Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Preliminary Results for Year Ended 31 March 2016

24th May 2016 07:00

RNS Number : 0689Z
Hibernia REIT PLC
24 May 2016
 

PRELIMINARY RESULTS

For the financial year to 31 March 2016

24 May 2016

Hibernia REIT plc ("Hibernia", the "Company" or the "Group") today announces its preliminary results for the financial year to 31 March 2016. Highlights for the financial year:

Excellent financial performance

· EPRA NAV per share of 130.8 cent, up 17% since 31 March 2015

· EPRA profit of €10.0m (March 2015: €3.9m), helped by €4.9m surrender premium (March 2015: €2.4m)

· Profit before tax up 47% to €136.3m (March 2015: €92.9m) including revaluation surplus and gains on disposals of non-core assets

· Portfolio value of €927.7m (March 2015: €641.3m)

· Proposed final dividend of 0.8 cent per share bringing total for year to 1.5 cent (2015: 0.8 cent)

 

Disciplined investment activity enhancing portfolio

· €179m invested in nine acquisitions: seven off-market and seven related to central Dublin offices

· Office acquisitions all either with asset management opportunities (e.g. Central Quay, Hardwicke & Montague) or future development potential (e.g. Marine House, One Earlsfort Terrace)

· 50:50 joint arrangement formed with affiliate of Starwood Capital on Windmill Lane development

 

Development programme well-timed and making good progress

· Block 3, Wyckham Point completed ahead of schedule delivering profit on cost of more than 30%

· Refurbishments of One Dockland Central and SOBO Works completed since financial year end, both delivering profits on cost in excess of 30% at completion

· Currently four committed development schemes which are progressing well and will deliver 354,000 sq. ft. of high quality office space in 2016, 2017 and 2018 (c. 27% pre-let)

· Longer term pipeline expanded to six schemes totalling 610,0001 sq. ft. of office space post completion (Sept 2015: two schemes totalling 530,000 sq. ft.)

· Seeking vacant possession of Harcourt Square to commence redevelopment

 

Active year of lettings adding significantly to contracted rent roll with more to come

· Contracted rent roll now €39.0m, up 72% on 31 March 20152

· New lettings and rent reviews added €11.8m to contracted rent: includes major pre-lets to Twitter and Hubspot totalling 129,000 sq. ft. (Twitter pre-let extended by 16,500 sq. ft. for €0.7m extra rent) 

· "In-place" 3 Dublin Central Business District ("CBD") office average rents of €33psf (vs ERV at March 2016 of €44psf) and average period to earlier of rent review or expiry of 2 years

· Income producing "in-place"3 CBD office portfolio vacancy rate of 6% (Sept 2015: 1%)

 

Substantial, flexible funding in place

· Five year €400m revolving credit facility ("RCF") agreed in November 2015, replacing €100m RCF

· Three year €44.2m facility (Hibernia share: €22.1m) to fund Windmill Lane development entered

· Net debt at 31 March 2016 of €52.9m, LTV of 5.7% (March 2015: net cash of €139.0m)

· Cash and undrawn facilities of €369m; €265m net of committed development spend

 

Management structure simplified and team strengthened

· Internalisation of management team completed in November 2015

· Appointment of Director of Development, Mark Pollard, who joined in May 2016

 

Kevin Nowlan, Chief Executive Officer of Hibernia, said:

 

"We are delighted to report strong results, benefitting from our strategy of focusing on prime office assets in Dublin's city centre, the area we have consistently said would deliver superior rental growth and tenant take-up. We have continued to be disciplined in deploying our capital into selective acquisitions which we believe will enhance our portfolio and we grew our longer term pipeline of development projects substantially in the year. Our committed schemes, which will deliver 354,000 sq. ft. of high quality office space in Dublin's city centre, are progressing well and will be completed over the next 24 months when new supply is expected to be limited. 

 

"The strength of the domestic economy together with low vacancy rates in Dublin gives us confidence, given a benign global economic backdrop, in the prospects for further rental growth. Our portfolio is rich in opportunity and we have substantial undrawn facilities to move quickly on further acquisition opportunities, underpinning our confidence for the future."

 

 

 

Contacts:Hibernia REIT plc +353 1 536 9100Kevin Nowlan, Chief Executive OfficerTom Edwards-Moss, Chief Financial Officer

 

Murray ConsultantsDoug Keatinge: +353 86 037 4163, [email protected] Farrelly: +353 87738 6608, [email protected]

About Hibernia REIT plc

Hibernia REIT plc is an Irish Real Estate Investment Trust ("REIT") listed on the Irish and London Stock Exchanges. The principal activity of the Company is to acquire and hold investments in Irish property (primarily commercial property) with a view to maximising shareholder returns.

DisclaimerThis announcement contains forward-looking statements, which are subject to risks and uncertainties because they relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends, and similar expressions concerning matters that are not historical facts. Such forward-looking statements involve known and unknown risks, uncertainties and other factors, which may cause the actual results, performance or achievements of the Group or the industry in which it operates, to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. The forward-looking statements speak only as at the date of this Announcement. The Group will not undertake any obligation to release publicly any revision or updates to these forward-looking statements to reflect future events, circumstances, unanticipated events, new information or otherwise except as required by law or by any appropriate regulatory authority.

 

Chief Executive Officer's Statement

 

We are delighted to report strong results: we have made good progress in all aspects of our business in this, our second full year since IPO. EPRA NAV per share grew 17% in the year, with our portfolio of properties delivering an increase in value of 19%4. Disciplined acquisitions adding to portfolio and development pipeline We invested €179m (incl. costs) in the year in nine acquisitions (seven excluding acquiring full ownership of Hardwicke House and Montague House), fully utilising the remaining cash raised in the second equity issue in November 2014. Seven of these acquisitions were related to our portfolio of central Dublin offices and all were consistent with our strategy of acquiring buildings with opportunities to exploit, whether through redevelopment, active asset management or rental reversion. Development programme timed to take advantage of cycle We completed the fit out of Block 3, Wyckham Point ahead of schedule, delivering a profit on cost of more than 30% in the 18 months from its purchase to completion. Since year end we have completed the refurbishment of One Dockland Central (formerly Commerzbank House) and the conversion of SOBO Works to office space, both of which have delivered profits on cost upon completion in excess of 30% in less than two years of ownership. We have expanded our committed programme of central Dublin office developments and refurbishments to four projects totalling 354,000 sq. ft. of office space, all of which are making good progress towards their completion dates in 2016, 2017 and 2018. We have also expanded our longer term development pipeline to six projects and 610,000 sq. ft. of space with the acquisitions of Marine House and One Earlsfort Terrace and the addition of the Hanover Building and a possible new block at the front of Cumberland House. Leasing activity New lettings and rent reviews added a total of €11.8m per annum to contracted rents. The largest lettings were the 101,500 sq. ft. pre-let in Cumberland House to Twitter (increased from 85,000 sq. ft. when originally agreed in September 2015) and the 27,500 sq. ft. pre-let in One Dockland Central to Hubspot, which together added a total €6.6m per annum to contracted rents. In addition, the letting of the 213 apartments in Block 3, Wyckham Point upon their completion added €3.7m of net rent. We agreed a lease surrender with Indeed Ireland Operations Ltd at Central Quay for their 22,000 sq. ft. space for a payment to the tenant of €0.3m and have let 11,000 sq. ft. of this space to Daqri International Limited at a rent of €52.50 per sq. ft., significantly ahead of the average rent Indeed was paying of €30 per sq. ft.. We expect to make further progress with leasing in the coming months. Experienced management team In November 2015 we completed the internalisation of the management team through the acquisition of WK Nowlan REIT Management Ltd, the Investment Manager, and its parent company and at year end the Company had a team of 17. The internalisation was an important step in the Company's progress and secures our talented and experienced team for the future. Upon completion, Thomas Edwards-Moss and I joined the Board of Directors. In early May 2016, Mark Pollard joined the team as Director of Development and will oversee the management and delivery of our substantial pipeline of developments. Flexible balance sheet with substantial capacity

With net debt of €52.9m and loan to value of 5.7% our leverage is low and we have available undrawn debt capacity of €369m (€265m after committed development spend), almost all of which is funded by a new €400m revolving credit facility which was agreed in the year. Positive outlook The strength of the domestic economy together with low vacancy rates and limited new supply in Dublin means prospects for further rental growth are good in the absence of macroeconomic shocks. We expect the volume of transactions in Dublin's investment market to remain above long term averages in the near term. Our portfolio is rich in opportunity and we have substantial undrawn facilities in place to move quickly on further acquisition opportunities, underpinning our confidence in the future.

Kevin Nowlan, Chief Executive Officer

 

 

Market update

General economy Ireland recorded GDP growth of 7.8% in 2015, five times the Euro area aggregate of 1.6% (source: Eurostat). Irish GDP growth is expected to remain strong in 2016 and 2017, with Goodbody forecasting 4.6% and 3.7%, respectively, and Davy forecasting 6.0% and 4.0%, respectively. Irish "core" domestic demand (which excludes aircraft leasing and R&D) provides a good indicator of underlying economic activity and is expected to grow by 5.0% in 2016 and 4.4% in 2017 following a 4.3% increase in 2015 (source: Goodbody). Unemployment continues to fall (down to 8.4% in April 2016 nationally) and was 7.8% in Dublin at December 2015 (source: CSO). Increasing employment, coupled with tax reductions announced in the most recent budget, lower oil prices and the first period of sustained wage growth since the recession began are having a positive impact on consumer spending, which in 2015 experienced its best year of growth since 2007. Growth in numbers in employment has been particularly strong in Dublin, where the workforce increased 24,000 in 2015, bringing total employment in Dublin to 608,000 (Source: CSO). Irish state finances are also improving; the debt to GDP ratio fell to 94.4% at the end of 2015 and is expected to fall to a mid-80% level by 2017 (source: Davy). With a new Irish Government now formed, albeit a minority one, the biggest near term risks facing the Irish economy are international and include the UK referendum on its EU membership. The UK accounts for 18% of Irish exports and 30% of imports (source: Davy) so a vote to leave could impact the Irish economy negatively. While a Brexit scenario could be incrementally positive to the Dublin office sector in the near term, the longer term implications are uncertain. Irish property investment marketThe MSCI Irish Property Index delivered a total return of 23.5% in the year to 31 March 2016. As expected, returns moderated slightly compared to the year to 31 December 2015, when a 25.0% return was delivered making it the best performer in the MSCI Global Index, which delivered 10.7% in 2015. Prime Dublin office yields have remained stable at 4.65% for three consecutive quarters according to CBRE, albeit there have been a handful of deals recorded closer to 4.5%. Capital values for prime Dublin offices are up 24% year on year to over €1,200 per sq. ft., primarily driven by rental growth. Investment volumes have reduced somewhat since the mass deleveraging in 2014 and 2015, when €4.6bn and €3.5bn of assets were traded (excluding debt) (source: CBRE). Investment volumes in Q1 2016 were €735m (source: CBRE), still considerably above long term run-rates, and we expect a gradual reversion towards more normalised levels. As the investment market matures, the investor profile is continuing to evolve towards those with a lower risk appetite, with 71% of sales in 2015 vs 36% in 2013 to longer-term investors (including REITs) (source: CBRE). Office occupational market The Dublin office market, particularly the prime office sector in the city centre, continues to be characterised by a shortage of available stock in the right locations to satisfy high demand from tenants, both domestic and international. Despite the lack of available stock, take-up in 2015 totalled 2.7m sq. ft., above the 20 year average of 1.8m sq. ft. per annum (source: CBRE). 2016 has also started strongly, with take-up in Q1 totalling 0.6m sq. ft., 37% higher than the same period last year (source: CBRE). Occupation has continued to be focused in central Dublin, with 69% of take-up in the CBD in 2015 (source: CBRE). The overall Dublin office vacancy rate is now 7.7% and 6.0% in the CBD. However, there are marked differences by area and quality of stock. In the IFSC, where 25% of Hibernia's portfolio is located, the Grade A vacancy rate is 2.4% while in D2/D4, where 59% of Hibernia's portfolio is located (including three key committed developments sites) the Grade A vacancy rate is 1.5% (source: CBRE). As a result of strong tenant demand and low vacancy rates, prime central Dublin office rents at the end of Q1 2016 were €57.50 per sq. ft. up from €47.50 per sq. ft. a year ago (source: CBRE). Most agents are expecting further rental growth in 2016. While the TMT sector has undoubtedly played an important part in Dublin's economic recovery, tenant demand has come from a wide range of sectors: TMT has accounted for 32% of occupier take-up in the 5 years to December 2015 (source: CBRE). Dublin continues to be an occupational market dominated by lettings of less than 50,000 sq. ft.: 72% of take-up in the past 5 years has been in this category (source: CBRE). Almost two thirds of the lettings agreed in Q1 2016 were to Irish companies (source: CBRE) highlighting the increasing importance of domestic demand in the Irish economy and the broadening of the economic recovery. Office development pipeline A handful of office refurbishment projects were delivered in Dublin in late 2015. 2016 will see the first new build office building delivered to the Dublin market in over 5 years. In total, 1.3m sq. ft. of new stock is expected to be delivered in 2016, 46% of which is already pre-let and against a backdrop of average 10 year take-up of 1.9 m sq. ft. and take-up of 2.4m and 2.7m sq. ft. in 2014 and 2015, respectively (source: CBRE).It takes c. 2.5 years to deliver an office building so one can forecast the supply pipeline to 2019 with reasonable certainty: we expect 5.3m sq. ft. will be delivered between now and the end of 2018 and that 8.3m sq. ft. will be delivered between now and the end of 2019. Availability of development finance remains scarce (particularly if a pre-let is not in place) which has resulted in the owners of key development sites in the CBD awaiting pre-lets before commencing development. Residential sector The Dublin residential market continues to show strong demand and insufficient supply. Housing completions in 2015 were 12,666 nationwide and just 2,900 in Dublin (source: Dept of Environment) and despite an expected rise in delivery levels in 2016 and 2017, the number of units are expected to be well below the estimated c.30,000 units required per annum nationwide (source: Goodbody). The Central Bank measures introduced in February 2015 to control mortgage ratios reduced the likelihood of another credit-fuelled price boom and price growth in the year to 31 March 2016 was a muted 3.9% in Dublin (source: CSO). Despite this, the Central Bank's quarterly survey of housing market participants revealed an expectation of price growth of 4% in Dublin in the 12 months to September 2016 (source: Goodbody). A side effect of the Central Bank measures has been that potential purchasers have remained in the rental market for longer, particularly in Dublin. According to Daft, the average rent in Dublin was up 8-9% in the year to 31 March 2016 against a backdrop of virtually zero inflation. The Dublin rental market does not have the adequate infrastructure to house these people appropriately and as a result, opportunities exist to deliver stock that matches these demands.

 

Business Review

Acquisitions We purchased nine properties in the year for a total investment of €179m (including acquisition costs).

In June 2015 we acquired Dundrum View, an 80 unit apartment complex in Dundrum, South Dublin for €28.1m. The property is situated close to Dundrum Town Centre, Ireland's leading shopping centre, and to our property at Block 3, Wyckham Point and together the two properties give us almost 300 residential units in the attractive Dundrum area.

In January 2016 we took direct ownership of Hardwicke House and Montague House, D2, two fully occupied office buildings totaling 88,500 sq. ft., for a net payment of €41.8m, bringing the total consideration paid to €60m (€64m including costs, or €725 per sq. ft.). Hibernia's initial interest in the buildings was via secured loans purchased in May 2014 for €18.2m with a put / call option arrangement allowing Hibernia to acquire full ownership up to mid-2016.

In February 2016 we exchanged contracts to acquire Central Quay, a 57,700 sq. ft. office building in the South Docks, for €51.3m (€890 per sq. ft.). At the time of acquisition the building, which was completed in 2007, was 88% let and the net initial yield was 4.5%, with opportunities to move this above 5.5% in the near term through letting the vacant space and upcoming lease events. Since the acquisition we have completed a lease surrender and signed a new lease which will assist us in increasing the yield.

In March 2016 we exchanged contracts to acquire Marine House, D2 for €26.5m (€640 per sq. ft.). The 41,000 sq. ft. office building is fully occupied off low average rents of €23 per sq. ft. and offers near term opportunities to enhance the net initial yield of 4.3% through light refurbishment and redevelopment potential in the longer term. 

Also in March 2016 we acquired One Earlsfort Terrace, D2, for €19.2m (€880 per sq. ft.). The 21,700 sq. ft. office building is let to international law firm Eversheds. Concurrently we agreed with the tenant that the rent will rise from €0.6m to €1.0m per annum (€45psf) at the next rent review in September 2016, taking the running yield to 5.3%. In the longer term there are opportunities to enhance the value of the building through refurbishment, extension or redevelopment.

During the financial year we also completed the acquisitions of three small buildings for a total consideration of €4.8m. These assets, 11 Lime Street, 35-37 Lower Camden Street and 39 Harcourt Street, were acquired to enhance the value and / or optionality within our portfolio.

DisposalsExcluding the continued sell-off of the Dorville non-core assets (see further details in the asset management section below), the only disposal in the year was the sale of a 50% interest in the Windmill Lane site for €4.9m. In August 2015 Starwood exercised their option to buy back into the Windmill Lane development as a 50:50 joint arrangement partner at the price the asset was sold to Hibernia for (€7.5m) and an annual return of 7%, plus costs incurred to date, leading to the creation of the Windmill Lane Partnership ("WLP"). The Hibernia Group is acting as asset manager and development manager.

 

Portfolio overview

At 31 March 2016 the property portfolio consisted of 25 investment properties valued at €928m, categorised as follows:

 

 

 

Value as at Mar 16 (all assets)

% of portfolio

% uplift since Mar 15excl. new acquisitions (1)

% uplift since Mar 15incl. new acquisitions (1)

% uplift since acquisition(all assets)incl.costs (1)

Equivalent Yield on value (%)

Passing rent(€m)

1. Dublin CBD Offices

Traditional Core

€238m

25.7%

12.8%

9.2%

16.6%

5.2%(2)

€10.4m(5)

IFSC

€237m

25.5%

12.9%

12.9%

29.7%

5.2%

€8.0m

South Docks

€173m(4)

18.6%

11.9%

8.3%

28.8%

5.4%

€5.7m

Total Dublin CBD Offices

€648m

69.8%

12.6%

10.3%

24.4%

5.2%(2)

€24.1m (5)

2. Dublin CBD Office Development/Refurbishment

€155m

16.7%

57.9%

57.9%

69.0%

-

-

3. Dublin Residential

€113m

12.2%

9.2%

6.2%

20.4%

4.6%

€5.4m

4. Industrial

€12m

1.3%

19.3%

19.3%

19.3%

7.4%

€0.5m

Total Investment Properties

€928m

100.0%

19.0%

15.7%

29.5%

5.2%(2)(3)

€30.0m

1. Includes capex in acquisition costs and assumes 100% of South Dock House held for rent

2. Excludes Harcourt Square as this is valued by CBRE on a residual/ development appraisal basis

3. Excludes all Dublin CBD Office Development/Refurbishment

4. South Docks excludes the value of space occupied by Hibernia

5. Incl. c.€70k of residential in Chancery

 

The "in-place" CBD office element of our portfolio had the following statistics at 31 March 2016:

· Average contracted rent: €33psf (vs ERV of €44psf)

· Weighted average period to earlier of rent review or lease expiry: 2.0 years

· WAULT to earlier of expiry or break: 4.3 years

· WAULT to expiry: 7.3 years

· Occupancy level: 94%

· 45% of leases with break / expiry beyond 2019

 

The in-place office portfolio occupancy level decreased to 94% from 99% at 30 September 2015, principally due to the acquisition of Central Quay and the asset management initiatives ongoing there as well as vacancy in the Chancery Building following a tenant exercising a break option (see further details below).

 

 

Developments and refurbishments With favourable conditions in the Dublin property market and limited new supply expected in the near term, the Group is active with a number of development and refurbishment projects which it believes will deliver attractive returns to shareholders. 

At the financial year end the Group had projects under way at five properties (the "committed schemes") which will deliver 340,000 sq. ft. of high quality new office space: two of these schemes completed shortly after the financial year end and one scheme, Guild House, was added bringing the current committed schemes to 354,000 sq. ft..

 

The Group has added significantly to its longer term pipeline of developments: this now totals six schemes (up from two in September 2015), which, if undertaken would deliver an estimated 610,000 sq. ft. of high quality office space when fully completed.

 

Schemes completed The fit-out of the 213 residential units in Block 3, Wyckham Point was completed in late July 2015, well ahead of schedule. The project was delivered within budget, generating a profit on cost in excess of 30% and an IRR of over 25% at completion. The units were fully let by the end of September 2015, and currently produce net rent of €3.7m per annum and a yield on cost of over 6%.

 

The refurbishment of One Dockland Central successfully completed on budget in May 2016, delivering a profit on cost of over 30%. 48% of the 57,500 sq. ft. being refurbished was pre-let to HubSpot and we are in advanced discussions with a tenant regarding the remaining vacant space.

 

SOBO Works (formerly known as the Observatory Live/Work units) was converted to c. 9,500 sq. ft. of office accommodation and 1,500 sq. ft. of retail with the works completing in April 2016. At completion the project had delivered a profit on cost in excess of 50%. A pre-let of all the space to a serviced office provider was agreed in the year at a rent of €0.4m per annum and the tenant is now fitting out their demise.

 

Committed development and refurbishment schemes

Following the successful refurbishment of One Dockland Central, a similar refurbishment of the adjoining Guild House (which is to be renamed Two Dockland Central) is now under way using the same contractors. Unlike One Dockland Central, many of the tenants remain in occupation in Guild House at present (all leases bar that of BNY Mellon expire by March 2017), with works expected to be completed towards the end of 2017.

 

Construction work at Windmill Lane ("1 WML") is progressing well and the structure is up to the second and third storeys: the project remains on budget and on schedule for completion in late 2017. The formal marketing campaign for 1 WML and 1 Sir John Rogerson's Quay ("1 SJRQ" and formerly known as 1-6 Sir John Rogerson's Quay) commenced in April 2016.

 

Having completed site preparation, a contractor has been selected for 1 SJRQ and construction works have commenced. The estimated capital expenditure has increased to €55m due to a higher specification building, increased council levies and some cost inflation. We continue to expect the project to complete in mid-2018.

 

Please see further details on the development schemes below:

.

Sector

NIA post completion (sq ft)

Full purchase cost

Est. capex

Est. total cost (incl. land) € psf

ERV(1)

Office ERV psf(1)

Expected PC Date

Comments

Committed schemes

 

Cumberland House

Office

127k(2)

€51m

€27m

€605psf

€7.2m

€51.40psf

Q4 2016

Pre-let 101,500 sq. ft. (3) to Twitter

In discussions with potential tenants re remaining 33k sq. ft. (top two floors)

Refurbishment works on schedule for full completion in Q4 2016

Guild House (Two Dockland Central)

Office

72k(4) 

€46m

€12m

€790psf(5)

€3.9m

€50.50psf

Q3 2017

Refurbishment works (to the same standard as One Dockland Central) expected to commence shortly

Windmill Lane (50% interest)

Office

61k office (6)

3k retail

7.5 resi. units

€4m

€26m

€420psf(8)

€3.0m(7)

€47.00psf

late 2017

Structure up to second & third storeys and project remains on budget & on schedule for completion in late 2017

Formal marketing campaign commenced in April 2016

1 SJRQ

Office

110k office

6.2k retail

€18m

€55m

€643psf(8)

€5.9m

€50.50psf

mid 2018

Contractor selected and construction works have commenced

Budget increased to €55m due to higher spec building, increased levies and some cost inflation

Project on schedule for completion mid-2018

370k office (9)

9k retail

7.5 units

€119m

€120m

€20m

1. Per CBRE valuation at 31 March 2016

2. Excl. additional basement areas (8k sq. ft.) and potential new block (c.50k sq. ft.) but incl. new reception (1k sq. ft.) additional ground floor (5k sq. ft.) and gains due to design efficiencies of existing building (9k sq. ft.)

3. Including storage & ancillary areas

4. 56k sq. ft of 72k sq. ft. is committed refurbishment

5. Net of dilapidations

6. Incl. extensions to 4th & 5th floors (2.3k sq. ft.) for which planning was granted in May 2016

7. Commercial only

8. Office only

9. 354k sq. ft. when adjusted for the 56k sq. ft. that is committed refurbishment in Guild House (Two Dockland Central)

 

Longer term development pipeline Four new schemes have been added to the longer term pipeline: two of the additions - Marine House and One Earlsfort Terrace - are buildings acquired in the year and two additions are from the existing portfolio. In the Hanover Building, the main tenant (BNY Mellon) has served notice to vacate in December 2016. We continue to assess our options but expect that the space will be improved ahead of re-letting. At Cumberland House, while our primary focus is the successful completion of the existing refurbishment programme, we are also assessing plans for a new office block at the front of the site. 

 

At Harcourt Square, where the four leases to the Office of Public Works ("OPW") have either expired or are due to expire during 2016, we are seeking to gain vacant possession for redevelopment. The OPW has applied to the Irish Circuit Court seeking statutory extension of the leases, which we will defend. We have planning permission for a first phase development of 134,000 sq. ft. Net Internal Area ("NIA") and an application for a second phase development of 152,000 sq. ft. NIA has received preliminary approval from Dublin City Council.

Please see further details on the development pipeline below:

 

Name
Sector
Current NIA
(sq. ft.)
NIA post completion
(sq. ft.)
Full Purchase price
Comments
Cumberland House
(front block)
Office
0k
c.50k sq. ft.
€0m(3)
Potential for new block at front of Cumberland House of up to c.50k sq. ft. subject to planning
One Earlsfort Terrace
Office
22k
>28k sq. ft.
€20m
Planning permission is in place for two extra floors which would add c.6k sq. ft. to the NIA
Potential for redevelopment as part of the wider Earlsfort Centre scheme
Hanover Building
Office
44k office
15k retail(2)
c.73k sq. ft
€21m
Potential to extend the current building by adding c.13k sq. ft. subject to planning
Harcourt Square
Office
117k on
1.9 acres
c.285k sq. ft.
€72m
Potential development of over 285k sq. ft. of office space.
Phase 1 planning granted with Phase 2 under review by the planning board
Marine House
Office
41k
c.60k sq. ft.
€27m
Potential opportunity to develop c.60k sq. ft. (+20k sq. ft.) NIA on the site of Marine House
Longer term redevelopment opportunity as part of the wider Clanwilliam Court complex
Gateway
Logistics/Office
178k on
14.1 acres
c.115k(1)sq. ft.
€10m
Outline planning application for new road configuration expected to be submitted shortly
Total
 
402k
c.611k sq. ft.
€150m
 
1. Planned new offices of c.115k sq. ft. plus potential to add a further c.130k sq. ft. of offices
2. 4k sq. ft. in basement
3. €49m excl. costs or €51m incl. costs paid for existing block which is being refurbished to create 135k sq. ft. i.e. €362psf. No land value attributed to new block at acquisition

Asset management

It has been a very active year with new leases and rent reviews agreed adding a total of €11.8m per annum to contracted rents and asset management initiatives under way at a number of buildings in the portfolio.

Summary of letting activity in the year

· Offices: Six new leases signed on 157,000 sq. ft. and one rent review together generating €7.8m of incremental new annual rent. The weighted average periods to break and lease expiry for the new leases were 11 years and 19 years, respectively

· Residential: 310 units now let5, generating €6.4m of annual rent (€5.4m net of costs) and including the 80 Dundrum View apartments acquired in June 2015: letting activity generated incremental new net annual rent of €4.0m during the year

· Industrial: restructuring of tenant leases at Gateway to maintain current passing rent and give landlord ability to gain vacant position upon 12 months' notice for any future redevelopment

Letting activity post year end As set out below, we are in discussions with potential tenants in a number of buildings where we have unlet space. Key asset management highlights See also developments and refurbishments section above for further details. Cumberland House, D2 In September 2015 we pre-let 85,000 sq. ft. to Twitter on a 20 year lease, with initial rent of c. €4.6m per annum (€50psf). Subsequently the agreement for lease has been extended to a further 16,500 sq. ft. generating additional net rental income of €0.7m per annum: 14,000 sq. ft. of this is additional space being created for Twitter and the remaining 2,500 sq. ft. relates to design efficiencies in the existing building. The total building area has increased from 112,000 sq. ft. to 135,000 sq. ft. The expected lease commencement is late 2016 upon completion of the refurbishment works, for which estimated capital expenditure is €27m (€11m spent at 31 March 2016). We have commenced the marketing of the remaining 33,000 sq. ft. of available space and are discussing terms with a number of interested parties. Central Quay, South Docks The 57,700 sq. ft. office building was acquired in February 2016 with some near term opportunities to drive rents through asset management. In March 2016 we agreed a lease surrender with Indeed Ireland Operations Ltd, occupier of 22,000 sq. ft. across the first and third floors, for a payment to the tenant of €0.3m. Indeed were paying a low average rent of €30psf. Simultaneously with the surrender, we agreed to lease the first floor (11,000 sq. ft.) to Daqri International Limited for ten years, with a break after three years, from April 2016 at a rent of €52.50psf. We are in discussions with a number of potential occupiers regarding the remaining 18,500 sq. ft. of available space in the building.

Chancery Building, D8 Webzen vacated all 11,500 sq. ft. previously occupied in March 2016 having exercised a break option. We are close to finalising terms with a tenant for one of the two floors vacated. We are also in the process of upgrading the common areas in the building, at a cost expected to be less than €0.1m. Forum Building, IFSC Terms have been agreed with Parkrite for a new 20 year lease from 14 May 2013 for the multi storey car park. The initial rent will be €0.5m with five yearly reviews. The lease is expected to be completed in Q2 2016.Guild House, IFSC In July 2015 FBD plc surrendered their leasehold interest for a total payment to Hibernia of €8.8m, covering surrender premiums, rental top-ups and dilapidations. The building was fully occupied and all nine of the former sub-tenants of FBD, with the exception of Bank of New York Mellon who occupy the entire first floor, have lease expiration dates prior to the end of Q1 2017. We have informed all tenants of our decision to undertake a full refurbishment of all common areas to the same standard as that recently completed in One Dockland Central and work is expected to commence shortly. We are in discussions with the existing tenants regarding new leases beyond Q1 2017: we expect certain tenants will agree new leases and remain in situ throughout the works. The building will be renamed Two Dockland Central on completion. One Dockland Central (formerly Commerzbank House), IFSC Of the 57,600 sq. ft. refurbished, 27,500 sq. ft. (two floors) and 14 car parking spaces were pre-let to Hubspot in November 2015 on a 20 year lease at a rent of €1.3m per annum (€45psf) after a six month rent free period from commencement: the lease commenced in February 2016. We are in advanced discussions with a potential occupier regarding the remaining 30,000 sq. ft. of available refurbished space. Other completed assets The other completed properties in the portfolio are close to full occupation with an average period to rent review or lease expiry for the "in-place" office portfolio of 2.0 years: the team is assessing options to maximise returns from the up-coming lease events and continues to carefully monitor the letting markets.Sale of non-core assets Good progress has been made in disposing of the remaining non-core assets acquired as part of the Dorville loan portfolio, which is substantially complete. As at 31 March 2016 the position was as follows:

Sold or contracted in the year

Units

Carrying Value €'000

Sales Price €'000

Profit €'000

Residential assets

46

12,168

13,134

966

Commercial assets

3

2,410

3,580

1,170

49

14,578

16,714

2,136

 

Sale agreed at year end

Units

Carrying Value €'000

Price Agreed €'000

Expected Profit 1 €'000

Residential assets

1

354

460

106

 

Remainder of non-core assets

Units

Carrying Value €'000

Residential assets

15

3,567

(1) Figure excludes tax payable on net profits arising on disposal

 

Since the financial year end the sale which was agreed at year end but uncompleted has closed with funds received by Hibernia. In addition, the sale of a further seven units have been agreed with an aggregate gross sales value of €1.8m.

Financial results and position

  

31 March 2016

31 March 2015

Movement

IFRS NAV - cent per share

131.6

112.4

+17%

EPRA NAV - cent per share

130.8

111.8

+17%

Net debt / (cash)

€52.9m

€(139.0)m

n/a

Group LTV

5.7%

n/a

 n/a

Profit/ (loss) for the financial year

€136.8m

€92.2m

+48% 

EPRA profits

€10.0m

€3.9m

+153%

Basic EPS

20.2 cent

18.4 cent

 +10%

Diluted EPS

20.1 cent

18.3 cent

 +10%

Final dividend / DPS

€5.5m / 0.8 cent

€3.4m / 0.5 cent

Full year dividend /DPS

€10.2m / 1.5 cent

€5.4m / 0.8 cent

 

The key drivers of EPRA NAV per share, which increased 19.0 cent from 31 March 2015 were:

- 18.2 cent per share from the revaluation of the property portfolio, including 8.2 cent per share in relation to development properties

- 1.5 cent per share from EPRA earnings for the financial year

- Payment of dividends, which decreased NAV by 1.2 cent per share

- Gains on sales of non-core assets, which increased NAV by 0.5 cent per share

 

EPRA profits for the financial year were €10.0m, up 153% since 31 March 2015. The key driver of the increase was the 85% increase in rental income, excluding surrender premia, due to further acquisitions made in the past 12 months, full periods of ownership for a number of assets and new lettings made (e.g. Block 3, Wyckham Point). In addition, property income was positively impacted by the surrender premium from FBD in relation to their lease on Guild House: this amounted to a one-off gain to property income of €4.9m (31 March 2015: €2.4m from surrender premia). 

 

Net profit for the financial year was €136.8m, an increase of 48% over the same period last year. In addition to the increase in property income, revaluation gains and losses to 31 March 2016 amounted to €125m, considerably higher than the prior financial year figure of €80.8m (the March 2015 figure was €90.9m including gain made on recognition of Block 3, Wyckham Point as an investment property) and assisted, in particular, by the valuation uplift in Cumberland House following the pre-let of the majority of the building to Twitter.

 

Financing and hedging At 31 March 2016 Group net debt was €52.9m, a loan to value ratio (LTV) of 5.7%, having moved from a net cash position of €139.0m at 31 March 2015 as capital expenditure on acquisitions and developments significantly outweighed inflows from the sale of non-core assets, Starwood affiliates' buy-in to the Windmill Lane development and undistributed rental income.

 

In November 2015 the Group entered a new five year €400m RCF with Bank of Ireland, Barclays and Ulster Bank, replacing the existing €100m facility and providing flexible funding for the development pipeline and future acquisitions. In December 2015 the Windmill Lane Partnership ("WLP"), the Group's 50:50 joint arrangement with Starwood entities, entered a non-recourse, three year debt facility with Deutsche Bank of €46.7m (Hibernia share: €23.4m) to fund the development of the Windmill Lane site. At the request of WLP, this was subsequently reduced to €44.2m (Hibernia share: €22.1m). If both facilities were fully drawn at 31 March 2016 this would have resulted in a LTV of 32.5%. Given the nature of our portfolio and the development exposure within it, we expect the through-cycle gearing to be in the range of 20-30% LTV.

 

The Group has a policy of fixing or hedging the interest rate risk on the majority of its drawn debt. Consequently it has entered into interest rate caps and swaptions with 1% strike rates (reference 3m Euribor) covering €100m of the RCF. The interest rate exposure of the Windmill Lane facility has been hedged using an interest rate cap with a 1% strike rate (reference 3m Euribor). 

Internalisation of management team

The Group completed the internalisation of its management team in November 2015, following approval by shareholders in late October 2015. The transaction was effected through the acquisition of WK Nowlan REIT Management Ltd (the "Investment Manager") and its parent company, Nowlan Property Limited ("NPL"), on terms representing no anticipated material additional cost to the Group when compared to the estimated costs of retaining the external structure until the expiry of the initial term of the Investment Management Agreement in November 2018. Under the terms agreed, the transaction was structured to take effect from 1 April 2015.

 

Initial consideration paid of €21.1m comprised €14.2m in respect of base management fees and €6.9m in respect of the net assets of the Investment Manager and NPL (which were principally the performance fee payable to the Investment Manager for the year to March 2015 and cash). The initial consideration was settled through the payment of €8.3m of cash and the issue of 10.9m of new ordinary shares. Following completion, the Directors and senior management hold c. 2% of the issued share capital of the Company and the free float is c. 98%.

 

Upon completion Kevin Nowlan (CEO) and Thomas Edwards-Moss (CFO) joined the Board of Directors, which continues to have a majority of independent non-executive directors and remains in compliance with the relevant requirements and procedures set out in the Irish, UK and AIC Corporate Governance Codes. Further information can be found in Note 5 to the financial statements.

 

DividendThe Board has proposed a final dividend of 0.8 cent per share (2015: 0.5 cent) which, subject to approval at the Company's AGM, will be paid in August 2016. All of this final dividend will be a Property Income Distribution ("PID") in respect of the Group's tax exempt property business. 

 

Together with the interim dividend of 0.7 cent, the total dividend for the year will be 1.5 cent (2015: 0.8 cent). This represents over 87% of realised profits received in the financial year. As the portfolio income stabilises, we intend that the interim dividend declared will usually be in the region of 30-50% of the total regular dividends paid in respect of the prior financial year.

 

Hibernia introduced a Dividend Reinvestment Plan ("DRIP") last year: this allows shareholders to instruct Capita, the Company's registrar, to reinvest dividend payments by the purchase of shares in the Company. The terms and conditions of the DRIP and information on how to apply are available on the Group's website.

 

 

Selected portfolio information

1. Top 10 in-place office occupiers by contracted rent and % of contracted in place office rent roll

Top 10 Tenants

 Contracted Rent € 'm

%

Sector

1

Office of Public Works

5.5

20.1

Government

2

Bank of New York Mellon

3.0

10.9

Banking and Capital Markets

3

Bank of Ireland

2.8

10.4

Banking and Capital Markets

4

DEPFA Bank PLC

2.0

7.5

Banking and Capital Markets

5

HubSpot Ireland

1.3

4.7

TMT

6

Riot Games Limited

1.2

4.5

TMT

7

AWAS Aviation

1.2

4.3

Banking and Capital Markets

8

Deloitte1

1.0

3.8

Professional Services

9

Capita

0.7

2.6

Professional Services

10

Eversheds

0.6

2.3

Professional Services

Top ten total

19.3

71.1

Rest of portfolio

8.0

28.9

Total contracted rent

27.3

100.0

1 Deloitte is a tenant of Hardwicke House, which is an investment property of the Group. Deloitte were in situ when the Group acquired its interest in the building and all lease arrangements are at arm's length.

 

2. In-place office contracted rent by business sector

Sector

€ 'm

%

Banking and Capital Markets

10.9

39.7

Government

5.5

20.1

Other

3.6

13.1

Professional Services

3.4

12.6

TMT

2.6

9.7

Insurance & reinsurance

1.3

4.8

Total

27.3

100.0

 

3. Portfolio by location

Location

Value € 'm 1

%

Traditional Core

237

25.6

IFSC

237

25.5

South Docks

173

18.6

Other2

280

30.3

Total

928

100.0

150% of 1WML included

2CBD Office Development/Refurbishment, Residential, Industrial

 

4. Contracted in-place office portfolio rent by time to the earlier of the next review or expiry date of the lease

 

Time to open market review
€m
 
0 - 1 years
11.6
 
1 - 2 years
1.0
 
2 - 3 years
8.4
 
3 - 4 years
2.1
 
4+ years
4.2
 
Total
27.3
 

 

 

 

 

Principal Risks and Uncertainties

There are a number of potential risks and uncertainties which could have a material impact on the Group's performance and could cause actual results to differ materially from expected and historical results. A description of these risks and the steps which the Group has taken to manage these risks is set out below

Risk

Potential impact

Strategic goal impact

Description of exposure

Mitigation

Change from last year

Comment

Weakening economy

High

Performance below target levels through lower capital or income returns or both.

The value of the investment portfolio may decline and rental income may reduce as a consequence of lowered levels of economic activity in Dublin and/or Ireland.

The Group has set risk appetite limits, which are the level of risk that the Board considers acceptable to accept in achieving the Group's strategic objectives in the current economic environment. Close monitoring of economic lead indicators and access to market knowledge through the Group's contacts and advisers help to ensure it has the best possible knowledge of the current macro-economic environment to allow it to anticipate and react to potential issues.

Increased

The IMF has forecast that the Irish economy is to continue its strong expansion, especially relative to the Eurozone, for the next two years. The Central Bank of Ireland's view is similar and It expects growth to be 5.1% this year and 4.2% next year. The Central Bank highlights that risks to projections, related mainly to external factors, are tilted to the downside. Domestically, they note the continuing relatively high levels of private sector indebtedness but point out that the favourable growth outlook offers some relief. Externally, it noted that the risk of the UK leaving the European Union could lead to weaker economic and financial conditions in the broader international economy. Adding to the specific event risk of the UK "Brexit" referendum, external risks in the global economy remain elevated with fears over a hard landing for the Chinese economy and uncertainty around the path for U.S interest rate policy of particular note.

Under performance of Dublin property market

High

Value of investment property may decrease thus reducing NAV. Potential impacts on rental income through lower rents or defaulting tenants.

Underperformance by Dublin property market compared to other Irish property sectors: to date all the Group's investments have been within Dublin.

The Group regularly reviews its strategy and asset allocation to determine if it remains appropriate.

Stable

The Dublin property market is currently performing well and Dublin remains a key contributor to the Irish economy.

 

 

 

Risk

Potential impact

Strategic goal impact

Description of exposure

Mitigation

Change from last year

Comment

Investment

High

Inability to find new opportunities that meet the Group's return targets, over concentration in one particular asset or location or failure to correctly identify all risks of a purchase may result in poor investment returns below the Group's targets.

Competition may reduce the access to attractive investment opportunities.

Market knowledge and contacts improve the Group's ability to uncover opportunities and acquire investments.

Increased

The rise in Dublin property prices has reduced the pool of assets which meet our returns criteria, although with our focus on value add projects there remains a good level of opportunity.

Concentration of investment in single assets, tenants, locations or sectors may increase risk.

Risk appetites are set and monitored for concentration risk factors.

Stable

The Group has built a balanced portfolio since commencement of operations. As at 31 March 2016 the largest single asset represented 11.7% of the portfolio by value.

Overlooking or mis-pricing risks at point of investment.

The Group has an experienced management team which carries out extensive due diligence ahead of purchase. Board approval is part of the investment decision which provides another layer of scrutiny.

Stable

Due diligence involves a diverse range of parties, internal and external, and helps to mitigate risks around acquisitions.

Development

High

Target returns impacted through lower than expected profits on developments.

Inability to properly manage developments. Any refurbishment or redevelopment project may suffer delays, may not be completed or may fail to achieve expected results. Budgets may overrun.

Close monitoring of developments coupled with significant in-house experience in managing large scale projects reduces these risks. The use of joint venture arrangements also reduces overall exposure.

Decreased

The Group has hired an experienced Development Director and our development projects have progressed considerably in the last twelve months. The Development Committee monitors development progress and issues. Issues are identified early and proactively managed to ensure effective delivery of projects. In addition, rents have risen in the last twelve months which should enhance returns on our developments.

 

 

 

 

 

Risk

Potential impact

Strategic goal impact

Description of exposure

Mitigation

Change from last year

Comment

Financing

Medium

Inappropriate capital structure may lead to Group being unable to meet goals through covenant breaches or high interest costs impacting returns.

Leverage exposes the Group to risks associated with borrowing such as covenant breaches.

New facilities are approved at Board level and under the investment policy debt is limited to a 40% loan to value ratio at incurrence. Hedging instruments have been used to cap the Group's interest rate exposure and the Group intends to hedge the majority of its interest rate exposure on its drawn debt. Active and regular monitoring of covenant breaches is undertaken. Levels of leverage are set at Board level and monitored closely. Alternative sources of financing are also continually assessed.

Decreased

No breaches have occurred in the period. A conservative approach to hedging of interest costs on financing arrangements means that the impact of borrowing on the overall return on equity should be positive against a backdrop of rising EURIBOR. The Group continues to be vigilant in monitoring covenants and hedging requirements.

Targeted returns impacted, new investment limited through lack of available funds.

No access to financing limits potential for further investment growth or means the Group misses out on opportunities.

The Group actively manages its finance requirements and continues to monitor availability to ensure it is well placed to take advantage of market investment opportunities as they arise.

Decreased

The Group put in place a new €400m revolving credit facility in 2015, replacing the previous €100m revolving credit facility. €75m had been drawn as of 31 March 2016 (31 March 2015: €nil). Its Windmill Lane joint arrangement is also funded from bank borrowings. The Group continues to monitor capital requirements to ensure that future requirements are anticipated and met within the limits of its leverage targets.

People

Medium

Strategic goals achievement impacted through loss of expertise or key personnel.

The Group fails to attract, motivate and retain sufficient skilled people to achieve targets. Poor management of people may impact on performance.

The Group has a team of directly employed staff through the internalisation of the Investment Manager, with a remuneration system that is linked closely to individual and Group performance. The Group has introduced a long-term incentive plan (funded through the existing performance fee arrangements) as part of performance remuneration this year in order to help align employees interest with shareholders and encourage retention.

Decreased

With the completion of the internalisation of the Investment Manager in November 2015 this risk has decreased due to the Group's enhanced ability to retain and attract staff. A Remuneration Committee of the Board has been established to proactively manage remuneration measures.

 

 

 

 

Risk

Potential impact

Strategic goal impact

Description of exposure

Mitigation

Change from last year

Comment

Regulatory

Low

Achievement of strategic goals impacted through inability to continue as a REIT and a greater tax burden.

 

Legislative and regulatory requirements may not be complied with resulting in sanctions being imposed.

The management team and the Board spend substantial time, and retain external experts as necessary, to ensure compliance with current and possible future regulatory requirements.

Stable

Our strategy in managing this risk together with a relatively unchanged regulatory environment has meant the risk has remained relatively stable over the last year.

The Group's REIT status may be revoked if it fails to satisfy all the relevant tax and legislative requirements, which would have adverse consequences for its investors.

Effective monitoring of REIT requirements compliance at a senior level.

Stable

This continues to be done on a regular basis and is the subject of review by our retained tax advisers, KPMG.

Consolidated Income Statement

For the financial year ended 31 March 2016

 

Financial year ended 31 March 2016

Financial year ended 31 March 2015

Notes

€'000

 €'000

Revenue

7

32,786

18,769

Direct property costs

(2,497 )

(725 )

Net Property income

30,289

18,044

Revaluation of investment properties

17

125,056

80,809

Other gains and (losses)

8

(171 )

7,691

Total income after revaluation gains and losses

155,174

106,544

 

Expense

Investment manager fee - base

 -

(4,690 )

Performance related payments

5

(6,069 )

(5,772 )

Administration expenses

9

(8,696 )

(1,584 )

Total operating expenses

(14,765 )

(12,046 )

Operating profit

140,409

94,498

Finance income

12

153

399

Finance expense

12

(4,240 )

(1,974 )

Profit before tax

136,322

92,923

Income tax

13

475

(691 )

Profit for the financial year

136,797

92,232

Earnings per share

Basic earnings per share (cent)

15

20.2

18.4

Diluted earnings per share (cent)

15

20.1

18.3

 

The notes on pages 26 to 74 form an integral part of these consolidated financial statements

 

 

 

Consolidated statement of comprehensive income

For the financial year ended 31 March 2016

 

 

Financial year ended to 31 March 2016

Financial year ended 31 March 2015

Notes

 €'000

 €'000

Profit for the financial year

136,797

92,232

Other comprehensive income, net of income tax

Items that will not be reclassified subsequently to profit or loss:

Gain on revaluation of property

23

323

 -

Items that may be reclassified subsequently to profit or loss

Net fair value (loss) on hedging instruments entered into for cash flow hedges

 23

(112 )

 -

Total other comprehensive income

211

 -

Total comprehensive income for the financial year attributable to owners of the Company

137,008

92,232

 

The notes on pages 26 to 74 form an integral part of these consolidated financial statements.

 

Consolidated Statement of Financial Position

As at 31 March 2016

 

31 March 2016

 31 March 2015

Notes

 €'000

 €'000

Assets

Non-current assets

Property, plant and equipment

16

2,946

 -

Investment Property

17

927,656

641,296

Other financial assets

19

365

152

Trade and other receivables

20

11,666

 -

Total non-current assets

942,633

641,448

Current assets

Trade and other receivables

20

18,880

9,046

Cash and cash equivalents

23,187

139,048

42,067

148,094

Non-current assets classified as held for sale

21

3,921

18,499

Total current assets

45,988

166,593

Total assets

988,621

808,041

Equity and liabilities

Capital and reserves

Issued capital and share premium

22

672,398

657,987

Other reserves

23

6,136

5,772

Retained earnings

24

218,040

89,375

Total equity

896,574

753,134

Non-current liabilities

Financial liabilities

25

72,724

 -

Trade and other payables

26

 -

 -

Total non-current liabilities

72,724

 -

Current liabilities

Trade and other payables

26

19,323

12,210

Payable due for investment property

 -

42,697

Total current liabilities

19,323

54,907

Total equity and liabilities

988,621

808,041

IFRS NAV per share (cents)

27

131.6

112.4

Diluted IFRS NAV per share

27

130.7

111.6

EPRA NAV per share

27

130.8

111.8

 

 

The notes on pages 26 to 74 form an integral part of these consolidated financial statements.

Consolidated statement of changes in equity

 

Financial year ended 31 March 2016

 

Notes

Share Capital

Share Premium

Retained earnings

Other reserves

Total

€'000

€'000

€'000

€'000

€'000

Balance at start of financial year

67,032

590,955

89,375

5,772

753,134

Profit for the financial year

 -

 -

136,797

 -

136,797

Total other comprehensive income

 -

 -

 -

211

211

67,032

590,955

226,172

5,983

890,142

Transactions with owners of the Company, recognised directly in equity

Dividends

14

 -

 -

(8,121)

 -

(8,121)

Issue of ordinary shares for cash

22

 -

 -

 -

 -

 -

Share issue costs

22

 -

 -

(11)

 -

(11)

Share based payments

11

1,093

13,318

 -

153

14,564

Balance at end of financial year

68,125

604,273

218,040

6,136

896,574

 

 

Financial year ended to 31 March 2015

Notes

Share Capital

Share Premium

Retained earnings

Other reserves

Total

€'000

€'000

€'000

€'000

€'000

Balance at start of financial year

38,500

333,312

(846)

 -

370,966

Total comprehensive income for the financial year

Profit for the financial year

 -

 -

92,232

 -

92,232

Total other comprehensive income

 -

 -

 -

 -

 -

38,500

333,312

91,386

 -

463,198

Transactions with owners of the Company, recognised directly in equity

Dividends

14

 -

 -

(2,011)

 -

(2,011)

Issue of ordinary shares for cash

22

28,532

271,052

 -

 -

299,584

Share issue costs

22

 -

(13,409)

 -

 -

(13,409)

Share based payments

 -

 -

 -

5,772

5,772

Balance at end of financial year

67,032

590,955

89,375

5,772

753,134

 

The notes on pages 26 to 74 form an integral part of these consolidated financial statements.

Consolidated Statement of Cash Flows

For the financial year ended 31 March 2016

 

Notes

 Financial year ended 31 March 2016

 Financial year ended 31 March 2015

Cash flows from operating activities

 €'000

 €'000

Profit/(loss) for the financial year

136,797

92,232

Adjusted non cash movements:

Revaluation of investment properties

(125,056)

(80,809)

Other gains and losses

(2,312)

(7,691)

Share based payments

5,925

5,772

Deferred remuneration paid

4,191

 -

Depreciation

65

-

Rental income (payable)/paid in advance

(1,807)

9

Finance (income)/expense

4,087

1,575

Income tax

(475)

691

Operating cash flow before movements in working capital

21,415

11,779

(Increase) in trade and other receivables

(3,005)

(1,061)

Increase in trade and other payables

8

3,369

Net cash flow from operating activities

18,418

14,087

Cash flows from investing activities

Purchase of fixed assets

16

(46)

 -

Cash paid for investment property

28

(208,159)

(457,409)

Sale of investment property

4,951

 -

Purchase of non-current assets classified as held for sale

 -

(541)

Proceeds from the sale of non-current assets classified as held for sale

12,226

6,297

Net proceeds from loans

3,476

2,681

Business acquisition (Net of acquired cash)

28

237

 -

Prepaid remuneration

5

(7,104)

 -

Tax paid

(384)

 -

Net finance income and expense

(2,813)

(1,421)

Net cash flow absorbed by investing activities

(197,616)

(450,393)

Cash flow from financing activities

Dividends paid

14

(8,121)

(2,011)

Borrowings drawn

25

75,529

 -

Arrangement fee paid

25

(3,718)

(500)

Derivatives premium

(342)

 -

Proceeds from the issue of ordinary share capital 

22

 -

299,584

Share issue costs

22

(11)

(13,409)

Net cash inflow from financing activities

63,337

283,664

Net (decrease)/Increase in cash and cash equivalents

(115,861)

(152,642)

Cash and cash equivalents start of financial year

139,048

291,690

(Decrease)/increase in cash and cash equivalents

(115,861)

(152,642)

Net cash and cash equivalents at end of financial year

23,187

139,048

 

The notes on pages 26 to 74 form an integral part of these consolidated financial statements.

Notes Forming Part of the financial statements

1. General Information

Hibernia REIT plc, the "Company", together with its subsidiary and associated undertakings as detailed in Note 31 (the "Group"), is engaged in property investment (primarily commercial) in the Irish (primarily Dublin) market with a view to maximising its shareholders' returns.

The Company is a public limited company and is incorporated and domiciled in Ireland. The address of the Company's registered office is South Dock House, Hanover Quay, Dublin D02 XW94, Ireland. The Company was incorporated on 13 August 2013 and registered as a public limited company on 8 November 2013. The registered number of the Company is 531267.

The Ordinary Shares of the Company are listed on the primary listing segment of the Official List of the Irish Stock Exchange (the ''Irish Official List'') and the premium listing segment of the Official List of the UK Listing Authority (the ''UK Official List'' and, together with the Irish Official List, the ''Official Lists'') and are traded on the regulated markets for listed securities of the Irish Stock Exchange and the London Stock Exchange plc (the ''London Stock Exchange'').

2. Basis of preparation

a. Statement of compliance

These consolidated financial statements of Hibernia REIT plc are non-statutory consolidated financial statements. The Auditors have not completed their audit but the Directors expect that there will be no changes to the financial information between these non-statutory consolidated financial statements and the statutory financial statements that will be contained in the Annual Report. The Annual report of the Group will be issued at the end of June 2016. The consolidated financial statements of Hibernia REIT plc have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the EU, which comprise standards and interpretations approved by the International Accounting Standards Board (IASB), and the Companies Act 2014. IFRS as adopted by the EU differ in certain respects from IFRS as issued by the IASB.

The Group has not early adopted any forthcoming IASB standards. Note 3 sets out details of such upcoming standards.

b. Functional and presentation currency

These consolidated financial statements are presented in Euro, which is the Company's functional currency and the Group's presentation currency.

c. Basis of accounting

The consolidated financial statements have been prepared on a going concern basis, in accordance with IFRS and the IFRS Interpretations Committee (IFRIC) interpretations as adopted by the European Union and the Companies Act 2014. The Group financial statements therefore comply with Article 4 of the EU IAS Regulation.

The consolidated financial statements have been prepared on the historical cost basis, except for the revaluation of investment properties, owner occupied buildings and financial instruments that are measured at fair value at the end of each reporting period. Historical cost is generally based on the fair value of the consideration given in exchange for goods and services.

d. Assessment of going concern

The consolidated financial statements have been prepared on a going concern basis. The Directors have performed an assessment of going concern for a minimum period of 12 months from the date of this statement and are satisfied that the Group is appropriately capitalised. The Group has a cash balance as at 31 March 2016 of €23m (31 March 2015: €139m), is generating positive operating cash‑flows and, as discussed in Note 25, has in place a revolving credit facility with an undrawn balance of €325m at 31 March 2016 (31 March 2015: €100m). The Group has assessed its liquidity position and there are no reasons to expect that the Group will not be able to meet its liabilities as they fall due for the foreseeable future.

e. Basis of consolidation

The financial statements incorporate the consolidated financial statements of the Company and entities controlled by the Company (its subsidiaries). Control is assessed based on the Company's:

- power over the investee;

- exposure to variable return from its involvement with the investee; and

- ability to use its powers to affect returns.

When the Company has less than a majority of the voting rights of an investee, it considers that it has power over the investee when the voting rights are sufficient to give it the practical ability to direct the relevant activities of the investee unilaterally.

 The results of subsidiaries and joint arrangements acquired or disposed of during the financial year are included from the effective date of acquisition or to the effective date of disposal. The accounting policies of all consolidated entities are consistent with the Group's accounting policies.

All intragroup assets and liabilities, equity, income, expenses and cash flows relating to transactions between members of the Group are eliminated in full on consolidation.

Business combinations 

Acquisitions of subsidiaries and businesses are accounted for under the acquisition method. The consideration transferred in a business combination is measured at fair value. The assets and liabilities acquired in the business combination are recognised at their fair value with the exception of deferred tax assets or liabilities related to employee benefit arrangements (measured according to IAS 12 and IAS 19) and assets that are classified as held for sale (measured according to IFRS 5). Acquisition related costs are expensed as incurred.  

Where the consideration transferred by the Group includes a contingent asset or liability, the contingent consideration is measured at its acquisition date fair value and included as part of the consideration transferred in a business combination. The subsequent accounting for changes in the measurement of these contingent assets or liabilities depends on the classification of the contingency. For example, contingent fees recognised under acquired contracts would be measured as a change in the value of the trade receivable or payable and the movement recognised in profit and loss.  

All intragroup assets and liabilities, equity, income, expenses and cash flows relating to transactions between members of the Group are eliminated in full on consolidation. 

Joint arrangements 

A joint arrangement is an arrangement of which two or more parties have joint control. Joint control is established when no one entity has control of the arrangement on its own; all of the entities involved in the arrangement control it collectively. The Group enters into such arrangements to facilitate joint development of properties in its portfolio of investment properties. The arrangements are bound by contractual agreements and may be accounted for as either a joint venture or joint operation. These arrangements are reviewed at each accounting period to ensure that control continues to be joint and that, where entities are involved, reclassification into subsidiary or associate companies is not required.  

A joint arrangement is classified as a joint venture when the Group has rights to the net assets of the arrangement rather than to the individual assets and liabilities, revenues and expenses. Otherwise the joint arrangement is classified as a joint operation. This classification is based upon an assessment of the structure and legal form of the arrangement.  

The Group accounts for joint ventures using the equity method, the Groups share of the joint venture is initially recognised at cost and adjusted thereafter for the post-acquisition change in the investor's share of the investee's net assets. The Group's share of profit or loss includes its share of the investee's profit or loss and the Group's other comprehensive income includes its share of the investee's other comprehensive income. 

Where the joint arrangement is recognised as a joint operation, the Group recognises its share of assets and liabilities held jointly as well as its share of revenues and expenses according to the IFRS applicable to the items being recognised.  

f. Significant judgements

The preparation of the financial statements may require Management to exercise judgement in applying the Group's accounting policies. The following are the significant judgements:

Classification of Starwood joint arrangement

Hibernia REIT plc has entered into a joint arrangement to develop the Windmill Lane site. The site is co-owned through its subsidiary, Hibernia REIT Holding Company Limited, and the development is managed through a jointly owned development company, the Windmill Lane Development Company Limited. The Directors have examined the overall arrangements and concluded that as the joint arrangement is not structured through a separate legal vehicle and that the parties have rights to the specific assets and liabilities of the arrangement, it should be accounted for as a joint operation. Accordingly, the Group has recognised its share of the assets, liabilities, income and expenditure.

Internalisation of the Investment Manager 

On 5 November 2015, the Company completed the internalisation of the Investment Manager. The internalisation has occurred by the acquisition of the entire issued share capital of the parent company of the Investment Manager, Nowlan Property Limited, and the Investment Manager held otherwise than by the parent company. As part of the agreement, the Company assumed the expenses of the Investment Manager for the period from 1 April 2015 to completion of the internalisation.

The main components of the transaction were:

A. A payment for the fair value of the net assets of the acquired companies, the "Acquirees";

B. A payment calculated by reference to the base fee due under the Investment Management Agreement; and

C. Payments in future periods which reference performance related fees, NAV increases and joint venture fees payable under the Investment Management Agreement.

 

Part A has been determined to be a business combination and has been accounted for under the acquisition method.

88.75% of the payments under B and C above are conditional on the completion of service by vendors remaining part of the Management Team of the Company until November 2018, with one third of payments vesting annually on the anniversary of the deal completion. The remaining 11.25% relates to payments to vendors that are not part of the Management Team.

The Directors have considered the accounting for these payments and determined that B and C substantially represent a transaction separate to the acquisition of WK Nowlan REIT Management Limited and Nowlan Property Limited, together the "Acquirees", as they remunerate employees and contractors who were former owners for future services. This decision is based on the provisions included in the share purchase agreement that require those owners subject to these conditions to continue to provide services to the Group until expiration of the agreement in November 2018. Failure to comply with these provisions will result in clawback of the payments. This clawback is reduced by one third on each anniversary of the agreement until November 2018.

The amount paid under part B which the Directors have identified as for future services, €13.4m, is therefore treated as a prepayment in the financial statements and recognised over the period during which the services it is dependent on are provided. These services will be provided from the completion date (5 November 2015) to November 2018. €1.8m has been recognised in the income statement for the financial year ended 31 March 2016. The balance paid to vendors who are not obliged to provide services, €1.7m, was recognised immediately as an expense, and is included in other gains and losses.

Payments made in subsequent periods under part C are recognised over the period that the Group receives the benefit of the services to which they relate. Amounts not relating to services provided will be expensed as incurred.

As a material item, the accounting for this transaction constitutes a significant judgement by the Directors. Further details can be found in Note 5 to these financial statements.

There were no other items of significant judgement that might have a material impact on the consolidated financial statements at 31 March 2016.

g. Key estimates

The preparation of financial information requires the use of certain critical accounting estimates. Although these estimates are based on the Board's best knowledge of the amount, event or actions, actual results ultimately may differ from those estimates. The following are the key estimates which were made in respect of this financial information.

Fair value

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, regardless of whether that price is directly observable or estimated using another valuation technique. In estimating the fair value of an asset or liability, the Group takes into account the characteristics of the asset or liability if market participants would take those characteristics into account when pricing the asset or liability at the measurement date. Fair value for measurement and/or disclosure purposes in these consolidated financial statements is determined on such a basis, except for share based transactions that are within the scope of IFRS 2, leasing transactions that are within the scope of IAS 17, and measurements that have some similarities to fair value but are not fair value, such as net realisable value in IAS 2 or value in use in IAS 36.

In addition, for financial reporting purposes, fair value measurements are categorised into Level 1, 2 or 3 based on the degree to which the inputs to the fair value measurements are observable and the significance of the inputs to the fair value measurement in its entirety, which are described as follows:

- Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the entity can access at the measurement date

- Level 2 inputs are inputs, other than quoted prices included within Level 1, that are observable for the asset or liability either directly or indirectly

- Level 3 inputs are unobservable inputs for the asset or liability.

Valuation of investment properties

The Group's investment properties are held at fair value and were revalued at 31 March 2016 by the external valuer, CBRE Limited, a firm employing qualified valuers in accordance with the Royal Institution of Chartered Surveyors Valuation - Standards (January 2015) (the "Red book"). Further information on the valuations and the sensitivities is given in Note 17.

The Board conducts a detailed review of each property valuation to ensure that appropriate assumptions have been applied. Property valuations are complex and involve data which is not publically available and a degree of judgement. The valuation is based upon the key assumptions of estimated rental values and market based yields. The approach to developments and refurbishments is on a residual basis and factors such as the assumed timescale, the assumed future development cost and an appropriate finance and/or discount rate are used to determine the property value together with market evidence and recent comparable properties where appropriate. In determining fair value, the valuers make reference to market evidence and recent transaction prices for similar properties.

The Directors must be satisfied that the valuation of the Group's properties is appropriate for inclusion in the accounts. The fair value of the Group's properties is based on the valuation provided by CBRE. This valuation is based on future cashflows from rental income both for the current lease period and future estimated rental values. In accordance with the Group's policy on lease incentives, the valuation provided by CBRE is adjusted by the fair value of the rental income accruals ensuing from the recognition of these incentives. The total reduction in the external valuers' investment property valuation in respect of these adjustments was €2.6m (31 March 2015: €2.2m). No further adjustments were required for the financial year ended 31 March 2016.

There were no other key estimates that might have a material impact on the consolidated financial statements at 31 March 2016.

3. Application of new and revised International Accounting Standards (IFRS)

Adoption of new standards

The following standards are effective for the first time in the current financial year, due to changes in the business structure, and have been adopted:

· IFRS 11 Joint Arrangements

· IAS 16 Property, Plant and Equipment

· IAS 19 Employee Benefits (2011)

Prospective Accounting changes

The following standards and interpretations to existing standards have been published by the International Accounting Standards Board ("IASB") and, to the extent indicated, have been adopted by the European Union ("EU") and will be mandatory for future accounting periods. The Company has not early adopted these standards or interpretations.

IAS 1 Presentation of Financial Statements amendments remove certain impediments to preparers in exercising their judgement in presenting their financial reports and is effective for annual periods beginning on or after 1 January 2016.

IAS 7 Statement of Cashflows amendments to clarify disclosures and is effective for annual periods beginning on or after 1 January 2017. (Subject to EUR endorsement)

IFRS 9 Financial Instruments was issued in July 2014 and will replace IAS 39 Financial Instruments: Recognition and Measurement. IFRS 9 includes a revised classification and measurement model, a forward looking 'expected credit loss' impairment methodology and modifies the approach to hedge accounting. Unless early adopted, the standard is effective for accounting periods beginning 1 January 2018. (Subject to EU endorsement)

IFRS 10 Consolidated Financial Statements, IFRS 12 Disclosure of Interests in Other Entities, and IAS 28 Investment in Associates and Joint Ventures are amended for accounting periods beginning on or after 1 January 2016 to clarify the treatment of the sale or contribution of assets from an investor to its associate or joint venture. (EU endorsement currently halted)

IFRS 11 Accounting for Acquisitions of Interests in Joint Operations amends IFRS 11 to require an acquirer of an interest in a joint operation in which the activity constitutes a business (as defined in IFRS 3 Business Combinations) to apply all the of the business combinations principles of IFRS 3 except where they conflict with guidance in IFRS 11 and disclose the information required by IFRS 3 and other IFRS for business combinations. This is effective for accounting periods beginning on or after 1 January 2016.

IAS 12 Income taxes, amendments to deferred tax recognition. Effective for periods beginning on or after 1 January 2017. (Subject to EU endorsement)

IFRS 14 Regulatory Deferral Accounts, applies to an entity's first annual IFRS financial statements for a period beginning on or after 1 January 2016, permits an entity which is a first-time adopter of International Financial Reporting Standards to continue to account, with some limited changes, for 'regulatory deferral account balances' in accordance with its previous GAAP, both on initial adoption of IFRS and in subsequent financial statements. (Will not be EU endorsed)

IFRS 15 Revenue from Contracts with Customers, provides a single, principles based five-step model to be applied to all contracts with customers and is applicable to an annual reporting period beginning on or after 1 January 2018. (Subject to EU endorsement)

IAS 16 Property, Plant and Equipment and IAS 38 Intangible Assets, which are effective for accounting periods beginning on or after 1 January 2016, clarify acceptable methods of depreciation and amortisation. IAS 16 Property, Plant and Equipment and IAS 41 Agriculture are amended for accounting periods starting on or after 1 January 2016 to include and define "bearer plants" within property, plant and equipment.

IFRS 16: Leases, sets out the principles for the recognition, measurement, presentation and disclosure of leases. It is effective for annual periods commencing on or after 1 January 2019 and supersedes IAS 17: Leases and SIC 15: Operating leases - Incentives. (Subject to EU endorsement)

IAS 27 Separate Financial Statements is amended to permit investments in subsidiaries, joint ventures and associates to be optionally accounted for using the equity method in separate financial statements for accounting periods beginning on or after 1 January 2016.

Investment entities: applying the consolidation exception (amendments to IFRS 10 and 12 and IAS 28) addresses issues in applying the consolidation exception for investment entities and is effective for period commencing on or after 1 January 2016.

Annual Improvements to IFRS: 2012-2015 cycle (effective for accounting periods beginning on or after 1 July 2016);

IFRS 15 may have a future impact on revenue recognition and related. Under IFRS 15, an entity recognises revenue when (or as) a performance obligation is satisfied. The Group's main source of revenue is from the leasing of properties and revenue is recognised in accordance with IAS 17: Leases and SIC 15: Operating Leases-Incentives. It is therefore expected that there will be no material impact from the adoption of IFRS 15.

IFRS 16: Leases will apply to the operating leases applicable to the Group's Investment property but is not expected to materially change the Group's accounting in relation to these items.

The reminder of these amendments are not expected to have a material impact on the Group's consolidated financial statements.

4. Significant accounting policies

a) Revenue recognition

Revenue consists of rental income on the Group's investment properties and interest income on loans and receivables.

Revenue is recognised in the Consolidated Income Statement when it meets the following criteria:

- It is probable that any future economic benefit associated with the item of revenue will flow to the Group; and

- The amount of revenue can be measured with reliability.

Rental Income

Rental income arises on properties which are included as investment properties in the Consolidated Statement of Financial Position and which are leased out under operating leases. Rental income from operating leases is recognised in the Consolidated Income Statement on an accrual basis as revenue on a straight line basis over the lease term. Rent received in advance is deferred in the Consolidated Statement of Financial Position and recognised in the period to which it relates to.

Rental income also arises on the Group's non-current assets classified as held for sale. This income is an immaterial and decreasing amount as the Group continues its programme of selling these assets in the short term and is therefore seeking vacant possession where possible. This income is included in the "Other" segment for reporting purposes.

Where adjustments to rent or a review under a lease is unsettled at the reporting date, these are included in income based on a reasonable estimate of the expected settlement amount and then adjusted to the actual amount when settlement is reached. Surrender payments for early lease terminations are reflected, net of any costs such as dilapidation or legal costs relating to the lease, in the accounting period in which the surrender took place.

Service charges and other sums receivable from tenants are recognised on an accrual basis by reference to the stage of completion of the relevant service or transactions at the reporting date. These services generally relate to a 12‑month period.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all of the risks and rewards of ownership to the lessee. All other leases are classified as operating leases. Rental income from operating leases is recognised on a straight-line basis over the term of the lease. Therefore when the Group provides incentives to its tenants the incentives are recognised over the lease term on a straight line basis. These incentives can be a rent free period at the commencement of the lease, a reduced rent for a period, an assumption of lessee costs or other incentives negotiated. All such incentives are recognised as an integral part of the net consideration agreed for the use of the leased asset, irrespective of the incentive's nature or form. The aggregate cost of such incentives is recognised as a reduction of rental income on a straight-line basis over the lease term. The lease term is either the period to the expiry date of the lease or to the next break point, i.e. where there is a legal right for the tenant to break the lease. The value of the resulting accrual is included within the respective property value in the Consolidated Statement of Financial Position.

Details on all aspects of rental payments and concessions under leases are provided to the external valuers at each reporting date for their consideration in assessing the fair value of the properties concerned.

b) Direct property costs

Direct costs comprise service charges and other costs directly recoverable from tenants and non-recoverable costs directly attributable to investment properties and other revenue streams.

c) Foreign currencies transactions and balances

Transactions in currencies other than Euro are recognised at the rates of exchange prevailing on the dates of the transactions. At the end of each period, monetary amounts denominated in foreign currencies are re‑translated at the rates prevailing at that date. Non‑monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rates prevailing when the fair value was determined. Non‑monetary items carried at historical cost are reported using the exchange rate at the date of the transaction.

Exchange differences on monetary items are recognised in profit or loss in the period in which they arise.

d) Finance income and expense

Interest income and expense is recognised in the Consolidated Income Statement. Income for all interest‑bearing financial instruments is recognised using the effective interest method. The effective interest method is a method of calculating the amortised cost of a financial asset or financial liability (or group of financial assets or financial liabilities) and of allocating the interest income, interest expense and fees paid and received over the relevant period.

e) Borrowing costs

Borrowing costs directly attributable to the acquisition, construction or production of investment properties which take a considerable length of time to get ready for rental to tenants, are added to the costs of those properties until such time as the properties are substantially ready for use. All other borrowing costs are recognised in the profit and loss account as they occur.

f) Employee Benefits

Retirement benefit costs and termination benefits

Payments to the Group's defined contribution retirement benefits plan are recognised as an expense when employees have rendered the service which entitles them to the contribution. A liability for termination payments is recognised at the earlier of when the Group can no longer withdraw the offer of the termination benefit and when the entity recognises any related restructuring costs.

Short term and long term employee benefits

A liability is recognised for benefits accruing to employees in respect of all elements of remuneration, annual leave, and sick leave in the period the related service is rendered at the undiscounted amount of the benefits expected to be paid in exchange for that service.

Liabilities recognised in respect of short-term employee benefits are measured at the undiscounted amount of the benefits expected to be paid for the related service.

Liabilities recognised in respect of other long-term employee benefits are measured at the present value of the estimated future cash outflows expected to be made for the Group in respect of services provided by the employees up to the reporting date.

g) Provisions

A provision is recognised if, as a result of a past event, the Group has a present obligation (legal or constructive) that can be estimated reliably, and it is probable that an outflow of economic benefits will be required to settle the obligation. Provisions are determined by discounting the expected future cash flows (in most cases, the risk free rate) at a pre‑tax rate that reflects the current market assessments of the time value of money and the risks specific to the liability. The unwinding of the discount is recognised as a finance cost. When some or all of the economic benefits required to settle a provision are expected to be recovered from a third‑party, a receivable is recognised as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be measured reliably.

h) Expenses

Expenses are recognised in the Consolidated Income Statement on an accrual basis.

i) Share based payments

A share-based payment is a transaction in which the entity receives goods or services either as consideration for its equity instruments or by incurring liabilities for amounts based on the price of the entity's shares or other equity instruments of the entity. Equity-settled share based payments are measured at the fair value of the equity instruments on the grant date. Details regarding the determination of the fair value of equity-settled share based transactions are set out in Note 11. The fair value determined at the grant date of the equity-settled share based payment is expensed on a straight-line basis over the vesting period, based on the Group's estimate of the number of equity instruments which will vest, with a corresponding increase in equity. At the end of each reporting period, the Group revises its estimate of the number of equity instruments expected to vest. The impact of the revision of the original estimates, if any, is recognised in profit or loss such that the cumulative expense reflects the revised estimate, with a corresponding adjustment to the equity-settled employee share benefits reserve. Fair value movements between the grant and issue date are recognised at each accounting date.

Equity settled share based transactions with parties other than employees are measured at the fair value of the goods or services received, except where that fair value cannot be measured reliably, in which case they are measured at the fair value of the equity instruments granted, measured at the date the entity obtains the goods or the counterparty renders the service.

The fair value of the relevant services is recognised as an expense over the accounting period in which they are incurred. 

j) Taxation

Hibernia REIT plc elected for Real Estate Investment Trust (REIT) status on 11 December 2013. As a result, the Company will not pay Irish corporation tax on the profits and gains from qualifying rental business in Ireland provided it meets certain conditions. Corporation tax is still payable as normal in respect of income and gains from the Group's residual business (generally any non-investment property rental business). The Group is also liable to pay other taxes such as VAT, capital gains tax, relevant contracts tax, local property tax, property rates, payroll taxes and foreign taxes as normal.

Current tax

Current tax is the expected tax payable on the taxable income or loss for the period, using tax rates enacted or substantially enacted at the reporting date, and any adjustment in taxes payable in respect of the previous periods.

Deferred tax

Deferred tax is recognised in respect of temporary differences between the carrying amount of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. Deferred tax is measured at the tax rates that are expected to be applied to temporary differences when they reverse using tax rates enacted or substantially enacted at the reporting date.

k) Joint arrangements

A joint arrangement is an arrangement over which two or more parties have joint control. Joint control is established when no one entity has control of the arrangement on its own; all of the entities involved in the arrangement control it collectively. The Group enters into such arrangements to facilitate joint development of properties in its portfolio of investment properties. The arrangements are bound by contractual agreements and may be accounted for as either a joint venture or joint operation. These arrangements are reviewed at each accounting period to ensure that control continues to be joint and that, where entities are involved, reclassification into subsidiary or associate companies is not required. 

A joint arrangement is classified as a joint venture when the Group has rights to the net assets of the arrangement rather than to the individual assets and liabilities, revenues and expenses. Otherwise the joint arrangement is classified as a joint operation. This classification is based upon an assessment of the structure and legal form of the arrangement.

The Group accounts for joint ventures using the equity method, the Groups share of the joint venture is initially recognised at cost and adjusted thereafter for the post-acquisition change in the investor's share of the investee's net assets. The Group's share of profit or loss includes its share of the investee's profit or loss and the Group's other comprehensive income includes its share of the investee's other comprehensive income.

Where the joint arrangement is recognised as a joint operation, the Group recognises its share of assets and liabilities held jointly as well as its share of revenues and expenses according to IFRS applicable to the items being recognised.

l) Investment properties

Investment properties are properties held to earn rental income and/or for capital appreciation (including property under construction for such purposes). Properties are treated as acquired at the point at which the Group assumes the significant risks and rewards of ownership. This occurs when:

(1) It is probable that the future economic benefits that are associated with the investment property will flow to the Group;

(2) There are no material conditions which could affect completion of the acquisition; and

(3) The cost of the investment property can be measured reliably.

Investment properties are measured initially at cost, including transaction costs. Subsequent to initial recognition, investment properties are measured at fair value. Gains and losses arising from changes in the fair value of investment properties are included in the Consolidated Income Statement in the period in which they arise.

Investment properties and properties under development are professionally valued on a twice yearly basis or as required by qualified external valuers using inputs that are observable either directly or indirectly for the asset in addition to unobservable inputs and are therefore classified at level 3. The valuation of investment properties is further discussed above under Note 2.

The valuations of investment properties and investment properties under development are prepared, as recommended by the Society of Chartered Surveyors, in accordance with the RICS-Valuation-Professional Standards (January 2015) (the Red Book).

When the Group begins to redevelop an existing investment property, or property acquired as an investment property, for future use as an investment property, the property remains an investment property and is accounted for as such. Expenditure on investment properties is capitalised only when it increases the future economic benefits associated with the property. All other expenditure is charged to the Consolidated Income Statement. Interest and other outgoings, less any income, on properties under development are capitalised. Borrowing costs, that is interest and other costs incurred in connection with borrowing funds, are recognised as part of the costs of an investment property where directly attributable to the purchase or construction of that property. Interest capitalised is calculated on development outgoings using the cost of funds specifically borrowed for a particular development or the weighted average cost of general Group borrowings. Fair value for investment properties under development is based on the Group's external professional valuers' assessment of future value, with an appropriate adjustment for the costs of completion and remaining risk, based on market conditions at the reporting date.

In accordance with the Group's policy on revenue recognition (Note 4.a), the value of accruals in relation to the recognition of lease incentives under operating leases over the term of the lease is included in the fair value assessment of the investment property to which the accrual relates.

Where amounts are received from departing tenants in respect of "dilapidation ", i.e. compensation for works that the tenant was expected to carry out at the termination of a lease but the tenant, in agreement with the Group, pays a compensatory sum in lieu of carrying out this work, the Group applies these amounts to the cost of the property. The value of the work to be done is therefore reflected in the fair value assessment of the property when it is assessed at the end of the period.

An investment property is de‑recognised on disposal, i.e. when the significant risks and rewards are transferred outside the Group's control, or when the investment property is permanently removed from use and no future economic benefits are anticipated from the disposal. Any gain or loss arising on de‑recognition of the property (calculated as the difference between the net disposal proceeds and the carrying amount of the asset) is included in the Consolidated Statement of Comprehensive Income in the period in which the property is de‑recognised.

m) Property, plant and equipment

Owned property which is occupied by the Group for its own purposes is de-recognised as investment property at the date occupation commenced and at the fair value at that date. Property used for administration purposes is stated in the consolidated statement of financial position at its revalued amount, being the fair value at the date of revaluation, less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Revaluations are performed with sufficient regularity such that the carrying amounts do not differ from materially from those that would be determined using fair values at the end of each accounting period.

Any revaluation increase from this property is recognised in other comprehensive income and accumulated in equity, except to the extent that it reverses a revaluation decrease for the same asset previously recognised in profit or loss, in which case the increase is credited to the profit or loss to the extent of the decrease previously expensed. A decrease in the carrying amount of this property arising on revaluation is recognised in profit or loss to the extent that it exceeds the balance, if any, held in the properties revaluation reserve relating to a previous revaluation of that asset.

Depreciation on revalued property is recognised in profit or loss. On the subsequent sale or retirement of a revalued property, the attributable revaluation reserve is transferred directly to retained earnings.

Fixtures and fittings are stated at costs less accumulated depreciation and impairment losses.

Depreciation is recognised so as to write off the cost or value of assets less their residual value over their useful lives. The estimated useful lives, residual values and depreciation method are reviewed at the end of each reporting period, with the effect of any changes in estimate accounted for on a prospective basis.

The estimated useful lives for the main asset categories are:

Land and buildings 50 years

Fixtures and fittings/ Leasehold improvements 5 years

Office and computer equipment 3 years

Assets held under finance leases are depreciated over their expected useful lives on the same basis as owned assets. Where there is no reasonable expectation that ownership will be retained at the end of the lease term, then they are depreciated over the shorter of the lease term or their useful life.

An item of property, plant or equipment is derecognised upon disposal or when no future economic benefits are expected to arise from the use of the asset. Any gain or loss arising on the disposal or retirement of an asset is determined as the difference between the sales proceeds and the carrying amount of the asset and is recognised in profit or loss.

n) Non-current assets classified as held for sale

Non-current assets are classified as held for sale if their carrying amount will be recovered principally through a sale transaction rather than through continuing use as an investment property. Non-current assets are treated as acquired at the point at which the Group assumes the significant risks and rewards of ownership. This occurs when:

- It is probable that the future economic benefits that are associated with the asset will flow to the Group;

- There are no material conditions which could affect completion of the acquisition; and

- The cost of the asset can be measured reliably.

Assets fall into this category only when the sale is highly probable and the asset is available for immediate sale in its present condition. The Group must be committed to the sale, which should be expected to qualify for recognition as a completed sale within one year from the date of classification. Non-current assets classified as held for sale are measured at the lower of their acquisition cost and fair value less costs to sell.

o) Financial instruments

Financial assets and liabilities are recognised when a Group entity becomes a party to the contractual provisions of the instruments.

Financial assets and liabilities are initially measured at fair value. Transaction costs that are directly attributable to the acquisition or issue of financial assets and liabilities (other than financial assets or liabilities at fair value through profit or loss) are added to or deducted from the fair value of the financial assets or liabilities, as appropriate, on initial recognition. Transaction costs attributable to the acquisition of financial assets or liabilities at fair value through profit or loss are recognised immediately in the Consolidated Statement Income.

The fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date in the principal, or in its absence, the most advantageous market to which the Group has access at that date. Quoted prices are used where possible. If these cannot be observed, then valuation techniques which maximise the use of relevant observable inputs are used. The valuation techniques used incorporate the factors that market participants would take into account in pricing a transaction; for example, recent market evidence from similar instruments, pricing models, discounted cash flow analysis or other commonly used valuation techniques.

Where the Group enters into a written option, i.e., an option that is written into a contract with no net settlement (i.e. it will be settled with a non-financial asset, an investment property) the relevant investment property will be included at its full fair value while the fair value of the written option is classified as a payable.

Financial assets and liabilities

Financial assets are classified into the following specified categories: financial assets 'at fair value through profit or loss (FVTPL)', 'held‑to‑maturity investments', 'available‑for‑sale' (AFS) financial assets and 'loans and receivables'. Financial assets 'at fair value through profit or loss' has two subcategories which are determined at initial recognition:

- Designated. This includes any financial asset to be measured at fair value with fair value changes in profit or loss.

- Held for trading. The second category includes financial assets that are held for trading.

Purchases and sales of financial assets in a regular way, i.e. within timeframes established by regulation or convention in the marketplace, are recognised and de‑recognised on a trade date basis.

Effective interest method: The Group uses the effective interest method of calculating the amortised cost of a debt instrument and of allocating interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts (including all fees and points paid or received that form an integral part of the effective interest rate, transaction costs and other premiums or discounts) through the expected life of the debt instrument, or, where appropriate, a shorter period, to the net carrying amount on initial recognition.

Loans and receivables: Loans and receivables are non‑derivative financial assets with fixed or determinable payments that are not quoted in an active market. Loans are recorded at fair value plus transaction costs when acquired. They are subsequently accounted for at amortised cost using the effective interest method.

Impairment allowances for loans and receivables are created if there is objective evidence that it will not be possible for the entire amount which is due under the original contractual arrangements to be recovered. Allowances for loans and receivables are calculated where there is objective evidence with regard to loan defaults, the structure and quality of the loan portfolio as well as macroeconomic parameters, on an individual basis. Losses expected as a result of future events, no matter how likely, are not recognised.

Individual loans: Impairment allowance is calculated as the difference between the carrying value of the asset and the present value of the expected future cash flows using the original effective interest rate. The increase in the present value of an adjusted receivable which occurs over time is shown as interest income.

In assessing the need for impairment on loans and receivables, the Group takes into account the expected cash flows from the realisation of collateral.

Derecognition: When the cash flows from a loan are considered to have expired, or where no further cash flows are expected to be received on the loan in the case where the underlying property asset has been recognised as an investment property or non-current assets classified as held for sale, the original asset is derecognised and a new asset is recognised, initially measured at fair value. Any difference between the carrying value of the original asset and the fair value of the new asset on initial recognition is recognised within other gains and losses in the Consolidated Income Statement.

p) Derivatives

The Group utilises derivative financial instruments to hedge interest rate exposures. Derivatives designated as hedges against interest risks are accounted for as cash flow hedges. Hedge relationships are documented at inception. This documentation identifies the hedge, the item being hedged, the nature of the risks being hedged and how the effectiveness is measured during its duration. Hedges are measured for effectiveness at each accounting date and the accounting treatment of changes in fair value revised accordingly.

The Group's cashflow hedges are against variability in interest costs and the effective portion is recognised in equity in the hedging reserve, with the ineffective portion being recognised in profit or loss within finance costs. The time value of option contracts at recognition is recorded as a financial asset and amortised to profit or loss over the period hedged.

q) Financial liabilities

The Group has borrowing facilities in place both as general facilities and secured on specific projects. These borrowings are measured initially at fair value, after taking into account transaction costs, and carried at amortised cost, with all attributable costs either charged to profit or loss or capitalised into investment property costs as appropriate. All costs are based on the effective interest rate method.

r) Trade receivables and payables

Trade receivables and payables are initially measured at fair value and subsequently measured at amortised cost using the effective interest rate method. Where there is objective evidence of loss, appropriate allowances for any irrecoverable amounts are recognised in the consolidated income statement.

s) Cash and cash equivalents

Cash and cash equivalents includes cash at banks in current accounts, deposits held at call with banks and other highly liquid investments that are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value.

t) Equity and share issue costs

The equity of the Company consists of ordinary shares issued. Shares issued are recorded at the date of issuance. The par value of the issued shares is recorded in the share capital account. The excess of proceeds received over the par value is recorded in the share premium account. Direct issue costs in respect of the issue of shares are accounted for in the retained earnings reserve, net of any related tax deduction. Direct issue costs include:

Costs of preparing the prospectus

Accounting, tax and legal expenses

Underwriting fees

Valuation fees in respect of the shares and of other assets

Costs that relate to the listing itself (e.g. stock exchange registration costs) are not directly attributable to the share issue and are expensed.

u) Dividends

Interim dividends are recognised as a liability of the Company when the Board of Directors resolves to pay the dividend and the shareholders have been notified in accordance with the Company's Articles of Association. Final dividends of the Company are recognised as a liability when they have been approved by the Company's shareholders.

v) Net Asset Value (NAV)

The IFRS NAV is calculated as the value of the Group's assets less the value of its liabilities based on IFRS measures. EPRA NAV is calculated in accordance with the European Public Real Estate Association (EPRA) Best Practice Recommendations: December 2015.

The EPRA Net Asset Value per share includes investment property, other non-current asset investments and trading properties at fair value. For this purpose, non-current assets classified as held for sale are included at fair value. It excludes the fair value of movement financial instruments and deferred tax and related good will.

5. Internalisation of the Investment Manager

Acquisition of the Investment Manager, WK Nowlan REIT management Limited (the "Internalisation")

On 27 October 2015 at an extraordinary general meeting of the Company, the shareholders approved the acquisition of the Investment Manager, WK Nowlan REIT Management Limited. On 5 November 2015 the Company completed this acquisition by acquiring the entire share capital (100% of voting equity) of WK Nowlan REIT Management Limited and its parent, Nowlan Property Limited (together "the Acquirees"). This transaction was carried out in order to internalise the investment management function. Under the terms agreed and as per the share purchase agreement, the transaction was structured to take effect from 1 April 2015 and consequently no base fees were payable under the Investment Management Agreement from that date and the Company assumed the expense of the Investment Manager from 1 April 2015. The income statement has been presented on this basis.

Total payments in cash and shares made relating to the internalisation totalled €21.1m (fair value €22.6m). The composition of these amounts is explained below. 

This transaction is also discussed under Note 2.f Significant judgements.

The internalisation was completed in three separate parts: Amounts paid to related parties are included in Note 32.

A. Business Acquisition

On 5 November 2015 the Company acquired 100% of the share capital of the Acquirees as described in Note 2.(f). The purpose of this business combination was to internalize the investment management of the Group. €0.1m profit has been consolidated in relation to these entities since acquisition.

The following table shows the NAV and fair value of the Acquirees at the date of acquisition.

 

Book value

€'000

Fair value*

€'000

 

 

 Nowlan Property Limited

 

NAV

478

478

 

WKN Nowlan REIT Management

 

Assets

 

Property, plant and equipment

242

242

 

Cash and cash equivalents

933

933

 

Trade receivables

 

- due from Hibernia REIT plc Group companies

7,079

7,079

 

- other

22

22

 

 

Total assets

8,754

8.754

 

Liabilities

 

Trade and other payables

(1,824 )

(1,824 )

 

 

Net assets

6,930

6,930

 

*Fair value basis for the acquisition

 

Total consideration paid for the assets of the Acquirees was €6.9m which is equivalent to the fair value of the net assets acquired and no goodwill was recognised as part of the business combination.

 

Calculation of fair value

Asset/ Liability

Carrying value

Assumptions

Property, plant and equipment

Depreciated cost

The Directors considered that the fair value of the property, plant and equipment at the acquisition date was the net book value.

Trade and other receivables/ Trade and other payables

Amortised cost

The carrying value of trade and other receivables and trade and other payables is considered a reasonable approximation of fair value due to their short term nature.

Cash and cash equivalents

Amortised cost

Carrying value is fair value as all balances are on demand.

 

 

B. Remuneration for future services

The second part of the internalisation transaction was the payment of €14.2m, the "Initial payment", 50% by way of ordinary shares and 50% by way of cash. The fair value of this payment was €15.1m due to the movement in the share price that is disclosed in Note 11. The cash impact was €7.1m with the balance paid by the issue of 6m shares.

This payment was made subject to clawback arrangements for those vendors who remain tied to the Company by employment or service contracts. These payments vest by one third on each anniversary of the acquisition date until November 2018. €13.4m was recognised as prepaid remuneration of which €1.8m was recognised in the consolidated income statement in the financial year ended 31 March 2016 and €11.6m is included in trade receivables (Note 20). The balance of the payment, €1.7m was recognised in expenses in the financial year ended 31 March 2016.

C. Future performance payments

The third element of consideration for internalisation was the payment of performance fees due under the original Investment Management Agreement and other top-up amounts, by an equivalent payment annually to the vendors of the Investment Manager, contingent for the majority of vendors on the fulfilment of service obligations.

The performance fee due for 2016 is €6.1m. Under arrangements made at the time of the internalisation, 85% of this is due to the vendors, representing €5.1m (the remainder being used to incentivise non vendor staff). Together with top up payments due of €0.3m the total due to vendors is €5.4m.

The payments at B and C above, while remuneration in nature due to the existence of clawback and vesting conditions, are not under the discretion of the Remuneration Committee but were determined in the share purchase agreement for the acquisition of the Investment Manager and were approved by the shareholders of the Company at the Extraordinary General Meeting of the Company held on 27 October 2015.

6. Operating segments

The Group is organised into six business segments, against which the Group reports its segmental information, being "Office assets", "Industrial assets", "Residential assets", "Development assets", "Other Assets" (non-core assets) and "Central assets and costs". The segment "Central assets and costs" has been added for the financial year ended 31 March 2016 to reflect the new operating structure post internalisation of the Investment Manager and includes the previously unallocated assets and items of income and expenditure as well as the operating segment which was previously external in the Investment Manager. All of the Group's operations are in the Republic of Ireland. Operating segments are reported in a manner consistent with the reporting to the Board of Directors of the Company which is the chief operating decision maker of the Group.

Central assets include cash and cash equivalents, tax refundable and administration expenses paid in advance. In addition, cash received in advance in relation to rental receipts on properties and rental income accrued have been allocated from receivables and cash and cash equivalents to the appropriate segment.

The Group's key measure of underlying performance of a segment is total income after revaluation gains and losses which comprises revenue (rental and interest income), property outgoings, revaluation of investment properties and other gains and losses. Total income after revaluation gains and losses includes rental income which is used as the basis to report key measures such as EPRA Net Initial Yield ("NIY") and EPRA "Topped‑ Up" NIY, which measure the cash passing rent returns on market value of investment properties before and after an adjustment for the expiration of rent free period or other lease incentives respectively.

Group Consolidated Segment Analysis 

For the financial year ended 31 March 2016

Office Assets

Industrial Assets

Residential Assets

Office Development Assets

Other Assets

Central assets and costs

Group Consolidated Position

€'000

€'000

€'000

€'000

€'000

€'000

€'000

Rental income

27,176

524

4,835

81

170

-

32,786

Interest income

-

-

-

-

 -

-

 -

Revenue

27,176

524

4,835

81

170

 -

32,786

Property outgoings

(716 )

(86 )

(1,029 )

(666 )

 -

 -

(2,497 )

Total Property Income

26,460

438

3,806

(585 )

170

 -

30,289

Revaluation of investment properties

59,589

1,968

7,168

56,331

-

-

125,056

Other gains and losses

(260 )

 -

 -

343

2,136

(2,390 )

(171 )

Total Income

85,789

2,406

10,974

56,089

2,306

(2,390 )

155,174

Investment manager fee - base

-

-

-

-

-

 -

 -

Performance related payments

(6,069 )

(6,069 )

Administration expenses

-

-

-

-

-

(8,696 )

(8,696 )

Total operating expenses

 -

 -

 -

 -

 -

(14,765 )

(14,765 )

Operating profit/(loss)

85,789

2,406

10,974

56,089

2,306

(17,155 )

140,409

Net finance cost

-

-

-

-

-

(4,087 )

(4,087 )

Profit before tax

85,789

2,406

10,974

56,089

2,306

(21,242 )

136,322

Income tax

 -

 -

 -

(38 )

513

 -

475

Profit for the financial year

85,789

2,406

10,974

56,051

2,819

(21,242 )

136,797

Total Segment Assets

655,752

12,400

115,180

155,930

10,565

38,794

988,621

Investment Properties

645,671

12,400

114,571

155,014

-

-

927,656

 

 

 

 

Group Consolidated Segment Analysis 

For the financial year ended 31 March 2015

 

Office Assets

Industrial Assets

Residential Assets

Office Development Assets

Other Assets

Central assets and costs

Group Consolidated Position

€'000

€'000

€'000

€'000

€'000

€'000

€'000

Rental income

15,997

440

196

-

479

-

17,112

Interest income

-

-

-

-

1,657

-

1,657

Revenue

15,997

440

196

-

2,136

-

18,769

Property outgoings

(253 )

(140 )

(104 )

(116 )

(74 )

(38 )

(725 )

Total Property Income

15,744

300

92

(116 )

2,062

(38 )

18,044

Revaluation of investment properties

66,750

(4 )

2,551

11,512

-

-

80,809

Other gains and losses

-

-

10,059

(5,100 )

2,732

-

7,691

Total Income

82,494

296

12,702

6,296

4,794

(38 )

106,544

Investment manager fee - base

-

-

-

-

-

(4,690 )

(4,690 )

Performance fee

(5,772 )

(5,772 )

Administration expenses

-

-

-

-

-

(1,584 )

(1,584 )

Total operating expenses

-

-

-

(12,046 )

(12,046 )

Operating profit/(loss)

82,494

296

12,702

6,296

4,794

(12,084 )

94,498

Net finance cost

-

-

-

-

-

(1,575 )

(1,575 )

Profit before tax

82,494

296

12,702

6,296

4,794

(13,659 )

92,923

Income tax expense

 -

 -

 -

 -

 -

(691 )

(691 )

Profit for the financial year

82,494

296

12,702

6,296

4,794

(14,350 )

92,232

Total Segment Assets

475,877

10,319

66,500

88,600

18,651

148,094

808,041

Investment Properties

475,877

10,319

66,500

88,600

-

-

641,296

 

7. Revenue

 

Financial year ended 31 March 2016

Financial year ended 31 March 2015

 €'000

 €'000

Rental income

27,886

14,712

Surrender premia

4,900

2,400

Gross rental and related income

32,786

17,112

Interest income from loans and receivables

 -

1,657

Revenue

32,786

18,769

 

Rental income arises from the Group's investment properties. Interest income arises from the recognition of the effective interest rate on the loans and receivables in accordance with the accounting policy described in Note 4(d). Rental income includes €1.3m in relation to the spreading of lease incentives (31 March 2015: €1.4m).

Surrender premia relate to the surrender of a lease in Guild House for a total payment of €8.8m. €4.9m is included in surrender premia as above. €2.3m related to top-up amounts for sub-leases and is included in deferred income. It will be released to profit or loss over the term of the relevant sub-leases, all of which terminate by the end of March 2017. €0.7m has been recognised in the financial year ended 31 March 2016. The remaining €1.6m related to dilapidations payable on Guild House and is included as part of the development and refurbishment expenditure in Note 17.

8. Other gains and losses

Financial year ended 31 March 2016

Financial year ended 31 March 2015

 €'000

 €'000

Gains on recognition of investment property

 -

10,059

Gain on sale of investment property

176

 -

Fair value movement of written call option

 -

(5,100)

Gains on sales of non-current assets classified as held for sale

2,136

2,732

Other gains and losses

(2,483)

 -

Other gains and losses

(171)

7,691

 

Other gains and losses includes a €2.4m charge relating to the internalisation of the Investment Manager comprising approximately €1.7m relating to payments to vendors relating to the base management fee buyout which were not restricted as discussed in Note 5 and amounts relating to the recognition of the difference between the fair value of assets acquired and the fair value of shares issued.

9. Administration Expenses

Operating profit for the financial year has been stated after charging/ (crediting):

Financial year ended 31 March 2016

Financial year ended 31 March 2015

 €'000

 €'000

Non-executive directors' fees

300

250

Professional valuers' fees

388

218

Prepaid remuneration expense

1,802

 -

Depository fees

310

218

Registrar fees

40

28

Pre-internalisation Investment Manager costs

1,240

 -

Depreciation

65

 -

"Top-up " internalisation expenses for financial year

304

-

Other administration expenses (including staff costs (Note 10)

4,247

870

8,696

1,584

 

All fees paid to non-executive directors are for services as directors. Non-executive directors receive no other benefits other than William Nowlan who also receives €50,000 per annum in consulting fees under terms agreed as part of the internalisation. He did not receive a Directors fees in the previous financial year.

Prepaid remuneration recognised re internalisation relates to the recognition of payments to vendors that are contingent on the continued provision of services to the Group over the period during which the Group benefits from those services and is further discussed in Note 5.

Pre-internalisation Investment Manager Costs: Any costs incurred by the Investment Manager in respect of the period from 1 April 2015 to the date of Completion (being costs of the nature to be assumed by the Company post completion) were recognised by the Company on completion as agreed as part of the transaction.

Professional valuers' fees are paid to CBRE Dublin in return for their services in providing independent valuations of the Group's properties on an at least twice yearly basis. Professional valuers fees are charged at 0.02% of the portfolio value for each of the interim and final year end valuations. This is agreed in advance on each valuation exercise through a letter of engagement. CBRE Ireland, a private unlimited company, is part of a worldwide group where fee revenues from valuation and appraisal services as reported in May 2016 constitute approximately 6% of total revenue.

Auditor's remuneration (excluding VAT)

Financial year ended 31 March 2016

Financial year ended 31 March 2015

 €'000

 €'000

Audit of the Group financial statements

85

85

Review of half year report

15

15

Other assurance services

7

2

Tax advisory services

167

97

Other non-audit services

8

226

Total

282

425

 

10. Employment

The average monthly number of persons (including Executive Directors) directly employed during the financial year since the internalisation of the Investment Manager was 11.

Financial year ended 31 March 2016

Financial year ended 31 March 2015

 Number

 Number

 Administration - at the financial year end

13

 -

The staff costs for the above employees were:

 €'000

 €'000

Wage and salaries

1,215

 -

Social insurance costs

122

 -

Employee share based payment expense (Note 11)

455

 -

Pension costs - defined contribution plan

101

 -

Total

1,893

 -

 

No amount of salaries and other benefits is capitalised into investment properties.

11. Share based payments

a. The internalisation of the Investment Manager

Under the terms of the internalisation of the investment manager share purchase agreement, a part of the payment was made in shares of the Company. The issue price of €1.17605 per share was determined by reference to the average share price for twenty days prior to 1 April 2015. 10.9m shares were issued on 10 November 2015 when the price was €1.318. The fair value of these shares is set out below.

Shares issued in the transactions comprising "Internalisation" of the Investment Manager

 

Contracted price €

# SHARES

 Price at issue date € (FV)

Difference

1.17605

1.31800

Total shares issued

12,858,727

10,933,826

14,410,782

1,552,055

 

Further details on these shares are disclosed in Notes 5 and 22.

b. Employee long term incentive plan

Awards will be granted to non-vendor individuals who became employees of the Group through the internalisation under a bonus plan which includes both cash elements and elements of long term incentive payments, which are share based (the "Performance Related Remuneration Scheme" or "PRR"). Until the expiry of the Performance Fee arrangements in November 2018, the PRR will be funded entirely by deductions of up to 15% from any Performance Fees payable to the vendors. Any shares awarded under the PRR will be held in trust until the third anniversary of the start of the year to which they relate. The number of shares is calculated at market value on the date of allocation and the fair value of the award is equal to the share price on the allocation date. The charge recognised in the Consolidated Income Statement for the financial year ended 31 March 2016 is €0.5m. There was no charge in the prior financial year.

Shares are forfeited should the person leave the Group prior to the vesting date subject to "good leaver" provisions. Any shares forfeited are transferable to the vendors.

12. Finance income and expense

The effective interest expense on borrowings arises as a result of the recognition of interest expense, commitment fees, arrangement fees and the amortisation of the time value of hedging costs on the Group's revolving credit facility and on the debt facility relating to the Windmill Lane joint operation (Note 18).

Financial year ended 31 March 2016

Financial year ended 31 March 2015

 €'000

 €'000

Interest income on cash and cash equivalents

153

399

Effective interest expense on borrowings

(2,822 )

(897 )

Finance expense on payable due for investment property

(1,418 )

(1,077 )

(4,087 )

(1,575 )

 

Interest costs capitalised in the financial year were €0.1m (31 March 2015: €nil) in relation to the Windmill Lane joint operation. The capitalisation rate used is the effective interest rate on the cost of borrowing applied to the portion of investment that is financed.

13. Income tax expense

 

 Financial year ended 31 March 2016

 

 Financial year ended 31 March 2015

 

 €'000

 

 €'000

 

Income tax on residual income

(30)

(5 )

Tax on the disposal of non-core assets

(186)

(686 )

Over provision in respect of prior periods

691

-

Income tax credit / (expense) for financial year

475

(691 )

 

The net income tax credit in the year arises from an over provision in respect of prior financial years. The tax expense during the prior financial year arose in respect of income and gains from the Group's residual business, the sale of non-core assets.

Reconciliation of income tax expense for the financial year

Financial year ended 31 March 2016

Financial year ended 31 March 2015

 €'000

 €'000

Profit/(loss) before tax

136,322

92,923

Tax charge on profit at standard rate of 12.5%

17,040

11,615

Non-taxable revaluation surplus

(15,632 )

(10,721 )

REIT tax-exempt rental profit

(1,408 )

(547 )

Other (Additional tax rate on Non-Core)

(475)

344

Income tax expense for the financial year

(475)

691

 

Hibernia REIT plc has elected for Real Estate Investment Trust ("REIT") status under section 705E Tax Consolidation Act 1997. As a result, the Group does not pay Irish corporation tax on the profits and gains from its qualifying rental business in Ireland provided it meets certain conditions. With certain exceptions, corporation tax is still payable in the normal way in respect of income and gains from a Group's Residual Business that is, its non-property rental business.

The Directors confirm that the Group has remained in compliance with the Irish REIT rules and regulations up to and including the date of this report.

14. Dividends

 Financial year ended 31 March 2016

 Financial year ended 31 March 2015

 €'000

 €'000

Interim dividend for the financial year ended 31 March 2016 of 0.7 cent per share (31 March 2015:0.3 cent per share)

4,769

2,011

Proposed final dividend for the financial year ended 31 March 2016 of 0. 8 cent per share (31 March 2015:0.5 cent per share)

5,486

3,352

 

The Board has proposed a final dividend of 0.8 cent (31 March 2015:0.5 cent) per share which is subject to approval by shareholders at the Annual General Meeting and has therefore not been included as a liability in these consolidated financial statements. This dividend will be paid on 2 August 2016 to shareholders on the share register as at 8 July 2016. All of this proposed final dividend of 0.8 cent per share will be a PID in respect of the Group's tax exempt property rental business (31 March 2015:0.45 cent). The total dividends, interim paid and proposed for the financial year ended 31 March 2016 are 1.5 cent per share (31 March 2015: 0.8 cent per share) or €10.3m (31 March 2015: €5.4m).

15. Earnings per Share

There are no convertible instruments, options, warrants or ordinary shares that are issued upon the satisfaction of specified conditions as at the financial year ended 31 March 2016. However, the Company has established a reserve of €5.9m against the issue of ordinary shares relating to the payment of performance related amounts due under the performance related payment element of the Share Purchase Agreement relating to the internalisation of the Investment Manager (Note 5). It is estimated that approximately 4.6m ordinary shares (31 March 2015: 4.5m shares) will be issued calculated on an issue price of €1.2899. The dilutive effect of these shares is disclosed below.

The calculations are as follows:

Weighted average number of shares

31 March 2016

 31 March 2015

 '000

 '000

Issued share capital at beginning of financial year

670,317

385,000

Shares issued during the financial year

10,934

285,317

Shares in issue at end of financial year

681,251

670,317

Weighted average number of shares

675,784

500,690

Estimated additional shares due for issue for long term incentive plan/ performance fee

4,550

4,664

Diluted number of shares

680,334

505,354

Basic and diluted earnings per share

31 March 2016

 31 March 2015

 €'000

 €'000

Profit/(loss) for the financial year attributable to the owners of the Company 

136,797

92,232

 '000

 '000

Weighted average number of ordinary shares (basic)

675,784

500,690

Weighted average number of ordinary shares (diluted)

680,334

505,354

Basic earnings per share (cents)

20.2

18.4

Diluted earnings per share (cents)

20.1

18.3

 

 

 

 

 

16. Property, plant and equipment

Land and buildings

Office and computer equipment

Leasehold improvements and fixtures and fittings

Total

 €'000

 €'000

 €'000

 €'000

Carrying Value at start of financial year

 -

 -

 -

 -

Additions:

Transferred from investment property at fair value 1

 

2,400

 

 -

 

 -

 

2,400

Acquired on acquisition of investment manager

 -

37

205

242

Acquisitions

8

38

46

Depreciation

(20 )

(13 )

(32 )

(65 )

Revaluations included in other comprehensive income

323

 -

 -

323

Carrying Value at end of financial year

2,703

32

211

2,946

1. On 17 July 2015 the Group commenced occupation of part of the South Dock House property. The fair value of this is recognised in property, plant and equipment from this date. Revaluations of this property are now recognised in other comprehensive income in accordance with the Group's accounting policy on property, plant and equipment (Note 4.m).

17. Investment Properties

 

Office and Residential

Development

Industrial

Total

Fair value category

Level 3

Level 3

Level 3

Level 3

Group

Group

Group

Group

 €'000

 €'000

 €'000

 €'000

Carrying Value at start of financial year

542,377

88,600

10,319

641,296

Additions:

Property Purchases

136,236

 -

 -

136,236

Development and Refurbishment Expenditure 1

17,272

19,960

111

37,343

Revaluations included in income statement

66,757

56,331

1,968

125,056

Disposals:

Transferred to property, plant and equipment as owner occupied

(2,400 )

 -

 -

(2,400 )

Property sale 2

 -

(9,875 )

 -

(9,875 )

Carrying Value at end of financial year

760,242

155,016

12,398

927,656

1: The Group received €1.6m in relation to a dilapidation costs payment due to a tenant surrender of their lease on Guild House. This has been applied to the development and refurbishment costs on this property and therefore reduces the cost of this property.

2: The vendor of the Windmill Lane site was granted an option when the Group purchased the site to buy into 50% of the future development project at the original purchase price plus 50% of any development costs spent to the date of purchase. This option has been exercised resulting in the disposal of 50% of the Group's stake in the Windmill Lane site and the formation of a joint arrangement.

31 March 2015

Office and Residential

Development

Industrial

Total

Fair value category

Level 3

Level 3

Level 3

Level 3

€'000

€'000

€'000

€'000

 

Carrying Value at start of financial year

 -

 -

 -

 -

Additions:

Property Purchases

412,714

76,578

10,338

499,630

Investment properties recognised on de-recognition of loans 1

48,684

 -

 -

48,684

Development and Refurbishment Expenditure 2

11,678

510

(15 )

12,173

Revaluations included in income statement

69,301

11,512

(4 )

80,809

Carrying Value at end of financial year

542,377

88,600

10,319

641,296

1: During the financial year, certain loans which were acquired by the Group were recognised as investment properties and accounted for in accordance with the accounting policies set out in Note 4(l).

2: The €11.7m of development and refurbishment expenditure on office and residential includes €13.5m in relation to the expenditure on Wyckham Point and a dilapidation receipt for One Dockland Central (Previously Commerzbank House).

The valuations used in order to determine fair value for the investment properties in the consolidated financial statements are determined by CBRE, the Group's independent valuers, and are in accordance with the provisions of IFRS 13. CBRE has agreed to the use of their valuations for this purpose. Some of the inputs to the valuations are defined as "unobservable" by IFRS 13. As discussed in Note 2. (g) above, property valuations are inherently subjective as they are made on the basis of assumptions made by the valuer. For these reasons, and consistent with EPRA's guidance, the Group has classified the valuations of its property portfolio as Level 3 as defined by IFRS 13. The methods that are applied for fair value measurements categorised within Level 3 of the fair value hierarchy is the yield methodology using market rental values capitalised with a market capitalisation rate or yield or other applicable valuation technique. In addition, a reduction of €2.6m (31 March 2015: €1m) has been recognised in the valuation as the effect of the recognition policy on rental incentives. There were no transfers between levels during the financial year. Approximately €0.1m interest was capitalised in relation to the Windmill joint operation (31 March 2015: €nil).

Reconciliation of the independent valuers' valuation report amount to the carrying value of investment property in the Consolidated Statement of Financial Position:

31 March 2016

 31 March 2015

€'000

€'000

Valuation per Valuers' certificate

953,830

643,460

50% Windmill joint arrangement

(20,875)

 -

Owner occupied (South Dock House at 30%)

(2,703)

-

Adjustment for Forum carpark

 -

(1,200)

Income smoothing adjustment

(2,596)

(964)

Investment property balance at financial year end

927,656

641,296

 

Information about fair value measurements using unobservable inputs (Level 3).

The valuation techniques used in determining the fair value for each of the categories of assets is market value as defined by VPS4 of the Red Book 2015, being the estimated amount for which an asset or liability should exchange on the valuation date between a willing buyer and a willing seller in an arm's length transaction after proper marketing wherein the parties had acted knowledgeably, prudently and without compulsion, and is in accordance with IFRS 13. Included in the inputs for the valuations above are future development costs where applicable. The tables below show a summary of the quantitative inputs for the fair value determination as at 31 March 2016 and 31 March 2015 and sensitivity information for each category.

Quantitative Information

The following information has been used in calculating the fair value of Investment Properties at 31 March 2016 and 31 March 2015.

Information on fair value inputs 

 

Fair value at 31 March 2016

Inputs

Lowest in range

Highest in range

€m

Office assets

646

Annual rent € per sq. ft.

 € 16.00

 € 76.81

ERV € per sq ft

 € 23.55

 € 52.00

Equivalent Yield

4.87%

6.20%

Industrial assets

12

Annual rent € per sq. ft.

 € 5.04

 € 5.04

ERV € per sq ft

 € 3.75

 € 5.75

Equivalent Yield

7.36%

7.36%

Residential assets

115

Equivalent Yield

4.40%

4.60%

Development assets

155

Equivalent Yield

5.25%

5.50%

 

Fair value at 31 March 2015

Inputs

Lowest in range

Highest in range

€m

Office assets

475

Annual rent € per sq. ft.

 € 14.45

 € 45.50

ERV € per sq ft

 € 22.50

 € 48.00

Equivalent Yield

5.00%

6.13%

Industrial assets

10

Annual rent € per sq. ft.

 € 4.22

 € 5.12

ERV € per sq ft

 € 2.75

 € 5.20

Equivalent Yield

7.63%

7.63%

Residential assets

67

Equivalent Yield

4.50%

4.75%

Development assets

89

Equivalent Yield

5.40%

6.50%

 

Sensitivity Analysis

Estimated rental values and market observed yields are key inputs into the valuation models used. For example, completed properties are valued mainly using a term and reversion model, i.e. the present values of future cash flows from expected rental receipts are calculated. For the existing rental contract or "term" this is the expected rents from tenants over the period to the next lease break option or expiry. After this period, the "reversion", estimated rental values are used to calculate cash flows based on expectations from current market conditions. Thus a decrease in the estimated rental value will decrease the fair value. Similarly, an increase in the yield will decrease the fair value. There are interrelationships between these rates as they are determined by market rate conditions. Most of the Group's properties are valued on this or a basis using similar assumptions.

Across the entire portfolio of investment properties, a 1% increase in yield would have the impact of a €183m (31 March 2015: €139m) reduction in fair value whilst a 1% decrease in yield would result in a fair value increase of €272m (31 March 2015: €201m).

This is further analysed by property class, as follows:

31 March 2016

Property Class

 Change in fair value +1% Yield

 Change in fair value -1% Yield

€'000's

€'000's

Office assets

(121,700 )

179,392

Development assets

(39,693 )

57,661

Residential assets

(20,350 )

32,919

Industrial assets

(1,349 )

1,750

Total

(183,092)

271,722

31 March 2015

Property Class

 Change in fair value +1% Yield

 Change in fair value -1% Yield

€'000's

€'000's

Office assets

(88,200 )

128,783

Development assets

(36,290 )

52,820

Residential assets

(13,660 )

18,400

Industrial assets

(1,058 )

1,370

Total

(139,208 )

201,373

 

18. Joint arrangement

The Group enters into joint arrangements in order to manage its development risk exposures. During the financial year, the Group entered into its first joint operation described below.

Windmill Lane Partnership

Nature of activity: Development of the Windmill Lane site

Principal place of business: South Dock House, Hanover Quay, Dublin D02 XW94

Name

Registered address/ Country of Incorporation

Group relationship

Directors

Company Secretary

Nature of business

Windmill Lane Development Company Limited

South Dock House, Hanover Quay, Dublin D02 XW94, Ireland

50% held through Hibernia REIT Holding Company Limited

Richard Ball, Kevin Nowlan, Sarah Broughton, Thomas Tolley

Castlewood Corporate Services Limited

Property development

 

During the financial year affiliates of Starwood Capital Group LP exercised their written call option to buy back into the development of the Windmill Lane site as a 50:50 joint arrangement partner at purchase price, leading to the formation of the Windmill Lane Partnership ("WLP"). Development work has commenced and WK Nowlan REIT Management Limited is acting as asset manager and development manager to WLP, and it is planned that Hibernia REIT plc will take over this role.

The transaction, is recognised in the consolidated financial statements as a joint operation and as such the Group recognises its share of assets and liabilities held jointly as well as its share of revenues and expenses according to the IFRS applicable to the items being recognised. The Group is entitled to a proportionate share of the rental income received and bears a proportionate share of the joint operations costs.

19. Other financial assets

 

31 March 2016

 31 March 2015

 €'000

 €'000

Derivatives at fair value

213

 -

Loans carried at amortised cost

152

152

Loans to other entities

 -

 -

Balance at end of financial year - current

365

152

Derivatives at fair value are the Group's hedging instruments on its borrowings. The Group has hedged up to €100m of its revolving credit facility by a combination of caps and swaption to limit the EURIBOR interest rate element of interest payable to 1%. A similar arrangement is in place on the Windmill debt facility. Further details on the Group's accounting policy on derivatives can be found in note 4. (p) and on its borrowings in Note 25. The derivatives covering the revolving credit facility have a nominal value of 100m in total. The Windmill Lane cap has a maximum nominal value of €45m based on a schedule of estimated drawings or €6m at 31 March 2016.

Loans and receivables at the financial year end consists of one loan on which the Group holds a property as collateral. The Directors consider that no impairment charge is necessary.

20. Trade and other receivables

 

31 March 2016

 31 March 2015

 €'000

 €'000

Non-current

Prepaid remuneration 1

7,124

 -

Property income receivables

4,542

 -

Balance at end of financial year - non current

11,666

 -

Current

Investment property prepaid

326

-

Due from sale of non-current assets classified as held for sale

5,955

1,467

Prepaid remuneration 1

4,444

 -

Receivable from loan redemptions

137

3,613

Property income receivables

2,807

1,911

Prepayments

1,253

660

Tenant fit-out

2,861

 -

Income tax refund due

427

 -

VAT refundable

670

1,395

Balance at end of financial year - current

18,880

9,046

Balance at end of financial year - total

30,546

9,046

1: This consists of the balance of the payment to service providers relating to the internalisation transaction (Note 5)

There are no amounts past due. The Directors consider that the carrying value of trade and other receivables approximates to their fair value. The amounts receivable from the sale of other non-current assets held for sale relate to monies due from the sale of a number of non-core properties acquired as part of the Dorville loan portfolio.  In addition, approximately €2.9m is due from tenants for fit-out works and €4.4m which is included in property income receivables and receivable over two years relating to agreed payments under a lease surrender. The balance of trade and other receivables has no concentration of credit risk as it comprises mainly prepayments and tax refunds due.

21. Non-current assets classified as held for sale

 

31 March 2016

 31 March 2015

€'000

€'000

Balance at beginning of financial year

18,499

 -

Recognised during the financial year

 -

22,993

Acquisition costs

-

541

Sold during the financial year

(14,578 )

(5,035 )

Balance at end of financial year

3,921

18,499

 

Non-current assets classified as held for sale are measured at the lower of carrying amount and fair value less costs to sell. The Directors have assessed the fair value of these assets by reviewing the sales prices achieved on similar assets and the expected sales price as determined by the selling agent in preparing their disposal plans. Assets sold to date have achieved at least their acquisition price on an individual basis and in total a profit of approximately €2.1m (31 March 2015: €2.7m) before tax and after costs has been achieved. The Directors have therefore concluded that the fair value of these assets is at least their carrying value.

22. Issued capital and share premium

 

31 March 2016

31 March 2015

Share Capital

Share Premium

Total

Share Capital

Share Premium

Total

€'000

€'000

€'000

€'000

€'000

€'000

Balance at beginning of financial year

67,032

590,955

657,987

38,500

333,312

371,812

Shares issued during the financial year

1,093

13,318

14,411

28,532

271,052

299,584

Costs associated with the issue

 -

 -

 -

(13,409 )

(13,409 )

Balance at end of financial year

68,125

604,273

672,398

67,032

590,955

657,987

 

Shares issued during the financial year as follows:

Contract price €

# Shares

Price on issue date €

1.17605

1.31800

Business acquisition

1,174,625

998,788

1,316,402

Settlement of performance fee due for 2015 financial year

4,580,443

3,894,769

5,133,305

Prepaid remuneration

7,103,659

6,040,269

7,961,075

Total shares issued (10 November 2015)

12,858,727

10,933,826

14,410,782

 

All of these shares were issued on 10 November 2015 and the associated costs were €11,000. Further details on the issue of these shares can be found in Note 5.

Authorised share capital

2016

2015

No of shares '000

No of shares '000

Authorised

1,000,000

1,000,000

Allotted, called up and fully paid

681,251

670,317

In issue at financial year end

681,251

670,317

 

Under the terms of the agreement under which the Group internalised the Investment Manager, the vendors are entitled to certain deferred contingent payments which are, for the most part, equivalent to the performance fees which would have been due under the Investment Management Agreement. These amounted to €5.9m at the financial year end (31 March 2015: €5.8m) and are all payable in shares (Note 23). A further 4.6m shares are expected to be issued in relation to these payments.

23. Other reserves (net of income tax)

31 March 2016

 31 March 2015

 €'000

 €'000

Property revaluation

323

 -

Cash flow hedging

(112 )

 -

Other reserves

5,925

5,772

Balance at end of financial year

6,136

5,772

 

 

a. Properties revaluation reserve

31 March 2016

 31 March 2015

 €'000

 €'000

Balance at beginning of financial year

 -

 

 -

Increase arising on revaluation of properties

323 

 

 -

Balance at end of financial year

 

323 

 

 -

 

 In July 2015 the Group moved its headquarters to a section of South Dock House. At that date the Group derecognised this portion (33%) of the asset as an investment property and recognised it in owner occupied property at fair value. Subsequent remeasurement to fair value is made through other comprehensive income or loss. On disposal, that portion of the properties revaluation reserve relating to the premises sold is transferred directly to retained earnings. No income tax arises on this item.

 

b. Cash flow hedging reserve

31 March 2016

 31 March 2015

 €'000

 €'000

Balance at beginning of financial year

 -

 -

(Loss) arising on fair value of hedging instruments entered into for cash flow hedges

(112 )

 -

Balance at end of financial year

(112 )

 -

 

The cash flow hedge reserve represents the cumulative effective portion of gains or losses arising on changes in fair value of hedging instruments entered into for cash flow hedges. The cumulative gain or loss arising on changes in fair value of the hedging instruments that are recognised and accumulated under the heading of cash flow hedging reserve will be reclassified to profit or loss only when the hedged transaction affects the profit or loss consistent with the Group's accounting policy.

No income tax arises on this item.

Cumulative gains or losses arising on changes in fair value of hedging instruments that have been tested as ineffective and reclassified from equity into profit or loss during the financial year are included in the following line items:

Financial year ended 31 March 2016

Financial year ended 31 March 2015

 €'000

 €'000

Finance loss

17

-

 

c. Other reserves

31 March 2016

 31 March 2015

 €'000

 €'000

Balance at beginning of financial year

5,772

 -

Performance related payments provided

5,925

5,772

Settlement of prior year performance related payment

(5,772 )

 -

Balance at end of financial year

5,925

5,772

Other reserves comprise represented amounts reserved for the issue of shares in respect of performance related payments. These are discussed further in Note 5.

During internalisation of the Investment Manager, it was agreed that 3,894,659 shares would be issued at a price of €1.17605 or €4.6m. A transfer of €537,000 was made to provide for performance payments to non-vendor staff and a further €654,349 was provided against taxes that would have been payable in the Investment Manager prior to the dividend being paid to its shareholder. For further information on the internalisation transaction see Note 5.

24. Retained earnings and dividends on equity instruments

31 March 2016

 31 March 2015

 €'000

 €'000

Balance at beginning of financial year

89,375

(846 )

Profit for the financial year

136,797

92,232

Share issuance costs

(11 )

 -

Dividends paid

(8,121 )

(2,011 )

Balance at end of financial year

218,040

89,375

In August 2015, a dividend of 0.5 cent per share (total dividend €3.4m) was paid to the holders of fully paid ordinary shares.

In January 2016 a dividend of 0.7 cent per share (total dividend €4.8m) was paid to the holders of fully paid ordinary shares.

The Directors propose a final dividend of 0.8 cent per share to be paid to shareholders in August 2016. This dividend is subject to approval by shareholders at the Annual General Meeting and has not been included as a liability in these consolidated financial statements. The total estimated dividend to be paid is €5.5m.

The Directors confirm that the Company complies with the dividend payment conditions contained in the Irish REIT legislation.

25. Financial liabilities

 

31 March 2016

 31 March 2015

 €'000

 €'000

Balance at beginning of financial year

 -

Bank finance drawn during the financial year

75,529

 -

Arrangement fees and other costs

(3,718 )

 -

Amortised interest

913

 -

Balance at end of financial year

72,724

 -

The maturity of borrowings is as follows:

Less than 1 year

(119 )

 -

Between 2 and 5 years

72,843

 -

Over 5 years

 -

 -

Total

72,724

 -

 

In November 2015, the Group entered into a new €400m revolving credit facility ("RCF") with Bank of Ireland, Barclays Bank Ireland PLC and Ulster Bank Ireland Limited, secured against a corporate level debenture. The new RCF, which has a five year term, replaces the existing €100m facility which was due to mature in August 2017. 

First‑ranking security for the Revolving Credit Facility is given by way of floating charges granted by the Company and its subsidiary, Hibernia REIT Finance Limited, over all of the Group's assets and also by way of a fixed charge granted by the Company over the shares in each of its subsidiaries as may from time to time exist. The amount presented in the financial statements is net of initial arrangement fees and associated costs.

In December 2015 the Group entered into a €46.7m non-recourse debt facility with Deutsche Bank AG, London Branch secured on the Windmill Lane joint operation. The facility has a three year term, with an option to extend for a further year, and will be used to fund the development works at 1 Windmill Lane. In early 2016, at the request of the joint operation partners, the facility was downsized to €44.2m. The Group's exposure to this facility is 50%.

€4.2m was paid in arrangement fees and related costs for these two facilities during the financial year ended 31 March 2016. Interest and fees relating to the Windmill facility are capitalised into development costs. All costs related to financing arrangements are amortised into the effective interest rate.

The Directors confirm that all covenants have been complied with and are kept under review.

All borrowings are denominated in Euro. All borrowings are subject to 6 months or less interest rate changes and contractual re-pricing rates. In addition, the Group has entered into derivative instruments so that EURIBOR exposure is capped at 1% in accordance with the Group's hedging policy (Note 19).

26. Trade and other payables

31 March 2016

 31 March 2015

 €'000

 €'000

Current

Accrued investment property costs

9,130

687

Fair value of derivatives

 -

5,100

Rent deposits and early payments

5,551

1,920

Investment management fee payable -base

 -

1,625

Trade and other payables

4,323

2,153

PAYE/PRSI payable

103

36

Tax payable

216

689

Balance at end of financial year - current

19,323

12,210

Trade and other payables are interest free and have settlement dates within one year. Derivatives have been restated at fair value. The Directors consider that the carrying value of the remainder of trade and other payables approximates to their fair value.

27. IFRS and EPRA Net Asset Value per Share

31 March 2016

 31 March 2015

 €'000

 €'000

IFRS net assets at end of financial year

896,574

753,134

Ordinary shares in issue

681,251

670,317

IFRS NAV per share (cents)

131.6

112.4

Ordinary shares in issue

681,251

670,317

Estimated additional shares for performance related payments

4,550

4,664

Diluted number of shares

685,801

674,981

Diluted IFRS NAV per share (cents)

130.7

111.6

31 March 2016

 31 March 2015

 €'000

 €'000

IFRS net assets at end of financial year

896,574

753,134

Net mark to market on financial assets

129

 -

Revaluation of non-current assets classified as held for sale

457

1,445

EPRA NAV

897,160

754,579

EPRA NAV per share (cents)

130.8

111.8

 

The Company has established a reserve of €5.9m (31 March 2015: €5.8m) against the issue of 4.6m ordinary shares relating to shares due to issue for payments due to the vendors of the Investment Manager and employees as detailed in Note 5. The issue price will be 1.2899, calculated on the average closing price for twenty days prior to 31 March 2016. The closing price on 31 March 2016 was 1.302.

28. Cash flow statement

Purchase of investment property

Financial year ended 31 March 2016

Financial year ended 31 March 2015

Note

 €'000

 €'000

 

 

Property Purchases

17

136,236

499,630

 

Development and Refurbishment Expenditure

17

37,343

12,173

 

Change in deposits paid for investment property

20

 -

(11,010 )

 

Change in prepayment for investment property

20

326

 -

 

Payable for investment property

42,697

(42,697 )

 

Change in accrued investment property costs

26

(8,443 )

(687 )

 

 

Cash paid for investment property

208,159

457,409

 

 

Business acquisition

Financial year ended 31 March 2016

Financial year ended 31 March 2015

€'000

€'000

Cash paid in internalisation transaction

(8,278 )

 -

Of which is prepaid remuneration

7,104

Cash paid for business acquisition

(1,174 )

 -

Cash received in transaction

1,411

 -

Net cash movement in business acquisition

237

 -

 

Internalisation was paid for in a combination of shares and cash as discussed in Note 5.

29. Financial Instruments and risk management

a. Financial risk management objectives and policy

The Group has to take calculated risks in order to realise strategic goals and this exposes the Group to a variety of financial risks. These include, but are not limited to, market risk (including interest and price risk), liquidity risks and credit risk. These financial risks are managed in an overall risk framework by the Board, in particular by the CFO, and monitored and reported on by the Risk and Compliance Officer. The Group monitors market conditions with a view to minimising the volatility of the funding costs of the Group. The Group uses derivative financial instruments such as interest rate caps and swaptions to manage the financial risks associated with the underlying business activities of the Group.

b. Financial assets and financial liabilities

The following table shows the Group's financial assets and liabilities and the methods used to calculate fair value.

Asset/ Liability

Carrying value

Level

Method

Assumptions

Cash and cash equivalents

Amortised cost

1

Cash Value

The fair value of cash and cash equivalents held at amortised cost have been calculated by discounting the expected cash flows at prevailing interest rates.

 

Loan and receivables

Amortised cost

3

Assessed in relation to collateral value

Valuation of collateral is subjective based on agents guide sales prices and market observation of similar property sales were available

Trade and other receivables

Amortised cost

2

Cash value

Most of these are receivables in relation to the sale of properties, prepayments or income tax refunds and therefore there is no objective information of any loss and they are expected to be recoverable in the short term. No discounting is therefore applied

Financial liabilities

Amortised cost

2

Discounted cashflow

The fair value of financial liabilities held at amortised cost have been calculated by discounting the expected cash flows at prevailing interest rates.

 

Derivative financial instruments

Fair value

2

Calculated price

The fair value of derivative financial instruments is calculated using pricing based on observable inputs from financial markets

Trade and other payables

Amortised cost

2

Cash value

These are all accruals and will settle in the short term based on their cash value and therefore no discounting is applied

 

The carrying value of non-interest bearing financial assets and financial liabilities and cash and cash equivalents approximates their fair values, largely due to their short-term maturities. 

c. Fair value hierarchy

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.

For financial reporting purposes, fair value measurements are categorised into Level 1, 2 or 3 based on the degree to which inputs to the fair value measurements are observable and the significance of the inputs to the fair value measurement in its entirety, which are described as follows:

Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities

Level 2: valuation techniques for which the lowest level of inputs which have a significant effect on the recorded fair value are observable, either directly or indirectly

Level 3: valuation techniques for which the lowest level of inputs that have a significant effect on the recorded fair value are not based on observable market data

The following tables present the classification of financial assets and liabilities within the fair value hierarchy and the changes in fair values measurements at Level 3 estimated for the purposes of making the above disclosure. 

2016

Level

Loans and receivables

At Fair value

At amortised cost

Carrying value

Fair value

€'000

€'000

€'000

€'000

€'000

Trade and other receivables

2

30,546

 -

 -

30,546

30,546

Loans

3

152

 -

 -

152

152

Derivatives at fair value

2

 -

213

 -

213

213

Cash and cash equivalents

1

23,187

 -

 -

23,187

23,187

Financial liabilities

2

 -

 -

(72,724)

(72,724)

(72,724)

Trade and other payables

2

 -

 -

(19,323)

(19,323)

(19,323)

53,885

213

(92,047)

(37,949)

(37,949)

2015

Level

Loans and receivables

At Fair value

At amortised cost

Carrying value

Fair value

€'000

€'000

€'000

€'000

€'000

Trade and other receivables

2

9,046

 -

 -

9,046

9,046

Loans

3

152

 -

 -

152

152

Cash and cash equivalents

2

139,048

 -

 -

139,048

139,048

Derivative financial instruments

3

 

 -

(5,100)

 -

 

(5,100)

 

(5,100)

Financial liabilities

2

 -

 -

 -

 -

 -

Trade and other payables

2

 -

 -

(49,807)

(49,807)

(49,807)

148,246

(5,100)

(49,807)

93,339

93,339

 

 

Movements of level 3 fair values

31 March 2016

31 March 2015

€'000

€'000

Balance at beginning of financial year

631,248

68,563

Transfers into level 3

 -

 -

Transfers out of level 3

(2,400)

(22,993)

Purchases, sales, issues and settlement

Purchases

173,579

550,603

Sales

(9,875)

 -

Written call option1

5,100

(5,100)

Repayments

 -

(47,250)

Fair value movement

130,156

85,768

Amortisation

 -

1,657

Balance at end of financial year

927,808

631,248

1: Included in this balance is the written call option in 2015 related to the joint operation partner's option to purchase 50% of the Windmill Lane site at cost

This reconciliation includes investment property which is described further in Note 17 to these consolidated financial statements.

d. Risk management

The Group has identified exposure to the following risks:

Market risk

Credit risk

Liquidity risk

The policies for managing each of these and the principal effects of these policies on the results for the financial year are summarised below:

a. Market risk

Market risk is the risk that the fair value or cash flows of a financial instrument will fluctuate due to changes in market prices. Market risk reflects interest rate risk, currency risk and other price risks. The Group has no financial assets or liabilities denominated in foreign currencies. The Group's financial assets currently principally comprise mainly short term bank deposits and trade receivables. Financial liabilities comprise short term payables and bank borrowings. Therefore the primary market risk is interest rate risk. Bank borrowing interest rates are based on short term variable interest rates and the Group has hedged against increasing rates by entering into interest rate caps to restrict EURIBOR interest costs to 1%.

Exposure to interest rates is limited to the exposure of its earnings from uninvested funds and borrowings. There were no uninvested funds from the Company's capital raises at the financial year-end (31 March 2015: €139m). Borrowings were €75.6m (31 March 2015: €nil). While Interest rates remain at historic lows, the hedging strategy means there is minimal impact on earnings of EURIBOR rate increases over 1%. The Groups drawings under its facilities were based on a EURBOR rate of 0% and therefore the impact of a rise in EURIBOR to 1% for a full year would be approximately €0.8m (31 March 2015: The impact of a 10% rate change with no hedging was estimated to be c. €40,000).

b. Credit risk

Credit risk is the risk of loss of principal or loss of a financial reward stemming from a counterparty's failure to repay a loan or otherwise meet a contractual obligation. Credit risk is therefore, for the Group and Company, the risk that the counterparties underlying its' assets default.

The Group's main financial asset is cash and cash equivalents. Cash and cash equivalents are held with major Irish and European institutions. The Board has established a cash management policy for these funds which it monitors regularly. This policy includes ratings restrictions, BB or better, and related investment thresholds, €25-50m with individual institutions dependent on rating, to avoid concentration risks with any one counterparty. The Company has also engaged the services of a Depository to ensure the security of the cash assets.

Concentration of risk in receivables: Approximately €6.0m (31 March 2015: €5.1m) of the balance of trade and other receivables relates to funds due from the sale of properties. These amounts are therefore secured on the properties as title will not be released until the funds have been received on completion. In addition, approximately €2.9m is due from tenants for fit-out works and €4.4m for surrender premia. The balance of trade and other receivables has no concentration of credit risk as it comprises mainly prepayments and tax refunds due.

The maximum amount of credit exposure is therefore:

31 March 2016

31 March 2015

€'000

€'000

Financial assets

365

152

Trade and other receivables

30,546

9,046

Cash and cash equivalents

23,187

139,048

Balance at end of financial year

54,098

148,246

 

c. Liquidity risk

Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they fall due. The Group ensures that it has sufficient available funds to meet obligations as they fall due.

Net current assets at the financial year end were:

31 March 2016

31 March 2015

€'000

€'000

Net current assets at the financial year end

26,665

111,686

 

The following tables show total liabilities due as compared with funds available. No account is taken of trade and other receivables due, rent income due under operating leases, or other cash in-flows. Only trade payables relating to cash expenditure are included, the balances relate either to non-cash items or deferred income.

 

31 March 2016

31 March 2015

€'000

€'000

Trade and other payables

19,323

5,190

Financial liabilities

72,724

 -

Payable for investment property

 -

42,697

Total liabilities due

92,047

47,887

Funds available:

Cash and cash equivalents

23,187

139,048

Revolving credit facility undrawn

325,000

100,000

Total funds available

348,187

239,048

Net funds available

256,140

191,161

 

Listed below are the contractual maturities of the Group's financial liabilities

Group

At 31 March 2016

Carrying amount

Contractual cash flows

6 months or less

6-12 months

1-2 years

2-5 years

Non derivatives

Borrowings

76,155

82,619

626

782

1,563

79,648

Trade payables

4,642

4,642

4,426

216

 -

 -

Payable for investment property

9,130

9,130

9,130

 -

 -

 -

Total

89,927

96,391

14,182

998

1,563

79,648

Group

At 31 March 2015

Carrying amount

Contractual cash flows

6 months or less

6-12 months

1-2 years

2-5 years

Non derivatives

Borrowings

 -

 -

 -

 -

 -

 -

Trade payables

4,503

4,503

3,814

689

 -

 -

Payable for investment property

43,384

43,384

687

42,697

 -

 -

Total

47,887

47,887

4,501

43,386

 -

 -

 

 

e. Capital management

The Group manages capital in order to ensure its continuance as a going concern.

As the Group grows it is planned to finance up to 40% of the market value of the Group's assets out of borrowings in order to enhance the return on equity for its shareholders. This percentage may increase to 50% under the REIT regime and so the Group may modify this leverage from time to time taking into account current prevailing economic and market conditions. Any alteration in this leverage ratio would be an amendment to the investment policy and therefore require a shareholder vote. This leverage ratio will be monitored in the regular financial reporting and prior to entering into any borrowing arrangements in order to ensure this policy is maintained.

Capital comprises share capital, reserves and retained earnings as disclosed in the Consolidated and Company Statement of Changes in Equity. At 31 March 2016 the capital of the Company was €897m (31 March 2015: €753m).

There are no external capital requirements on the Group currently. However, as the Company is now self-managed it is applying for authorisation under the Alternative Investment Fund regulations. Once this approval is in place, it will be required to maintain 25% of its fixed overheads as capital. 

Under the Irish REIT regime, the Group must distribute at least 85% of its property income by way of a Property Income Distribution ("PID"). Therefore, capital available for business growth will not be augmented by dividend policy. To grow the business, the Group must therefore consider the need to seek further capital in the market given both the inability to grow reserves and the restriction on its borrowings as a source of increasing its portfolio size as discussed above.

The Company's share capital is publicly traded on the London and Irish stock exchanges. In order to ensure the proper management of the share register, the Group employs the services of a share registrar, Capita Registrars (Ireland) Limited t/a Capita Asset Services.

The Directors review and approve the valuations as part of their review of the financial statements. The Group's policy is to recognise transfers into and out of the fair value hierarchy levels as of the date of the event or change in circumstance that caused the transfer.

30. Operating leases receivables

Future aggregate minimum rentals receivable (to the next break date) under non-cancellable operating leases are:

31 March 2016

 31 March 2015

€'000

€'000

Operating lease receivables due in:

Less than one year

30,592

20,457

Between two and five years

82,245

41,469

Greater than five years

80,808

24,412

193,645

86,338

 

The Group leases its investment properties under operating leases. The weighted average unexpired lease term (WAULT) at 31 March 2016, excluding residential properties and weighted on contracted rents, based on lease expiry date was 9.3 years or 5.6 years based on the next tenant break option date (31 March 2015: 7.8 years and 3.9 years).

These calculations are based on all leases entered into at 31 March 2016, i.e. including pre-lets.

31. Investment in subsidiary undertakings

The Company has the following interests in ordinary shares in the following subsidiary undertakings at 31 March 2016. These subsidiaries are fully owned and consolidated within the Group.

Name

Registered address/ Country of Incorporation

Shareholding/ Number of shares held

Directors

Company Secretary

Nature of business

 

Dockland Central Limited (previously Lamourette Limited)

South Dock House, Hanover Quay, Dublin D02 XW94, Ireland

100%/2

Richard Ball, Kevin Nowlan, Frank O'Neill

Castlewood Corporate Services Limited

Property management

Hibernia REIT Finance Limited

South Dock House, Hanover Quay, Dublin D02 XW94, Ireland

100%/ 10

Richard Ball, Kevin Nowlan, Frank O'Neill, Thomas Edwards-Moss

Castlewood Corporate Services Limited

Financing activities

Hibernia REIT Holding Company Limited

South Dock House, Hanover Quay, Dublin D02 XW94, Ireland

100%/ 1

 

Richard Ball, Kevin Nowlan, Frank O'Neill

Castlewood Corporate Services Limited

Holding property interests

Mayor House Basement Management Limited

South Dock House, Hanover Quay, Dublin D02 XW94, Ireland

100%/2

Richard Ball, Kevin Nowlan, Frank O'Neill

Castlewood Corporate Services Limited

Property management

 

WK Nowlan REIT Management Limited

South Dock House, Hanover Quay, Dublin D02 XW94, Ireland

100%/300,000

 

Frank Kenny, Frank O'Neill, Kevin Nowlan, William Nowlan, Kevin Murphy, Richard Ball, Thomas Edwards-Moss

Castlewood Corporate Services Limited

Development and management of real estate

Nowlan Property Limited

South Dock House, Hanover Quay, Dublin D02 XW94, Ireland

100%/100

Kevin Nowlan, William Nowlan, Frank O'Neill

Castlewood Corporate Services Limited

Holding company

Wyckham Point (Block 3) Owners Management Company Limited by Guarantee

South Dock House, Hanover Quay, Dublin D02 XW94, Ireland

N/A

Richard Ball, Kevin Nowlan, Thomas Edwards-Moss, Frank O'Neill

Castlewood Corporate Services Limited

Property management

 

The Group has no interests in unconsolidated subsidiaries.

32. Related Parties

a. Subsidiaries

All transactions between the Company and its subsidiaries are eliminated on consolidation.

b. Internalisation of the Investment Manager

The Group completed the internalisation of its management team on 5 November 2015. Under the Irish and UK Listing Rules, the transaction was classified as a related party transaction (a ''Related Party Transaction'') by virtue of (i) the relationship between the Company and the Investment Manager; (ii) the relationship between the Company, the Investment Manager and William Nowlan (a Director of the Company, a director of the Investment Manager and the holder of 25 per cent. of the issued share capital of Nowlan Property Limited); and (iii) the fact that William Nowlan, Kevin Nowlan, Frank O'Neill and Frank Kenny may, for the purposes of this particular transaction, be regarded as being persons exercising significant influence over the Company by virtue of such persons constituting the majority of the directors of the Investment Manager, and each of William Nowlan, Kevin Nowlan, Frank O'Neill and Frank Kenny also being vendors in respect of the transaction. Consequently, the transaction required the approval of the Shareholders at an Extraordinary General Meeting, which was held on 27 October 2015. In addition to Shareholder approval, the transaction was also conditional upon, amongst other things, the conditions to completion set out in the Share Purchase Agreement having been satisfied (or, if capable of being waived, waived by the Company) and the relevant regulatory approvals from the Central Bank of Ireland having been obtained.

Amounts paid and payable to related parties under this transaction were (at fair value and including shares and cash):

NAV purchase of the Acquirees: Kevin Nowlan €2.9m, William Nowlan €1.4m, Frank Kenny €1.9m, Frank O'Neill €0.6m.

Prepaid remuneration: Kevin Nowlan €5.6m, William Nowlan €2.8m, Frank Kenny € 3.8m, Frank O'Neill €1.1m.

Performance related payments and top-ups due for 2016: Kevin Nowlan €2.0m, William Nowlan €1.0m, Frank Kenny €1.4m, Frank O'Neill €0.4m.

Further details on this transaction may be found in Note 5 of these financial statements.

c. Other related party transactions

WK Nowlan Property Limited was an 80% owned subsidiary of Nowlan Property Limited until 5 August 2015 when it was transferred at its net asset value to a company owned and controlled by the Shareholders of Nowlan Property Limited. During the financial year WK Nowlan Property Limited was engaged on an arm's length basis to carry out receivership, project management, agency and due diligence services across the Group's loan and property portfolios. The fees earned by WK Nowlan Property Limited for these services were benchmarked on normal commercial terms and totalled €1.3m for the financial year to 31 March 2016 (31 March 2015: €0.7m). In addition, costs totalling €0.1m were also recharged to the Group by WK Nowlan Property Limited  during the financial year (and included in this figure is €23k of costs relating to services provided by Kirsty Foynes, the wife of Kevin Nowlan. These services related to the preparation for sale, by the Receiver, of apartments held in the non-core Dorville portfolio). An amount of €0.1m was owed to WK Nowlan Property Limited at the financial year end.

In March 2016 the Group acquired Marine House and as a result became the landlord of WK Nowlan Property Limited  who, in 2013, had agreed lease terms with the previous owner on normal commercial terms. The Group received rent of €6k from WK Nowlan Property Limited  during the financial year. The Group also recharged to WK Nowlan Property Limited  €5k of miscellaneous costs during the financial year to 31 March 2016. No amounts were owed to the Group from WK Nowlan Property Limited  at the financial year end.

William Nowlan is Chairman of WK Nowlan Property Limited. William Nowlan and Frank O'Neill are both shareholders in WK Nowlan Property Limited along with Kevin Nowlan. As part of his consultancy agreement with the Company, William Nowlan is entitled to €50k in consulting fees for the financial year ended 31 March 2016. William Nowlan also receives a fee of €50k per annum in relation to his role as a non-executive director.

As part of his consultancy agreement with the company, Frank Kenny is entitled to €200k in fees for the financial year ended 31 March 2016. €66k was paid to Frank Kenny during the year with the remainder outstanding at the financial year end. The Group acquired Dundrum View, an apartment block in Dundrum, Dublin 14 at a contracted price of €28.05m during the financial year. Frank Kenny held a 1.9% holding in this asset while other family members held a further 1.1%.

Thomas Edwards-Moss rents an apartment from the Group at market rent and paid €17K in rent during the financial year.

d. Key management personnel

In addition to the executive and non-executive Directors, the following are the key management personnel of the Group:

Richard Ball Chief Investment Officer

Mark Pollard Director of Development

Sean O' Dwyer Risk and Compliance Officer

Frank O'Neill Chief Operations Officer

 

The remuneration of the non - executive directors during the financial year was as follows:

Financial year ended 31 March 2016

Financial year ended 31 March 2015

€'000

€'000

Short term benefits

300

250

Post-employment benefits

 -

 -

Other long-term benefits

 -

 -

Share-based payments

 -

 -

Termination payments

 -

 -

Total for the financial year

 300

250

 

The remuneration of the executive directors and the key management personnel during the financial year from the date of the internalisation of the Investment Manager was as follows:

Financial year ended 31 March 2016

Financial year ended 31 March 2015

€'000

€'000

Short term benefits

871

-

Post-employment benefits

 63

 -

Other long-term benefits

 -

 -

Share-based payments

 254

 -

Termination payments

 -

 -

Total for the financial year

 1,188

-

 

The remuneration of directors and key management is determined by the remuneration committee having regard to the performance of individuals and market trends.

33. Events after the reporting period

The Directors have proposed a final dividend of 0.8 cent per share or €5.5m that is subject to approval at the AGM to be held on 26 July 2016. Other than this, there were no significant events after the reporting date.

34. Board approval

This preliminary statement was approved by the Board of Directors of Hibernia REIT plc on 23 May 2016.

 


Including new offices at Gateway of c. 115,000 sq. ft.

Includes pre-let refurbishments, net residential income

Excludes refurbishment and development projectsExcluding acquisitions during the year

314 including 4 apartments at The Chancery Building

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR LXLLLQEFLBBX

Related Shares:

HBRN.L
FTSE 100 Latest
Value8,823.32
Change0.12