28th May 2019 07:00
THIS ANNOUNCEMENT IS NOT FOR RELEASE, PUBLICATION OR DISTRIBUTION
IN OR INTO THE RUSSIAN FEDERATION, THE UNITED STATES, CANADA, AUSTRALIA OR JAPAN
28 May 2019
AFI DEVELOPMENT PLC
("AFI DEVELOPMENT" OR "THE COMPANY")
RESULTS FOR THE THREE MONTHS TO 31 MARCH 2019
Residential presales drive performance
AFI Development, a leading real estate company focused on developing property in Russia, has today announced its financial results for the three months ended 31 March 2019.
Q1 2019 financial highlights[1]
· Revenue for Q1 2019 was US$94.0 million, including proceeds from the sale of trading properties:
- Rental and hotel operating income decreased to US$30.8 million
- AFIMALL City contribution stood at US$21.7 million
- Sale of residential properties contributed US$62.5 million to total revenue
· Gross profit was US$35.2 million
· Net profit for Q1 2019 amounted to US$6.0 million
· Total gross value of portfolio of properties was US$1.26 billion
· Cash, cash equivalents and marketable securities as of 31 March 2019 was US$137.5 million
Q1 2019 operational highlights
· Building 6 at Odinburg was delivered in May 2019, with the transfer of apartments to customers currently underway. The construction and presale of apartments in Building 3 (Phase I) and Building 3 (Phase II) also continues. As of 20 May 2019, the number of signed sale contracts stood at 719 (78% of total) in Building 3 (Phase I), 26 (2% of total) in Building 3 (Phase II) and 211 (94% of total) in Building 6.
· At AFI Residence Paveletskaya, Phase II was delivered in May 2019. The transfer of apartments to customers is ongoing. The construction and presale of apartments at Phase III is currently ongoing. As of 20 May 2019, 567 contracts for the sales and pre-sales of apartments and "special units" had been signed (90% of Phase I and Phase II combined).
· At Bolshaya Pochtovaya, construction and marketing of the project is progressing to plan. In Q1 2019, the Company launched presales of Phase III apartments. As of 20 May 2019, 274 apartments (44% of Phases I, II and III combined) had been pre-sold to customers.
· The construction and pre-sale of properties at Botanic Garden are ongoing. As of 20 May 2019, 355 apartments (44% of Phase I) had been pre-sold to customers.
· In Q1 2019, the Company started construction works at the Tverskaya Plaza Ic, with construction works beginning at Tverskaya Plaza IV in Q2 2019. Both projects are grade A office developments in central Moscow.
· At AFIMALL City, the NOI for Q1 2019 was broadly flat year-on-year at US$16.6 million.
Commenting on today's announcement, Eli Avrahampour, Chairman of AFI Development, said:
"AFI Development has had a confident start to the year, owing largely to residential presales recognition and stable performance of the yielding portfolio.
At the same time, we remain mindful of the ongoing macroeconomic uncertainty in Russia as well as of potential negative influence of the new escrow schemes and launch of the state-funded housing programme on the Moscow residential development market. These factors are expected to place downward pressure on revenues and profitability of our projects."
Q1 2019 Results Conference Call:
AFI Development will hold a conference call for analysts and investors to discuss its Q1 2019 financial results on Wednesday, 29 May 2019.
Details for the conference call are as follows:
Date: Wednesday, 29 May 2019
Time: 3pm BST (5pm Moscow)
Dial-in Tel: International: +44 (0)20 3003 2666
UK toll free: 0808 109 0700
Password: AFID
To take part in the conference call, please dial in approximately 5 minutes before the start of the event.
The Q1 2019 investor presentation will be published on the Company's website: http://www.afi-development.com/en/investor-relations/reports-presentations by 11.00 UK (13.00 Moscow) on 29 May 2019.
- ends -
For further information, please contact:
AFI Development, +7 495 796 9988
Ilya Kutnov, Corporate Affairs/Investments Director
(Responsible for arranging the release of this announcement)
Citigate Dewe Rogerson, London +44 20 7638 9571
Sandra Novakov
Lucy Eyles
This announcement contains inside information.
About AFI Development
Established in 2001, AFI Development is one of the leading real estate development companies operating in Russia.
AFI Development is listed on the Main Market of the London Stock Exchange and aims to deliver shareholder value through a commitment to innovation and continuous project development, coupled with the highest standards of design, construction and quality of customer service.
AFI Development focuses on developing and redeveloping high quality commercial and residential real estate assets across Russia, with Moscow being its main market. The Company's existing portfolio comprises commercial projects focused on offices, shopping centres, hotels and mixed-use properties, and residential projects. AFI Development's strategy is to sell the residential properties it develops and to either lease the commercial properties or sell them for a favourable return.
AFI Development is a leading force in urban regeneration, breathing new life into city squares and neighbourhoods and transforming congested and underdeveloped areas into thriving new communities. The Company's long-term, large-scale regeneration and city infrastructure projects establish the necessary groundwork for the successful launch of commercial and residential properties, providing a strong base for the future.
Legal disclaimer
Some of the information in these materials may contain projections or other forward-looking statements regarding future events, the future financial performance of the Company, its intentions, beliefs or current expectations and those of its officers, directors and employees concerning, among other things, the Company's results of operations, financial condition, liquidity, prospects, growth, strategies and business. You can identify forward looking statements by terms such as "expect", "believe", "anticipate", "estimate", "intend", "will", "could," "may" or "might" or the negative of such terms or other similar expressions. These statements are only predictions and that actual events or results may differ materially. Unless otherwise required by applicable law, regulation or accounting standard, the Company does not intend to update these statements to reflect events and circumstances occurring after the date hereof or to reflect the occurrence of unanticipated events. Many factors could cause the actual results to differ materially from those contained in projections or forward-looking statements of the Company, including, among others, general economic conditions, the competitive environment, risks associated with operating in Russia and market change in the industries the Company operates in, as well as many other risks specifically related to the Company and its operations.
Chairman's statement
We are pleased to report year-on-year growth in both revenue and profit in the first quarter of 2019. This is owing largely to residential presales recognition that was responsible for approximately 64% of our total revenue, which amounted US$94.0 million, However, international sanctions have triggered a slowdown in the growth of the Russian economy which has impacted the performance of other areas of the business, particularly the commercial segment.
The level of our residential presales recognition is attributable to the advanced construction stage of our four projects under development (namely, Odinburg, AFI Residence Paveletskaya, Bolshaya Pochtovaya and Botanic Garden). As a result, our gross profit for the quarter was US$35.2 million.
Rental and hotel operating income has decreased to US$30.8 million.
Finally, we are pleased to report that we have started the delivery of pre-sold apartments in Building 6 (Phase II) at Odinburg and of Phase II at AFI Residence Paveletskaya, following state commissioning in May 2019. The construction works and pre-sales at our other residential projects, Bolshaya Pochtovaya and Botanic Garden, are also progressing.
Projects update
AFIMALL City
Due to several lease expirations, occupancy at the AFIMALL decreased to 90%, from 92% at the end-2018. Although the footfall to the mall continues to grow, the revenue does not grow at the same pace.
Odinburg
At the Odinburg residential development, Building 6 (Phase II) was state commissioned in May 2019 and its presold apartments are now being delivered to customers. We have also recently started marketing apartments at Building 3 (Phase II). Currently, construction works are focused on Building 3 (Phases I) and Building 3 (Phase II). As of 20 May 2019, the number of signed sale contracts stood at 719 (78% of total) in Building 3 (Phase I), 26 (2% of total) in Building 3 (Phase II) and 211 (94% of total) in Building 6.
AFI Residence Paveletskaya
In May 2019, Phase II of the AFI Residence Paveletskaya development was commissioned and delivery of apartments to customers commenced. Meanwhile, construction works and marketing of Phase III apartments continue. As of 20 May 2019, 567 contracts for the sales and pre-sales of apartments and "special units" had been signed (90% of Phase I and Phase II combined).
Bolshaya Pochtovaya
During Q1 2019, we launched presales at Phase III, following the start of construction at the end of last year. Construction and marketing of the project are progressing to schedule and as of 20 May 2019, 274 apartments (44% of Phases I, II and III combined) had been sold and pre-sold to customers.
Botanic Garden
Construction works and pre-sales are also progressing at Botanic Garden. As of 20 May 2019, 355 apartments (44% of Phase I) had been pre-sold to customers.
Aquamarine III (Ozerkovskaya III)
In April 2019, the Company agreed to dispose of the last remaining building in the office complex, together with its respective underground parking, for RUR 4.45 million. Upon completion of this transaction, the Company will have fully exited the Aquamarine III development.
Subsequent events
On 23 April 2019, AFI Development announced that it had agreed to sell Building 3 at the completed Aquamarine III Business Centre in Moscow for a total cash consideration of RUR4.45 billion (circa US$69.5 million), net of the applicable Russian VAT. As at the publication date of the current report, the full consideration has been received by the Company.
On 26 April 2019, the Company announced that it had entered into an employment contract with Mr Lev Leviev effective from 1 May 2019.
On 20 May 2019, AFI Development announced that it had agreed with its lender, VTB Bank PJSC, to partially repay loans relating to the Plaza Spa Kislovodsk and Plaza Spa Zheleznovodsk projects, in the total amount of circa EUR35 million. As at the publication date of the current report, the EUR37.73 million repayment was made.
Elias Ebrahimpour (Eli Avrahampour) Non-Executive Chairman of the Board |
|
NOT REVIEWED BY AUDITORS
SUMMARY OF FINANCIAL RESULTS
For the period from 1 January 2019 to 31 March 2019
UNAUDITED CONSOLIDATED INCOME STATEMENT
For the period from 1 January 2019 to 31 March 2019
|
|
| ||
|
| Unaudited 1/1/19- | Unaudited 1/1/18- | |
|
| 31/3/19 | 31/3/18 | |
| Note | US$ '000 | US$ '000 | |
|
|
|
| |
Revenue | 2 | 94,014 | 49,401 | |
|
|
|
| |
Other income |
| 783 | 210 | |
|
|
|
| |
Operating expenses | 3 | (14,625) | (15,766) | |
Cost of sales of trading properties | 10,11 | (43,935) | (17,615) | |
Administrative expenses | 4 | (737) | (1,371) | |
Other expenses |
| (258) | (250) | |
Total expenses |
| (59,555) | (35,002) | |
|
|
|
| |
Gross Profit |
| 35,242 | 14,609 | |
|
|
|
| |
Decrease in fair value of properties | 7,8 | (34,637) | (4,011) | |
|
|
|
| |
Results from operating activities |
| 605 | 10,598 | |
|
|
|
| |
Finance income |
| 11,971 | 6,545 | |
Finance costs |
| (6,879) | (10,596) | |
Net finance (costs)/income | 5 | 5,092 | (4,051) | |
|
|
|
| |
Profit before tax |
| 5,697 | 6,547 | |
Tax (expense)/benefit | 6 | 392 | (1,429) | |
|
|
|
| |
Profit for the period |
| 6,089 | 5,118 | |
|
|
|
| |
Profit attributable to: |
|
|
| |
Owners of the Company |
| 6,088 | 5,140 | |
Non-controlling interests |
| 1 | (22) | |
|
| 6,089 | 5,118 | |
|
|
|
| |
Earnings per share |
|
|
| |
Basic and diluted earnings per share (cent) |
| 0.58 | 0.49 | |
The unaudited summary of financial results was approved by the Board of Directors on 27 May 2019.
UNAUDITED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 31 March 2019
|
| Unaudited 31/3/19 | Audited 31/12/18 | |
| Note | US$ '000 | US$ '000 | |
Assets |
|
|
| |
Investment property | 7 | 746,424 | 742,590 | |
Investment property under development | 8 | 147,501 | 141,880 | |
Property, plant and equipment | 9 | 71,505 | 67,868 | |
Long-term loans receivable |
| 2,307 | 2,811 | |
Intangible assets |
| 255 | 230 | |
VAT recoverable |
| 51 | 51 | |
Other investments | 14 | 5,244 | 5,244 | |
Right-of-use assets | 15 | 7,789 | - | |
Non-current assets |
| 981,076 | 960,674 | |
|
|
|
| |
Trading properties | 10 | 18,598 | 19,082 | |
Trading properties under construction | 11 | 285,945 | 278,800 | |
Other investments | 14 | 8,403 | 11,168 | |
Inventories |
| 1,017 | 1,120 | |
Short-term loans receivable |
| 625 | 578 | |
Trade and other receivables | 12 | 54,536 | 54,569 | |
Current tax assets |
| 3,636 | 4,431 | |
Cash and cash equivalents | 13 | 129,099 | 89,003 | |
Current assets |
| 501,859 | 458,751 | |
|
|
|
| |
Total assets |
| 1,482,935 | 1,419,425 | |
|
|
|
| |
Equity |
|
|
| |
Share capital |
| 1,048 | 1,048 | |
Share premium |
| 1,763,409 | 1,763,409 | |
Translation reserve |
| (340,285) | (371,659) | |
Capital reserve |
| (19,333) | (19,333) | |
Retained earnings |
| (624,265) | (627,324) | |
Equity attributable to owners of the Company |
| 780,574 | 746,141 | |
Non-controlling interests |
| (47) | (63) | |
Total equity |
| 780,527 | 746,078 | |
|
|
|
| |
Liabilities |
|
|
| |
Long-term loans and borrowings | 16 | 487,625 | 487,348 | |
Deferred tax liabilities |
| 51,469 | 54,772 | |
Deferred income |
| 13,001 | 11,964 | |
Long-term lease liabilities | 15 | 17,471 | - | |
Non-current liabilities |
| 569,566 | 554,084 | |
|
|
|
|
|
| Unaudited 31/3/19 | Audited 31/12/18 | |
| Note | US$ '000 | US$ '000 | |
Liabilities (continued) |
|
|
| |
Short-term loans and borrowings | 16 | 17,060 | 16,433 | |
Trade and other payables | 17 | 46,583 | 37,378 | |
Advances from customers |
| 64,153 | 65,407 | |
Income tax payable |
| 337 | 45 | |
Short-term lease liabilities | 15 | 4,709 | - | |
Current liabilities |
| 132,842 | 119,263 | |
|
|
|
| |
Total liabilities |
| 702,408 | 673,347 | |
|
|
|
| |
Total equity and liabilities |
| 1,482,935 | 1,419,425 | |
UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS
For the period from 1 January 2019 to 31 March 2019
| Unaudited 1/1/19- | Unaudited 1/1/18- | |
| 31/3/19 | 31/3/18 | |
Note | US$ '000 | US$ '000 | |
Cash flows from operating activities |
|
|
|
Profit for the period |
| 6,089 | 5,118 |
Adjustments for: |
|
|
|
Depreciation | 9 | 241 | 242 |
Net finance costs/(income) | 5 | (5,229) | 4,514 |
Decrease in fair value of properties | 7,8 | 34,637 | 4,011 |
Tax expense/(benefit) | 6 | (392) | 1,429 |
|
| 35,346 | 15,314 |
Change in trade and other receivables |
| (1,386) | 18,323 |
Change in inventories |
| 183 | 239 |
Change in trading properties and trading properties under construction |
|
8,633 |
(4,444) |
Change in advances and amounts payable to builders of trading properties under construction |
|
7,645 |
(3,786) |
Change in advances from customers |
| (5,912) | 25,271 |
Change in trade and other payables |
| (114) | (25,734) |
Change in VAT recoverable |
| 1,531 | (557) |
Change in deferred income |
| 158 | 181 |
Cash generated from operating activities |
| 46,084 | 24,807 |
Taxes paid |
| (122) | (10,043) |
Net cash from operating activities |
| 45,962 | 14,764 |
|
|
|
|
Cash flows from investing activities |
|
|
|
Proceeds from sale of other investments |
| 2,000 | 5,148 |
Proceeds from sale of property, plant and equipment |
| 51 | 2 |
Interest received |
| 531 | 349 |
Change in advances and amounts payable to builders | 17 | 2,898 | (263) |
Payments for construction of investment property under development |
8 |
(2,236) |
(756) |
Payments for the acquisition/renovation of investment property |
7 |
(85) |
(256) |
Change in VAT recoverable |
| (313) | 143 |
Acquisition of property, plant and equipment | 9 | (260) | (305) |
Acquisition of other investments |
| - | (9,845) |
Acquisition of intangible assets |
| - | (964) |
Proceeds from repayments of loans receivable |
| 642 | - |
Payments for loans receivable |
| - | (2) |
Net cash from / (used in) investing activities |
| 3,228 | (6,749) |
Cash flows from financing activities |
|
|
|
Proceeds from loans and borrowings |
| - | 102,686 |
Repayment of loans and borrowings |
| (2,477) | (92,314) |
Interest paid |
| (6,604) | (12,555) |
Net cash used in financing activities |
| (9,081) | (2,183) |
|
|
|
|
Effect of exchange rate fluctuations |
| (13) | 2,118 |
|
|
|
|
Net increase in cash and cash equivalents |
| 40,096 | 7,950 |
Cash and cash equivalents at 1 January |
| 89,003 | 95,468 |
Cash and cash equivalents at 31 March | 13 | 129,099 | 103,418 |
NOTES TO THE UNAUDITED SUMMARY OF FINANCIAL RESULTS
For the period from 1 January 2019 to 31 March 2019
1. SUMMARY OF OPERATION
Incorporation and principal activity
AFI Development PLC (the "Company") was incorporated in Cyprus on 13 February 2001 as a limited liability company under the name Donkamill Holdings Limited. In April 2007 the Company was transformed into public company and changed its name to AFI Development PLC. The address of the Company's registered office is 165 Spyrou Araouzou Street, Lordos Waterfront Building, 5th floor, Flat/office 505, 3035 Limassol, Cyprus. As of 7 September 2016 the Company is a 64.88% subsidiary of Flotonic Limited, a private holding company registered in Cyprus, 100% owned by Mr Lev Leviev. Prior to that, the Company was a 64.88% subsidiary of Africa Israel Investments Ltd ("Africa-Israel"), which is listed on the Tel Aviv Stock Exchange ("TASE"). The remaining shareholding of "A" shares is held by a custodian bank in exchange for the GDRs issued and listed in the London Stock Exchange ("LSE"). On 5 July 2010 the Company issued by way of a bonus issue 523,847,027 "B" shares, which were admitted to a premium listing on the Official List of the UK Listing Authority and to trading on the main market of LSE. On the same date, the ordinary shares of the Company were designated as "A" shares.
This summary of financial results comprises the Company and its subsidiaries (together referred to as the "Group"). The principal activity of the Group is real estate investment and development.
The summary of financial results was not audited. The amounts are based on the Group's financial information, which is prepared in accordance with International Financial Reporting Standards ("IFRS"), as adopted by the European Union ("EU") and the Group's accounting policy, while the disclosures and presentation are not in compliance with IFRSs, specifically with IAS 34 "Interim Financial Reporting" and IAS 1 "Presentation of Financial Statements".
Exchange rates
The table below shows the exchange rates of Russian Rubles, which is the functional currency of the Russian subsidiaries of the Group, to the US Dollar, which is the presentation currency of the Group:
Russian Rubles % change % change
As of: for US$1 three months year
31 March 2019 64.7347 (6.8) 13.0
31 December 2018 69.4706 17.6
31 March 2018 57.2649 1.6
Average rate during:
Three-month period ended 31 March 2019 66.1271 5.5
Three-month period ended 31 March 2018 56.8803 (2.5)
2. REVENUE
| Unaudited 1/1/19- 31/3/19 | Unaudited 1/1/18- 31/3/18 |
| US$ '000 | US$ '000 |
|
|
|
Revenue from contracts with customers |
|
|
Revenue from sale of trading properties - transferred at a point of time (note 0) | 2,553 | 1,750 |
Revenue from sale of trading properties - transferred over time (note 11) | 59,949 | 16,160 |
Hotel operation income | 6,725 | 7,590 |
Construction consulting/management fees | 108 | 3 |
| 69,335 | 25,503 |
Other revenue |
|
|
Investment property rental income | 24,051 | 23,638 |
Non-core activity revenue | 628 | 260 |
| 24,679 | 23,898 |
| 94,014 | 49,401 |
3. OPERATING EXPENSES
| Unaudited 1/1/19- 31/3/19 | Unaudited 1/1/18- 31/3/18 |
| US$ '000 | US$ '000 |
|
|
|
Maintenance, utility and security expenses | 5,144 | 5,479 |
Agency and brokerage fees | 361 | 924 |
Advertising expenses | 1,434 | 1,816 |
Salaries and wages | 3,792 | 4,089 |
Consultancy fees | 676 | 126 |
Depreciation | 208 | 210 |
Insurance | 94 | 116 |
Rent | 389 | 432 |
Property and other taxes | 2,511 | 2,554 |
Other operating expenses | 16 | 20 |
| 14,625 | 15,766 |
4. ADMINISTRATIVE EXPENSES
| Unaudited 1/1/19- 31/3/19 | Unaudited 1/1/18- 31/3/18 |
| US$ '000 | US$ '000 |
|
|
|
Consultancy fees | 60 | 160 |
Legal fees | 101 | 329 |
Auditors' remuneration | 1 | 62 |
Valuation expenses | 20 | 16 |
Directors' remuneration | 45 | 328 |
Depreciation | 33 | 32 |
Insurance | 36 | 36 |
Provision for Doubtful Debts | 1 | 6 |
Donations | 26 | - |
Maintenance of IT systems | 121 | 65 |
Accommodation | 17 | 39 |
Salaries and wages | 12 | 13 |
Other administrative expense | 264 | 285 |
| 737 | 1,371 |
5. FINANCE COST AND FINANCE INCOME
| Unaudited 1/1/19- 31/3/19 | Unaudited 1/1/18- 31/3/18 |
| US$ '000 | US$ '000 |
|
|
|
Interest income | 533 | 368 |
Net foreign exchange gain | 9,995 | 6,177 |
Net change in fair value of financial assets | 1,443 | - |
Finance income | 11,971 | 6,545 |
|
|
|
Interest expense on loans and borrowings | (6,741) | (9,205) |
Net change in fair value of financial assets | - | (621) |
Other finance costs | (138) | (770) |
Finance costs | (6,879) | (10,596) |
|
|
|
Net finance (costs)/income | 5,092 | (4,051) |
6. TAX EXPENSE / (BENEFIT)
| Unaudited 1/1/19- 31/3/19 | Unaudited 1/1/18- 31/3/18 |
| US$ '000 | US$ '000 |
Current tax expense |
|
|
Current year | 1,569 | 990 |
|
|
|
Deferred tax expense/(benefit) |
|
|
Origination and reversal of temporary differences | (1,961) | 439 |
Total income tax expense/(benefit) | (392) | 1,429 |
7. INVESTMENT PROPERTY
Reconciliation of carrying amount
| Unaudited 31/3/19 | Audited 31/12/18 |
| US$ '000 | US$ '000 |
|
|
|
Balance 1 January as previously reported | 742,590 | 818,060 |
Effect of adoption of IFRS 16 as at 1 January 2019* | 3,605 | - |
Restated balance at 1 January | 746,195 | 818,060 |
Renovations / additional costs | 85 | 793 |
Disposals | - | (812) |
Fair value adjustment | (25,328) | (3,707) |
Increase in investment property carrying amount due to IFRS 16* | 230 | - |
Effect of movement in foreign exchange rates | 25,242 | (70,668) |
Reclassification to trading properties under development (note 11) | - | (1,076) |
Balance 31 March / 31 December | 746,424 | 742,590 |
(*) The Group has adopted IFRS 16 Leases from 1 January 2019.
The fair value adjustment in investment property is mainly related to the strengthening of the Russian Rouble to the US Dollar by 6.8% during the three months of 2019.
The Company assessed that the fair value of the properties has not materially changed since 31 December 2018, when a valuation by external appraisers took place, as there were no significant changes in the macroeconomic conditions in Russia. The same applies for investment property under development. See note 0 below.
8. INVESTMENT PROPERTY UNDER DEVELOPMENT
Reconciliation of carrying amount
| Unaudited 31/3/19 | Audited 31/12/18 |
| US$ '000 | US$ '000 |
|
|
|
Balance 1 January as previously reported | 141,880 | 163,240 |
Effect of adoption of IFRS 16 as at 1 January 2019* | 5,497 | - |
Restated balance at 1 January | 147,377 | 163,240 |
Construction costs | 2,236 | 5,691 |
Fair value adjustment | (9,309) | (7,787) |
Increase in investment property carrying amount due to IFRS 16* | 124 | - |
Effect of movements in foreign exchange rates | 7,073 | (19,264) |
Balance 31 March / 31 December | 147,501 | 141,880 |
(*) The Group has adopted IFRS 16 Leases from 1 January 2019.
The fair value adjustment in investment property is mainly related to the strengthening of the Russian Rouble to the US Dollar by 6.8% during the three months of 2019.
The Company assessed that the fair value of the properties has not materially changed since 31 December 2018, when a valuation by external appraisers took place, as there were no significant changes in the macroeconomic conditions in Russia.
9. PROPERTY, PLANT AND EQUIPMENT
| Unaudited 31/3/19 | Audited 31/12/18 |
| US$ '000 | US$ '000 |
|
|
|
Balance 1 January | 67,868 | 77,633 |
Depreciation charge | (241) | (899) |
Additions | 260 | 1,596 |
Disposals | (51) | (150) |
Effect of movements in foreign exchange rates | 3,669 | (10,312) |
Balance 31 March / 31 December | 71,505 | 67,868 |
10. TRADING PROPERTIES
| Unaudited 31/3/19 | Audited 31/12/18 |
| US$ '000 | US$ '000 |
|
|
|
Balance 1 January | 19,082 | 10,792 |
Transfer from trading properties under construction (note 11) | - | 23,054 |
Additions | - | 56 |
Cost of sale of trading properties | (1,802) | (11,681) |
Effect of movements in exchange rates | 1,318 | (3,139) |
Balance 31 March / 31 December | 18,598 | 19,082 |
Trading properties comprise unsold apartments and parking spaces. The transfer from trading properties under construction represents the completion of the construction of a number of flats, offices and parking places of "AFI Residence Paveletskaya" project, phase 1, during 2018.
11. TRADING PROPERTIES UNDER CONSTRUCTION
| Unaudited 31/3/19 | Audited 31/12/18 |
| US$ '000 | US$ '000 |
|
|
|
Balance 1 January as previously reported | 278,800 | 349,735 |
Effect of adoption of IFRS 15 as at 1 January 2018* | - | (59,801) |
Restated balance at 1 January | 278,800 | 289,934 |
Transfer from investment property (note 7) | - | 1,076 |
Transfer to trading properties (note 0) | - | (23,054) |
Cost of sale of trading properties | (42,133) | (124,804) |
Construction costs | 33,194 | 159,186 |
Finance cost capitalised | 2,108 | 9,414 |
Effect of movements in exchange rates | 13,976 | (32,952) |
Balance 31 March / 31 December | 285,945 | 278,800 |
\* The Group has adopted IFRS 15 Revenue from Contracts with Customers as from 1 January 2018.
Trading properties under construction comprise "Odinburg", "AFI Residence Paveletskaya", "Botanic Garden" and "Bolshaya Pochtovaya" projects that involve primarily the construction of residential properties.
The amount recognised to cost of sales of trading properties, represents the cost incurred to date for the construction of the apartments and flats which were sold but not yet completed based on the standard IFRS 15 adopted as from 1 January 2018.
12. TRADE AND OTHER RECEIVABLES
| Unaudited 31/3/19 | Audited 31/12/18 |
| US$ '000 | US$ '000 |
|
|
|
Advances to builders | 34,378 | 35,919 |
Amounts receivable from related parties | 112 | 184 |
Trade receivables, net | 4,121 | 5,008 |
Other receivables | 5,919 | 5,603 |
VAT recoverable | 7,891 | 5,755 |
Tax receivable | 2,115 | 2,100 |
| 54,536 | 54,569 |
Trade receivables net
Trade receivables are presented net of an accumulated provision for doubtful debts and unrecognised revenue of US$6,798 thousand (31/12/2018: US$7,686 thousand).
13. CASH AND CASH EQUIVALENTS
| Unaudited 31/3/19 | Audited 31/12/18 |
| US$ '000 | US$ '000 |
|
|
|
Cash and cash equivalents consist of: |
|
|
Cash at banks | 128,881 | 88,798 |
Cash in hand | 218 | 205 |
Cash and cash equivalents as per statement of cash flows: | 129,099 | 89,003 |
14. OTHER INVESTMENTS
| Unaudited 31/3/19 | Audited 31/12/18 |
| US$ '000 | US$ '000 |
|
|
|
Equity securities | 5,244 | 5,244 |
Investment in listed debt securities | - | 2,022 |
Investment in funds | 8,403 | 9,146 |
Balance 31 March / 31 December | 13,647 | 16,412 |
By 31 March 2019 Other investments comprised US$13,647 thousand, whereas US$5,244 thousand were invested in long-term equity instruments and US$8,403 were invested in short-term easily convertible into cash instruments. Listed debt securities have been matured in February 2019.
15. Right-of-use-assets / LEASE LIABILITIES
The Group has adopted IFRS 16 Lease from 1 January 2019. The Group as a lessee recognizes a right-of-use assets representing its right to use the underlying assets and a lease liability representing its obligation to make lease payments.
16. LOANS AND BORROWINGS
| Unaudited 31/3/19 | Audited 31/12/18 |
| US$ '000 | US$ '000 |
|
|
|
Non-current liabilities |
|
|
Secured bank loans | 487,625 | 487,348 |
| 487,625 | 487,348 |
Current liabilities |
|
|
Secured bank loans | 16,784 | 16,176 |
Unsecured loans from other non-related companies | 276 | 257 |
| 17,060 | 16,433 |
There were no changes to the loans during the three-month period ended 31 March 2019.
17. TRADE AND OTHER PAYABLES
| Unaudited 31/3/19 | Audited 31/12/18 |
| US$ '000 | US$ '000 |
|
|
|
Trade payables | 10,437 | 10,742 |
Payables to related parties | 200 | 192 |
Amount payable to builders | 25,979 | 18,056 |
VAT and other taxes payable | 5,498 | 4,800 |
Other payables | 4,469 | 3,588 |
| 46,583 | 37,378 |
18. SUBSEQUENT EVENTS
On 23 April 2019, AFI Development announced that it had agreed to sell Building 3 at the completed Aquamarine III Business Centre in Moscow for a total cash consideration of RUR4.45 billion (circa US$69.5 million), net of the applicable Russian VAT. As at the publication date of the current report, the full consideration has been received by the Company.
On 26 April 2019, the Company announced that it had entered into an employment contract with Mr Lev Leviev effective from 1 May 2019.
On 20 May 2019, AFI Development announced that it had agreed with its lender, VTB Bank PJSC, to partially repay loans relating to the Plaza Spa Kislovodsk and Plaza Spa Zheleznovodsk projects, in the total amount of circa EUR35 million. As at the publication date of the current report, the EUR37.73 million repayment was made.
[1] The financial results for Q1 2019 reported in this publication are based on the Unaudited summary of financial results prepared by the Company. The results were not reviewed by the auditors.
Related Shares:
AFRB.L