We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for real-time alerts, custom portfolio, and market movers
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Unite Group Plc | LSE:UTG | London | Ordinary Share | GB0006928617 | ORD 25P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 15.00 | 1.64% | 932.00 | 931.00 | 932.00 | 937.00 | 915.00 | 916.50 | 879,822 | 16:29:59 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| Real Estate Agents & Mgrs | 276.1M | 102.5M | 0.2546 | 36.61 | 3.75B |
From Apr 2021 to Apr 2024
TIDMUTG
RNS Number : 5268G
Unite Group PLC (The)
27 July 2021
PRESS RELEASE
27 July 2021
THE UNITE GROUP PLC
("Unite Students", "Unite", the "Group", or the "Company ")
HALF YEAR RESULTS FOR THE SIX MONTHS TO 30 JUNE 2021
Richard Smith, Chief Executive of Unite Students, commented:
"The business has once again shown its resilience in the first half and is now positioned for growth. Recognising the challenges faced by students, we have provided financial support during the pandemic totalling over GBP100 million.
"We are confident that record University applications for 2021/22 will translate into strong demand for our accommodation. Our recent sales performance has been strong, supported by the removal of restrictions on in-person teaching. While there remains some uncertainty over travel restrictions for international students, we have minimal exposure to students due to arrive from red list countries and have offered students arriving from amber list countries, including China, the opportunity to arrive at their accommodation up to three weeks early to self-isolate at no extra cost. Assuming no fundamental change to travel restrictions, we are well positioned and anticipate 95-98% occupancy and 2-3% rental growth in 2021/22.
"Despite the backdrop of Covid-19, and uncertainty created by the anticipated review of Higher Education funding, we remain confident in our ability to deliver significant earnings growth and attractive total returns over the medium to long term."
Hot Features
Premium
H1 2021 H1 2020 FY2020 Change
============================ ============ ============ ============ =============
EPRA earnings(1,2) GBP88.3m GBP74.8m GBP97.3m 18%
EPRA earnings per
share(1,2) 22.2p 20.5p 25.5p 8%
IFRS profit/(loss) GBP130.4m GBP(120.1)m n/m
before tax GBP(73.9)m
IFRS basic EPS 32.7p (20.4)p (31.8)p n/m
Dividend per share 6.5p 0.0p 12.75p n/m
Total accounting return(1) 3.9% (2.3)% (3.4)%
EBIT margin(1) 69.5% 71.7% 62.1%
As at 30 Jun 2021 30 Jun 2020 31 Dec 2020 Change from
31 Dec 2020
---------------------------- ------------ ------------ ------------ -------------
EPRA NTA per share(1) 837p 828p 818p 2%
IFRS NAV per share 833p 822p 809p 3%
Net debt(3) GBP1,501m GBP1,688m GBP1,742m (14)%
Loan to value(3) 30% 33% 34%
============================ ============ ============ ============ =============
HIGHLIGHTS
Resilient financial performance
-- EPRA earnings up 18% to GBP88.3 million (H1 2020: GBP74.8 million) and EPRA EPS up 8% to 22.2 pence (H1 2020: 20.5 pence) (2)
-- EPRA profit includes GBP15.7 million (3.9 pence) from partial recognition of the LSAV performance fee
-- 96% rent collection for the 2020/21 academic year(4)
-- Guidance for EPRA EPS of 27-30 pence for FY2021 (2020: 25.5 pence), excluding the LSAV performance fee
-- Interim dividend of 6.5p (H1 2020: nil), targeting at least 65% payout of EPRA EPS, excluding the LSAV performance fee for FY2021
-- Profit before tax of GBP130.4 million (H1 2020: GBP 73.9 million loss), driven by EPRA earnings and a valuation gain of GBP54.3 million in the period (H1 2020: GBP135.2 million loss)
-- T otal accounting return of 3.9% for H1 (H1 2020: (2.3) %)
Further support for students during the pandemic
-- All properties remained open during the latest national lockdown -- 10-week rental discount of 50% and four-week tenancy extension
Strong demand for the 2021/22 academic year
-- No restrictions on in-person teaching and learning in Universities from 16 August
-- 4% growth in UCAS applications compared to 2020/21, driven by record 18-year old participation rate
-- Reservations for 2021/22 academic year at 85 % (2020/21: 82%, 2019/20: 91 %) -- Demand underpinned by nominated beds and direct-let sales to re-bookers -- Targeting 95-98% occupancy for 2021/22 and rental growth of 2-3%
-- Up to three weeks of free accommodation for students from amber list countries required to self-isolate
Value creation through high-quality portfolio and growing pipeline
-- EPRA NTA of 837 pence, up 2% (31 December 2020: 818 pence) -- 1.5% increase in property values in H1 on a like-for-like basis -- Secured pipeline of GBP769 million and 5,048 beds, generating a 6.5% yield on cost
-- Exchanged contracts for a new c.1,000 bed development site in Stratford in London, subject to planning
Active balance sheet management to position for growth
-- LTV reduced through disposals to 30 % at 30 June 2021 (3) (31 December 2020: 34%), maintaining 35% target over the medium term
-- Provides firepower for significant pipeline of new development and University partnership opportunities
-- GBP261 million of disposals contracted in H1 (Unite share) at a blended yield of 4.9% -- LSAV joint venture extended by 10 years to September 2032
(1) The financial statements are prepared in accordance with International Financial Reporting Standards (IFRS). These financial highlights are based on the European Public Real Estate Association (EPRA) best practice recommendations and these performance measures are published as they are intended to help users in the comparability of these results across other listed real estate companies in Europe. The metrics are also used internally to measure and manage the business and to align to the performance related conditions for Directors' remuneration. See glossary for definitions
(2) Excludes integration and acquisition costs in relation to the acquisition of Liberty Living
(3) Excludes IFRS 16 related balances recognised in respect of leased properties. See glossary for definitions
(4) Excluding the impact of the 10-week rental discount in Q1 2021
PRESENTATION
There will be a presentation for analysts and investors this morning at 8:30 a.m. BST. A live webcast can be accessed via this link . To register for the event or to receive dial-in details, please contact unite@powerscourt-group.com .
For further information, please contact:
Unite Students Richard Smith / Joe Lister / Michael Burt Tel: +44 117 302 7005 Unite press office Tel: +44 117 450 6300 Powerscourt Justin Griffiths / Victoria Heslop Tel: +44 20 7250 1446
CHIEF EXECUTIVE'S REVIEW
During the first half, we once again demonstrated the quality and resilience of our operating platform. All of our properties remained open for students during the latest national lockdown, as they did throughout 2020, thanks to the commitment of our employees. Our focus during the pandemic has been on doing the right thing for all our stakeholders. To that end, we provided further rental discounts in the first half to those students unable to use their accommodation to reflect the challenges they have faced over the past year.
Our results in the first half reflect the ongoing disruption caused by Covid-19. EPRA earnings for the six months increased by 18 % to GBP 88.3 million (H1 2020: GBP74.8 million), which includes the recognition of a further GBP15.7 million in performance fee from our LSAV joint venture. This translates to 8% growth in EPRA EPS to 22.2 pence (H1 2020: 20.5 pence) based on an increased share count following our GBP300 million placing in June 2020.
We are announcing an interim dividend of 6.5p (H1 2020: nil), which reflects both the resilience of our earnings and a positive outlook for reservations for the 2021/22 academic year. We will distribute at least 65% of EPRA EPS excluding the LSAV performance fee as dividends for 2021, increasing to 80% as market conditions stabilise, which meets our REIT obligations.
EPRA NTA per share increased by 2 % to 837 pence (31 December 2020: 818 pence) which, including the final dividend paid in the period, results in a total accounting return of 3.9 % in the first six months of the year (H1 2020: (2.3)%). The Group recorded an IFRS profit before tax of GBP130.4 million (H1 2020: GBP73.9 million loss), driven by EPRA earnings and a valuation gain on the back of our sales performance for 2021/22.
Our key financial performance indicators are set out below:
Financial highlights H1 2021 H1 2020 FY2020 --------------------------- ---------- ----------- ------------ EPRA earnings GBP88.3m GBP74.8m GBP97.3m EPRA EPS 22.2p 20.5p 25.5p Dividend per share 6.5p 0.0p 12.75p Total accounting return 3.9% (2.3)% (3.4)% IFRS profit/(loss) before tax GBP130.4m GBP(73.9)m GBP(120.1)m IFRS Basic EPS 32.7p (20.4)p (31.8)p EPRA NTA per share 837p 828p 818p See-through LTV ratio 30% 33% 34%
Encouraging progress for 2021/22
We have growing visibility over income as we approach the start of the 2021/22 academic year. Reservations are currently at 85% (2020/21: 82%, 2019/20: 91%), of which 80% are underpinned by nomination agreements with Universities and direct-let reservations with UK students. Current sales momentum is strong, with weekly sales running 30% ahead of 2019/20 levels in recent weeks. As a result, we remain confident that a record level of student applications will translate into strong demand for our accommodation, particularly following further easing of Covid-19 restrictions in the UK during July.
We are targeting 95-98% occupancy for 2021/22 (2020/21: 88%, 2019/20: 98%), which we expect to result in rental growth of 2-3%. This assumes University campuses remain open, offering in-person teaching to most students, and a supportive travel environment for international students.
Breakdown of reservations for 2021/22
Type Beds % of portfolio -------------------------- ------- --------------- Nomination agreements 37,200 51% UK direct let 12,400 17% International direct let 12,100 17% Total 61,700 85% ========================== ======= ===============
We are seeing healthy levels of demand from both UK and international students, reflecting increased confidence as lockdown restrictions have eased. We are particularly pleased with the progress made in attracting UK customers who might otherwise rent in the private sector. UK customers account for 51% of our direct-let bookings to date, around a 10 percentage point increase compared to 2020/21, underpinned by a high proportion of sales to re-bookers. This follows the successful launch of our group-booking tool and new domestic marketing campaign. We believe this also reflects a permanent shift in demand away from the private rented sector and towards purpose-built student accommodation (PBSA), driven by growing recognition by students and parents of the value of a trusted, institutional landlord following the significant support and flexibility we have offered during Covid-19.
We continue to closely monitor travel restrictions faced by international students and have the ability to quickly adapt our marketing focus to respond to changes in market conditions. Around 35% of our international bookings come from returning students who are already living in the UK. For those international students outside of the UK, the vast majority of our bookings come from amber list countries, who are required to self-isolate in their accommodation for up to 10 days on arrival. We have offered students arriving from amber list countries the option to self-isolate in our accommodation at no cost, by bringing forward their tenancy start date by up to three weeks.
International bookings from red list countries, who are required to stay in a managed quarantine hotel on arrival, currently account for less than 2% of our reservations for the 2021/22 academic year. While around 25-30% of our income is derived from international direct-let customers, our income risk is lower given the number of those students already in the UK. This aligns with our experience during the 2020/21 academic year where we have recognised around 80% of contracted income from international direct-let students.
We are anticipating a higher than usual volume of sales activity during Clearing, which follows UK exam results on 10 August. This will principally cater to direct-let students seeking accommodation, but there is also the opportunity to lease additional beds to Universities under nomination agreements once they have greater clarity on their student numbers for the 2021/22 academic year.
Breakdown of reservations for 2021/22 by domicile and year of study
Nominations(*) Direct let
------------------------------- ------
UK China EU Other Intl. Total
-------------------- --------------- ---- ------ --- ------------ ------
First year n/a 9% 2% 1% 1% n/a
Returning students n/a 10% 3% 2% 2% n/a
Postgraduate n/a 1% 8% 0% 1% n/a
-------------------- --------------- ---- ------ --- ------------ ------
% of reservations 60% 20% 13% 3% 4% 100%
% of portfolio 51% 17% 11% 2% 4% 85%
==================== =============== ==== ====== === ============ ======
(*) All years and domiciles
Continued support for students
Since the outbreak of Covid-19, we have strived to play our part and do the right thing for our students in a fair and proportionate way. In response to the national lockdown announced in January, students not living in their accommodation were able to apply for a 10-week rental discount and four-week complimentary tenancy extension. This covered the period up to the end of the Government's stay at home guidance on 29 March. Take up of the rental discount was around 45% for eligible students, reflecting the high number who returned to our buildings during the first half. This resulted in a GBP10 million reduction in rental income on a Unite share basis, equivalent to 2.5 pence per share for the 2021 financial year.
This means we have now provided over GBP100 million in financial support to students during the Covd-19 pandemic through a combination of rent waivers in summer 2020 and flexibility offered to students in the 2020/21 academic year. We believe this is the largest package of financial support offered by any student accommodation provider and reflects our leading position in the sector.
Record student demand
We are anticipating record student numbers for the 2021/22 academic year, with UCAS data showing a 4% increase in the number of applicants as at the 30 June deadline compared to 2020/21. A record 43% of UK 18-year-olds have applied to University this year, reflecting growing awareness of the opportunities and life experience it provides. Applications from non-EU students are up 14%, including notable growth from China and India, which has helped to substantially offset the expected decline in EU applications (-43%) as a result of Brexit and Covid-19 travel restrictions.
All Higher Education students were allowed to return to in-person teaching from mid-May and the Government has recently confirmed that there will be no restrictions on in-person teaching and learning in Universities from 16 August. A recent student survey by HEPI underlined that in-person teaching remains fundamental to student experience and their perception of value from their course. Universities will continue with blended learning in the Autumn term, albeit with a greater emphasis on in-person teaching in smaller groups, tutorials and practical settings.
There remains a risk that student numbers and demand for student accommodation could be impacted by a further wave of Covid-19. In particular, there is uncertainty over international student numbers, given ongoing travel restrictions.
Government policy
The Government's final response to the Augar Report on post-18 education and funding is now expected later this year alongside the next Comprehensive Spending Review. The recent Skills for Jobs White Paper underlines the Government's commitment to widen participation in post-18 education and strengthen the global standing of the UK Higher Education (HE) sector. Recent policy announcements from Government also suggest a greater emphasis on Further Education (FE) and technical qualifications, with these potentially being delivered through lower-ranked Universities.
We expect an increased focus on the quality of HE provision and research, leading to a further concentration of student numbers and funding in research-intensive and leading teaching-led Universities. Our University partners also recognise the benefits of collaboration with FE institutions to help deliver lifelong learning and respond to the regional needs of the economy and society. We are confident that our strategic alignment to higher and mid-tariff Universities, whose students account for 87% of our income, positions us to successfully navigate future changes to the Government's HE policy. In addition, we continue to actively manage our portfolio to increase our exposure to the strongest Universities through University partnerships as well as our investment and development activity.
Fire safety
Fire safety is a critical part of our health and safety strategy and how we operate as a responsible business. We are committed to going above and beyond minimum standards to provide a safe and secure environment for our students and employees. We were one of the first companies to take action to remove Aluminium Composite Materials (ACM) cladding from our buildings where needed and, in line with Government advice, have undertaken a thorough review of the use of High-Pressure Laminate (HPL) cladding on our properties.
Following additional assessments during the period, we have now identified 22 high-rise properties with HPL cladding within our portfolio. In line with our value of doing what's right, we will remove this cladding where it fails to meet regulations. All of our properties have been independently reviewed by fire safety experts and confirmed safe to operate and occupy.
The cost of replacing the HPL cladding is expected to be GBP96.4 million (Unite share: GBP45.2 million), which will be incurred over the next 12-36 months. We have fully provided for this spend in our period end balance sheet, having made a further GBP28.7 million provision during the period (Unite share: GBP15.6 million). We are seeking to mitigate the costs of cladding replacement through claims from contractors under build contracts, where appropriate, and are confident of recovering a proportion of our replacement costs.
Delivering our sustainability strategy
We launched our new sustainability strategy with our preliminary results in March 2021. It includes targets for net zero carbon operations and development by 2030, a commitment to providing opportunities for all our employees irrespective of their background, gender or ethnicity and a pledge to raise standards across the student housing sector.
Our recent student research revealed they are more concerned about climate change than any other issue in 2021 - including Covid-19. As the UK's largest student accommodation provider, we will do all we can to facilitate students' efforts to live sustainably and in an environmentally-friendly way.
We plan to publish our net zero carbon roadmap before the end of 2021, including science-based targets which are consistent with reductions in carbon emissions required to keep global temperature increases to 1.5degC compared to pre-industrial levels. Reflecting our net zero ambition and desire to create resource-efficient buildings, we are increasing our investments in energy and water efficiency measures during 2021. These measures, including LED lighting, heat controls and low-energy heating solutions, will help to reduce consumption in our buildings, cut carbon emissions and operating costs and deliver the improvements required in Energy Performance Certificate (EPC) ratings over the next decade.
Positioned for growth
During the first half, we agreed a 10-year extension to our LSAV joint venture with GIC, which had an original scheduled maturity in September 2022. Our successful partnership with GIC has delivered strong development returns and rental growth over the past decade and the transaction provides a strong endorsement of our sector-leading operating platform. As part of the extended relationship, Unite and GIC will explore opportunities to expand LSAV through potential acquisitions of third-party investment assets. Unite will receive a performance fee from LSAV in Q4 2021, for which a further GBP15.7 million (3.9 pence) was recognised in H1. Unite's remaining share of the performance fee is expected to be approximately GBP10 million (2.5 pence per share) to be recognised in H2.
We contracted GBP475 million of disposals in the first half (Unite share: GBP261 million) at a blended yield of 4.9%. We continue to make disposals of regional assets which increase our exposure to high and mid-ranked Universities where demand is strongest, while delivering operational efficiencies that contribute towards our target for an improvement in our EBIT margin to 74% by the end of 2023. In addition, we sold two lower-yielding rental properties in London into our LSAV joint venture in H1.
Following these disposals our LTV now stands at 30%, which provides significant firepower to deploy into new opportunities in our development pipeline and potential University partnerships. We are today announcing that we have exchanged contracts to acquire a new c.1,000 bed development site in Stratford in London on a subject to planning basis. The GBP160 million scheme is targeted for delivery in 2025/26 and will serve new campuses for UCL and University of the Arts London in the area. As a result, we have now secured development opportunities to deploy the full proceeds of our GBP300 million placing in 2020.
We are also making progress with a number of further opportunities for development and University partnerships in London an d prime regional markets at attractive returns. This includes active discussions with a number of high quality Universities for new or expanded partnerships, which we are looking to progress over the next 12-18 months.
Outlook
We have growing visibility and confidence over our income for the 2021/22 academic year, reflecting record student demand and an enhanced campus experience this autumn. This underpins our guidance for occupancy of 95-98% and rental growth of 2-3% for 2021/22. There remains a higher risk than usual to occupancy due to uncertainty around international student arrivals, although we have minimal exposure to students currently in red list countries. We will continue to closely monitor the risks and are adapting our marketing strategies to optimise our income in the later stages of the sales cycle.
Looking beyond Covid-19, the outlook for the business remains strong. This reflects growing student numbers, our alignment to the strongest Universities and the capabilities of our best-in-class operating platform. In particular, we see opportunities for new developments and University partnerships, building on the strength of our enhanced reputation in the sector following our response to the pandemic.
Despite the backdrop of Covid-19 and the review of Higher Education funding, we remain well positioned for a rapid recovery in earnings and total returns and significant growth over the medium term, driven by sustainable rental growth of c.3% p.a., our substantial secured development pipeline and further opportunities to deploy capital at attractive returns.
PROPERTY REVIEW
Our property portfolio saw a 1.8% increase in valuations on a like-for-like basis during the half (Unite share: 1.5%). Approximately two-thirds of the increase was driven by the unwinding of Covid-19 rental deductions for the 2020/21 academic year, supported by the sales performance to date for 2021/22. In addition, the valuations reflect broadly stable yields and modest rental growth. There remains GBP55 million of Covid-19 adjustments in our valuations (Unite share: GBP37 million), which we would expect to unwind in H2 subject to achieving full occupancy for the 2021/22 academic year. Stronger rental growth in LSAV was predominantly driven by the capture of reversionary uplifts at two assets as nomination agreements approach expiry.
30 Jun 2021 Yield compression Covid-19 adjustments Rental growth Like-for-like
GBPm / other capital growth
Wholly owned 3,249 0.2% 0.8% 0.2% 1.2%
LSAV 1,702 0.5% 0.9% 1.8% 3.2%
USAF 2,796 0.1% 1.8% 0.0% 1.9%
--------------- ------------ ------------------ --------------------- -------------- ----------------
Total (Gross) 7,747 0.2% 1.2% 0.4% 1.8%
Total (Unite
share) 4,716 1.5%
--------------- ------------ ------------------ --------------------- -------------- ----------------
Student accommodation yields
The purpose-built student accommodation sector has continued to deliver strong performance relative to the wider UK real estate sector during the first half. Strong sector fundamentals and a long-term track record of rental growth continue to attract significant volumes of capital to the sector.
The investment market for PBSA has recovered strongly in 2021 with GBP1.9 billion of assets transacted in the period, including GBP0.5 billion sold by the Group and GBP1.4 billion of third-party transactions (Source: CBRE). Investment volumes have been driven by further growth of larger operating platforms and an increase in activity from private equity.
We also expect a strong H2 for investment activity as demonstrated by the recent recommended offer for GCP Student Living from a consortium of iQ (backed by Blackstone) and APG Asset Management.
The average net initial yield across the portfolio is 5.0% (31 December 2020: 5.0%), broadly unchanged ((2) basis points) over the first six months of the year. At a city level, we have seen modest yield compression in London and stable yields in regional markets.
An indicative spread of direct-let yields by location is outlined below:
30 Jun 2021 30 Jun 2020 31 Dec 2020
London 3.80-4.25% 3.90-4.25% 3.90-4.25%
Prime provincial 4.50-5.00% 4.50-5.15% 4.50-5.00%
Major provincial 5.00-6.00% 5.00-6.00% 5.00-6.00%
Provincial 6.25-7.50% 6.25-7.25% 6.25-7.50%
----------------- ------------ ------------ ------------
Development and University partnership activity
Development and University partnership activity continues to be a significant driver of future growth in earnings and NAV. Our pipeline of traditional development and University partnerships includes 5,048 beds with a total development cost of GBP769 million. We expect to maintain a run-rate of around GBP200 million p.a. of development capex, funded from the proceeds of our GBP300 million placing in June 2020, property disposals and internally generated sources.
The anticipated yield on cost of this secured pipeline is 6.5%. We have lower hurdle rates for developments that are supported by Universities or where another developer is undertaking the higher-risk activities of planning and construction. The new London Plan requires that new developments of student accommodation allocate a majority of beds to nomination agreements with Universities, meaning we expect most new London developments will be delivered as University partnerships. Given our long-term relationships with London Universities, this leaves us well placed to secure new development opportunities.
2022 completions
As part of our response to Covid-19, we took the decision to defer delivery of our schemes at Middlesex Street, London and Campbell House, Bristol into 2022. We restarted construction in Q1 2021 and are on track to deliver in time for the 2022/23 academic year. Campbell House is let to the University of Bristol under a 15-year nomination agreement and we are working towards a long-term nomination agreement at Middlesex Street with a high-tariff University.
2023-2025 pipeline
There remains widespread acknowledgement from local authorities of the need for new PBSA supply to address growing student numbers and relieve pressure on housing supply. Universities also remain willing to support our planning applications as a means of delivering the high-quality, affordable accommodation required to deliver their growth ambitions. However, we have experienced delays in the planning process as a result of the pandemic which have put pressure on delivery timelines for certain of the schemes in our pipeline.
During the period, we received planning consent for an enlarged 700-bed development at Derby Road, Nottingham due for completion for the 2023/24 academic year. We also recently submitted a planning application for our 833-bed scheme at Paddington in central London, which we now expect to deliver for the 2024/25 academic year.
We have recently exchanged contracts to acquire a c.1,000 bed development site in Stratford, east London on a subject to planning basis. Total development costs are estimated to be c.GBP160 million with the scheme targeted for delivery for the 2025/26 academic year, subject to planning approval. The development will be delivered as a University partnership, delivering a development yield in line with our targets in London and will help to serve the growing cluster of Universities with campuses in the area. Both UCL and University of the Arts London are developing new campuses in Stratford, which are due to bring a further 10,500 full-time students to the area from the 2022/23 academic year. The site adds to our two existing operational assets in Stratford, providing opportunities to segment our customer base, including a more tailored offer for postgraduates.
In addition, we continue to progress a number of development opportunities in London an d prime regional markets at attractive returns.
Development costs
We are seeing some upward pressure on build costs, which typically account for 50-70% of our total development costs, reflective of supply chain pressures in securing materials as economies reopen and a reduced supply of EU labour post-Brexit. Build cost inflation is currently running at c.3-5% p.a. but we anticipate a softening over the next 6-12 months as supply chains begin to normalise. Development costs are already fixed for our 2022 completions through design and build contracts. We will be entering into build contracts on our 2023 schemes in the coming months and anticipate that current cost pressures could reduce development yields by c.10-20 basis points. Despite current cost pressures, we continue to see opportunities to add to our development pipeline at attractive returns and will factor this expected inflation into our appraisal of future schemes.
Secured development and University partnerships pipeline
Target Secured Total Total Capex in Capex Forecast Forecast
delivery beds completed development period remaining NAV yield on
value costs remaining cost
No. GBPm GBPm GBPm GBPm GBPm %
------------- ------------ ----------- ----------- ------------ ----------- ----------- ---------- -----------
Traditional development
Derby Road,
Nottingham 2023 700 80 58 0 56 22 8.0%
Abbey Lane,
Edinburgh 2023 298 33 24 0 22 9 8.3%
Wyvil Road,
London(1) 2024 270 100 80 0 62 21 6.2%
Total wholly owned 1,268 213 162 0 140 52 7.7%
University partnerships
Middlesex
Street,
London 2022 920 285 187 28 57 49 6.0%
Campbell
House,
Bristol 2022 431 59 44 6 13 8 6.2%
Temple
Quarter,
Bristol(1) 2023 596 85 67 0 65 18 6.2%
Paddington,
London(1) 2024 833 210 149 1 147 60 6.5%
Stratford,
London(1) 2025 1,000 251 160 0 160 92 6.3%
----------- ----------- ------------ ----------- ----------- ---------- -----------
Total University
partnerships 3,780 890 607 35 442 227 6.2%
Total pipeline 5,048 1,103 769 35 582 279 6.5%
=========== =========== ============ =========== =========== ========== ===========
(1) Subject to obtaining planning consent
University partnerships pipeline
We continue to make progress with our strategy of delivering growth through strategic partnerships with Universities where student numbers are growing fastest. Reflecting the financial and operational constraints faced by Universities, there is a growing appetite for partnerships with leading operators. We see opportunities to capitalise on our brand and the goodwill created by our response to Covid-19 to accelerate and enhance our pipeline of University partnerships.
We intend to deliver our Paddington scheme in central London as a University partnership in line with requirements in the new London Plan for the majority of new beds to be leased to a HE provider. The development will help to meet the growing need for high-quality, purpose-built student accommodation in London and will incorporate a range of design features to reduce its embodied and operational carbon. We have secured planning support for the scheme from a high-tariff University partner and discussions are already underway with a view to agreeing a long-term nomination agreement.
In addition, we are in active discussions with four high-quality Universities for new partnerships covering around 10,000 existing and new beds, which we are looking to progress over the next 12-18 months. We also continue to make progress with a significant further pipeline of medium-term opportunities.
The nature of these discussions and the commitment required by both parties mean that some opportunities will fall away. However, there remains a compelling rationale for Universities to work with us to deliver operational efficiencies and provide the new accommodation required to deliver their future growth ambitions.
Asset management opportunities
In addition to our development activity, we see significant opportunities to create value through asset management projects in our estate. Our customer base is currently dominated by first year and international students but we see opportunities to segment our portfolio to better address the needs of returning and postgraduate students. These opportunities will be particularly focused on those cities where we have gained additional scale through our acquisition of Liberty Living. This activity will consider upgrades to the specification of our buildings and amenity spaces as well as incorporating investments to improve energy and carbon performance. It will also be supported by continued investment in our technology and data platform aimed at delivering an enhanced experience for students.
These asset management projects typically have shorter lead times than new developments (often carried out over the summer) and have the potential to deliver attractive risk-adjusted returns. We plan to provide further detail on these opportunities at our Capital Markets Day on 19 October.
Disposal activity
We continue to manage the quality of the portfolio and our balance sheet leverage by recycling capital through disposals and reinvesting into developments and acquisitions of assets aligned to the best Universities.
During the period, the Group contracted GBP261 million of disposals on a Unite share basis, in line with our guidance for GBP200-300 million of disposals in 2021. This included a GBP133 million (Unite share: GBP90 million) portfolio of eight assets in Coventry, Wolverhampton, Birmingham, Exeter and Manchester to Aventicum at a 6.5% yield and a 2% discount to book value. Completion occurred during the period for seven of the assets and we expect the disposal of the remaining property in Manchester to complete in Q4. In June, we completed the sale of two London assets in Whitechapel and Wembley to LSAV for GBP342 million (Unite share: GBP171 million) at a 4.0% yield and in line with book value.
As part of our ongoing portfolio optimisation, we intend to sell a further GBP150-200 million of assets per annum (Unite share) and will explore opportunities to accelerate our disposal plans into the supportive investment market. Our disposal plan underpins our ability to sustain rental growth over a longer time horizon, while also helping to manage our LTV and fund new growth opportunities.
FINANCIAL REVIEW
The Group continues to report on an IFRS basis and presents its performance in line with best practices as recommended by EPRA. The Operations and Property reviews focus on EPRA measures as these are our key internal measures and aid comparability across the real estate sector.
EPRA earnings
We delivered a resilient operating performance in H1 2021 despite significant and ongoing disruption from Covid-19. Rental income reduced by 1% to GBP152.9 million, down from GBP154.9 million in H1 2020, reflecting the impact of reduced occupancy and take up of our 10-week 50% rental discount in 2021 during the latest national lockdown. The prior year was also meaningfully impacted by income forgone through cancellations for the summer term of 2019/20 in response to Covid-19.
EPRA earnings increased by 18% to GBP88.3 million (H1 2020: GBP74.8 million), reflecting the recognition of a further GBP15.7 million of performance fee from LSAV. EPRA EPS increased by 8% to 22.2p, which also reflects the impact of the increased share count following the GBP300 million placing in June 2020. Excluding the LSAV performance fee, adjusted earnings reduced slightly to GBP72.6 million or 18.2p (H1 2020: GBP74.8 million or 20.5p) with lower net operating income partially offset through cost reductions.
Summary income statement H1 2021 H1 2020 FY2020
GBPm GBPm GBPm
-------------------------------------- -------- -------- -------
Rental income 152.9 154.9 263.2
Property operating expenses (41.8) (37.5) (82.9)
-------- -------- -------
Net operating income (NOI) 111.1 117.4 180.3
-------- -------- -------
NOI margin 72.7% 75.9% 68.5%
Management fees 8.2 7.7 14.0
Operating expenses (13.0) (14.1) (30.9)
Finance costs (32.6) (33.5) (64.9)
Acquisition and net performance fees 15.7 - 5.7
Development and other costs (1.1) (2.7) (6.9)
-------- -------- -------
EPRA earnings 88.3 74.8 97.3
-------- -------- -------
EPRA EPS 22.2p 20.5p 25.5p
-------- -------- -------
EBIT margin 69.5% 71.7% 62.1%
A reconciliation of profit/(loss) after tax to EPRA earnings is set out in note 2.2b of the financial statements
We have now collected 96% of rent due for the 2020/21 academic year, excluding the impact of the 10-week rental discount offered to customers for the second term. There remains 3% of rent still to be billed for the 2020/21 academic year.
2020/21 cash collection(1) FY2020 FY2021 Year to date ---------------------------- ------- ------- ------------- Payable by Universities 100% 95% 97% Payable by students 98% 94% 95% Total 98% 94% 96% ---------------------------- ------- ------- -------------
(1) Excluding impact of 10-week rental discount in Q1
The loss of income through lower occupancy and rental discounts reduced the Group's NOI margin to 72.7 % for the six months (H1 2020: 75.9 %) and the EBIT margin to 69.5% (H1 2020: 71.7%). Overheads reduced year-on-year, reflecting cost synergies from the successful integration of the Liberty Living acquisition as well as underlying cost control.
Finance costs reduced slightly to GBP32.6 million (H1 2020: GBP33.5 million) due to lower net debt following the GBP300 million placing in June 2020 and disposals in H1 2021. GBP2.1 million of interest costs were capitalised in the first half, a reduction from GBP3.3 million in H1 2020, due to the reduced level of development activity. The cost of debt remains broadly stable at 3.0% (31 December 2020: 3.1%), with the impact of repaying some of our lower cost bank facilities offset by lower prevailing interest rates.
IFRS earnings
The rise in EPRA earnings together with a revaluation gain and profit/(loss) on disposal of GBP40.0 million (H1 2020: GBP138.9 million loss) contributed to an IFRS profit before tax of GBP130.4 million in the first half (H1 2020: GBP73.9 million loss).
H1 2021 H1 2020 FY2020
GBPm GBPm GBPm
-------------------------------------------- -------- -------- --------
EPRA earnings 88.3 74.8 97.3
Valuation gains/(losses) and profit/(loss)
on disposal 40.0 (138.9) (178.8)
Integration/acquisition costs - (8.1) (9.2)
Changes in valuation of interest
rate swaps and debt break costs 3.7 (3.4) (35.9)
Minority interest and tax (1.6) 1.7 6.5
-------- -------- --------
Profit/(loss) before tax 130.4 (73.9) (120.1)
======== ======== ========
EPRA earnings per share 22.2p 20.5p 25.5p
Basic earnings/(loss) per share 32.7p (20.4)p (31.8)p
A reconciliation of profit/(loss) before tax to EPRA earnings measures is expanded in section 7 of the financial statements.
EPRA NTA growth
EPRA net tangible assets (NTA) per share, our key measure of NAV, increased by 2% to 837 pence at 30 June 2021 (31 December 2020: 818 pence). EPRA net tangible assets were GBP3,352 million at 30 June 2021, up from GBP3,266 million six months earlier.
The main drivers of the GBP86 million increase in EPRA NTA and 19 pence increase in EPRA NTA per share were:
-- Valuation growth reflecting sales progress for 2021/22, modest yield compression and partial unwind of the Covid-19 rental discount (GBP69 million, 17 pence)
-- Part recognition of the LSAV performance fee (GBP16 million, 4 pence) -- Development surplus (GBP12 million, 3 pence) -- Disposals and associated property transaction costs (GBP(18) million, (5) pence)
-- A provision for the replacement of High-Pressure Laminate (HPL) cladding (GBP(16) million, (4) pence)
-- The positive impact of retained profits (GBP29 million, 5 pence)
Property portfolio
The valuation of our property portfolio at 30 June 2021, including our share of properties held in USAF and LSAV, was GBP5,052 million (31 December 2020: GBP5,182 million). The GBP130 million reduction in portfolio value reflects the valuation movements outlined above, GBP248 million of completed disposals and capital expenditure and interest capitalised on developments of GBP37 million.
Summary balance sheet
30 Jun 2021 30 Jun 2020 31 Dec 2020
------------------------ ------------------------ ----------------------------------
Wholly Share Wholly Share Wholly Share
owned of Total owned of Total owned of Total
GBPm Fund/JV GBPm GBPm Fund/JV GBPm GBPm Fund/JV GBPm
GBPm GBPm GBPm
------------------------------ ------ ------- ------ ------- ------ ------- ------ ------- ------ ------- ------
Rental properties 3,249 1,467 4,716 3,317 1,272 4,589 3,615 1,278 4,893
Rental properties
(leased) 100 - 100 107 - 107 102 - 102
Properties under
development 236 - 236 458 - 458 187 - 187
------- ------ ------- ------- ------ ------- ------- ------ -----------------
Total property 3,585 1,467 5,052 3,882 1,272 5,154 3,904 1,278 5,182
------- ------ ------- ------- ------ ------- ------- ------ -----------------
Net debt (1,013) (488) (1,501) (1,261) (427) (1,688) (1,326) (416) (1,742)
Lease liability (95) - 95 (97) - (97) (96) - (96)
Other
assets/(liabilities) (74) (30) (104) (24) (20) (44) (40) (38) (78)
EPRA net tangible
assets 2,403 949 3,352 2,500 825 3,325 2,442 824 3,266
======= ====== ======= ======= ====== ======= ======= ====== =================
Cash flow and net debt
The Operations business generated GBP 80.3 million of net cash in H1 2021 (H1 2020: GBP27.8 million) and net debt reduced to GBP1,501 million (31 December 2020: GBP1,742 million). The key components of the movement in net debt were the operational cash flow and net proceeds of GBP320 million from the sale of investment property, offset by total capital expenditure of GBP38 million and dividend payments of GBP35 million.
Debt financing and liquidity
As at 30 June 2021, the wholly owned Group had GBP847 million of cash and debt headroom (31 December 2020: GBP379 million), comprising of GBP497 million of drawn cash balances, and GBP350 million of undrawn debt (2020: GBP329 million and GBP50 million respectively). The Group maintains a disciplined approach to leverage, with see-through LTV of 30% at 30 June 2021 (31 December 2020: 34%).
During the period, the Group raised a new GBP150 million 10-year unsecured loan facility provided by Pricoa and a GBP140 million eight-year secured loan facility with Barings in LSAV to part finance the acquisition of two properties from Unite.
With greater focus on the earnings profile of the business, we are continuing to monitor our net debt to EBITDA ratio, which we target to return to 6-7x over the medium term.
The Unite Group plc has maintained investment grade corporate ratings of BBB from Standard & Poor's and Baa2 from Moody's, reflecting Unite's robust capital position, cash flows and track record.
Key debt statistics (Unite share basis) 30 Jun 2021 30 Jun 2020 31 Dec 2020 --------------------------------------------- ------------ ------------ ------------ Net debt GBP1,501m GBP1,688m GBP1,742m LTV 30% 33% 34% Net debt:EBITDA ratio(1) 10.0 7.3 10.1 Interest cover ratio(1) 2.4 3.3 2.5 Average debt maturity 4.6 years 4.6 years 4.2 years Average cost of debt 3.0% 3.0% 3.1% Proportion of investment debt at fixed rate 91% 77% 75%
(1) Calculated on a 12-month look back basis
Debt covenants
We continue to monitor our banking covenants, which vary between facilities but are principally based on LTV and ICR ratios. Given the interruption to income caused by Covid-19, our principal focus is on our ICR covenants, which vary between 1.5-2.0x depending on the facility.
We remain complaint with all ICR covenants across the Group and its funds and joint ventures. Headroom under our ICR covenants has increased materially now that the impact of tenancy cancellations in Q2 2020 has been removed from the 12-month historical ICR calculations. Given the positive outlook for the 2021/22 academic year, we are confident of maintaining covenant compliance across all debt facilities.
Interest rate hedging arrangements and cost of debt
91% of see-through investment debt is subject to a fixed or capped interest rate (31 December 2020: 75%) for an average term of 4.6 years (31 December 2020: 4.2 years).
We continue to proactively manage our debt maturity profile, diversify our lending base and look to lock into longer term debt at rates below our current average cost of debt. Borrowings for the combined Group are well diversified across lenders and maturities. During the period, we published our sustainable finance framework, aligned to our sustainability strategy, which enables future sustainable debt issuance and provides the opportunity to further diversify our sources of debt.
Dividend
We have declared an interim dividend payment of 6.5p per share (2020: nil). The interim dividend will be fully paid as a Property Income Distribution (PID) of 6.5p. The interim dividend will be paid on 29 October 2021 to shareholders on the register at close of business on 17 September 2021.
We will distribute at least 65% of EPRA EPS, excluding the LSAV performance fee as dividends for 2021 to meet our PID obligations under the REIT regime . We plan to increase our dividend payout ratio to 80% of EPRA EPS as market conditions stabilise. This level of payout enables the Company to retain capital to invest in growth opportunities, improvement of the operational portfolio and delivery of our sustainability strategy, including our 2030 target for net zero carbon.
For those shareholders electing to the Company's scrip scheme, this interim dividend will be paid in new ordinary shares. The last date for receipt of scrip elections for this interim dividend is 8 October 2021. Details of the scrip scheme, terms and conditions and the process for election to the scrip scheme are available at the Company's website.
Tax and REIT status
The Group holds REIT status and is exempt from tax on its property business. During the first half of 2021, we recognised a current tax credit of GBP1.7 million, relating primarily to a prior year adjustment (2020: charge of GBP0.4 million).
Funds and joint ventures
The table below summarises the key financials at 30 June 2021 for each vehicle.
Property Assets Net Other assets Net Unite share of NTA Maturity Unite share
GBPm debt GBPm assets GBPm
GBPm GBPm
------ ---------------- ------ ------------- -------- ------------------- --------- ------------
USAF 2,796 (816) (74) 1,906 420 Infinite 22%
LSAV 1,702 (616) (27) 1,059 530 2032 50%
Property valuations increased by 1.9% and 3.2% for USAF and LSAV respectively over the first half of the year on a like-for-like basis, principally reflecting the unwind of income deductions relating to the impact of Covid-19 disruption on 2020/21 income. Both USAF and LSAV resumed distribution payments to unitholders in the first half, having suspended payments in 2020.
During the period, Unite extended the LSAV joint venture with GIC for a further 10 years to 2032. Unite will be entitled to receive a performance fee from LSAV equivalent to 12.5% of returns in excess of 8% per annum in the period from 2021 to 2032. Unite will continue to act as property and asset manager for the duration of the new joint venture on existing terms and fee levels.
Fees
During the six months to June 2021, the Group recognised net fees of GBP23.9 million from its fund and asset management activities (H1 2020: GBP7.7 million). The increase was driven by recognition of a further GBP15.7 million for the LSAV performance fee in the period (H1 2020: nil) and underlying growth in property valuations and NAV over the past 12 months, partially offset by reductions in NOI from disruption relating to Covid-19.
Unite and GIC have agreed that the performance fee in respect of the London portion of LSAV will be paid in cash in Q4 2021, based on valuations and cash flows to 30 September 2021. Unite's remaining share of the performance fee is expected to be approximately GBP10 million (2.5 pence per share), to be recognised in H2.
H1 2021 H1 2020 FY2020
GBPm GBPm GBPm
---------------------------------------- -------- -------- -------
USAF asset management fee 6.5 6.0 10.7
LSAV asset and property management fee 1.7 1.7 3.3
Net performance fee 15.7 - 4.6
Total fees 23.9 7.7 18.6
-------- -------- -------
Responsibility statement of the directors in respect of the interim report and accounts
We confirm that to the best of our knowledge:
-- The condensed set of financial statements has been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the United Kingdom and gives a true and fair view of the assets, liabilities, financial position and profit or loss of the issuer, or the undertakings included in the consolidation as a whole as required by DTR 4.2.4R
The interim management report includes a fair review of the information required by:
-- DTR 4.2.7R of the Disclosure and Transparency Rules, being an indication of important events that have occurred during the first six months of the financial year and their impact on the condensed set of financial statements; and a description of the principal risks and uncertainties for the remaining six months of the year; and
-- DTR 4.2.8R of the Disclosure and Transparency Rules, being related party transactions that have taken place in the first six months of the current financial year and that have materially affected the financial position or performance of the entity during that period; and any changes in the related party transactions described in the last annual report that could do so.
Richard Smith Joe Lister Chief Executive Officer Chief Financial Officer
Forward-looking statements
The preceding interim statement has been prepared for the shareholders of the Company, as a body, and for no other persons. Its purpose is to assist shareholders of the Company to assess the strategies adopted by the Company and the potential for those strategies to succeed and for no other purpose. The interim statement contains forward-looking statements that are subject to risk factors associated with, among other things, the economic, regulatory and business circumstances occurring from time to time in the sectors and markets in which the Group operates. It is believed that the expectations reflected in these statements are reasonable, but they may be affected by a wide range of variables that could cause actual results to differ materially from those currently anticipated. No assurances can be given that the forward-looking statements will be realised. The forward-looking statements reflect the knowledge and information available at the date of preparation. Nothing in the interim statement should be considered or construed as a profit forecast for the Group. Except as required by law, the Group has no obligation to update forward-looking statements or to correct any inaccuracies therein.
INTRODUCTION AND TABLE OF CONTENTS
These financial statements are prepared in accordance with IFRS. The Board of Directors also present the Group's performance on the basis recommended for real estate companies by the European Public Real Estate Association (EPRA). The reconciliation between IFRS performance measures and EPRA performance measures can be found in Section 2.2b for EPRA Earnings and 2.3c for EPRA net tangible assets (NTA). The adjustments to the IFRS results are intended to help users in the comparability of these results across other listed real estate companies in Europe and reflect how the Directors monitor the business.
Primary statements
Consolidated income statement
Consolidated statement of comprehensive income
Consolidated balance sheet
Consolidated statement of changes in shareholders' equity
Consolidated statement of cash flows
Section 1: Basis of preparation
Section 2: Results for the period
2.1 Segmental information
2.2 Earnings
2.3 Net assets
2.4 Revenue and costs
Section 3: Asset management
3.1 Wholly owned property assets
3.2 Inventories
3.3 Investments in joint ventures
Section 4: Funding
4.1 Borrowings
4.2 Interest rate swaps
4.3 Dividends
Section 5: Working capital
5.1 Provisions
Section 6: Post balance sheet events
Section 7: Alternative performance measures
CONSOLIDATED INCOME STATEMENT
For the 6 months to 30 June 2021
Unaudited Unaudited
6 months 6 months
to to Year to
30 Jun 30 Jun 31 Dec
2021 2020 2020
Note GBPm GBPm GBPm
------------------------------------------ ---- --------- --------- --------
Rental income 2.4 116.8 114.9 196.1
Other income 2.4 23.8 7.7 19.5
------------------------------------------ ---- --------- --------- --------
Total revenue 140.6 122.6 215.6
Cost of sales (30.5) (27.5) (53.3)
Expected credit losses (0.8) - (8.6)
Operating expenses (15.2) (15.0) (34.7)
========================================== ==== ========= ========= ========
Results from operating activities 94.1 80.1 119.0
Loss on disposal of property (11.0) (0.5) (1.9)
Net valuation gains/(losses) on property
(owned) 3.1a 32.5 (102.1) (124.2)
Net valuation losses on property (leased) 3.1a (2.6) (3.2) (11.2)
Integration costs - (8.1) (9.2)
========================================== ==== ========= ========= ========
Profit/(loss) before net financing
costs 113.0 (33.8) (27.5)
Loan interest and similar charges (18.5) (22.1) (41.9)
Mark to market changes in interest
rate swaps 3.0 - (5.8)
Swap cancellation and loan break costs (1.5) (5.6) (30.1)
Interest on lease liability (4.2) (4.4) (8.8)
========================================== ==== ========= ========= ========
Finance costs (21.2) (32.1) (86.6)
Finance income - 2.9 5.6
========================================== ==== ========= ========= ========
Net financing costs (21.2) (29.2) (81.0)
Share of joint venture profit/(loss) 3.3a 38.6 (10.9) (11.6)
========================================== ==== ========= ========= ========
Profit/(loss) before tax 130.4 (73.9) (120.1)
Current tax 0.6 0.1 (1.2)
Deferred tax 0.2 (1.1) (0.9)
========================================== ==== ========= ========= ========
Profit/(loss) for the period 131.2 (74.9) (122.2)
Profit/(loss) for the period attributable
to
Owners of the parent company 2.2c 130.3 (74.3) (121.0)
Minority interest 0.9 (0.6) (1.2)
========================================== ==== ========= ========= ========
131.2 (74.9) (87.6)
========================================== ==== ========= ========= ========
Earnings/(loss) per share
Basic 2.2c 32.7p (20.4p) (31.8p)
Diluted 2.2c 32.6p (20.3p) (31.8p)
All results are derived from continuing activities.
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
For the 6 months to 30 June 2021
Unaudited Unaudited
6 months 6 months
to to
30 Jun 30 Jun Year to
2021 2020 31 Dec 2020
GBPm GBPm GBPm
------------------------------------------------ --------- --------- ------------
Profit/(loss) for the period 131.2 (74.9) (122.2)
Mark to market movements on hedged instruments 16.2 (17.0) (12.8)
Hedges reclassified to profit or loss - - 2.5
Share of joint venture mark to market movements
on
hedged instruments 0.2 (0.2) (0.1)
================================================ ========= ========= ============
Other comprehensive income/(loss) for the
period 16.4 (17.2) (10.4)
Total comprehensive income/(loss) for the
period 147.6 (92.1) (132.6)
================================================ ========= ========= ============
Attributable
to
Owners of
the parent
company 146.7 (91.5) (131.4)
Minority
interest 0.9 (0.6) (1.2)
================================================ ========= ========= ============
147.6 (92.1) (132.6)
================================================ ========= ========= ============
All other comprehensive income may be classified as profit and loss in the future.
There are no tax effects on items of other comprehensive income/(loss).
CONSOLIDATED BALANCE SHEET
At 30 June 2021
Unaudited Unaudited
30 Jun 2021 30 Jun 2020 31 Dec 2020
Note GBPm GBPm GBPm
---------------------------------------- ---- ------------ ------------ -----------
Assets
Investment property (owned) 3.1a 3,236.3 3,317.2 3,614.7
Investment property (leased) 3.1a 99.7 107.5 101.8
Investment property (under development) 3.1a 235.7 458.0 187.2
Investment in joint ventures 3.3a 974.6 850.4 849.0
Other non-current assets 20.1 22.8 21.9
Right of use assets 4.2 5.0 4.3
Deferred tax asset 2.2 1.5 1.9
======================================== ==== ============ ============ ===========
Total non-current assets 4,572.8 4,762.4 4,780.8
Inventories 3.2 11.3 5.9 8.8
Assets classified as held for sale 3.1a 13.0 - -
Trade and other receivables 88.1 62.1 104.0
Cash and cash equivalents 502.1 557.6 338.3
======================================== ==== ============ ============ ===========
Total current assets 614.5 625.6 451.1
======================================== ==== ============ ============ ===========
Total assets 5,187.3 5,388.0 5,231.9
======================================== ==== ============ ============ ===========
Liabilities
Borrowings 4.1 - (1.4) -
Interest rate swaps - - (5.8)
Lease liability (4.3) (4.0) (4.4)
Trade and other payables (152.4) (114.6) (141.3)
Current tax liability - - (0.3)
Provisions 5.1 (27.7) - (15.7)
======================================== ==== ============ ============ =========== Total current liabilities (184.4) (120.0) (167.5) Borrowings 4.1 (1,539.1) (1,845.6) (1,689.9) Lease liability (94.7) (98.8) (96.7) Interest rate swaps 4.2 (4.4) (24.6) (17.8) Total non-current liabilities (1,638.2) (1,969.0) (1,804.4) ======================================== ==== ============ ============ =========== Total liabilities (1,822.6) (2,089.0) (1,971.9) ======================================== ==== ============ ============ =========== Net assets 3,364.7 3,299.0 3,260.0 ======================================== ==== ============ ============ =========== Equity Issued share capital 99.7 99.5 99.5 Share premium 2,160.8 2,160.3 2,160.3 Merger reserve 40.2 40.2 40.2 Retained earnings 1,036.4 994.1 949.0 Hedging reserve 2.2 (20.8) (14.1) Equity attributable to the owners of the parent company 3,339.3 3,273.3 3,234.9 Minority interest 25.5 25.7 25.1 ======================================== ==== ============ ============ =========== Total equity 3,364.8 3,299.0 3,260.0 ======================================== ==== ============ ============ ===========
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
For the 6 months to 30 June 2021
Attributable
Issued Share Merger Hedging to owners Minority
share capital premium reserve Retained earnings reserve of the parent interest Total
GBPm GBPm GBPm GBPm GBPm GBPm GBPm GBPm
At 1 Jan 2021 99.5 2,160.3 40.2 949.0 (14.1) 3,234.9 25.1 3,260.0
(Unaudited)
-------------- -------- -------- ----------------- -------- -------------- --------- -------
Profit for the
period - - - 130.3 - 130.3 0.9 131.2
Other
comprehensive
income for the
period:
Mark to market
movements on
hedged
instruments - - - - 16.2 16.2 - 16.2
Share of joint
venture mark to
market movements
on hedged
instruments - - - - 0.2 0.2 - 0.2
-------------- -------- -------- ----------------- -------- -------------- --------- -------
Total
comprehensive
income for the
period - - - 130.3 16.4 146.7 0.9 147.6
Shares issued 0.2 0.5 - - - 0.7 - 0.7
Fair value of
share based
payments - - - 0.9 - 0.9 - 0.9
Deferred tax on
share based
payments - - - - - - - -
Own shares
acquired - - - (1.3) - (1.3) - (1.3)
Unwind of
realised swap
gain - - - - (0.1) (0.1) - (0.1)
Dividends to
owners
of the parent
company - - - (42.5) - (42.5) - (42.5)
Dividends to
minority
interest - - - - - - (0.5) (0.5)
================= ============== ======== ======== ================= ======== ============== ========= =======
At 30 Jun 2021 99.7 2,160.8 40.2 1,036.4 2.2 3,339.3 25.5 3,364.8
================= ============== ======== ======== ================= ======== ============== ========= =======
Attributable
Issued Share Merger Hedging to owners Minority
share capital premium reserve Retained earnings reserve of the parent interest Total
GBPm GBPm GBPm GBPm GBPm GBPm GBPm GBPm
At 1 Jan 2020 90.9 1,874.9 40.2 1,069.0 (3.5) 3,071.5 26.5 3,098.0
(Unaudited)
Loss for the
period - - - (74.3) - (74.3) (0.6) (74.9)
Other
comprehensive
loss
for the period:
Mark to market
movement on
hedged
instruments - - - - (17.0) (17.0) - (17.0)
Share of joint
venture mark to
market movements
on hedged
instruments - - - - (0.2) (0.2) - (0.2)
-------------- -------- -------- ----------------- -------- -------------- --------- -------
Total
comprehensive
loss
for the period - - - (74.3) (17.2) (91.5) (0.6) (92.1)
Shares issued 8.6 285.4 - - - 294.0 - 294.0
Fair value of
share based
payments - - - - - - - -
Deferred tax on
share based
payments - - - 0.1 - 0.1 - 0.1
Own shares
acquired - - - (0.7) - (0.7) - (0.7)
Unwind of
realised swap
gain - - - - (0.1) (0.1) - (0.1)
Dividends to
owners
of the parent
company - - - - - - - -
Dividends to
minority
interest - - - - - - (0.2) (0.2)
================= ============== ======== ======== ================= ======== ============== ========= =======
At 30 Jun 2020 99.5 2,160.3 40.2 994.1 (20.8) 3,273.3 25.7 3,299.0
================= ============== ======== ======== ================= ======== ============== ========= =======
Attributable
Issued Share Merger Hedging to owners Minority
share capital premium reserve Retained earnings reserve of the parent interest Total
GBPm GBPm GBPm GBPm GBPm GBPm GBPm GBPm
At 1 Jan 2020 90.9 1,874.9 40.2 1,069.0 (3.5) 3,071.5 26.5 3,098.0
Loss for the year - - - (121.0) - (121.0) (1.2) (122.2)
Other
comprehensive
loss for the
year:
Mark to market
movement on
hedged
instruments - - - - (12.8) (12.8) - (12.8)
Hedges
reclassified to
profit or loss - - - - 2.5 2.5 - 2.5
Share of joint
venture mark to
market movements
on hedged
instruments - - - - (0.1) (0.1) - (0.1)
-------------- -------- -------- ----------------- -------- -------------- --------- -------
Total
comprehensive
loss
for the year - - - (121.0) (10.4) (131.4) (1.2) (132.6)
Shares issued 8.6 285.4 - - - 294.0 - 294.0
Fair value of
share based
payments - - - 1.6 - 1.6 - 1.6
Deferred tax on
share based
payments - - - 0.1 - 0.1 - 0.1
Own shares
acquired - - - (0.7) - (0.7) - (0.7)
Unwind of
realised swap
gain - - - - (0.2) (0.2) - (0.2)
Dividends to
owners
of the parent
company - - - - - - - -
Dividends to
minority
interest - - - - - - (0.2) (0.2)
================= ============== ======== ======== ================= ======== ============== ========= ======= At 31 Dec 2020 99.5 2,160.3 40.2 949.0 (14.1) 3,234.9 25.1 3,260.0 ================= ============== ======== ======== ================= ======== ============== ========= =======
CONSOLIDATED STATEMENT OF CASH FLOWS
For the 6 months to 30 June 2021
Unaudited Unaudited
6 months 6 months
to to
30 Jun 30 Jun Year to
2021 2020 31 Dec 2020
GBPm GBPm GBPm
================================================= ========= ========= ============
Net cash flows from operating activities 73.0 16.5 78.5
Investing activities
Investment in joint ventures - - (7.5)
Capital expenditure on property (38.1) (106.8) (148.5)
Acquisition of intangible assets (1.3) (0.5) (2.7)
Acquisition of plant and equipment (0.2) (0.4) (0.7)
Proceeds from the sale of investment property 309.0 - -
Interest received - 0.1 0.1
Dividends received 23.3 10.3 10.2
================================================== ========= ========= ============
Cash flows from investing activities 292.7 (97.3) (149.1)
Financing activities
Proceeds from the issue of share capital 0.5 293.8 294.0
Payments to acquire own shares (1.3) (0.1) (0.7)
Interest paid in respect of financing activities (13.4) (12.9) (54.2)
Swap cancellation and debt exit costs (1.5) (5.6) (30.1)
Proceeds from non-current borrowings 150.0 305.0 355.1
Repayment of borrowings (300.0) (25.3) (233.3)
Dividends paid to the owners of the parent
company (35.5) - -
Withholding tax paid on distributions - (3.4) (3.4)
Dividends paid to minority interest (0.7) - (0.2)
================================================== ========= ========= ============
Cash flows from financing activities (201.9) 551.5 327.2
================================================== ========= ========= ============
Net increase in cash and cash equivalents 163.8 470.7 251.4
Cash and cash equivalents at start of period 338.3 86.9 86.9
================================================== ========= ========= ============
Cash and cash equivalents at end of period 502.1 557.6 338.3
-------------------------------------------------- --------- --------- ------------
NOTES TO THE INTERIM FINANCIAL STATEMENTS
Section 1: Basis of preparation
General information
The information for the year ended 31 December 2020 does not constitute statutory accounts as defined in section 434 of the Companies Act 2006 but is derived from those accounts. A copy of the statutory accounts for that year has been delivered to the Registrar of Companies. The auditors reported on those accounts: their report was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under section 498(2) or (3) of the Companies Act 2006.
Basis of preparation
The annual financial statements of The Unite Group plc are prepared in accordance with IFRSs as adopted by the United Kingdom. The condensed set of financial statements included in this half yearly financial report has been prepared in accordance with International Accounting Standard 34 'Interim Financial Reporting', as adopted by the United Kingdom.
Going concern
In determining the appropriate basis of preparation of the financial statements, the Directors are required to consider whether the Group can continue in operational existence for the foreseeable future.
In response to Covid-19, the Directors considered a range of scenarios for future performance, with a focus on forecast liquidity and ICR covenant performance. The Directors' Base Case scenario is informed by their reasoned opinion that UK Universities will remain open throughout the review period. All Higher Education students were allowed to return to in-person teaching from mid-May and the Government has recently confirmed that there will be no restrictions on in-person teaching and learning in universities from 16 August. As a result, Universities are expected to welcome students for the 2021/22 academic year and there will be continued demand for rented student accommodation from both UK and international students. The greater level of uncertainty around international students' behaviour and their ability to travel to the UK could lead to a reduction in demand from this customer group. The Directors are satisfied that the Group has sufficient liquidity and will maintain covenant compliance over the next 12 months. To support the Directors' going concern assessment, a 'Reverse Stress Test' was performed to determine the level of performance at which adopting the going concern basis of preparation may not be appropriate. This involved assessing the minimum amount of income required to ensure lender covenants would not be breached. Within the tightest covenant, income could fall significantly below Base Case before there would be a breach. The Directors are satisfied that the possibility of such an outcome is sufficiently remote that adopting the going concern basis of preparation is appropriate.
As at the date of this report, the global outlook as a result of Covid-19 continues to be uncertain and the range of potential outcomes is wide ranging and unknown. In particular, should the impact on trading conditions be more prolonged or severe than currently forecast by the Directors, namely if there is a further sustained national lockdown that results in Universities not opening physically and students either not arriving at University or returning home, the Group's going concern status may be dependent on its ability to seek interest cover covenant waivers from its lenders. The Directors consider that this eventuality to be remote.
Accordingly, after making enquiries and having considered forecasts and appropriate sensitivities, the Directors have formed a judgement, at the time of approving the financial statements, that there is a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future, being at least 12 months from the date of these financial statements.
Seasonality of operations
The results of the Group's Operations segment, a separate business segment (see Section 2), are closely linked to the level of occupancy achieved in its portfolio of property. Occupancy typically falls over the summer months (particularly July and August) as students leave for the summer holidays. In response to the second national lockdown in January 2021, the Group offered students a 10-week 50% rental discount.
We are targeting 95-98% occupancy for the 2021/22 academic year (2020/21: 88%), the expected increase in occupancy and income will result in less seasonal variation from the first half-year than is typical. In 2020, we took the decision to defer delivery of our developments, which were originally expected to complete for the start of the 2021/22 academic year, to 2022/23. Accordingly, there will be no second half-year net income benefit from newly completing assets in 2021.
Changes in accounting policies
The Group has adopted Interest Rate Benchmark Reform (Amendments to IFRS 9, IAS 9 and IFRS 7) from 1 January 2021, and this change is expected to be reflected in the Group's consolidated financial statements for the year ended 31 December 2021. The Group intends to implement the practical expedients when effecting the transition, with both debt and any associated hedging instruments intended to be transitioned concurrently from LIBOR to SONIA rates during the second half of 2021, and as a result this is not expected to have any material impact on the financial statements.
The Group has not adopted any other new accounting standards in the period or changed any accounting policies from those included in the 2020 Annual Report.
Critical accounting estimates and judgements
Full details of significant accounting judgements and estimation uncertainty are given on page 174 of the 2020 Annual Report and Accounts. This includes detail of the Group's approach to valuation of investment property and investment property under development, and the use of external valuers in the process.
Section 2: Results for the period
This section focuses on the results and performance of the Group and provides a reconciliation between the primary statements and EPRA performance measures. On the following pages you will find disclosures explaining the Group's results for the period, segmental information, earnings and net tangible asset value (NTA) per share.
The Group uses EPRA earnings and NTA movement as key comparable indicators across other real estate companies in Europe.
IFRS performance measures
Unaudited Unaudited 31 Dec
Note 30 Jun 2021 30 June 2020 2020
GBPm pps GBPm pps GBPm pps
==================== ==== ======= ===== ======= ======= ======= =======
Profit/(loss) after
tax 2.2c 130.3 32.7p (74.3) (20.4p) (121.0) (31.8p)
Net assets 2.3d 3,339.3 833p 3,273.3 822p 3,234.9 809p
==================== ==== ======= ===== ======= ======= ======= =======
EPRA performance measures
Unaudited Unaudited 31 Dec
Note 30 Jun 2021 30 Jun 2020 2020
GBPm pps GBPm pps GBPm pps
============== ==== ======= ===== ======= ===== ======= =====
EPRA earnings 2.2c 88.3 22.2p 74.8 20.5p 97.3 25.5p
EPRA NTA 2.3d 3,352.1 837p 3,306.1 828p 3,266.2 818p
============== ==== ======= ===== ======= ===== ======= =====
2.1 Segmental information
The Board of Directors monitor the business along two activity lines, Operations and Property. The reportable segments for the 6 months ended 30 June 2021 and 30 June 2020 and for the year ended 31 December 2020 are Operations and Property.
The Group undertakes its Operations and Property activities directly and through joint ventures with third parties. The joint ventures are an integral part of each segment and are included in the information used by the Board to monitor the business.
The Group's properties are located exclusively in the United Kingdom. The Group therefore has one geographical segment.
2.2 Earnings
EPRA earnings amends IFRS measures by removing principally the unrealised investment property valuation gains and losses such that users of the Financials are able to see the extent to which dividend payments (dividends per share) are underpinned by earnings arising from purely operational activity. In 2020, in consideration of EPRA's focus on presenting clear comparability in results from recurring operational activities, EPRA earnings excludes integration costs. The reconciliation between profit/loss attributable to owners of the parent company and EPRA earnings is available in note 2.2b.
The Operations segment manages rental properties, owned directly by the Group or by joint ventures. Its revenues are derived from rental income and asset management fees earned from joint ventures. The way in which the Operations segment adds value to the business is set out in the Operations review on pages 17 - 21 of the 2020 Annual Report. The Operations segment is the main contributor to EPRA earnings and EPRA EPS and these are therefore the key indicators which are used by the Board to manage the Operations business.
The Board does not manage or monitor the Operations segment through the balance sheet and therefore no segmental information for assets and liabilities is provided for the Operations segment.
2.2a EPRA earnings
Unaudited 30 June 2021
Group on see through
Share of joint ventures basis
=========================
GBPm Unite USAF LSAV Total
============================ ====== =========== ============ ====================
Rental income 116.8 19.5 16.6 152.9
Property operating expenses (31.3) (6.3) (4.2) (41.8)
---------------------------- ------ ----------- ------------ --------------------
Net operating income 85.5 13.2 12.4 111.1
Management fees 9.8 (1.6) - 8.2
Operating expenses (12.6) (0.2) (0.2) (13.0)
Lease liability interest (4.2) - - (4.2)
Net financing costs (20.7) (3.3) (4.4) (28.4)
---------------------------- ------ ----------- ------------ --------------------
Operations segment result 57.8 8.1 7.8 73.7
Property segment result (1.0) - - (1.0)
Unallocated to segments 31.8 (0.1) (16.1) 15.6
EPRA earnings 88.6 8.0 (8.3) 88.3
---------------------------- ------ ----------- ------------ --------------------
Included in the above is rental income of GBP9.1 million and property operating expenses of GBP4.1 million relating to sale and leaseback properties.
The unallocated to segments balance includes the fair value of share-based payments of (GBP1.0 million), contributions to the Unite Foundation of (GBP0.6 million), LSAV performance fee of GBP15.7 million, other costs of (GBP0.3 million), current tax credit of GBP1.7 million and deferred tax credit of GBP0.2 million.
Unaudited 30 June 2020
Group on see through
Share of joint ventures basis
=========================
GBPm Unite USAF LSAV Total
============================ ====== ============ =========== ====================
Rental income 114.9 20.6 19.4 154.9
Property operating expenses (27.5) (6.0) (4.0) (37.5)
---------------------------- ------ ------------ ----------- --------------------
Net operating income 87.4 14.6 15.4 117.4
Management fees 11.0 (1.6) (1.7) 7.7
Operating expenses (13.8) (0.1) (0.2) (14.1)
Lease liability interest (4.4) - - (4.4)
Net financing costs (21.3) (3.3) (4.5) (29.1)
---------------------------- ------ ------------ ----------- --------------------
Operations segment result 58.9 9.6 9.0 77.5
Property segment result (0.9) - - (0.9)
Unallocated to segments (1.6) (0.1) (0.1) (1.8)
EPRA earnings 56.4 9.5 8.9 74.8
---------------------------- ------ ------------ ----------- --------------------
Included in the above is rental income of GBP8.2 million and property operating expenses of GBP3.5 million relating to sale and leaseback properties.
The unallocated to segments balance includes the fair value of share-based payments of (GBP0.1 million), contributions to the Unite Foundation of (GBP0.4 million), current tax of (GBP0.3 million) and deferred tax of (GBP1.0 million).
EPRA earnings excludes integrations costs associated with the acquisition of Liberty Living, which total GBP8.1 million in the period.
31 December 2020
Group on see through
Share of joint ventures basis
=========================
Unite USAF LSAV Total
GBPm GBPm GBPm GBPm
============================== ====== ============= ========== ====================
Rental income 196.1 34.2 32.9 263.2
Property operating expenses (61.9) (12.8) (8.2) (82.9)
------------------------------ ------ ------------- ---------- --------------------
Net operating income 134.2 21.4 24.7 180.3
Management fees 20.1 (2.8) (3.3) 14.0
Operating expenses (30.1) (0.3) (0.5) (30.9)
Interest on lease liabilities (8.8) - - (8.8)
Net financing costs (40.6) (6.6) (8.9) (56.1)
------------------------------ ------ ------------- ---------- --------------------
Operations segment result 74.8 11.7 12.0 98.5
Property segment result (2.2) - - (2.2)
Unallocated to segments 7.1 (0.3) (5.8) 1.0
EPRA earnings 79.7 11.4 6.2 97.3
------------------------------ ------ ------------- ---------- --------------------
Included in the above is rental income of GBP14.6 million and property operating expenses of GBP7.3 million relating to sale and leaseback properties.
The unallocated to segments balance includes the fair value of share-based payments of (GBP1.7 million), contributions to the Unite Foundation of (GBP1.0 million), LSAV performance fee of GBP5.7 million, deferred tax charge of (GBP0.8 million) and current tax charge of (GBP1.2 million).
EPRA earnings excludes integrations costs associated with the acquisition of Liberty Living, which total GBP9.2 million in the year.
2.2b IFRS reconciliation to EPRA earnings
EPRA earnings excludes movements relating to changes in values of investment properties (owned, leased and under development), profits/losses from the disposal of properties, swap/debt break costs and integration costs, which are included in the profit/loss reported under IFRS. EPRA earnings reconcile to the profit/(loss) attributable to owners of the parent company as follows:
Unaudited Unaudited
6 months 6 months
to to
30 Jun 30 Jun Year to
2021 2020 31 Dec 2020
Note GBPm GBPm GBPm
Profit/(loss) attributable to owners of
the parent company 130.3 (74.3) (121.0)
Net valuation (gains)/losses on investment
property (owned) 3.1 (32.5) 102.1 124.2
Property disposals (owned) 11.0 0.5 1.9
Net valuation loss on investment property
(leased) 2.6 3.2 11.2
Property disposals (leased) - - -
Integration costs - 8.1 9.2
Amortisation of fair value of debt recognised
on acquisition (2.2) (2.2) (4.3)
Share of joint venture (gains)/losses on
investment property 3.3b (21.8) 33.1 41.5
Share of joint venture property disposals 3.3b 0.7 - -
Swap cancellation and loan break costs 1.5 5.6 30.1
Mark to market changes on interest rate
swaps (3.0) - 5.8
Current tax 1.2 (0.1) -
Deferred tax - (0.2) 0.1
Minority interest share of reconciling
items* 0.5 (1.0) (1.4)
EPRA earnings 2.2a 88.3 74.8 97.3
---------------------------------------------- ---- --------- --------- ------------
* The minority interest share, or non-controlling interest, arises as a result of the Group not owning 100% of the share capital of one of its subsidiaries, USAF (Feeder) Guernsey Ltd. More detail is provided in note 3.3.
2.2c Earnings per share
The Basic EPS calculation is based on the earnings attributable to the equity shareholders of The Unite Group plc and the weighted average number of shares which have been in issue during the period. Basic EPS is adjusted in line with EPRA guidelines in order to allow users to compare the business performance of the Group with other listed real estate companies in a consistent manner and to reflect how the business is managed and measured on a day-to-day basis.
The calculations of basic, diluted and EPRA EPS are as follows:
Unaudited Unaudited 31 Dec
Note 30 Jun 2021 30 Jun 2020 2020
GBPm pps GBPm pps GBPm pps
================ ==== ====== ====== ====== ======= ======= =======
Earnings/(loss)
Basic 130.3 32.7p (74.3) (20.4p) (121.0) (31.8p)
Diluted 130.3 32.6p (74.3) (20.3p) (121.0) (31.8p)
EPRA 2.2a 88.3 22.2p 74.8 20.5p 97.3 25.5p
---------------- ---- ------ ------ ------ ------- ------- -------
Weighted average number of shares (thousands)
Basic 398,227 364,054 381,379
Dilutive potential ordinary shares (share
options) 863 959 872
=============================================== ======= ======= =======
Diluted 399,873 365,013 382,251
=============================================== ======= ======= =======
The total number of ordinary shares in issue as at 30 June 2021 is 399,010,000 (30 June 2020: 398,168,000, 31 December 2020: 398,226,000). At 30 June 2021 there were 16,841 shares excluded from the potential dilutive shares that did not affect the diluted weighted average number of shares (30 June 2020: 8,313, 31 December 2020: 11,278).
2.3 Net Assets
EPRA NTA per share makes adjustments to IFRS measures by removing the fair value of financial instruments and the carrying value of intangibles. The reconciliation between IFRS NAV and EPRA NTA is available in note 2.3c.
The Group's Property business undertakes the acquisition and development of properties. The way in which the Property segment adds value to the business is set out in the Property review on pages 22 - 25 of the 2020 Annual Report.
In October 2019, EPRA issued updated best practice recommendations, including new definitions of NAV measures, which became effective for the Group on 1 January 2020. The revision included the introduction of EPRA Net Tangible Assets (NTA) which is the most relevant new NAV measure for the Group, and this will be our primary NAV measure going forward. EPRA NTA adjusts the previous EPRA NAV, our previous key NAV measure, by excluding intangible assets.
2.3a EPRA net assets
Unaudited 30 June 2021
Group on
Share of joint ventures EPRA basis
=========================
Unite USAF LSAV Total
GBPm GBPm GBPm GBPm
================================================= =========== ============ =========== ============
Investment properties (owned) 3,249.3 616.0 850.9 4,716.2
Investment properties (leased) 99.7 - - 99.7
Investment properties (under development) 235.7 - - 235.7
Total property portfolio 3,584.7 616.0 850.9 5,051.6
Debt on properties (1,514.8) (201.1) (337.8) (2,053.7)
Lease liability (95.2) - - (95.2)
Cash 502.1 21.3 30.0 553.4
------------------------------------------------- ----------- ------------ ----------- ------------
Net debt (1,107.9) (179.8) (307.8) (1,595.5)
Other liabilities (57.0) (16.2) (13.5) (86.7)
Intangibles per IFRS balance sheet (17.3) - - (17.3)
------------------------------------------------- ----------- ------------ ----------- ------------
EPRA NTA 2,402.5 420.0 529.6 3,352.1
------------------------------------------------- ----------- ------------ ----------- ------------
Loan to value* 29% 29% 36% 30%
Loan to value post-IFRS 16 31% 29% 36% 32%
* LTV calculated excluding leased investment property and the corresponding
lease liability
Unaudited 30 June 2020
Group on
Share of joint ventures EPRA basis
=========================
Unite USAF LSAV Total
GBPm GBPm GBPm GBPm
=================================== ========= ============ =========== ===========
Investment properties (owned) 3,317.2 614.0 657.8 4,589.0
Investment properties (leased) 107.5 - - 107.5
Investment properties (under
development) 458.0 - - 458.0
Total property portfolio 3,882.7 614.0 657.8 5,154.5
Debt on properties (1,818.6) (195.8) (267.9) (2,282.3)
Lease liability (97.2) - - (97.2)
Cash 557.6 7.6 29.0 594.2
----------------------------------- --------- ------------ ----------- -----------
Net debt (1,358.2) (188.2) (238.9) (1,785.3)
Other liabilities (24.1) (2.7) (16.5) (43.3)
Intangibles per IFRS balance sheet (19.8) - - (19.8)
----------------------------------- --------- ------------ ----------- -----------
EPRA NTA 2,480.6 423.1 402.4 3,306.1
----------------------------------- --------- ------------ ----------- -----------
Loan to value* 33% 31% 36% 33%
Loan to value post-IFRS 16 35% 31% 36% 35%
* LTV calculated excluding leased investment property and the corresponding lease liability.
31 December 2020
Group on
Share of joint ventures EPRA basis
=========================
Unite USAF LSAV Total
GBPm GBPm GBPm GBPm
========================================== ========= ============ =========== ===========
Investment properties (owned) 3,614.7 616.7 661.8 4,893.2
Investment properties (leased) 101.8 - - 101.8
Investment properties (under development) 187.2 - - 187.2
Total property portfolio 3,903.7 616.7 661.8 5,182.2
Debt on properties (1,663.5) (201.1) (268.2) (2,132.8)
Lease liabilities (96.3) - - (96.3)
Cash 338.3 15.4 37.3 391.0
------------------------------------------ --------- ------------ ----------- -----------
Net debt (1,421.5) (185.7) (230.9 (1,838.1)
Other liabilities (21.3) (13.2) (24.4) (58.9)
Intangibles per IFRS balance sheet (19.0) - - (19.0)
========================================== ========= ============ =========== ===========
EPRA NTA 2,441.9 417.8 406.5 3,266.2
========================================== ========= ============ =========== ===========
Loan to value* 35% 30% 35% 34%
Loan to value post-IFRS 16 36% 30% 35% 35%
* LTV calculated excluding investment properties (leased) and the corresponding lease liabilities.
2.3b Movement in EPRA NTA during the period
Contributions to EPRA NTA by each segment during the period are as follows:
Unaudited 30 June 2021
Share of joint Group on see through
ventures basis
----------------
Unite USAF LSAV Total
GBPm GBPm GBPm GBPm
===================================== ======= ======= ======= ====================
Operations
Operations segment result 57.8 8.1 7.8 73.7
Add back amortisation of intangibles 3.0 - - 3.0
------------------------------------- ------- ------- ------- --------------------
Total operations 60.8 8.1 7.8 76.7
Property
Rental growth 13.3 6.4 10.7 30.4
Yield movement 7.6 0.8 3.5 11.9
Disposal losses (owned) (11.0) (0.7) - (11.7)
Investment property gains (owned) 9.9 6.5 14.2 30.6
Investment property losses (leased) (2.6) - - (2.6)
Investment property gains (under
development) 11.6 - - 11.6
Pre-contract/other development
costs (1.0) - - (1.0)
------------------------------------- ------- ------- ------- --------------------
Total property 17.9 6.5 14.2 38.6
Unallocated
Shares issued 0.7 - - 0.7
Investment in joint ventures (105.0) (12.2) 117.2 -
Dividends paid (42.5) - - (42.5)
LSAV performance fee 31.4 - (15.7) 15.7
Swap cancellation and loan break
costs (1.5) - - (1.5)
Purchase of intangibles (1.3) - - (1.3)
Other 0.1 (0.2) (0.4) (0.5)
------------------------------------- ------- ------- ------- --------------------
Total unallocated (118.1) (12.4) 101.1 (29.4)
------------------------------------- ------- ------- ------- --------------------
Total EPRA NTA movement in the
period (39.4) (2.2) 123.1 85.9
Total EPRA NTA brought forward 2,441.9 417.8 406.5 3,266.2
------------------------------------- ------- ------- ------- --------------------
Total EPRA NTA carried forward 2,402.5 420.0 529.6 3,352.1
------------------------------------- ------- ------- ------- --------------------
The GBP0.6 million that comprises the other balance within the unallocated segment includes a tax credit of (GBP1.8 million), the purchase of own shares of GBP1.3 million, contributions to the Unite Foundation of GBP0.6 million and other costs of GBP0.4 million.
Unaudited 30 June 2020
Share of joint Group on see through
ventures basis
----------------
Unite USAF LSAV Total
GBPm GBPm GBPm GBPm
===================================== ======= ======= ======= ====================
Operations
Operations segment result 58.9 9.6 9.0 77.5
Add back amortisation of intangibles 3.0 - - 3.1
------------------------------------- ------- ------- ------- --------------------
Total operations 61.9 9.6 9.0 80.5
Property
Lost rental income due to Covid-19 (85.8) (17.6) (14.2) (117.6)
Yield movement (12.0) (0.1) (0.1) (12.2)
Disposal losses (owned) (0.5) - - (0.5)
Investment property losses (owned) (98.3) (17.7) (14.3) (130.3)
Investment property losses (leased) (3.2) - - (3.2)
Investment property losses (under
development) (4.3) - - (4.3)
Pre-contract/other development
costs (0.9) - - (0.9)
------------------------------------- ------- ------- ------- --------------------
Total property (106.7) (17.7) (14.3) (138.7)
Unallocated
Shares issued 293.8 - - 293.8
Investment in joint ventures 10.0 (6.0) (4.0) -
Dividends paid - - - -
LSAV performance fee - - - -
Swap cancellation and loan break
costs (5.6) - - (5.6)
Purchase of intangibles (0.1) - - 0.1
Integration costs (8.1) - - (8.1)
Other (2.5) (0.1) (0.1) (2.7)
------------------------------------- ------- ------- ------- --------------------
Total unallocated 287.5 (6.1) (4.1) 277.3
------------------------------------- ------- ------- ------- --------------------
Total EPRA NTA movement in the
period 242.7 (14.2) (9.4) 219.1
Total EPRA NTA brought forward 2,237.9 437.3 411.8 3,087.0
------------------------------------- ------- ------- ------- --------------------
Total EPRA NTA carried forward 2,480.6 423.1 402.4 3,306.1
------------------------------------- ------- ------- ------- --------------------
The GBP2.7 million other balance within the unallocated segment includes a tax charge of GBP1.3 million, the purchase of own shares of GBP0.7 million and contributions to the Unite Foundation of GBP0.4 million.
31 December 2020
Group on
Share of joint see through
ventures basis
----------------
Unite USAF LSAV Total
GBPm GBPm GBPm GBPm
=============================================== ======= ======= ======= ============
Operations
Operations segment result 74.8 11.7 12.0 98.5
Add back amortisation of intangibles 6.4 - - 6.4
----------------------------------------------- ------- ------- ------- ------------
Total operations 81.2 11.7 12.0 104.9
Property
Lost rental income due to Covid-19 (102.4) (24.0) (15.0) (141.4)
Yield movement (17.6) (1.1) 0.1 (18.6)
Disposal losses (owned) (1.9) - - (1.9)
Investment property losses (owned) (121.9) (25.1) (14.9) (161.9
Investment property losses (leased) (11.2) - - (11.2)
Investment property losses (under development) (4.2) - - (4.2)
Pre-contract/other development costs (2.2) - - (2.2)
----------------------------------------------- ------- ------- ------- ------------
Total property (139.5) (25.1) (14.9) (179.5)
Unallocated
Shares issued 294.0 - - 294.0
Investment in joint ventures 2.3 (5.7) 3.4 -
Dividends paid - - - -
LSAV performance fee 11.4 - (5.7) 5.7
Swap cancellation and loan break costs (30.1) - - (30.1)
Purchase of intangibles (2.7) - - (2.7)
Integration costs (9.2) - - (9.2)
Other (3.4) (0.4) (0.1) (3.9)
----------------------------------------------- ------- ------- ------- ------------
Total unallocated 262.3 (6.1) (2.4) 253.8
----------------------------------------------- ------- ------- ------- ------------
Total EPRA NTA movement in the year 204.0 (19.5) (5.3) 179.2
Total EPRA NTA brought forward 2,237.9 437.3 411.8 3,087.0
Total EPRA NTA carried forward 2,441.9 417.8 406.5 3,266.2
----------------------------------------------- ------- ------- ------- ------------
The GBP3.9 million other balance within the unallocated segment includes a tax charge of GBP2.1 million, the purchase of own shares of GBP0.7 million and contributions to the Unite Foundation of GBP1.0 million.
2.3c Reconciliation to IFRS
To determine EPRA NTA, net assets reported under IFRS are amended to exclude the fair value of financial instruments, associated tax and the carrying value of intangibles.
To determine EPRA NRV, net assets reported under IFRS are amended to exclude the fair value of financial instruments, associated tax and real estate transfer tax.
To determine EPRA NDV, net assets reported under IFRS are amended to exclude the fair value of financial instruments but include the fair value of fixed interest rate debt and the carrying value of intangibles.
The net assets reported under IFRS reconcile to EPRA NTA, NRV and NDV as follows:
Unaudited 30 June 2021
NTA NRV NDV
GBPm GBPm GBPm
Net asset value reported under IFRS 3,339.3 3,339.3 3,339.3
Mark to market interest rate swaps 4.9 4.9 -
Unamortised swap gain (1.7) (1.7) (1.7)
Mark to market of fixed rate debt - - (68.8)
Unamortised fair value of debt recognised
on acquisition 26.0 26.0 26.0
Current tax 0.9 0.9 -
Deferred tax - - -
Intangibles per IFRS balance sheet (17.3) - -
Real estate transfer tax - 247.8 -
EPRA reporting measure 3,352.1 3,617.2 3,294.8
=========================================== ======= ======= =======
Unaudited 30 June 2020
NTA NRV NDV
GBPm GBPm GBPm
Net asset value reported under IFRS 3,273.3 3,273.3 3,273.3
Mark to market interest rate swaps 25.4 25.4 -
Unamortised swap gain (2.0) (2.0) (2.0)
Mark to market of fixed rate debt - - (98.2)
Unamortised fair value of debt recognised
on acquisition 30.2 30.2 30.2
Current tax - - -
Deferred tax (1.0) (1.0) -
Intangibles per IFRS balance sheet (19.8) - -
Real estate transfer tax - 265.3 -
EPRA reporting measure 3,306.1 3,591.2 3,203.3
=========================================== ======= ======= =======
31 December 2020
NTA NRV NDV
GBPm GBPm GBPm
Net asset value reported under IFRS 3,234.9 3,234.9 3,234.9
Mark to market interest rate swaps 24.4 24.4 -
Unamortised swap gain (1.8) (1.8) (1.8)
Mark to market of fixed rate debt - - (85.2)
Unamortised fair value of debt recognised
on acquisition 28.1 28.1 28.1
Current tax (0.4) (0.4) -
Intangibles per IFRS balance sheet (19.0) - -
Real estate transfer tax - 312.0 -
EPRA reporting measure 3,266.2 3,597.2 3,176.0
=========================================== ======= ======= =======
2.3d NTA, NRV and NDV per share
Basic NAV is based on the net assets attributable to the equity shareholders of The Unite Group plc and the number of shares in issue at the end of the period. The Board uses EPRA NTA to monitor the performance of the Property segment on a periodic basis.
Unaudited Unaudited Unaudited Unaudited
30 Jun 30 Jun 31 Dec 30 Jun 30 Jun 31 Dec
Note 2021 2020 2020 2021 2020 2020
GBPm GBPm GBPm pps pps pps
------------------- ---- --------- --------- -------- --------- --------- --------
Net assets
Basic 2.3c 3,339.3 3,273.3 3,234.9 833 822 809
EPRA NTA 2.3a 3,352.1 3,306.1 3,266.2 840 830 820
EPRA NTA (diluted) 3,357.0 3,309.9 3,271.0 837 828 818
EPRA NRV 3,617.2 3,591.2 3,597.2 907 902 903
EPRA NRV (diluted) 3,622.1 3,595.0 3,601.9 904 900 901
EPRA NDV 3,294.8 3,203.3 3,176.0 826 805 798
EPRA NDV (diluted) 3,299.7 3,207.1 3,180.7 823 803 796
------------------- ---- --------- --------- -------- --------- --------- --------
Number of shares
(thousands)
Basic 399,010 398,168 398,226
Outstanding share
options 1,845 1,441 1,484
=================== ==== ========= ========= ========
Diluted 400,855 399,609 399,710
=================== ==== ========= ========= ========
2.4. Revenue and costs
The Group earns revenue from the following activities:
Unaudited Unaudited
6 months 6 months
to to Year to
30 Jun 30 Jun 31 Dec
2021 2020 2020
Note GBPm GBPm GBPm
Rental income* Operations segment 2.2a 116.8 114.9 196.1
Management fees Operations segment 8.2 7.8 14.0
LSAV performance fee Unallocated 15.7 - 5.7
140.7 122.7 215.8
Impact of minority interest on management
fees (0.1) (0.1) (0.2)
Total revenue 140.6 122.6 215.6
============================================= ==== ========= ========= =======
* EPRA earnings includes GBP152.9 million of rental income (30 June 2020: GBP154.9 million, 31 December 2020: GBP263.2 million), which is comprised of GBP116.8 million recognised on wholly owned assets (30 June 2020: GBP114.9 million, 31 December 2020: GBP196.1 million) and a further GBP36.1 million from joint ventures (30 June 2020: GBP40.0 million, 31 December 2020: GBP67.1 million) which is included in share of joint venture profit/loss in the consolidated income statement.
The cost of sales included in the consolidated income statement includes property operating expenses of GBP31.3 million (30 June 2020: GBP27.6 million, 31 December 2020: GBP53.3 million).
Section 3: Asset management
The Group holds its property portfolio directly and through its joint ventures. The performance of the property portfolio whether wholly owned or in joint ventures is the key factor that drives EPRA Net Tangibles Asset Value (NTA), one of the Group's key performance indicators.
The following pages provide disclosures about the Group's investments in property assets and joint ventures and their performance over the period.
3.1 Wholly owned property assets
The Group's wholly owned property portfolio is held in three groups on the balance sheet at the carrying values detailed below. In the Group's EPRA NTA, all these groups are shown at market value.
i) Investment property (owned)
These are assets that the Group intends to hold for a long period to earn rental income or capital appreciation. The assets are held at fair value in the balance sheet with changes in fair value taken to the income statement.
ii) Investment property (leased)
These are assets the Group sold to institutional investors and simultaneously leased back. The assets are held at fair value in the balance sheet with changes in fair value taken to the income statement.
iii) Investment property under development
These are assets which are currently in the course of construction and which will be transferred to 'Investment property' on completion. These assets are held at fair value in the balance sheet with changes in fair value taken to the income statement.
3.1a Valuation process
The valuations of the properties are performed twice a year on the basis of valuation reports prepared by external, independent valuers, having an appropriate recognised professional qualification. The fair values are based on market values as defined in the RICS Appraisal and Valuation Manual, issued by the Royal Institution of Chartered Surveyors. CB Richard Ellis Ltd, Jones Lang LaSalle Ltd and Messrs Knight Frank LLP, Chartered Surveyors were the valuers in the 6 months ending 30 June 2021 and throughout 2020.
The valuations are based on both:
-- Information provided by the Group such as current rents, occupancy, operating costs, terms and conditions of leases and nomination agreements, capital expenditure, etc. This information is derived from the Group's financial systems and is subject to the Group's overall control environment.
-- Assumptions and valuation models used by the valuers - the assumptions are typically market related, such as yield and discount rates. These are based on their professional judgement and market observation.
The information provided to the valuers - and the assumptions and the valuation models used by the valuers - are reviewed by the Property Board and the CFO. This includes a review of the fair value movements over the period.
The fair value of the Group's wholly owned properties and the movements in the carrying value of the Group's wholly owned properties during the period ended 30 June 2021 is shown in the following table:
Unaudited 30 June 2021
Investment Investment Investment
property property property
(owned) (leased) under development Total
GBPm GBPm GBPm GBPm
========================================== ========== ========== ================== =======
At 1 January 2021 3,614.7 101.8 187.2 3,903.7
Cost capitalised 14.9 0.5 34.8 50.2
Interest capitalised - - 2.1 2.1
Transfer from work in progress - - - -
Transfer to assets held for sale (13.0) - - (13.0)
Disposals (401.2) - - (401.2)
Valuation gains 60.6 - 11.8 72.4
Valuation losses (39.7) (2.6) (0.2) (42.5)
========== ========== ================== =======
Net valuation gains/(losses) 20.9 (2.6) 11.6 29.9
========================================== ========== ========== ================== =======
Carrying value and market value at 30 Jun
2021 3,236.3 99.7 235.7 3,571.7
------------------------------------------ ---------- ---------- ------------------ -------
Assets classified as Held for Sale and presented within current assets in the Consolidated IFRS Balance Sheet (30 June 2021: GBP13.0 million, 30 June 2020: GBPnil, 31 December 2020: GBPnil) are included within the total Investment Property values for EPRA reporting purposes (note 2.3a). At 30 June 2021 the EPRA carrying value and market value totals GBP3,584.7 million.
The fair value of the Group's wholly owned properties and the movements in the carrying value of the Group's wholly owned properties during the period ended 30 June 2020 is shown in the following table:
Unaudited 30 June 2020
Investment Investment Investment
property property property
(owned) (leased) under development Total
GBPm GBPm GBPm GBPm
====================================== ========== ========== ================== =======
At 1 January 2020 3,406.9 110.4 411.8 3,929.1
Cost capitalised 8.1 0.3 47.2 55.6
Interest capitalised - - 3.3 3.3
Transfer from work in progress - - - -
Disposals - - - -
Valuation gains 24.3 - 10.2 34.5
Valuation losses (122.1) (3.2) (14.5) (139.8)
========== ========== ================== =======
Net valuation losses (97.8) (3.2) (4.3) (105.3)
====================================== ========== ========== ================== =======
Carrying value and market value at 30
Jun 2020 3,317.2 107.5 458.0 3,882.7
-------------------------------------- ---------- ---------- ------------------ -------
The fair value of the Group's wholly owned properties and the movements in the carrying value of the Group's wholly owned properties during the year ended 31 December 2020 is shown in the following table:
31 December 2020
Investment Investment Investment
property property property
(owned) (leased) under development Total
GBPm GBPm GBPm GBPm
======================================== ========== ========== ================== =======
At 1 January 2020 3,406.9 110.4 411.8 3,929.1
Cost capitalised 25.0 2.6 87.6 115.2
Interest capitalised - - 4.6 4.6
Transfer from investment property under
development 312.6 - (316.2) -
Transfer from work in progress - - - -
Disposals (9.8) - - (9.8)
Valuation gains 56.5 - 6.4 62.9
Valuation losses (176.5) (11.2) (10.6) (198.3)
========== ========== ================== =======
Net valuation losses (120.0) (11.2) (4.2) (135.4)
======================================== ========== ========== ================== =======
Carrying value and market value at 31
Dec 2020 3,614.7 101.8 187.2 3,903.7
---------------------------------------- ---------- ---------- ------------------ -------
3.1b Fair value measurement
All investment and development properties are classified as Level 3 in the fair value hierarchy.
6 months 6 months
to to
30 Jun 2021 30 Jun 2020 31 Dec 2020
Class of asset GBPm GBPm GBPm
London - Rental properties 812.9 1,014.8 1,137.0
Prime provincial - Rental properties 958.4 867.4 949.3
Major provincial - Rental properties 1,257.8 1,151.1 1,255.8
Other provincial - Rental properties 220.2 283.9 272.6
London - Development properties 199.8 255.5 158.8
Prime provincial - Development properties 33.1 95.3 25.6
Major provincial - Development properties 2.8 107.2 2.8
Other provincial - Development properties - - -
------------------------------------------ ------------ ------------ -----------
Investment property (owned) 3,485.0 3,775.2 3,801.9
Investment property (leased) 99.7 107.5 101.8
========================================== ============ ============ ===========
Market value 3,584.7 3,882.7 3,903.7
========================================== ============ ============ ===========
The valuation technique for investment properties is a discounted cash flow using the following inputs: net rental income, estimated future costs, occupancy and property management costs.
Where the asset is leased to a University, the valuation also reflects the length of the lease, the allocation of maintenance and insurance responsibilities between the Group and the lessee, and the market's general perception of the lessee's credit worthiness.
The resulting valuations are cross-checked against the initial yields and the capital value per bed derived from actual market transactions.
For development properties, the fair value is usually calculated by estimating the fair value of the completed property (using the discounted cash flow method) less estimated costs to completion.
3.1c Quantitative information about fair value measurements using unobservable inputs (Level 3)
Fair value Valuation Weighted
GBPm technique Unobservable inputs Range average
London - 812.9 Discounted
Rental properties cash flows
------------------------ -----------
Net rental income (GBP
per week) GBP191-GBP378 GBP289
Estimated future rent
(%) 2%-3% 3%
Discount rate (yield)
(%) 3.9%-4.9% 4.0%
------------------------ ---------- ----------- -------------------------- ------------------ --------
Prime provincial 958.4 Discounted
- cash flows
Rental properties
------------------------ -----------
Net rental income (GBP
per week) GBP144-GBP235 GBP173
Estimated future rent
(%) 2%-3% 2%
Discount rate (yield)
(%) 4.0%-6.4% 4.8%
------------------------ ---------- ----------- -------------------------- ------------------ --------
Major provincial 1,257.8 Discounted
- cash flows
Rental properties
------------------------ -----------
Net rental income (GBP
per week) GBP62-GBP174 GBP132
Estimated future rent
(%) 1%-3% 2%
Discount rate (yield)
(%) 4.6%-7.0% 5.7%
------------------------ ---------- ----------- -------------------------- ------------------ --------
Other provincial 220.2 Discounted
- cash flows
Rental properties
------------------------ -----------
Net rental income (GBP
per week) GBP109-GBP187 GBP139
Estimated future rent
(%) 1%-3% 2%
Discount rate (yield)
(%) 5.0%-14.0% 6.8%
------------------------ ---------- ----------- -------------------------- ------------------ --------
London - 199.8 Discounted
Development properties cash flows
------------------------ -----------
Estimated cost to complete
(GBPm) GBP56.6m-GBP146.6m GBP99.4m
Estimated future rent
(%) 3% 3%
Discount rate (yield)
(%) 3.9% 3.9%
------------------------ ---------- ----------- -------------------------- ------------------ --------
Prime provincial 33.1 Discounted
- cash flows
Development properties
------------------------
Estimated cost to complete
(GBPm) GBP12.7m-GBP64.8m GBP38.2m
Estimated future rent
(%) 3% 3%
Discount rate (yield)
(%) 4.3% 4.3%
------------------------ ---------- ----------- -------------------------- ------------------ --------
Major provincial 2.8 Discounted
- cash flows
Development properties
------------------------
Estimated cost to complete
(GBPm)
Estimated future rent
(%) GBP55.7m GBP55.7m
Discount rate (yield) 3% 3%
(%) - -
------------------------ ---------- ----------- -------------------------- ------------------ --------
3,485.0
------------------------ ---------- ----------- -------------------------- ------------------ --------
Investment property 99.7 Discounted Net rental income (GBP
(leased) per week) GBP95-GBP185 GBP144
cash flows Estimated future rent
(%) 3% 3%
Discount rate (yield)
(%) 6.8% 6.8%
Fair value at 30
Jun 2021 3,584.7
======================== ========== =========== ========================== ================== ========
Fair value Valuation Weighted
GBPm technique Unobservable inputs Range average
London - 1,014.8 Discounted
Rental properties cash flows
------------------------ -----------
Net rental income (GBP
per week) GBP190-GBP370 GBP291
Estimated future rent
(%) 2%-3% 3%
Discount rate (yield)
(%) 3.9%-5.0% 4.0%
------------------------ ---------- ----------- -------------------------- ----------------- --------
Prime provincial 867.4 Discounted
- cash flows
Rental properties
------------------------ -----------
Net rental income (GBP
per week) GBP140-GBP229 GBP168
Estimated future rent
(%) 2%-3% 3%
Discount rate (yield)
(%) 4.0%-6.2% 4.8%
------------------------ ---------- ----------- -------------------------- ----------------- --------
Major provincial 1,151.1 Discounted
- cash flows
Rental properties
------------------------ -----------
Net rental income (GBP
per week) GBP82-GBP162 GBP130
Estimated future rent
(%) 1%-3% 3%
Discount rate (yield)
(%) 4.7%-7.0% 5.8%
------------------------ ---------- ----------- -------------------------- ----------------- --------
Other provincial 283.9 Discounted
- cash flows
Rental properties
------------------------ -----------
Net rental income (GBP
per week) GBP87-GBP188 GBP136
Estimated future rent
(%) 3%-4% 3%
Discount rate (yield)
(%) 5.0%-13.8% 6.8%
------------------------ ---------- ----------- -------------------------- ----------------- --------
London - 255.5 Discounted
Development properties cash flows
------------------------ -----------
Estimated cost to complete
(GBPm) GBP21.5m-GBP86.2m GBP58.6m
Estimated future rent
(%) 3% 3%
Discount rate (yield)
(%) 4.0% 4.0%
------------------------ ---------- ----------- -------------------------- ----------------- --------
Prime provincial 95.3 Discounted
- cash flows
Development properties
------------------------
Estimated cost to complete
(GBPm) GBP5.9m-GBP65.3m GBP29.9m
Estimated future rent
(%) 3% 3%
Discount rate (yield)
(%) 4.3%-5.0% 4.7%
------------------------ ---------- ----------- -------------------------- ----------------- --------
Major provincial 107.2 Discounted
- cash flows
Development properties
------------------------
Estimated cost to complete
(GBPm) GBP7.8m-GBP45.9m GBP22.6m
Estimated future rent
(%) 3% 3%
Discount rate (yield)
(%) 4.5% 4.5%
------------------------ ---------- ----------- -------------------------- ----------------- --------
3,775.2
------------------------ ---------- ----------- -------------------------- ----------------- --------
Investment property 107.5 Discounted Net rental income (GBP
(leased) per week) GBP129-GBP185 GBP147
cash flows Estimated future rent
(%) 3% 3%
Discount rate (yield)
(%) 6.8% 6.8%
Fair value at 30
Jun 2020 3,882.7
======================== ========== =========== ========================== ================= ========
Fair value Valuation Weighted
GBPm technique Unobservable inputs Range average
London - 1,137.0 Discounted
Rental properties cash flows GBP267
------------------------ ---------- ------------ -------------------------- ------------------
3%
------------------------ ---------- ------------
Net rental income (GBP
per week) GBP164-GBP370
Estimated future rent
(%) 2%-3%
Discount rate (yield)
(%) 3.9%-5.0% 4.0%
------------------------ ---------- ------------ -------------------------- ------------------ ---------
Prime provincial 949.3 Discounted Net rental income (GBP
- per week) GBP140-GBP229 GBP169
Rental properties cash flows Estimated future rent
(%) 2%-3% 3%
Discount rate (yield)
(%) 4.0%-6.2% 4.8%
Major provincial 1,225.8 Discounted Net rental income (GBP
- per week) GBP82-GBP167 GBP132
Rental properties cash flows Estimated future rent
(%) 1%-3% 2%
Discount rate (yield)
(%) 4.7%-7.0% 5.7%
Other provincial 272.6 Discounted
- cash flows
Rental properties GBP136
------------------------ ---------- ------------ -------------------------- ------------------
2%
------------------------ ---------- ------------
Net rental income (GBP
per week) GBP87-GBP188
Estimated future rent
(%) 1%-3%
Discount rate (yield)
(%) 5.0%-13.8% 6.8%
------------------------ ---------- ------------ -------------------------- ------------------ ---------
London - 158.8 Discounted Estimated cost to complete
(GBPm) GBP84.9m-GBP147.9m GBP114.9m
Development properties cash flows Estimated future rent
(%) 3% 3%
Discount rate (yield)
(%) 4.0% 4.0%
Prime provincial 25.6 Discounted Estimated cost to complete
- (GBPm) GBP19.1m-GBP65.3m GBP40.8m
Development properties cash flows Estimated future rent
(%) 3% 3%
Discount rate (yield)
(%) 4.3% 4.3%
------------------------ ---------- ------------ -------------------------- ------------------ ---------
Major provincial 2.8 Discounted Estimated cost to complete
- cash flows (GBPm)
Development properties Estimated future rent
(%) GBP45.5m GBP45.5m
Discount rate (yield) 3% 3%
(%) - -
------------------------ ---------- ------------ -------------------------- ------------------ ---------
3,81.9
------------------------ ---------- ------------ -------------------------- ------------------ ---------
Investment property 101.8 Discounted
(leased) cash flows GBP147
------------------------ ---------- ------------ -------------------------- ------------------
3%
------------------------ ---------- ------------
Net rental income (GBP
per week) GBP129-GBP185
Estimated future rent
(%) 3%
Discount rate (yield)
(%) 6.8% 6.8%
------------------------ ---------- ------------ -------------------------- ------------------ ---------
Fair value at 31
Dec 2020 3,903.7
======================== ========== ============ ========================== ================== =========
Fair value sensitivity analysis
A decrease in net rental income or occupancy will result in a decrease in the fair value, whereas a decrease in the discount rate (yield) will result in an increase in fair value. There are inter-relationships between these rates as they are partially determined by market rate conditions.
+25 bps -25 bps
+5% -5% change change
change change in in
Fair value in estimated in estimated nominal nominal
at net rental net rental equivalent equivalent
Class of assets 30 Jun 2021 income income yield yield
------------------------- ------------- ------------- ------------- ----------- -----------
Rental properties (GBPm)
London 812.9 858.3 777.5 769.9 872.4
Prime provincial 958.4 1,015.1 921.1 921.0 1020.4
Major provincial 1,257.8 1,331.9 1,205.9 1,215.7 1,327.2
Other provincial 220.2 234.1 211.8 214.6 232.0
Development properties
London 199.8 209.5 174.1 178.3 208.4
Prime provincial 33.1 30.4 20.9 18.5 34.2
Major provincial 2.8 2.8 2.8 2.8 2.8
-------------------------- ------------ ------------- ------------- ----------- -----------
Market value 3,485.0 3,682.1 3,314.1 3,320.8 3,697.4
-------------------------- ------------ ------------- ------------- ----------- -----------
3.2 Inventories
Unaudited Unaudited
30 Jun 2021 30 Jun 2020 31 Dec 2020
GBPm GBPm GBPm
Interests in land 9.1 2.9 6.7
Other stocks 2.2 3.0 2.1
================== ============ ============ ===========
Inventories 11.3 5.9 8.8
================== ============ ============ ===========
3.3 Investments in joint ventures
The Group has two joint ventures:
Group's share
of
assets/results Legal entity in
2021 (December which
Joint venture 2020) Objective Partner Group has interest
The UNITE UK 23.4%* (23.4%) Invest and operate Consortium of investors UNITE Student Accommodation
Student Accommodation student accommodation Fund,
Fund (USAF) throughout the a Jersey Unit
UK Trust
====================== =============== ====================== ======================= ===========================
London Student 50% (50%) Invest and operate GIC Real Estate LSAV Unit Trust,
Accommodation student accommodation Pte, Ltd a Jersey Unit Trust,
Venture (LSAV) in London and Real estate and LSAV (Holdings)
Birmingham investment vehicle Ltd, incorporated
of the Government in Jersey
of Singapore
====================== =============== ====================== ======================= ===========================
* Part of the Group's interest is held through a subsidiary, USAF (Feeder) Guernsey Ltd, in which there is an external investor. A minority interest therefore occurs on consolidation of the Group's results representing the external investor's share of profits and assets relating to its investment in USAF. The ordinary shareholders of The Unite Group plc are beneficially interested in 22.0% of USAF (30 June 2020: 22.0%, 31 December 2020: 22.0%).
3.3a Movement in carrying value of the Group's investments in joint ventures
The carrying value of the Group's investment in joint ventures has increased by GBP125.6 million during the 6 months ended 30 June 2021 (30 June 2020: GBP24.8 million decrease, 30 December 2020: GBP26.2 million decrease), resulting in an overall carrying value of GBP974.6 million (30 June 2020: GBP850.4 million, 30 December 2020: GBP849.0 million). The following table shows how the increase has arisen.
Unaudited Unaudited
6 months 6 months
to to Year to 31
30 Jun 2021 30 Jun 2020 Dec 2020
GBPm GBPm GBPm
==================================================== ============ ============ ==========
Recognised in the income statement:
Operations segment result 15.8 18.6 23.7
Minority interest share of Operations segment
result 0.5 0.6 0.6
Management fee adjustment relating to trading
with joint venture 1.8 3.3 6.3
Net revaluation gains/(losses) 21.8 (33.1) (41.5)
Loss on disposal of properties (0.7) - -
Other (0.6) (0.3) (0.7)
38.6 (10.9) (11.6)
Recognised in equity:
Movement in effective hedges 0.2 (0.2) (0.1)
Other adjustments to the carrying value:
Profit adjustment related to trading with
joint venture (1.8) (3.4) (6.3)
Profit adjustment related to the sale of properties
to LSAV (3.6) - -
Additional capital invested in LSAV 131.2 - 7.5 LSAV performance fee (15.7) - (5.7) Distributions received (23.3) (10.3) (10.0) ==================================================== ============ ============ ========== Increase/(decrease) in carrying value 125.6 (24.8) (26.2) Carrying value brought forward 849.0 875.2 875.2 ==================================================== ============ ============ ========== Carrying value carried forward 974.6 850.4 849.0 ==================================================== ============ ============ ==========
3.3b Transactions with joint ventures
The Group acts as asset and property manager for the joint ventures and receives management fees in relation to these services. In addition, the Group is entitled to performance fees from USAF and LSAV, if the joint ventures outperform certain benchmarks. The Group receives either cash or an enhanced equity interest in the Joint Ventures as consideration for the performance fee.
During the period the Group sold two properties to LSAV for gross proceeds totalling GBP342m. As part of this disposal, one property was sold subject to an upward only contingent consideration of up to GBP20m dependent on property valuation movements up to September 2023.
The Group has recognised the following fees in its results for the period.
Unaudited Unaudited
6 months 6 months
to to Year to
30 Jun 2021 30 Jun 2020 31 Dec 2020
GBPm GBPm GBPm
USAF 8.0 7.7 13.5
LSAV 1.8 3.3 6.6
Asset and property management fees 9.8 11.0 20.1
LSAV performance fee 31.4 - 11.4
Investment management fees 31.4 - 11.4
Total fees 41.2 11.0 31.5
----------------------------------- ------------ ------------ ------------
On an EPRA basis, fees from joint ventures are shown net of the Group's share of the cost to the joint venture.
The Group's share of the cost to the joint ventures is GBP1.6 million (30 June 2020: GBP3.3 million, 31 December 2020: GBP6.1 million), which results in asset and property management fees from joint ventures of GBP8.2 million (30 June 2020: GBP7.7 million, 31 December 2020: GBP14.0 million) being shown in the Operations segment result in note 2.2a.
The Group's share of the cost to the joint ventures is GBP15.7 million (30 June 2020: GBPnil, 31 December 2020: GBP5.7 million), which results in investment management fees from joint ventures of GBP15.7 million (30 June 2020: GBPnil, 31 December 2020: GBP5.7 million) which are included within the unallocated to segments section in note 2.2a.
Section 4: Funding
The Group finances its development and investment activities through a mixture of retained earnings, borrowings and equity. The Group continuously monitors its financing arrangements to manage its gearing.
Interest rate swaps are used to manage the Group's risk to fluctuations in interest rate movements.
The following pages provide disclosures about the Group's funding position, including borrowings and hedging instruments.
4.1 Borrowings
The table below analyses the Group's borrowings which comprise bank and other loans by when they fall due for payment:
Unaudited Unaudited
30 Jun 2021 30 Jun 2020 31 Dec 2020
GBPm GBPm GBPm
-------------------------------------------- ------------ ------------ -----------
Current
In one year or less, or on demand - 1.4 -
Non-current
In more than one year but not more than two
years 496.8 1.5 795.9
In more than two years but not more than
five years 297.6 1,246.0 297.3
In more than five years 718.7 567.9 568.6
============================================ ============ ============ ===========
1,513.1 1,815.4 1,661.8
Unamortised fair value of debt recognised
on acquisition 26.0 30.2 28.1
============================================ ============ ============ ===========
Total borrowings 1,539.1 1,847.0 1,689.9
============================================ ============ ============ ===========
The carrying value of borrowings is considered to be approximate to fair value, except for the Group's fixed rate loans as analysed below:
Unaudited Unaudited
30 Jun 2021 30 Jun 2020 31 Dec 2020
Carrying Carrying Carrying
value Fair value value Fair value value Fair value
GBPm GBPm GBPm GBPm GBPm GBPm
---------------------------------- -------- ---------- -------- ---------- -------- ----------
Level 1 IFRS fair value hierarchy 901.0 952.6 905.3 888.3 903.1 932.2
Level 2 IFRS fair value hierarchy 150.0 141.2 206.6 216.4 - -
Other loans and unamortised
arrangement fees 488.1 488.1 735.1 735.1 786.8 786.8
================================== ======== ========== ======== ========== ======== ==========
Total borrowings 1,539.1 1,581.9 1,847.0 1,839.8 1,689.9 1,719.0
================================== ======== ========== ======== ========== ======== ==========
4.2 Interest rate swaps
The Group uses interest rate swaps to manage the Group's exposure to interest rate fluctuations. In accordance with the Group's treasury policy, the Group does not hold or issue interest rate swaps for trading purposes and only holds swaps which are considered to be commercially effective.
The following table shows the fair value of interest rate swaps:
Unaudited Unaudited
30 Jun 2021 30 Jun 2020 31 Dec 2020
GBPm GBPm GBPm
Current - - 5.8
Non-current 4.4 24.6 17.8
============================================ ============ ============ ===========
Fair value of interest rate swaps liability 4.4 24.6 23.6
============================================ ============ ============ ===========
The fair values of interest rate swaps have been calculated by a third party expert, discounting estimated future cash flows on the basis of market expectations of future interest rates, representing Level 2 in the IFRS 13 fair value hierarchy.
4.3 Dividends
During the 6 months to 30 June 2021, the Company declared and paid a final gross dividend of GBP42.5 million, 12.75p per share (30 June 2020: The Company cancelled the proposed 2019 final dividend and did not pay an interim 2020 dividend).
Under the terms of the Company's scrip dividend scheme, shareholders were able to elect to receive ordinary shares in place of the 2020 final dividend of 12.75p per ordinary share. This resulted in the issue of 746,379 new fully paid shares.
After the period end, the Directors proposed an interim dividend of 6.5p per share (30 June 2020: Nil). No provision has been made in relation to this dividend.
The Group has modelled tax adjusted property business profits for 2020 and 2021 and the PID requirement in respect of the year ended 31 December 2020 is expected to be satisfied by the end of 2021.
Section 5: Working capital
5.1 Provisions
During 2020, and in accordance with the Government's Building Safety Advice of 20 January 2020, we undertook a thorough review of the use of High-Pressure Laminate (HPL) cladding on our properties. We have identified 22 properties with HPL that needs replacing across our estate, four of which are wholly owned. We are currently carrying out replacement works for properties with HPL cladding, with activity prioritised according to our risk assessments, starting with those over 18 metres in height. We have continued to review our properties and undertake replacement works throughout 2021.
The overall remaining cost of replacing the HPL cladding is expected to be GBP96.4 million (Unite Share: GBP45.2 million), of which GBP27.7 million is in respect of wholly owned properties. Whilst the overall timetable for these works is uncertain, we anticipate this will be incurred over the next 3 years. The regulations continue to evolve in this area and we will ensure that our buildings are safe for occupation and compliant with laws and regulations.
The Group has recognised provisions for the costs of these cladding works as follows:
Gross Unite share
---------------------------- ---------------------------
Wholly USAF LSAV Total Wholly USAF LSAV Total
owned GBPm GBPm GBPm owned GBPm GBPm GBPm
GBPm GBPm
--------------- ------ ----- ----- ------ ------ ----- ----- -----
At 1 Jan 2020 - 1.4 - 1.4 - 0.4 - 0.4
Additions - 11.8 7.2 19.0 - 2.6 3.6 6.2
Utilisation - (1.2) - (1.2) - (0.2) - (0.2)
=============== ====== ===== ===== ====== ====== ===== ===== =====
At 30 Jun 2020 - 12.0 7.2 19.2 - 2.8 3.6 6.4
Additions 16.0 38.8 7.2 62.0 16.0 8.4 3.6 28.0
Utilisation (0.3) (0.8) (0.2) (1.3) (0.3) (0.2) (0.1) (0.6)
--------------- ------ ----- ----- ------ ------ ----- ----- -----
At 31 Dec 2020 15.7 50.0 14.2 79.9 15.7 11.0 7.1 33.8
Additions 12.0 16.7 - 28.7 12.0 3.6 - 15.6
Utilisation - (6.8) (5.4) (12.2) - (1.5) (2.7) (4.2)
=============== ====== ===== ===== ====== ====== ===== ===== =====
At 30 Jun 2021 27.7 59.9 8.8 96.4 27.7 13.1 4.4 45.2
=============== ====== ===== ===== ====== ====== ===== ===== =====
Section 6: Post balance sheet events
On 26 July 2021, after the balance sheet date but before the approval of these financial statements, the Group exchanged contracts on the purchase of Meridian Square, a new c. 1,000-bed development site in London, for a minimum price of GBP56.3 million subject to planning consent.
Section 7: Alternative performance measures
The Group uses alternative performance measures ("APMs"), which are not defined or specified under IFRS. These APMs, which are not considered to be a substitute for IFRS measures, provide additional helpful information. APMs are consistent with how business performance is planned, reported and assessed internally by management and the Board, and provide comparable information across the Group. The APMs below have been calculated on a see through / Unite share basis, as referenced to the notes to the financial statements. Reconciliations to equivalent IFRS measures are included in notes 2.2b and 2.3c. Definitions can also be found in the glossary.
6 months
to 30 Jun 6 months to Year to 31
2021 30 Jun 2020 Dec 2020
Note GBPm GBPm GBPm
EBIT
Net operating income (NOI) 2.2a 111.1 117.4 180.3
Management fees 2.2a 8.2 7.7 14.0
Operating expenses 2.2a (13.0) (14.1) (30.9)
------------------------------ ---- ----------- ------------ -----------
106.3 111.0 163.4
------------------------------ ---- ----------- ------------ -----------
EBIT margin %
Rental income 2.2a 152.9 154.9 263.2
EBIT 7 106.2 111.0 163.4
------------------------------ ---- ----------- ------------ -----------
69.5% 71.7% 62.1%
------------------------------ ---- ----------- ------------ -----------
EBITDA
Net operating income (NOI) 2.2a 111.1 117.4 180.3
Management fees 2.2a 8.2 7.7 14.0
Operating expenses 2.2a (13.0) (14.1) (30.9)
Depreciation and amortisation 3.8 3.7 8.4
------------------------------ ---- ----------- ------------ -----------
110.1 114.7 171.8
30 Jun 2021 30 Jun 2020 31 Dec 2020
Note GBPm GBPm GBPm
------------------------------ ---- ----------- ------------ -----------
Net debt
Cash 2.3a 553.4 594.2 391.0
Debt 2.3a (2,053.7) (2,282.3) (2,132.8)
------------------------------ ---- ----------- ------------ -----------
Net debt (1,500.3) (1,688.1) (1,741.9)
------------------------------ ---- ----------- ------------ -----------
12 months 12 months
to to Year to
30 Jun 2021 30 Jun 2020 31 Dec 2020
GBPm GBPm GBPm
-------------------- ------------ ------------ ------------
Net debt (adjusted)
Cash 482.4 (1) 240.6 391.0
Debt (adjusted) (2,150.4) (1,631.5) (2,132.8)
--------------------- ------------ ------------ ------------
(1,668.0)
Net debt (adjusted) (2) (1,390.9) (1,741.8)
===================== ============ ============ ============
1 Calculated on a 12 month look back basis. Average of GBP553.4 million and GBP391.0 million in respect of H1 2021 and GBP391.0 million and GBP594.2 million in respect of H2 2020.
2 Calculated on a 12 month look back basis. Average of GBP1,500.3 million and GBP1,741.8 million in respect of H1 2021 and GBP1,741.8 million and GBP1,688.1 million in respect of H2 2020.
12 months 12 months
to 30 Jun to 30 Jun Year to 31
2021 2020 Dec 2020
Note GBPm GBPm GBPm
Net debt: EBITDA (adjusted)
Net debt 7 (1,668.0) (1,390.9) (1,741.8)
EBITDA 7 167.2 (3) 190.7 171.8
-------------------------------------- ------ --------------- ------------- -------------
Ratio 10.0 7.3 10.1
-------------------------------------- ------ --------------- ------------- -------------
3 Calculated on a 12 month look back basis. GBP110.1 million in respect
of H1 2021 and GBP57.1 million in respect of H2 2020.
6 months to 6 months to Year to 31
30 Jun 2021 30 Jun 2020 Dec 2020
GBPm GBPm GBPm
Interest cover (Unite share)
EBIT 7 106.2 111.0 163.4
Net financing costs 2.2a (28.4) (29.1) (56.1)
Interest on lease liability 2.2a (4.2) (4.4) (8.8)
-------------------------------------- ------ --------------- ------------- -------------
Total interest (32.6) (33.5) (64.9)
-------------------------------------- ------ --------------- ------------- -------------
Ratio 3.3 3.4 2.5
====================================== ====== =============== ============= =============
Reconciliation: EPRA earnings to IFRS loss before tax
6 months to 6 months to Year to 31
30 Jun 2021 30 Jun 2020 Dec 2020
Note GBPm GBPm GBPm
------------------------------------------- ---- ------------ ------------- ----------
IFRS profit/(loss) before tax 130.4 (73.9) (120.1)
Net valuation (gains)/losses on investment
property (owned) 2.2b (54.3) 135.2 165.7
Property disposals (owned) 2.2b 11.7 0.5 1.9
Net valuation losses on investment
property (leased) 2.2b 2.6 3.2 11.2
Integration costs 2.2b - 8.1 9.2
Amortisation of fair value of debt
recognised on acquisition 2.2b (2.2) (2.2) (4.3)
Changes in valuation of interest rate
swaps 2.2b (3.0) - 5.8
Debt exit costs 2.2b 1.5 5.6 30.1
Minority interest and tax 1.6 (1.7) (2.2)
------------------------------------------- ---- ------------ ------------- ----------
EPRA Earnings 88.3 74.8 97.3
------------------------------------------- ---- ------------ ------------- ----------
LSAV performance fee 2.4 (15.7) - (5.7)
------------------------------------------- ---- ------------ ------------- ----------
Adjusted Earnings 72.6 74.8 91.6
------------------------------------------- ---- ------------ ------------- ----------
An adjusted earnings measure is also presented, which excludes the impact of the LSAV performance fee, in order to present earnings from ongoing operations on a consistent basis.
EPRA Performance Measures
Summary of EPRA performance measures
30 Jun 2021 31 Dec 2020 30 Jun 2021 31 Dec 2020
GBPm GBPm pps pps
----------------------------------- ----------- ----------- ----------- -----------
EPRA Earnings 88.3 97.3 22.2p 25.5p
Adjusted Earnings 72.6 91.6 18.1p 24.0p
EPRA NTA 3,357.0 3,271.0 837p 818p
EPRA NRV 3,622.1 3,601.9 904p 901p
EPRA NDV 3,299.7 3,180.7 823p 796p
------------------------------------ ----------- ----------- ----------- -----------
EPRA Cost ratio (including vacancy
costs) 31% 40%
EPRA Cost ratio (excluding vacancy
costs) 28% 36%
------------------------------------ ----------- ----------- ----------- -----------
EPRA like-for-like rental income
Properties owned Acquisitions and
throughout the period Development property disposals Total Rental income
GBPm GBPm GBPm GBPm
----------------------- ---------------------- -------------------- ----------------------- -------------------
6 months to 30 Jun 2021
Rental income 142.3 8.7 1.9 152.9
Property operating
expenses (39.8) (1.3) (0.7) (41.8)
------------------------ ---------------------- -------------------- ----------------------- -------------------
Net rental income 102.5 7.4 1.2 111.1
------------------------ ---------------------- -------------------- ----------------------- -------------------
6 months to 30 Jun 2020
Rental income 150.3 - 4.6 154.9
Property operating
expenses (36.0) - (1.5) (37.5)
------------------------ ---------------------- -------------------- ----------------------- -------------------
Net rental income 114.3 - 3.1 117.4
------------------------ ---------------------- -------------------- ----------------------- -------------------
Like-for-like gross
rental income (5.3)%
Like-for-like net rental
income (10.2)%
------------------------ ---------------------- -------------------- ----------------------- -------------------
EPRA Cost ratio 6 months
to 30 Jun Year to 31
2021 Dec 2020
GBPm GBPm
-------------------------------------------------------- ---------- ----------
Property operating expenses 31.3 61.9
Operating expenses 12.6 30.1
Development / pre contract costs 1.0 2.2
Unallocated expenses (*) (0.4) 3.2
-------------------------------------------------------- ---------- ----------
44.5 97.4
Share of JV property operating expenses 10.5 21.0
Share of JV operating expenses 0.4 0.8
Share of JV unallocated expenses (*) 0.5 0.4
-------------------------------------------------------- ---------- ----------
55.9 119.6
Less: Joint venture management fees (8.2) (14.0)
-------------------------------------------------------- ---------- ----------
Total costs (A) 47.7 105.6
-------------------------------------------------------- ---------- ----------
Group vacant property costs (**) (3.7) (7.4)
Share of JV vacant property costs (**) (1.3) (2.5)
-------------------------------------------------------- ---------- ----------
Total costs excluding vacant property costs (B) 42.7 95.7
-------------------------------------------------------- ---------- ----------
Rental income 116.8 196.1
Share of JV rental income 36.1 67.1
-------------------------------------------------------- ---------- ----------
Total gross rental income (C) 152.9 263.2
-------------------------------------------------------- ---------- ----------
Total EPRA cost ratio (including vacant property costs)
(A)/(C) 31% 40%
-------------------------------------------------------- ---------- ----------
Total EPRA cost ratio (excluding vacant property costs)
(B)/(C) 28% 36%
-------------------------------------------------------- ---------- ----------
* Excludes amounts in respect of the LSAV performance fee.
** Vacant property costs reflect the per bed share of operating expenses allocated to vacant beds
Unite's EBIT margin excludes non-operational expenses which are included within the EPRA cost ratio above.
EPRA Valuation movement (Unite share)
Valuation Change
GBPm GBPm %
====================================== ========= ====== ====
Wholly owned 3,249 36 1.2%
USAF 616 12 1.9%
LSAV 683 21 3.2%
-------------------------------------- --------- ------ ----
Rental properties 4,548 69 1.5%
Leased properties 100
Properties under development 236
-------------------------------------- ---------
Properties held throughout the period 4,884
Acquisitions -
Disposals to LSAV 168
-------------------------------------- ---------
Total property portfolio 5,052
-------------------------------------- ---------
EPRA Yield movement
NOI yield Yield movement (bps)
========= ====================
% H1
================================ ========= ====================
Wholly owned 5.1% (2)
USAF 5.3% (1)
LSAV 4.3% (3)
Rental properties (Unite share) 5.0% (2)
-------------------------------- --------- --------------------
Property related capital expenditure
30 Jun 2021 31 Dec 2020
----------------------------------- -----------------------------------
Share of Share of
Wholly owned JVs Group share Wholly owned JVs Group share
======================= ============ ======== =========== ============ ======== ===========
Acquisitions - - - - - -
Developments 35 - 35 88 - 88
Rental properties 3 1 4 25 23 48
Other 2 - 2 5 - 5
Total property related
capex 40 1 41 118 23 141
----------------------- ------------ -------- ----------- ------------ -------- -----------
INDEPENT REVIEW REPORT TO THE UNITE GROUP PLC
We have been engaged by the company to review the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2021 which comprises the consolidated income statement, the consolidated statement of comprehensive income, the consolidated balance sheet, the consolidated statement of changes in shareholders' equity, the consolidated cash flow statement and related sections 1 to 7. We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.
Directors' responsibilities
The half-yearly financial report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the half-yearly financial report in accordance with the Disclosure Guidance and Transparency Rules of the United Kingdom's Financial Conduct Authority.
As disclosed in section 1, the annual financial statements of the company will be prepared in accordance with United Kingdom adopted International Financial Reporting Standards. The condensed set of financial statements included in this half-yearly financial report have been prepared in accordance with the accounting policies the company intends to use in preparing its next annual financial statements.
Our responsibility
Our responsibility is to express to the Company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review.
Scope of review
We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Financial Reporting Council for use in the United Kingdom. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2021 is not prepared, in all material respects, in accordance with United Kingdom adopted International Accounting Standard 34 and the Disclosure Guidance and Transparency Rules of the United Kingdom's Financial Conduct Authority.
Use of our report
This report is made solely to the company in accordance with International Standard on Review Engagements (UK and Ireland) 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Financial Reporting Council. Our work has been undertaken so that we might state to the company those matters we are required to state to it in an independent review report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company, for our review work, for this report, or for the conclusions we have formed.
Deloitte LLP
Statutory Auditor
London, United Kingdom
27 July 2021
GLOSSARY
Adjusted net debt EPRA Net Tangible Assets GRESB
The Group's debt, net (NTA) GRESB is a benchmark of
of cash and unamortised EPRA NTA includes all the Environmental, Social
debt raising costs, excluding property at market value and Governance (ESG) performance
the mark to market of but excludes the mark of real assets.
interest rates swaps. to market of financial
instruments, deferred Gross asset value
Adjusted earnings tax and intangible assets. Rental properties, plus
In 2021, in consideration EPRA NTA provides a consistent leased properties and
of EPRA's focus on recurring measure of tangible net development properties.
income, an adjusted earnings asset value on a going GAV is reported on a fair
is reported excluding concern basis. value basis.
the impact of the LSAV
performance fee income EPRA Net Tangible Assets Gross financing costs
from EPRA earnings. per share All interest paid by the
The diluted NTA per share Group, including those
Basis points (BPS) figure based on EPRA NTA. capitalised into developments
A basis point is a term and operating lease rentals.
used to describe a small EPRA Net Reinstatement It includes all receipts
percentage, usually in Value (NRV) and payments under interest
the context of change, EPRA NRV includes all rate swaps whether they
and equates to 0.01%. property at market value are effective or ineffective
but excludes the mark under IFRS.
Direct let to market of financial
Properties where short-hold instruments, deferred The Group
tenancy agreements are tax and real estate transfer Wholly owned balances
made directly between tax. EPRA NRV assumes plus Unite's interests
Unite and the student. that entities never sell relating to USAF and LSAV.
assets and represents
EBIT the value required to Group debt
The Group's NOI plus management rebuild the entity Wholly owned borrowings
fees and less operating plus Unite's share of
expenses. EPRA Net Disposal Value borrowings attributable
(NDV) to USAF and LSAV.
EBITDA EPRA NDV includes all
The Group's EPRA earnings property at market value, Interest cover ratio (ICR)
before charging interest, excludes the mark to market Calculated as EBIT divided
tax, depreciation and of financial instruments, by the sum of net financing
amortisation. The profit but includes the fair costs and IFRS 16 lease
number is used to calculate value of fixed interest liability interest costs.
the ratio to net debt. rate debt and the carrying
value of intangible assets. Lease
EBIT margin EPRA NDV represents the Properties which are leased
The Group's EBIT expressed shareholders' value in to Universities for a
as a percentage of rental a disposal scenario. number of years.
income.
EPRA Net Initial Yield Like-for-like rental growth
EPRA (NIY) Like-for-like rental growth
The European Public Real The net operating income is the growth in gross
Estate generated by a property rental income on properties
Association, who produce expressed as a percentage owned throughout the current
best practice recommendations of its value, taking into and previous years under
for financial reporting. account notional acquisition review.
costs.
EPRA earnings Loan to value (LTV)
EPRA earnings exclude EPRA Vacancy Rate Net debt as a proportion
movements relating to The ratio of the estimated of the carrying value
changes in values of investment market rental value of of the total property
properties and interest vacant spaces against portfolio, excluding balances
rate swaps and the related the estimated market rental recognised in respect
tax effects. value of the entire property of leased properties under
portfolio (including vacant IFRS 16.
EPRA earnings per share spaces).
The earnings per share LSAV
based on EPRA earnings. EPRA Cost Ratio The London Student Accommodation
The ratio of net overheads Joint Venture (LSAV) is
and operating expenses a joint venture between
Major Provincial against gross rental income. Unite and GIC, in which
Properties located in both hold a 50% stake.
Aberdeen, Birmingham, ESG LSAV has a maturity date
Cardiff, Durham, Glasgow, Environmental, Social of September 2032.
Leeds, Leicester, Liverpool, and Governance. Total accounting return
Newcastle, Nottingham, Growth in EPRA NTA per
Sheffield and Southampton. share plus dividends paid,
expressed as a percentage
Net debt Other provincial of EPRA NTA per share
Group debt, net of cash Properties located in at the beginning of the
and unamortised debt issue Bedford, Bournemouth, period.
costs, excluding IFRS Coventry, Loughborough,
16 investment property Medway, Portsmouth, Reading Total shareholder return
(leased) and associated and Swindon. The growth in value of
lease liabilities. a shareholding over a
Prime provincial specified period, assuming
Net debt: EBITDA Properties located in dividends are reinvested
Net debt as a proportion Bristol, Bath, Edinburgh, to purchase additional
of EBITDA. Manchester and Oxford. shares.
Net financing costs (EPRA) Rental properties USAF/the fund
Gross financing costs Investment properties The Unite UK Student Accommodation
net of interest capitalised whose construction has Fund (USAF) is Europe's
into developments and been completed and are largest fund focused purely
interest received on deposits. used by the Operations on income-producing student
segment to generate NOI. accommodation investment
Net operating income (NOI) assets.
The Group's rental income Rental properties (leased)
from rental properties / Sale and leaseback The fund is an open-ended
(owned and leased) less Properties that have been infinite life vehicle
those operating costs sold to a third party with unique access to
directly related to the investor then leased back Unite's development pipeline.
property, therefore excluding to the Group. Unite is Unite acts as fund manager
central overheads. also responsible for the for the fund, as well
management of these assets as owning a significant
NOI margin on behalf of the owner. minority stake.
The Group's NOI expressed
as a percentage of rental See-through (also Unite WAULT
income. share) Weighted average unexpired
Wholly owned balances lease term to expiry.
Nomination agreements plus Unite's share of
Agreements at properties balances relating to USAF Wholly owned
where Universities have and LSAV. Balances relating to properties
entered into a contract that are 100% owned by
to reserve rooms for their TCFD The Unite Group plc or
students, usually guaranteeing The Taskforce on Climate-related its 100% subsidiaries.
occupancy. The Universities Financial Disclosures
usually either nominate develops voluntary, consistent
students to live in the climate-related financial
building and Unite enters risk disclosures for use
into short-hold tenancies by companies in providing
with the students or the information to investors,
University enters into lenders, insurers, and
a contract with Unite other stakeholders.
and makes payment directly
to Unite.
COMPANY INFORMATION
Registered office
South Quay House
Temple Back
Bristol BS1 6FL
Registered Number in England
03199160
Auditor
Deloitte LLP
1 New Street Square, London EC4 3HQ
Financial Advisers
J.P. Morgan Cazenove
25 Bank Street, London E14 5JP
Numis Securities
The London Stock Exchange Building
10 Paternoster Square, London EC4M 7LT
Registrars
Computershare Investor Services PLC
PO Box 82
The Pavilions
Bridgwater Road
Bristol BS99 7NH
Financial PR Consultants
Powers Court
1 Tudor Street, London, EC4Y OAH
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
END
IR BQLLLFDLXBBZ
(END) Dow Jones Newswires
July 27, 2021 02:00 ET (06:00 GMT)
1 Year Unite Chart |
1 Month Unite Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions
