabilities at amortised cost.
9. taxation
2008 2007
�m �m
Taxation on profit on ordinary activities
UK corporation tax:
Current at 30 % (2006: 30%) (2.1) 8.1
Over provision in respect of prior year's tax charge (0.8) (2.8)
(2.9) 5.3
Deferred taxation (7.1) (17.8)
REIT conversion charge - 10.9
(10.0) (1.6)
Reconciliation of taxation charge 2008 2007
�m �m
(Loss) / profit on ordinary activities before taxation (123.5) 67.8
Tax @ 30% (37.1) 20.3
Effect of REIT exemption / conversion
Net operating profits (4.4) -
Realised profit on disposal of investment properties (2.4) -
Fair value losses on investment properties 15.2 -
Release of deferred tax on conversion - (18.3)
Conversion charge - 10.9
Trading properties appropriated to investment - 1.8
properties
8.4 (5.6)
Share of joint ventures' post tax losses / (profits) 18.2 (8.1)
Net tax on assets sold during the year - (1.5)
Net capital allowances on asset disposals - (1.9)
Disallowable expenses 0.2 0.8
Share Scheme timing difference - (0.3)
Net tax on fair value gains of assets - (2.5)
Overprovision in respect of prior years (0.8) (2.8)
Effect on deferred tax following change in corporation tax 1.1 -
rate
(10.0) (1.6)
10. Profit of Warner Estate Holdings PLC
The Company has taken advantage of the exemption provided by Section 230 of the Companies Act 1985 from presenting its own income
statement. Profit attributable to members includes �199.0million (2007: �3.6million restated) which has been dealt with in the accounts of
the Company.
11. Dividends
Group and Company 2008 2007
�m �m
On Ordinary 5p shares
Final 11p at 31 March 2007 paid 21 September 2007 6.2 5.3
(Final at 31 March 2006: 10.0p)
Interim 11.25p at 30 September 2007 paid 22 February 2008 6.3 5.4
(Interim at 30 September 2006: 10.0p)
12.5 10.7
A final dividend of 11.25p per share amounting to a total of �6.2million is proposed by the Board of which the PID element is 6.25p. The
dividend proposed is not accounted for until it has been approved at the Annual General Meeting. The amount will be accounted for as an
appropriation of revenue reserves in the year ending 31 March 2009.
12. Earnings per share
Losses per share of 203.61p (2007: 129.26p earnings) are calculated on the losses for the year of �113.5million (2007: �69.4million
profit) and the weighted average of 55,759,748 (2007: 53,709,342) shares in issue throughout the year.
Diluted losses per share of 200.99p (2007: 127.69p earnings) are calculated on the profit for the year as above divided by the weighted
average number of shares in issue, being 56,485,386 (2007: 54,369,516) after the dilutive impact of share options granted.
A reconciliation of the weighted average number of shares used to calculate earnings per share and to that used to calculate diluted
earnings per share is shown below:
2008 2007
Earnings per share: weighted average number of shares 55,759,748 53,709,342
Weighted average ordinary shares to be issued under 725,638 660,174
employee incentive arrangements
Diluted earnings per share: weighted average number of 56,485,386 54,369,516
shares
13. Goodwill
�m
Group
Cost
At 31 March 2007 11.3
Additions -
At 31 March 2008 11.3
Impairments -
At 31 March 2007 and 31 March 2008 -
Net book value at 31 March 2008 11.3
Net book value at 31 March 2007 11.3
Goodwill is not amortised but is subject to an annual impairment test. Goodwill of �11.2million is allocated to the cash generating unit
("CGU") defined as the fund management business owned by Industrial Funds Limited. Goodwill of �0.1million is allocated to the CGU defined
as the property investment business owned by JS Real Estate Plc. The recoverable amount of each of the CGUs has been calculated based on the
value*in*use calculations. These calculations use cash flow projections based on financial projections approved by management covering a
five year period.
14. Investment properties and properties under the course of development
Freehold Leasehold Total Investment Properties Under the
with over Properties Course of
50 years Development
unexpired
�m �m �m �m
Group
At 31 March 2007 397.2 40.6 437.8 19.7
Additions 25.0 75.2 100.2 -
Capital expenditure 4.9 0.2 5.1 9.1
Transfers 28.8 - 28.8 (28.8)
Disposals (63.3) - (63.3) -
Exchange differences 0.7 - 0.7 -
Net losses from fair value (33.9) (16.8) (50.7) -
adjustments on investment
property
At 31 March 2008 359.4 99.2 458.6 -
The properties under the course of development relate to the Group's investment in a shopping centre development at Folkestone. This
development was completed in November 2007 and the property transferred to investment properties.
The Group's investment portfolio was valued externally principally by Cushman & Wakefield Healey & Baker on an open market basis in
accordance with the recommended guidelines of the Royal Institution of Chartered Surveyors as at 31 March 2008.
Investment properties were valued as follows:
�m
Cushman & Wakefield Healey & Baker 369.4
CB Richard Ellis 84.2
DTZ Debenham Tie Leung 4.7
458.3
A reconciliation of investment property valuations to the balance sheet carrying value of property is shown below:
2008 2007
�m �m
Investment property at market value as determined by external 458.3 441.6
valuers and Directors' valuation
Add minimum payment under head leases separately included as a 3.7 1.5
creditor in the balance sheet
Less accrued lease incentives separately accrued as a debtor in (0.7) -
the balance sheet
Less properties treated as finance lease assets (2.7) (5.3)
Balance sheet carrying value of investment property 458.6 437.8
Included within investment properties is interest capitalised of �3.5million at 31 March 2008 (2007: �2.3million).
All repairs and maintenance costs are charged to the income statement during the financial period in which they are incurred. Therefore,
no costs in respect of repairs and maintenance are included within the above figures (2007: �Nil)
On an historical cost basis the investment properties which have been included above at valuation would have been shown at cost as
�455.5million (2007: �399.7million).
Investment properties valued at �453.6million are used as security for Group loans.
15. Plant And Equipment
�m
Group
Cost
At 31 March 2007 1.4
Additions 0.1
Disposals -
At 31 March 2008 1.5
Depreciation
At 31 March 2007 0.8
Charge for year 0.2
Disposals -
At 31 March 2008 1.0
Net book value at 31 March 2008 0.5
Net book value at 31 March 2007 0.6
Plant and equipment include plant, machinery, fixtures, fittings, motor vehicles and equipment.
16. Investments in joint ventures
Group �m
Share of joint ventures
At 31 March 2007 151.6
Share of post-tax losses for the year (60.8)
Net equity movements 14.6
Net loan movements (15.4)
At 31 March 2008 90.0
2008 2007
�m �m
Unlisted shares at cost 87.7 72.8
Group's share of post acquisition retained (losses) / profits and (1.3) 59.8
reserves
86.4 132.6
Amounts owed by joint ventures 3.6 19.0
90.0 151.6
Included in share of joint ventures' gross assets
and liabilities are:
Agora Shopping Radial Distribution Agora Greater Others Total
Centres Limited Max London
Limited Offices
Limited
(a) (b) (d)
(c)
(e)
�m �m �m �m �m �m
Year to 31 March 2008
Group share of results
Revenue 8.9 8.6 11.7 3.3 - 32.5
Operating profit before net 5.4 8.1 7.9 2.4 0.5 24.3
gains on investments
Net loss from fair value (13.1) (22.0) (26.3) (1.9) - (63.3)
adjustments on investment
properties
Operating (loss) / profit (7.7) (13.9) (18.4) 0.5 0.5 (39.0)
Net finance expense (4.5) (7.0) (8.1) (2.4) - (22.0)
Change in fair value of (2.3) (1.0) (2.9) (1.2) - (7.4)
derivative financial
instruments
(Loss) / profit before income (14.5) (21.9) (29.4) (3.1) 0.5 (68.4)
tax
Taxation - current (0.5) 0.1 0.3 - (0.1) (0.2)
Taxation - deferred 1.0 0.3 5.8 0.7 - 7.8
(Loss) / profit for the year (14.0) (21.5) (23.3) (2.4) 0.4 (60.8)
Amounts receivable by Group
Asset management fees 0.4 0.4 1.0 0.4 - 2.2
Performance fees - - - - - -
Interest receivable - - - 0.6 - 0.6
Group share of
Non*current assets
Investment properties 124.9 123.5 153.1 48.1 - 449.6
Finance lease assets - 3.2 - - - 3.2
Derivative financial assets - 0.2 3.6 - - 3.8
Deferred income tax assets 0.6 - - 0.4 - 1.0
Other non*current assets 1.3 - - - - 1.3
126.8 126.9 156.7 48.5 - 458.9
Current assets
Finance lease assets - 0.3 - - - 0.3
Other current assets 1.9 3.8 4.2 1.8 0.3 12.0
1.9 4.1 4.2 1.8 0.3 12.3
Total assets 128.7 131.0 160.9 50.3 0.3 471.2
Non*current liabilities
Derivative financial (1.2) - - (0.5) - (1.7)
liabilities
Deferred income tax - (0.1) (1.1) - - (1.2)
liabilities
Borrowings, including finance (86.0) (107.9) (132.1) (39.5) - (365.5)
leases
Other non*current liabilities (0.7) (0.9) - - - (1.6)
(87.9) (108.9) (133.2) (40.0) - (370.0)
Current liabilities
Borrowings, including finance - - - - - -
leases
Other current liabilities (3.4) (2.8) (6.3) (2.0) (0.3) (14.8)
(3.4) (2.8) (6.3) (2.0) (0.3) (14.8)
Total liabilities (91.3) (111.7) (139.5) (42.0) (0.3) (384.8)
Share of net assets 37.4 19.3 21.4 8.3 - 86.4
Included in share of joint ventures' gross assets
and liabilities are:
Agora Shopping Radial Distribution Agora Greater Others Total
Centres Limited Max London
Limited Offices
Limited
(a) (b) (d)
(c)
(e)
�m �m �m �m �m �m
Year to 31 March 2007
Group share of results
Revenue 8.5 7.0 11.3 1.5 - 28.3
Operating profit before net 3.6 6.3 5.3 1.2 - 16.4
gains on investments
Net gain from fair value 3.6 7.2 6.6 0.4 - 17.8
adjustments on investment
properties
Profit on sale of investment - 0.4 - - - 0.4
properties
Operating profit 7.2 13.9 11.9 1.6 - 34.6
Net finance expense (5.0) (6.4) (7.0) (1.2) 0.1 (19.5)
Change in fair value of - 1.5 6.5 0.7 - 8.7
derivative financial
instruments
Profit before income tax 2.2 9.0 11.4 1.1 0.1 23.8
Taxation - current 0.6 - - - (0.1) 0.5
Taxation - deferred 7.7 3.0 (4.7) (0.3) - 5.7
Profit after income tax 10.5 12.0 6.7 0.8 - 30.0
REIT conversion charge (1.3) (1.5) - - - (2.8)
Profit for the year 9.2 10.5 6.7 0.8 - 27.2
Amounts receivable by Group
Asset management fees 0.7 0.8 1.0 - - 2.5
Performance fees 3.0 * 3.7 - - 6.7
Interest receivable 0.5 0.7 - 0.3 - 1.5
Group share of
Non*current assets
Investment properties 132.2 143.8 179.0 49.5 - 504.5
Finance lease assets - 3.4 - - - 3.4
Derivative financial assets 1.1 1.2 6.5 0.7 - 9.5
Other non*current assets 0.4 - - - - 0.4
133.7 148.4 185.5 50.2 - 517.8
Current assets
Finance lease assets - 0.2 - - - 0.2
Other current assets 5.2 7.3 4.9 1.2 3.1 21.7
5.2 7.5 4.9 1.2 3.1 21.9
Total assets 138.9 155.9 190.4 51.4 3.1 539.7
Non*current liabilities
Deferred income tax (0.4) (0.4) (6.9) (0.3) - (8.0)
liabilities
Borrowings, including finance (4.5) (110.0) (131.9) (39.4) - (285.8)
leases
Other non*current liabilities (1.1) (1.3) - - - (2.4)
(6.0) (111.7) (138.8) (39.7) - (296.2)
Current liabilities
Borrowings, including finance (72.9) - - - - (72.9)
leases
Other current liabilities (6.1) (3.6) (24.5) (1.5) (2.3) (38.0)
(79.0) (3.6) (24.5) (1.5) (2.3) (110.9)
Total liabilities (85.0) (115.3) (163.3) (41.2) (2.3) (407.1)
Share of net assets 53.9 40.6 27.1 10.2 0.8 132.6
* Agora Shopping Centres was set up on 5 March 2003 and subsequently acquired the Pyramids, Birkenhead on 25 June 2003 and The
Grange, Birkenhead on 30 September 2004. On 7 March 2006, The Pyramids, Birkenhead and The Grange, Birkenhead were disposed of into the
Agora Max joint venture group.
* Fairway Industrial Limited was set up on 29 August 2003 and changed its name to Radial Distribution Limited on 14 October 2004.
* Agora Max Limited was set up on 16 September 2005 and subsequently acquired The Pallasades, Birmingham on 25 October 2005. The
Pyramids and The Grange, both in Birkenhead, were acquired from Agora Shopping Centres on 7 March 2006.
* Greater London Offices Limited was set up on 28 September 2006 and subsequently acquired Old Broad Street and Central House,
London.
* Net assets relate to investments in smaller joint ventures acquired through Ashtenne.
Joint venture investment properties are valued by DTZ Debenham Tie Leung and CB Richard Ellis.
All joint ventures are incorporated in the United Kingdom.
Amounts owed by joint ventures comprise:
2008 2007
Group �m �m
Agora Shopping Centres Limited - (1.1)
Greater London Offices Limited 3.6 3.6
Agora Max Limited - 17.5
Others - (1.0)
3.6 19.0
During the year the transactions on the loan accounts between the Group and the joint ventures were as follows:
Repaid Loaned Total
�m �m �m
Agora Shopping Centres Limited 1.1 - 1.1
Agora Max Limited (17.5) - (17.5)
Others 1.0 - 1.0
(15.4) - (15.4)
17. Investments in funds
Group
�m
As at 1 April 2007 120.6
Net loss from fair value adjustments (21.7)
At 31 March 2008 98.9
Fund Information:
AIF Apia Others Total
(a) (b) (c)
�m �m �m �m
Year to 31 March 2008
Distributions receivable 2.1 4.0 - 6.1
Net assets at 31 March 2008 577.8 221.2 -
Percentage share at 31 March 2008 6.52% 27.43% -
Group share of net assets 37.7 60.7 0.5 98.9
Fund Information:
AIF Apia Others Total
(a) (b) (c)
�m �m �m �m
Year to 31 March 2007
Distributions receivable 2.9 3.1 - 6.0
Net assets at 31 March 2007 687.5 266.5 -
Percentage share at 31 March 2007 6.52% 28.07% -
Group share of net assets 44.8 74.8 1.0 120.6
* The Group invested �12million in the Ashtenne Industrial Fund in August 2005; a �23.1million investment was acquired on the
purchase of the remaining 50% of Industrial Funds Limited.
* Apia was set*up on 7 June 2005 and the Group invested an initial �44.1million. A further �10.0million was invested in December
2005, of which �0.9million was disposed of in March 2006, and �0.4million in May 2006. It is treated as an investment rather than an
associate as the Group does not have the power to exert significant control as a Trustee which is independent of the Group is responsible
for the strategic decisions of the unit trust and the Group's investment holding in the unit trust will continue to reduce over the
short*term.
* This relates to minority interest holdings in Agora Max Unit Trust, Agora Max Birkenhead Unit Trust and The Pallasades Birmingham
Unit Trust.
The units held in AIF valued at �21.6million and the units in Apia valued at �60.7million are used as security for Group loans.
18. investments in listed and unlisted shares
Group Company
Restated
2008 2007 2008 2007
�m �m �m �m
Subsidiary undertakings (a) - - 361.7 251.9
Listed investments (b) 0.5 1.1 - -
Unlisted investments 9.3 12.2 9.0 12.0
9.8 13.3 370.7 263.9
(a) Subsidiary Undertakings
Shares in subsidiary Loans to subsidiary undertakings
undertakings Company total
�m �m �m
Cost
At 31 March 2007 as previously 198.4 51.6 250.0
reported
Prior year adjustment 1.9 - 1.9
200.3 51.6 251.9
Additions 116.0 - 116.0
Disposals (6.2) - (6.2)
At 31 March 2008 310.1 51.6 361.7
(b) Listed Investments
Group Company
�m �m
Listed on the London Stock Exchange
At 31 March 2007 1.1 -
Net loss from fair value adjustments (0.6) -
At 31 March 2008 0.5 -
Group Company
�m �m
Historic cost of listed investments
At 31 March 2008 3.9 -
At 31 March 2007 3.9 -
(c) Unlisted Investments
Group Company
�m �m
At 31 March 2007 12.2 12.0
Net movements (2.9) (3.0)
At 31 March 2008 9.3 9.0
19. Trade and Other Receivables
Group Company
Restated
2008 2007 2008 2007
�m �m �m �m
Amounts falling due within one year:
Trade receivables 7.4 17.1 - -
Amounts owed by Group undertakings - - 414.8 349.5
Other debtors 13.8 6.9 0.8 0.2
Prepayments and accrued income 6.3 5.7 - 1.2
27.5 29.7 415.6 350.9
Amounts falling due after more than one year:
Lease incentive debtors 0.6 - - -
Total trade and other receivables 28.1 29.7 415.6 350.9
20. Net investment in finance leases
Group
2008 2007
Gross investment in Unearned finance Net investment in Gross investment in Unearned finance Net
investment in
finance lease income finance lease finance lease income
finance lease
�m �m �m �m �m
�m
Within one year 0.2 (0.2) - 0.3 (0.3)
-
Between two 0.8 (0.8) - 1.2 (0.9)
0.3
and five years
Later than five years 14.3 (10.5) 3.8 20.5 (15.5)
5.0
Total 15.3 (11.5) 3.8 22.0 (16.7)
5.3
The Group has leased out an investment property under a finance lease of 63 years in duration. This is accounted for as a finance lease
receivable rather than an investment property and is equal to the total of the discounted future lease payments and the discounted
unguaranteed residual value of the property. During the year the Group disposed of a building classified as a finance lease with a carrying
value of �1.5million. Net sales proceeds were �1.6million. The unguaranteed residual value of the remaining buildings comprising the
investment property is �2.4million (2007: �3.1million). The fair value of the Group's finance lease receivables approximates to the
carrying value.
21. Borrowings, Including Finance Leases
Group Company
2008 2007 2008 2007
�m �m �m �m
Amounts falling due after more than one year:
Bank overdrafts 322.0 255.0 144.1 119.6
Bank loans 24.8 30.2 - -
Finance lease obligations (see note 23) 3.7 1.5 - -
350.5 286.7 144.1 119.6
Amounts falling due within one year:
Bank overdrafts 55.0 - - -
Bank loans 0.4 25.8 - -
Finance lease obligations (see note 23) 0.1 - - -
55.5 25.8 - -
Total borrowings, including finance leases 406.0 312.5 144.1 119.6
Cash and cash equivalents (55.5) (34.3) (7.1) -
Net borrowings 350.5 278.2 137.0 119.6
Bank loans and overdrafts are secured on certain properties valued at �453.6million as detailed in note 14 and by floating charges on
unit holdings in the Apia Regional Office Fund and the Ashtenne Industrial Fund, valued at �60.7million and �21.6million respectively, as
set out in note 17.
Bank loans and overdrafts 2008 2007
�m �m
Group
Within one year or on demand 55.4 25.8
Between one and two years 0.5 0.4
Between two and five years 347.2 286.0
403.1 312.2
Future finance costs (0.9) (1.2)
402.2 311.0
Company
Within one year on demand - -
Between two and five years 144.1 119.6
144.1 119.6
Of the borrowings at 31 March 2008 �25.2million were non*recourse loans (2007: �25.6million).
As stated in note 23, the Group's operations are predominantly in the UK and therefore bank borrowings are denominated in Sterling. The
Group's average cost of debt at the year end was 5.84% (2007: 6.18%). The proportions of debt held on fixed or floating rate debt, together
with the hedging in place at 31 March 2008, are set out in the Net Debt section of the Finance Review. A comparison of the fair values to
carrying values of financial assets and liabilities is also set out in note 23.
22. Finance Lease Obligations
Group 2008 2007
�m �m
(a) Minimum lease payments under finance leases fall due:
Not later than one year 0.3 0.1
Later than one year and not later than five years 1.3 0.5
Later than five years 15.1 12.3
16.7 12.9
Future finance charges on finance leases (12.9) (11.4)
Present value of finance lease liabilities 3.8 1.5
(b) Present value of minimum finance lease obligations:
Not later than one year 0.1 -
Later than one year and not later than five years 0.3 0.1
Later than five years 3.4 1.4
3.8 1.5
The fair value of the Group's finance lease obligations approximate to the carrying value.
Finance lease obligations are in respect of leased investment properties.
Finance lease liabilities are effectively secured as the rights to the leased asset revert to the lessor in the event of default.
23. Financial Risk Management
Treasury policy
The Group enters into derivative transactions such as interest rate swaps and caps in order to manage the financial risks arising from
the Group's activities. The main financial risks arising from the Group's financing structure are liquidity risk and interest rate risk. The
policies for managing each of these risks and the principal effects of these policies on the results for the year are set out below.
Liquidity risk
The Group's policy is to ensure that there are always sufficient working capital facilities available to meet the requirements of the
business. On renewal of a revolving credit facility in June 2008, the maturity profile of Group debt is that the fixed rate debt has a
maturity of more than four years and the floating rate debt will mature between two to five years. The revolving credit facilities are for
three years each, the intention being to renew these facilities and extend them for a further three years before they mature. The effect is
to minimise any refinancing risk.
Capital expenditure to be incurred by the Group is funded through the revolving credit facilities. In the joint ventures, capital
expenditure is funded through dedicated capital expenditure facilities. This policy ensures that adequate funds are always available to meet
any capital expenditure commitments as and when they fall due.
The tables below set out the maturity analysis of the Group's financial liabilities based on undiscounted contractual obligations
Group
2008 Less than 1 year 1 to 2 years 2 to 5 years Over 5 years Total
�m �m �m �m �m
Bank loans and overdrafts 55.4 0.5 347.2 - 403.1
Trade and other payables 26.0 3.3 6.6 - 35.9
Finance lease liabilities 0.3 0.3 1.0 15.1 16.7
81.7 4.1 354.8 15.1 455.7
Interest on bank loans and 20.9 20.9 21.5 - 63.3
overdrafts
Cash inflows from gross (0.7) (0.8) (1.3) - (2.8)
settled derivatives
101.9 24.2 375.0 15.1 516.2
Group
2007 Less than 1 year 1 to 2 years 2 to 5 years Over 5 years Total
�m �m �m �m �m
Bank loans and overdrafts 25.8 0.4 286.0 - 312.2
Trade and other payables 46.8 3.3 10.9 - 61.0
Finance lease liabilities 0.1 0.1 0.4 12.3 12.9
72.7 3.8 297.3 12.3 386.1
Interest on bank loans and 17.6 15.7 17.5 - 50.8
overdrafts
Cash inflows from gross (0.3) (0.6) (1.5) - (2.4)
settled derivatives
90.0 18.9 313.3 12.3 434.5
Company
2008 Less than 1 year 1 to 2 years 2 to 5 years Over 5 years Total
�m �m �m �m �m
Bank loans and overdrafts - - 144.1 - 144.1
Trade and other payables 246.2 0.2 0.4 - 246.8
246.2 0.2 144.5 - 390.9
Interest on bank loans and - - - - -
overdrafts
Cash inflows from gross - - - - -
settled derivatives
246.2 0.2 144.5 - 390.9
Company
2007 Less than 1 year 1 to 2 years 2 to 5 years Over 5 years Total
�m �m �m �m �m
Bank loans and overdrafts - - 119.6 - 119.6
Trade and other payables 277.6 - - - 277.6
277.6 - 119.6 - 397.2
Interest on bank loans and - - - - -
overdrafts
Cash inflows from gross - - - - -
settled derivatives
277.6 - 119.6 - 397.2
The contractual obligation for interest payments on the bank loans and overdrafts belong to a fellow group company, and therefore no
interest on bank loans or overdrafts is shown in the company's maturity analysis.
Interest rate risk
The Group is exposed to market price risk through interest rate movements. As demonstrated in the section on Hedging in the Finance
Review, the Group's policy is to substantially eliminate the risk arising from changes in interest rates by hedging the floating rate debt
to provide certainty as to how much the interest cost will be, such that in the long term any fluctuations in interest rates will have
little or no impact on reported profits. The Group is, however, exposed to market price risk in respect of the fair value of its fixed rate
financial instruments.
The Group's policy is to eliminate substantially the exposure to interest rate fluctuations in order to provide certainty over the
amount of interest payable both in the short*term and the long*term, given the current level of borrowings. One quarter of the Group's debt
is fixed and the remainder is floating. The floating debt is either linked to LIBOR or the Base Rate. The fixed rate debt together with
swaps and caps effective as at 31 March 2008, equate to 70% (2007:63%) of Group debt.
The Group is exposed to fair value interest rate risk on its fixed rate debt and cash flow interest rate risk on floating rate bank
loans and revolving credit facilities. The forecast cash and borrowings profile of the Group is monitored regularly to assess the mix of
fixed and floating rate debt and the Group uses interest rate derivatives where appropriate to reduce its exposure to changes in interest
rates and the economic environment.
At 31 March 2008, the Group's floating rate debt was �324.7million (2007: � 256.9million), net of cash balances available for offset as
detailed below. Of this, �220.1million (2007: �145.9million) has been hedged with derivative instruments of which �70.1million (2007:
�45.9million) is hedged by swaps and callable swaps, and a further �150.0million (2007: �100.0million) is hedged by a cap @ 6.25% until
2012.
The derivative instruments are used to hedge the variability of cash flows from debt instruments. The fair values of derivatives are
determined by discounting the future cash flows using the mid point of the relevant yields curves prevailing on the reporting dates. The
derivatives are held for hedging purposes and provide protection against the effects of the rising short term interest rates. However, it is
recognised that of the total hedging in place at 31 March 2008, �50.0million (2007: �25.0million) may be called at the Bank's discretion
within the next five years.
There is an additional callable swap in place amounting to �25.0million @ 3.84% which becomes effective in March 2009. The bank has the
right to cancel or double the swap to �50.0million in March 2012 and it is callable every three years thereafter.
The Group has elected not to designate the hedge contracts as being hedge effective for accounting purposes and therefore changes in the
fair value of the hedge contracts will be taken to the income statement.
Interest rate sensitivity
The table below shows the Group's sensitivity to movements in interest rates. The Group has considered the movements in interest rates
over the last two years and has concluded that a 0.5% increase or decrease is a reasonable benchmark.
Group Company
2008 Interest Callable Swaps Interest Rate Fixed Rate Residual Debt Total Total
Rate Caps Debt
Swaps
Net debt �20.1m �50.0m �150.0m �25.2m �104.6m �349.9m �137.0m
Average Rate 5.96% 4.25% 6.25% 5.52% 6.12% 5.84% 6.12%
�m �m �m �m �m �m �m
Fair Value (0.2) (2.0) 0.6 - - (1.6) -
Sensitivity Rise of 50bps 0.1 2.4 0.5 - - 3.0 -
Fall of 50bps (0.1) (3.3) (0.2) - - (3.6) -
Interest Rate Rise of 50bps 0.1 - 0.8 - 0.5 1.4 0.7
Fall of 50bps (0.1) - (0.8) - (0.5) (1.4) (0.7)
Group Company
2007 Interest Rate Callable Swaps Interest Rate Fixed Rate Residual Debt Total Total
Swaps Caps Debt
Net debt �20.9m �25.0m �100.0m �39.7m �111.0m �296.6m �119.6m
Average Rate 5.96% 4.34% 7.25% 5.67% 6.14% 6.18% 6.14%
�m �m �m �m �m �m �m
Fair Value (0.1) (0.3) 0.8 - - 0.4 -
Sensitivity Rise of 50bps 0.2 1.3 1.0 - - 2.5 -
Fall of 50bps (0.2) (1.9) (0.4) - - (2.5) -
Interest Rate Rise of 50bps 0.1 - 0.5 - 0.5 1.1 0.6
Fall of 50bps (0.1) - (0.5) - (0.5) (1.1) (0.6)
The total sensitivity to interest rate increases and decreases is the total impact on both the income statement and equity.
The residual debt is net of cash balances of �52.3million (2007: �14.4million) for the Group and �7.1million (2007: Nil) for the company
which can be offset under the Group's borrowing arrangements.
At 31 March 2008 the fair value of the Group's derivative instruments resulted in a �1.6million net asset (2007: �0.4million net asset).
Had the valuation rates been 0.5% higher, the fair value would have been �3.0million higher (2007:�2.5million). Had the valuation rates been
0.5% lower, the fair value would have been �3.6million lower (2007: �2.5million).
At 31 March 2008, the Group had fixed rate liabilities of �25.2million (2007: �39.7million) at a rate of 5.52%. (2007: 5.67%). At 31
March 2008 the fair value adjustment (which is not booked) of the fixed rate liabilities was a negative �0.2million (2007: �1.0million),
giving a fair value of �25.4million (2007: �38.7million).
At 31 March 2008, the residual floating rate debt amounted to �104.6million (2007: �111.0million). If short term interest rates had been
0.5% higher the annualised cost to the Group would have been �0.5million (2007: �0.5million). Had short term rates been 0.5% lower the Group
would have benefited by the same amount.
Foreign currency risk
The Group has no material foreign currency exposure as the Group's operations are predominantly in the UK and therefore virtually all
revenue and costs are denominated in Sterling.
Credit Risk
The Group has no significant concentration of credit risk as exposure is spread over a large number of counterparties.
The credit risk in liquid funds and derivative financial instruments is limited due to the counterparties being banks with high credit
ratings assigned by international credit rating agencies. As at the balance sheet date the book value of loans �350million and the fair
values of swaps and caps approximates the maximum credit risk the Group is exposed to.
The maximum amount the Group is exposed to on investments in funds, listed and unlisted investments is the carrying values in the
balance sheet. Investments in funds are with reputable counterparties. Financial information is issued by all investments on a regular basis
which is reviewed by management.
The Group is exposed to credit risk in respect of its trade receivables. Potential customers are evaluated for creditworthiness and,
where necessary, collateral is secured in the form of rent deposits. There is no concentration of credit risk within the lease portfolio to
either business sector or individual company as the Group has a well spread and diverse customer base.
At 31 March 2008, trade receivables consisting of rents and asset management fees receivable, of �7.4million (2007: �17.1million) were
past due but not impaired. These relate to customers for whom there is no recent history of default. The amounts presented in the balance
sheet are net of allowances for doubtful receivables.
The ageing analysis of these trade receivables is as follows:
Group 2008 2007
�m �m
Up to three months 6.5 15.9
Three to six months 0.9 1.2
7.4 17.1
Capital Risk Management
The current capital structure of the Group is considered appropriate and consists of a mix of equity and debt. Equity comprises issued
capital, reserves and retained earnings as disclosed in Notes 27 and 28. Debt primarily comprises long-term committed revolving credit
facilities from banks as disclosed in Note 21.
The Group manages its capital to ensure that entities in the Group will be able to continue as going concerns in order to optimise
return to shareholders, and it aims to maintain a prudent mix between debt and equity financing.
Financial Liabilities
Borrowing facilities
The Group has various borrowing facilities excluding term loans that were not fully utilised at the year end in which the conditions for
utilising those facilities were met.
2008 2007
�m �m
Expiring in one year or less:
Total facilities 90.0 *
Unutilised and available for drawing 14.0 *
Expiring between two and five years:
Total facilities 325.0 263.4
Unutilised and available for drawing 27.0 54.4
Interest rate derivatives to manage the interest rate profile are analysed as follows:
Group:
�19.35million swapped at 5.965% fixed to June 2009 (1)
�0.7million swapped at 5.88% fixed to March 2009 (1)
�150.0million capped at 6.25% to June 2012
�25.0million callable swap at 4.34% to March 2032 (2)
�25.0million callable swap at 4.16% to March 2033 (3)
�25.0million callable swap at 3.84% from March 2009 to March 2033 (4)
Joint Ventures:
�175.0million swapped at 4.1% to April 2008 (1)
�109.5million swapped at 4.5775% to February 2021 (1)
�124.2million capped at 5.00% to November 2008 (5)
�124.2million swapped at 4.54% from November 2008 to February 2021 (1)
�94.6million swapped at 4.96% to December 2009 (1)
�27.0million capped at 5.5% to December 2009 (1) & (6)
�72.2million swapped at 4.49% to October 2023 (1) & (7)
�31.7million swapped at 5.89% to October 2009 (8)
�50.0million swapped at 4.375% from April 2008 to April 2033 (1) & (9)
�50.0million swapped at 4.35% from April 2008 to April 2033 (1) & (9)
�85.0million swapped at 4.67% from April 2008 to September 2011 (1) & (10)
Note (1) The quarterly payment / receipt is the difference between 3 month LIBOR and the rate quoted
Note (2) Barclays Capital has the right to call the SWAP in March 2009 and each two year interval thereafter
Note (3) Barclays Capital has the right to call the SWAP in December 2009 and each two year interval thereafter
Note (4) Barclays Capital has the right to cancel or double the swap to �50million in March 2012 and call the swap every three years
thereafter.
Note (5) Should LIBOR fall below 4.45% the fixed rate of 4.7% will be charged
Note (6) Should LIBOR fall below 4.18% the fixed rate of 4.68% will be charged
Note (7) Barclays Capital has the right to call the SWAP in October 2011 and each five year interval thereafter
Note (8) The quarterly payment / receipt is the difference between a zero coupon and the rate quoted
Note (9) Bank of Scotland has the right to call the SWAP in April 2012 and each five year interval thereafter
Note (10) Bank of Scotland has the right to call the SWAP in April 2009 and April 2010
Gains and Losses on Derivatives held to Manage Debt
The Group uses interest rate derivatives to manage its interest rate profile. Changes in the fair value of these derivatives are
recognised in the income statement. An analysis of these derivatives and gains / (losses) thereon is as follows:
Group
Derivative financial Derivative financial Total
assets liabilities
�m �m �m
Fair value at 31 March 2007 (0.8) 0.5 (0.3)
Change in fair value of 0.2 1.7 1.9
derivative financial
instruments during the year
Fair value at 31 March 2008 (0.6) 2.2 1.6
Financial Instruments - Group
Categories
2008 2007
Carrying value Fair value Carrying value Fair value
�m �m �m �m
Financial assets
Fair value through income
statement - held for trading
Derivative financial 0.6 0.6 0.8 0.8
assets
Fair value through income
statement - designated on
inception
Investments in funds 98.9 98.9 120.6 120.6
Investments in listed and 9.8 9.8 13.3 13.3
unlisted shares
Net investment in finance 3.8 3.8 5.3 5.3
leases
Loans and receivables
Trade and other 28.1 28.1 29.7 29.7
receivables
Cash and cash equivalents 55.5 55.5 34.3 34.3
Financial liabilities
Fair value through income
statement - held for trading
Derivative financial (2.2) (2.2) (0.5) (0.5)
liabilities
Amortised cost
Borrowings (402.2) (402.4) (311.0) (310.0)
Trade and other payables (35.9) (35.9) (61.0) (61.0)
Finance lease obligations (3.8) (3.8) (1.5) (1.5)
Company
2008 2007
Carrying value Fair value Carrying value Fair value
�m �m �m �m
Financial assets
Loans and receivables
Investments in listed and 370.0 370.0 263.9 263.9
unlisted shares
Trade and other 415.6 415.6 350.9 350.9
receivables
Cash and cash equivalents 7.1 7.1 - -
Financial liabilities
Amortised cost
Borrowings (144.1) (144.1) (119.6) (119.6)
Trade and other payables (246.8) (246.8) (277.6) (277.6)
24. Deferred Income Tax
Group Company
Restated
2008 2007 2008 2007
�m �m �m �m
Deferred taxation assets
Deferred taxation arising from unrealised 0.6 0.1 * *
derivative financial instruments valuations
Deferred taxation arising from retirement * 0.1 * *
benefit obligations
Deferred taxation arising from share based 0.3 1.1 * -
payments
Unrealised property and investment valuations 1.0 * * *
1.9 1.3 * -
Deferred taxation liabilities
Deferred taxation arising from the temporary
differences noted below:
Unrealised property and investment valuations (6.2) (11.8) * *
(6.2) (11.8) * *
The movement in deferred tax assets and liabilities during the year is as follows:
Group
Company
Unrealised fair Derivative financial Retirement benefit Share Based Payments Share Based
Payments
value gains instruments obligations
Total
Total
�m �m �m �m �m
�m �m
Deferred tax assets at 31 * 0.1 0.1 1.1 1.3
1.0 1.0
March 2007 as previously
reported
Prior year adjustment * * * * *
(1.0) (1.0)
- 0.1 0.1 1.1 1.3
- -
Charged to income statement 1.0 0.5 * * 1.5
* *
Charged to reserves * * (0.1) (0.8) (0.9)
* *
Total impact 1.0 0.5 (0.1) (0.8) 0.6
* *
Deferred tax assets at 31 1.0 0.6 * 0.3 1.9
* *
March 2008
Unrealised fair value gains Group Total
�m �m
Deferred tax liabilities at 31 March (11.8) (11.8)
2007
Charged to income statement 5.6 5.6
Total impact 5.6 5.6
Deferred tax liabilities at 31 March (6.2) (6.2)
2008
25. Other Provisions
Onerous contracts Performance fees Total
�m �m �m
Group
At 31 March 2007 5.3 - 5.3
Charged to consolidated income 1.2 1.6 2.8
statement:
Utilised during the year (3.5) - (3.5)
At 31 March 2008 3.0 1.6 4.6
Provisions have been analysed between current and non*current as follows:
Group
2008 2007
�m �m
Non*current 1.4 5.3
Current 3.2 *
4.6 5.3
The onerous lease provision is made in relation to onerous leases on properties which are vacant or sublet at a level which renders the
properties loss*making over the remaining life of the lease. The remaining lease lengths range between 1 and 11 years.
The provision represents the net cash flows on the properties as calculated by DTZ Debenham Tie Leung.
The key assumptions used are:
Rental growth rate 1.50% per annum
Inflation rate 1.50% per annum
Discount rate 6.50%
26. Trade And Other Payables
Group Company
2008 2007 2008 2007
�m �m �m �m
Amounts falling due within one year:
Trade payables 1.2 1.3 * 0.3
Amounts owed to Group undertakings * * 240.5 250.7
Other taxation and social security 2.0 1.8 1.1 *
Other payables 11.9 22.9 4.2 20.3
Accruals and deferred income 10.9 20.8 0.4 6.3
26.0 46.8 246.2 277.6
Amounts falling due after more than one year:
Other payables 9.9 14.2 0.6 *
Total trade and other payables 35.9 61.0 246.8 277.6
27. Share capital
2008 2007
Group and Company �m �m
Authorised
60,000,000 Ordinary shares of 5p 3.0 3.0
Allotted, called up and fully paid
Ordinary shares of 5p
At 1 April 2.8 2.7
Allotted through exercise of shares (2008: 62,655 shares, 2007: * 0.1
3,605,702 shares)
At 31 March (2008: 56,170,865 shares, 2007: 56,108,210 shares) 2.8 2.8
62,655 new Ordinary shares of 5p each were allotted for a cash consideration of �0.3million on the exercise of share options; 22,655 at
367.5p per share and 40,000 at 495.0p per share.
At 31 March 2008 there were share options to subscribe for Ordinary shares under the Warner Estate Holdings 1995 Share Option Scheme as
follows:
At 303.5p per share exercisable between 16 August 2004 and 15 89,510 shares
August 2011
At 319p per share exercisable between 17 July 2005 and 16 July 100,910 shares
2012
At 367.5p per share exercisable between 27 June 2006 and 26 159,399 shares
June 2013
At 495p per share exercisable between 8 July 2007 and 7 July 165,817 shares
2014
515,636 shares
Warner Estate Holdings PLC Share Options Scheme
2008 2007
Number Average exercise Number Average exercise price
price
p p
At 1 April 606,529 399.2 840,014 386.3
Options granted - - - -
Options exercised (27,855) 391.3 (214,105) 352.2
Options expired/lapsed (63,038) 495.0 - -
Options forfeited - - (19,380) 445.1
At 31 March 515,636 387.9 606,529 399.2
All 515,636 of the options outstanding at 31 March 2008 (2007: 606,529) were exercisable (2007: 372,474).
At 31 March 2008 there were share options to subscribe for Ordinary shares at nil cost under the Warner Estate Holdings Performance
Share Plan as follows:
Exercisable between 4 October 2008 and 3 April 2009 131,085 shares
Exercisable between 19 January 2009 and 18 July 2010 22,867 shares
Exercisable between 26 June 2009 and 25 December 2010 159,855 shares
Exercisable between 1 August 2009 and 31 January 2010 4,703 shares
Exercisable between 21 February 2010 and 20 August 2011 4,589 shares
Exercisable between 31 July 2010 and 30 January 2011 258,907 shares
582,006 shares
Warner Estate Holdings PLC Performance Share Plan
2008 2007
Number Average exercise Number Average exercise price
price
p p
At 1 April 364,756 - 194,510 -
Options granted 269,385 - 214,417 -
Options exercised - - - -
Options expired/lapsed - - - -
Options forfeited (52,135) - (44,171) -
-
At 31 March 582,006 - 364,756 -
None of the options outstanding at 31 March 2008 were exercisable (2007: Nil).
The average share price during the year was 537.7p (2007: 778.2p).
28. Other Reserves
Non*distributable Reserves Distributable
Reserves
Share Premium Share Based Payments Revaluation Reserve Other Reserve Treasury Shares *Retained
Earnings
Total
�m �m �m �m �m
�m �m
Group
At 31 March 2007 40.4 1.8 151.0 8.0 -
229.5 430.7
Premium on shares issued 0.3 - - - -
- 0.3
Retained loss for the year - - - - -
(113.5) (113.5)
Realised on disposal of - - (10.4) - -
10.4 -
investment properties
Net loss from fair value - - (50.7) - -
50.7 -
adjustment on investment
properties
Share of joint ventures' net - - (63.3) - -
63.3 -
loss from fair value
adjustment on investment
properties
Net loss from fair value - - (0.6) - -
0.6 -
adjustment on listed
investments
Net loss from fair value - - (24.6) - -
24.6 -
adjustment on unlisted
investments
Change in fair value of - - (1.9) - -
1.9 -
derivative financial
instruments
Change in fair value of joint - - (7.4) - -
7.4 -
ventures' derivative financial
instruments
Dividends paid - - - - -
(12.5) (12.5)
Actuarial gains on pension - - - - -
0.2 0.2
scheme assets
Deferred tax movement on - - - - -
(0.1) (0.1)
pension assets
Cost of share based payments - 0.8 - - -
- 0.8
Reallocation of AESOP costs - 0.7 - - -
(0.7) -
Deferred tax movement on share - (0.8) - - -
- (0.8)
based payments
Acquisition of treasury shares - - - - (1.5)
- (1.5)
At 31 March 2008 40.7 2.5 (7.9) 8.0 (1.5)
261.8 303.6
*The closing balance on
retained earnings reserve
includes �0.1million liability
(2007: �0.3million) stated
after a deferred tax asset of
�nil (2007: �0.1million) in
respect of the Group's defined
benefit pension scheme as set
out in note 3 to the accounts.
The total expenses for share based payments for the Group was �0.8million (2007: �1.0million).
The key assumptions used in valuing the fair value of share based payments are as follows:
Exercise price �nil
Share price Price at date of grant
Expected term 3 years
Expected volatility(1) 25% for awards granted on 30 July 2007, 22% for
awards granted on 21 February 2007, 19% for all
other awards
Expected dividend yield Dividends paid in the 12 months prior to grant
calculated as a percentage of the share price on the
date of grant
Risk free interest rate Not applicable as exercise price is �nil
Model used Black-Scholes
(1) Volatility is calculated by looking at the historical share price movements prior to the date of grant over a period of time
commensurate with the expected term for each award (i.e. 3 years). The formula calculates the ratio of each day's price to the preceding
value, which gives a "dimensionless" figure. The final step is to calculate the standard deviation of the logs of these ratios and to
annualise this figure.
Non*distributable Reserves Distributable
Reserves
Share Premium Share Based Payments Revaluation Reserve Other Reserve Treasury Shares Retained
Earnings
Total
Company �m �m �m �m �m
�m �m
At 31 March 2007 as previously 40.4 1.8 (1.9) 7.0 -
169.8 217.1
reported
Prior year adjustment - (0.8) - - -
0.8 -
At 31 March 2007 as restated 40.4 1.0 (1.9) 7.0 -
170.6 217.1
Premium on shares issued 0.3 - - - -
- 0.3
Retained loss for the year - - - - -
199.0 199.0
Net loss from fair value - - (3.0) - -
3.0 -
adjustment on unlisted
investments
Dividends paid - - - - -
(12.5) (12.5)
Cost of share based payments - 0.8 - - -
- 0.8
Reallocation of AESOP costs - 0.7 - - -
(0.7) -
Acquisition of treasury shares - - - - (1.5)
- (1.5)
At 31 March 2008 40.7 2.5 (4.9) 7.0 (1.5)
359.4 403.2
29. Investment in own shares
Group and Company
Number Cost
m �m
At 31 March 2007 187.4 0.8
Additions 122.5 0.5
Disposals (33.8) (0.1)
At 31 March 2008 276.1 1.2
Additions relate to the Inland Revenue Approved All*Employee Share Ownership Plan.
Included in investment in own shares are shares relating to the Inland Revenue Approved All*Employee Share Ownership Plan, as follows:
2008 2007
Number Cost Market value Number Cost Market value
m �m �m m �m �m
Partnership shares purchased 41.0 - 0.1 29.4 - 0.2
by employees held in Trust
Matching and Free shares not 180.0 1.0 0.6 137.7 0.7 1.2
yet vested
221.0 1.0 0.7 167.1 0.7 1.4
The vesting of Matching and Free shares is conditional on meeting the conditions of the scheme which are summarised in the Report and
Accounts which will be published in due course.
30. Directors' Interests and Related Party Transactions
Transactions between the company and subsidiaries, which are related parties, have been eliminated on consolidation for the Group.
Compensation of key management personnel is disclosed in the Report and Accounts which will be published in due course.
Transactions between the parent company and its subsidiaries are shown below:
2008 2007
Subsidiary Nature of transaction �m �m
Cardiff and Provincial Properties Limited Dividend - 2.3
Clay Estates Limited Dividend - 0.8
Clay Group Limited Dividend 40.4 -
Lancaster Holdings Limited Dividend - 1.0
Lancaster Investments Limited Dividend - 0.5
Lotkeep Limited Dividend - 3.0
Warner Estate (Folkestone) Limited Dividend 0.7 -
Warner Estate (Jersey) Limited Dividend 85.0 -
Warner Estate, Limited Dividend - 3.0
Warner Investments Limited Dividend 27.4 2.0
Balances outstanding between the parent company and its subsidiaries are shown below:
Amounts owed by subsidiaries Amounts owed to subsidiaries
Restated
2008 2007 2008 2007
Subsidiary �m �m �m �m
Apia Asset Management Limited - 0.1 - -
Ashtenne Holdings Limited - - - (16.7)
Birkby Limited - - - (0.1)
Cardiff and Provincial - - (9.7) (15.1)
Properties Limited
Clay Estates Limited - - (79.6) (29.4)
Clay Group Limited - - (5.1) (1.6)
Clay Investments Limited - - - (8.8)
Clay Property Limited - - - (20.5)
Industrial Funds Limited 7.6 - - -
JS Real Estate Limited - - (13.5) -
Lancaster Holdings Limited - 55.7 (90.9) -
Lancaster Investments (West - 2.2 - -
Bromwich) Limited
Lancaster Investments Limited 26.2 3.3 - -
Lotkeep Limited - - (3.2) (25.7)
Mainscene Limited - - - (21.3)
Park Street Properties Limited - 15.1 - -
Principal Leasehold Properties - 3.0 (12.2) -
Limited
Radial Asset Management - 0.1 - -
Limited
Skipper Offices Limited - - (0.7) (0.7)
Vere Street Investments 4.3 5.2 - -
Limited
Vere Street (Jersey) Limited - 0.4 - -
Warner Active Management No 2 - - - (3.6)
Limited
Warner Estate (AIF) Limited - - (1.3) (0.7)
Warner Estate (GLO) Limited 9.5 9.5 - -
Warner Estate Asset Management - - (3.6) -
Limited
Warner Estate Development 2.0 - - -
(Folkestone) Limited
Warner Estate (Folkestone) - - - (0.3)
Limited
Warner Estate Investments 133.3 34.4 - -
Limited
Warner Estate (Jersey) Limited * 8.7 (0.5) -
Warner Estate (Joint Ventures) 140.9 92.5 - -
Limited
Warner Estate, Limited 31.6 73.9 - -
Warner Estate Management 2.9 12.4 - -
Limited
Warner Estate Property Limited 56.5 - - (24.0)
Warner Estate Property - - (20.2) -
Management Limited
Warner Funds Limited - - - (34.6)
Warner Industrial Acquisition - 33.0 - -
Limited
Warner Industrial Investments - - - (38.0)
Limited
Warner Investments Limited - - - (9.6)
414.8 349.5 240.5 250.7
No fees were paid in respect of contracts, which provided services in the ordinary course of business to the Group, and in which
Directors have or had interests.
During the year there were loan transactions between the Group and joint ventures, as set out in note 16. Interest payable on these
loans and management charges, payable by the joint ventures, are also set out in note 16.
31. Reconciliation of operating profit to net cash flow
Group Company
2008 2007 2008 2007
�m �m �m �m
Operating profit / (loss) before net gains 20.6 24.8 (3.2) (3.1)
on investments
Depreciation of plant and equipment 0.2 0.2 - -
Decrease in inventories - 3.5 - -
Decrease / (increase) in trade and other 9.0 (8.3) 28.5 (212.1)
receivables
(Decrease) / increase in trade and other (22.9) (14.1) (28.7) 179.3
payables
Cash generated from operations 6.9 6.1 (3.4) (35.9)
32. Contingent Liabilities
2008 2007
�m �m
Contingent liabilities in respect of guarantees given by the
Company in respect of borrowings of its subsidiaries as
follows:
Bank overdrafts 231.8 136.1
231.8 136.1
These liabilities have not been recognised on the balance sheet.
33. Operating Lease Commitments
2008 2007
�m �m
Group
Annual commitments in respect of operating leases on properties
are as follows:
Within one year 0.2 0.2
Expiring between two and five years 0.6 0.8
Expiring after five years 1.3 1.7
2.1 2.7
34. Operating Leases Granted
The Group earns rental income by leasing its investment properties to tenants under operating leases.
At the balance sheet date, the Group had contracted with tenants to receive the following future minimum lease payments:
2008 2007
�m �m
Group
Within one year 28.6 22.3
Expiring between two and five years 75.2 72.3
Expiring after five years 127.8 137.8
231.6 232.4
35. Minority Interest
This represents investments held by The FI5 Partnership in Balmcrest Estates Limited. The company paid out a final dividend during the
year and is now in liquidation.
36. Fixed Asset investments
Issued Share Capital Percentage Held
Principal Subsidiary Companies �
Holding and Services
*Apia Asset Management �1 Ordinary Shares 1 100
Limited:
*Ashtenne Asset Management 10p Ordinary Shares 100 100
Limited:
*Ashtenne Holdings Limited: 20p Ordinary Shares 7,220,942 100
Industrial Funds Limited: �1 A Ordinary Shares 250,000 100
�1 B Ordinary Shares 250,000 100
*Radial Distribution Asset �1 Ordinary Shares 1 100
Management Limited:
Warner Estate Management �1 Ordinary Shares 2 100
Limited:
*Warner Active Management No 2 �1 Ordinary Shares 1 100
Limited:
*Warner Active Management No 4 �1 Ordinary Shares 1 100
Limited:
*Warner Advisors (Jersey) �1 Ordinary Shares 1 100
Limited (Jersey):
Warner Estate Asset Management 10p Ordinary Shares 1,636,000 100
Limited:
*Warner Estate (GLO) Limited �1 Ordinary Shares 1 100
(Jersey):
Warner Estate Joint Ventures �1 Ordinary Shares 1 100
Limited:
Warner Estate Property 10p Ordinary Shares 3,987,000 100
Management Limited:
Property Investment
JS Real Estate Limited: 25p Ordinary Shares 16,283,350 100
Lancaster Holdings Limited: �1 Ordinary Shares 100 100
�1 Deferred Shares 100 100
Lancaster Investments Limited: �1 Shares 1,000 100
Vere Street Investments �1 Ordinary Shares 2 100
Limited:
Warner Estate Development �1 Ordinary Shares 1 100
(Folkestone) Limited:
Warner Estate Investments �1 Ordinary Shares 1 100
Limited:
Warner Estate Property �1 Ordinary Shares 1 100
Limited:
Other Investment
Cardiff and Provincial 25p Ordinary Shares 162,000 100
Properties Limited:
Warner Estate, Limited: �1 Ordinary Shares 1 100
*Warner Estate (AIF) Limited �1 Ordinary Shares 1 100
(Jersey):
�1 Redeemable 12,000,000 100
Preference Shares
Joint Ventures
Property Investment
*Agora Shopping Centres �1 A Ordinary Shares 7,323,013 100
Limited:
�1 B Ordinary Shares 7,323,013 -
*Agora Max Limited: �1 A Ordinary Shares 25,538,535 100
�1 B Ordinary Shares 25,538,535 -
*Apia Regional Office Fund �1 A Ordinary Shares 25,000 -
(General Partner) Limited:
�1 B Ordinary Shares 25,000 100
*Greater London Offices �1 A Ordinary Shares 500,000 100
Limited:
�1 B Ordinary Shares 500,000 -
*Radial Distribution Limited: �1 A Ordinary Shares 8,345,419 100
�1 B Ordinary Shares 8,345,419 -
There are no special rights or constraints attached to these shares.
Principal Other Investments
Investment in Shares
*Ashtenne Industrial (General �1 A Ordinary Shares 120 -
Partner) Limited:
�1 B Ordinary Shares 60 100
Bride Hall Group Limited: 5p Ordinary Shares 250,000 25
*Stonemartin PLC (Listed): 1p Ordinary Shares 22,370,069 12.52
Investment in Funds
*Apia Regional Office Fund �1 Units 190,532,109 27.43
Unit Trust (Jersey):
*Ashtenne Industrial Fund Unit �1 Units 358,695,267 6.52
Trust (Jersey):
* Held through a subsidiary
company
All companies are incorporated in the UK and registered in England unless otherwise
indicated.
The companies listed above are those subsidiary undertakings whose results or financial position, in the opinion of the Directors,
principally affected the figures in the Group's financial statements. The Company has taken advantage of s231(5) and (6) Companies Act 1985
in not listing all of its subsidiary and joint venture undertakings. All of the subsidiaries have been consolidated in the Group financial
statements.
This information is provided by RNS
The company news service from the London Stock Exchange
END
FR SSSFUUSASEDM
Wt Wner Usd (LSE:WNER)
과거 데이터 주식 차트
부터 6월(6) 2024 으로 7월(7) 2024
Wt Wner Usd (LSE:WNER)
과거 데이터 주식 차트
부터 7월(7) 2023 으로 7월(7) 2024
